



|
December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Admitted assets
|
||||||||
|
Cash, cash equivalents and short-term investments
|
$ | 1,103 | $ | 1,939 | ||||
|
Bonds
|
49,696 | 51,162 | ||||||
|
Preferred stocks
|
40 | 44 | ||||||
|
Common stocks
|
2,684 | 2,952 | ||||||
|
Mortgage loans on real estate
|
8,818 | 8,885 | ||||||
|
Real estate
|
37 | 39 | ||||||
|
Policy loans
|
2,376 | 2,239 | ||||||
|
Securities lending reinvested collateral assets
|
1,657 | 1,667 | ||||||
|
Derivative assets
|
247 | 399 | ||||||
|
Receivable for derivative cash collateral
|
531 | 466 | ||||||
|
Other invested assets
|
3,053 | 3,293 | ||||||
|
Total cash and invested assets
|
70,242 | 73,085 | ||||||
|
Accrued investment income
|
613 | 669 | ||||||
|
Premiums deferred and uncollected
|
63 | 70 | ||||||
|
Net deferred income tax asset
|
689 | 802 | ||||||
|
Variable annuity reserve hedge offset deferral
|
645 | 883 | ||||||
|
Excess of loss reinsurance asset
|
— | 3,024 | ||||||
|
Other assets
|
1,999 | 1,464 | ||||||
|
Separate account assets
|
109,592 | 103,494 | ||||||
|
Total admitted assets
|
$ | 183,843 | $ | 183,491 | ||||
|
Liabilities and capital and surplus
|
||||||||
|
Aggregate reserves for policies and contracts
|
$ | 54,409 | $ | 58,055 | ||||
|
Policy and contract claim reserves
|
919 | 1,048 | ||||||
|
Liability for deposit-type contracts
|
671 | 693 | ||||||
|
Other policyholders’ funds
|
49 | 47 | ||||||
|
Transfers from separate accounts due or accrued
|
(236 | ) | (254 | ) | ||||
|
Funds held under reinsurance treaties
|
7,097 | 7,046 | ||||||
|
Asset valuation reserve
|
1,292 | 1,358 | ||||||
|
Derivative liabilities
|
934 | 1,481 | ||||||
|
Payable for collateral under securities loaned and
other transactions
|
1,735 | 1,764 | ||||||
|
Borrowed money
|
650 | 1,500 | ||||||
|
Other liabilities
|
1,450 | 1,334 | ||||||
|
Separate account liabilities
|
109,592 | 103,494 | ||||||
|
Total liabilities
|
178,562 | 177,566 | ||||||
|
Total capital and surplus
|
5,281 | 5,925 | ||||||
|
Total liabilities and capital and surplus
|
$ | 183,843 | $ | 183,491 | ||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Revenues
|
||||||||||||
|
Premiums and other considerations
|
$ | 15,032 | $ | 18,767 | $ | 9,516 | ||||||
|
Net investment income
|
3,589 | 3,743 | 3,597 | |||||||||
|
Commissions and expense allowances on reinsurance
ceded
|
(729 | ) | 428 | 329 | ||||||||
|
Reserve adjustment on reinsurance ceded
|
(183 | ) | (133 | ) | (139 | ) | ||||||
|
Consideration received on reinsurance recapture and
novations
|
104 | 243 | 140 | |||||||||
|
Fee revenue and other income
|
1,785 | 1,805 | 2,119 | |||||||||
|
Total revenue
|
19,598 | 24,853 | 15,562 | |||||||||
|
Benefits and expenses
|
||||||||||||
|
Death benefits
|
2,609 | 2,713 | 2,433 | |||||||||
|
Annuity benefits
|
1,579 | 1,485 | 1,466 | |||||||||
|
Accident and health benefits
|
1,170 | 1,104 | 1,046 | |||||||||
|
Surrender benefits
|
18,364 | 18,845 | 14,692 | |||||||||
|
Other benefits
|
288 | 282 | 257 | |||||||||
|
Net increase (decrease) in reserves
|
(3,666 | ) | 1,302 | (5,482 | ) | |||||||
|
Commissions
|
1,550 | 1,442 | 1,343 | |||||||||
|
Taxes, licenses and fees
|
177 | 176 | 163 | |||||||||
|
Funds withheld ceded investment income
|
307 | 180 | 95 | |||||||||
|
Net transfers to (from) separate accounts
|
(6,011 | ) | (6,163 | ) | (4,801 | ) | ||||||
|
IMR adjustment due to reinsurance
|
217 | — | 248 | |||||||||
|
General insurance expenses and other
|
1,303 | 1,151 | 1,291 | |||||||||
|
Total benefits and expenses
|
17,887 | 22,517 | 12,751 | |||||||||
|
Gain (loss) from operations before dividends
and federal income taxes
|
1,711 | 2,336 | 2,811 | |||||||||
|
Dividends to policyholders
|
7 | 8 | 8 | |||||||||
|
Gain (loss) from operations before federal income taxes
|
1,704 | 2,328 | 2,803 | |||||||||
|
Federal income tax (benefit) expense
|
(61 | ) | (37 | ) | 75 | |||||||
|
Net gain (loss) from operations
|
1,765 | 2,365 | 2,728 | |||||||||
|
Net realized capital gains (losses), after tax and
amounts transferred to interest maintenance reserve
|
(575 | ) | (1,439 | ) | (1,999 | ) | ||||||
|
Net income (loss)
|
$ | 1,190 | $ | 926 | $ | 729 | ||||||
|
Common Stock
|
Paid-in Surplus
|
Special Surplus Funds
|
Unassigned Surplus
|
Total Capital and Surplus
| ||||||||||||||||
|
Balance at January 1, 2023
|
$ | 7 | $ | 4,664 | $ | 380 | $ | 612 | $ | 5,663 | ||||||||||
|
Net income (loss)
|
— | — | — | 729 | 729 | |||||||||||||||
|
Change in net unrealized capital gains/losses,
net of taxes
|
— | — | 136 | 1,148 | 1,284 | |||||||||||||||
|
Change in net deferred income tax asset
|
— | — | — | 149 | 149 | |||||||||||||||
|
Change in nonadmitted assets
|
— | — | — | (417 | ) | (417 | ) | |||||||||||||
|
Change in asset valuation reserve
|
— | — | — | (191 | ) | (191 | ) | |||||||||||||
|
Change in surplus as a result of reinsurance
|
— | — | — | (435 | ) | (435 | ) | |||||||||||||
|
Dividends to stockholders
|
— | — | — | (858 | ) | (858 | ) | |||||||||||||
|
Other changes - net
|
— | 8 | — | (14 | ) | (6 | ) | |||||||||||||
|
Balance at December 31, 2023
|
$ | 7 | $ | 4,672 | $ | 516 | $ | 723 | $ | 5,918 | ||||||||||
|
Merger of LIICA Re II and TPRe
|
— | — | 36 | 576 | 612 | |||||||||||||||
|
Balance at January 1, 2024
|
$ | 7 | $ | 4,672 | $ | 552 | $ | 1,299 | $ | 6,530 | ||||||||||
|
Net income (loss)
|
— | — | — | 926 | 926 | |||||||||||||||
|
Change in net unrealized capital gains/losses,
net of taxes
|
— | — | 524 | (1,173 | ) | (649 | ) | |||||||||||||
|
Change in net deferred income tax asset
|
— | — | — | 8 | 8 | |||||||||||||||
|
Change in nonadmitted assets
|
— | — | — | (7 | ) | (7 | ) | |||||||||||||
|
Change in asset valuation reserve
|
— | — | — | (46 | ) | (46 | ) | |||||||||||||
|
Change in surplus as a result of reinsurance
|
— | — | — | (257 | ) | (257 | ) | |||||||||||||
|
Dividends to stockholders
|
— | — | — | (415 | ) | (415 | ) | |||||||||||||
|
Other changes - net
|
— | (11 | ) | — | (154 | ) | (165 | ) | ||||||||||||
|
Balance at December 31, 2024
|
$ | 7 | $ | 4,661 | $ | 1,076 | $ | 181 | $ | 5,925 |
|
Common Stock
|
Paid-in Surplus
|
Special Surplus Funds
|
Unassigned Surplus
|
Total Capital and Surplus
| ||||||||||||||||
|
Balance at December 31, 2024
|
$ | 7 | $ | 4,661 | $ | 1,076 | $ | 181 | $ | 5,925 | ||||||||||
|
Net income (loss)
|
— | — | — | 1,190 | 1,190 | |||||||||||||||
|
Change in net unrealized capital gains/losses,
net of taxes
|
— | — | (49 | ) | 2 | (47 | ) | |||||||||||||
|
Change in net deferred income tax asset
|
— | — | — | (431 | ) | (431 | ) | |||||||||||||
|
Change in nonadmitted assets
|
— | — | — | 413 | 413 | |||||||||||||||
|
Change in asset valuation reserve
|
— | — | — | 66 | 66 | |||||||||||||||
|
Change in surplus as a result of reinsurance
|
— | — | — | 1,029 | 1,029 | |||||||||||||||
|
Paid-in surplus adjustment
|
— | — | — | 824 | 824 | |||||||||||||||
|
Return of contributed capital
|
— | (399 | ) | — | — | (399 | ) | |||||||||||||
|
Dividends to stockholders
|
— | — | — | (200 | ) | (200 | ) | |||||||||||||
|
Change in excess of loss reinsurance asset
|
— | — | — | (3,025 | ) | (3,025 | ) | |||||||||||||
|
Other changes - net
|
— | (13 | ) | — | (51 | ) | (64 | ) | ||||||||||||
|
Balance at December 31, 2025
|
$ | 7 | $ | 4,249 | $ | 1,027 | $ | (2 | ) | $ | 5,281 |
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Operating activities
|
||||||||||||
|
Premiums and annuity considerations
|
$ | 17,582 | $ | 18,865 | $ | 13,933 | ||||||
|
Net investment income
|
3,455 | 3,666 | 3,580 | |||||||||
|
Other income
|
2,009 | 2,159 | 1,940 | |||||||||
|
Benefit and loss related payments
|
(24,156 | ) | (24,428 | ) | (19,702 | ) | ||||||
|
Net transfers from separate accounts
|
5,853 | 6,094 | 4,842 | |||||||||
|
Commissions and operating expenses
|
(3,183 | ) | (2,976 | ) | (2,787 | ) | ||||||
|
Dividends paid to policyholders
|
(5 | ) | (5 | ) | (5 | ) | ||||||
|
Federal income taxes (paid) received
|
(42 | ) | 12 | 18 | ||||||||
|
Net cash provided by (used in) operating activities
|
$ | 1,513 | $ | 3,387 | $ | 1,819 | ||||||
|
Investing activities
|
||||||||||||
|
Proceeds from investments sold, matured or repaid
|
$ | 24,876 | $ | 6,828 | $ | 8,889 | ||||||
|
Costs of investments acquired
|
(26,448 | ) | (9,550 | ) | (8,332 | ) | ||||||
|
Net change in policy loans
|
(137 | ) | (131 | ) | (81 | ) | ||||||
|
Net cash provided by (used in) investing activities
|
$ | (1,709 | ) | $ | (2,853 | ) | $ | 476 | ||||
|
Financing and miscellaneous activities
|
||||||||||||
|
Capital and paid in surplus received (returned)
|
$ | 402 | $ | (16 | ) | $ | 6 | |||||
|
Dividends to stockholders
|
(200 | ) | (415 | ) | (858 | ) | ||||||
|
Net deposits (withdrawals) on deposit-type contracts
|
(36 | ) | (32 | ) | (45 | ) | ||||||
|
Net change in borrowed money
|
(850 | ) | (236 | ) | (1,354 | ) | ||||||
|
Net change in funds held under reinsurance treaties
|
51 | (433 | ) | 43 | ||||||||
|
Net change in payable for collateral under securities lending and other transactions
|
(28 | ) | (1,335 | ) | 828 | |||||||
|
Other cash (applied) provided
|
21 | 482 | (30 | ) | ||||||||
|
Net cash provided by (used in) financing and
miscellaneous activities
|
$ | (640 | ) | $ | (1,985 | ) | $ | (1,410 | ) | |||
|
Net increase (decrease) in cash, cash
equivalents and short-term investments
|
(836 | ) | (1,451 | ) | 885 | |||||||
|
Cash, cash equivalents and short-term
investments:
|
||||||||||||
|
Beginning of year
|
1,939 | 3,390 | 2,420 | |||||||||
|
End of year
|
$ | 1,103 | $ | 1,939 | $ | 3,305 | ||||||
|
Year Ended December 31
|
||||||||||||
|
Supplemental disclosures of cash flow information
|
2025
|
2024
|
2023
| |||||||||
|
Non-cash activities during the year not included in the Statutory Statements of Cash Flows:
|
||||||||||||
|
Receipt of bonds, other invested assets and interest
related to affiliated reinsurance treaty
|
$ | 2,537 | $ | — | $ | 792 | ||||||
|
Increase of funds withheld related to affiliated
reinsurance agreement
|
— | — | (4,394 | ) | ||||||||
|
Year Ended December 31, 2024
|
||||||||||||||||||||
|
Company
|
LIICA Re II
|
TPRe
|
Eliminations
|
Merged Totals
| ||||||||||||||||
|
Total assets
|
$ | 179,107 | $ | 2,267 | $ | 2,612 | $ | (495 | ) | $ | 183,491 | |||||||||
|
Total liabilities
|
173,182 | 2,007 | 2,377 | — | 177,566 | |||||||||||||||
|
Capital and surplus
|
5,925 | 260 | 235 | (495 | ) | 5,925 | ||||||||||||||
|
Total revenue
|
24,709 | 38 | 106 | — | 24,853 | |||||||||||||||
|
Total benefits and expenses
|
22,409 | (18 | ) | 126 | — | 22,517 | ||||||||||||||
|
Net income (loss)
|
912 | 48 | (34 | ) | — | 926 | ||||||||||||||
|
SSAP #
|
F/S Page
|
F/S Line
|
2025
|
2024
|
2023
| |||||||||||||||||||
|
Net income (loss), State of Iowa basis
|
XXX
|
XXX
|
XXX
| $ | 1,190 | $ | 926 | $ | 729 | |||||||||||||||
|
State prescribed practices that are an
increase(decrease) from NAIC SAP:
|
||||||||||||||||||||||||
| None | — | — | — | |||||||||||||||||||||
|
State permitted practices that are an
increase(decrease) from NAIC SAP:
|
||||||||||||||||||||||||
| None | — | — | — | |||||||||||||||||||||
|
Net income (loss), NAIC SAP
|
XXX
|
XXX
|
XXX
| $ | 1,190 | $ | 926 | $ | 729 | |||||||||||||||
|
Statutory surplus, state of Iowa basis
|
XXX
|
XXX
|
XXX
| $ | 5,281 | $ | 5,925 | $ | 5,918 | |||||||||||||||
|
State prescribed practices that are an increase(decrease) from NAIC SAP:
|
||||||||||||||||||||||||
| None | — | — | — | |||||||||||||||||||||
|
State permitted practices that are an
increase(decrease) from NAIC SAP:
|
||||||||||||||||||||||||
|
TLB valuation
|
97 | 2 | 2.2 | 294 | 272 | 47 | ||||||||||||||||||
|
Excess of loss reinsurance asset
|
4 |
Balance Sheet
|
Excess of loss reinsurance asset
| — | 3,024 | — | ||||||||||||||||||
|
Statutory surplus, NAIC SAP
|
XXX
|
XXX
|
XXX
| $ | 4,987 | $ | 2,629 | $ | 5,871 |
|
December 31, 2025
|
||||||||||||||||||||
|
Aggregate Fair Value
|
Admitted Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
| ||||||||||||||||
|
Admitted assets
|
||||||||||||||||||||
|
Cash equivalents and short-term investments, other than affiliates
|
$ | 1,081 | $ | 1,081 | $ | 1,011 | $ | 70 | $ | — | ||||||||||
|
Bonds
|
||||||||||||||||||||
|
Asset-backed securities
|
8,486 | 8,486 | 229 | 7,683 | 574 | |||||||||||||||
|
Issuer credit obligations
|
37,782 | 41,210 | 3,775 | 33,950 | 57 | |||||||||||||||
|
Preferred stocks, other than affiliates
|
40 | 40 | — | 39 | 1 | |||||||||||||||
|
Common stocks, other than affiliates
|
73 | 73 | 7 | 5 | 61 | |||||||||||||||
|
Mortgage loans on real estate
|
8,030 | 8,818 | — | — | 8,030 | |||||||||||||||
|
Other invested assets
|
213 | 235 | — | 200 | 13 | |||||||||||||||
|
Derivative assets:
|
||||||||||||||||||||
|
Options
|
75 | 75 | — | 75 | — | |||||||||||||||
|
Interest rate swaps
|
80 | 80 | — | 80 | — | |||||||||||||||
|
Currency swaps
|
66 | 26 | — | 66 | — | |||||||||||||||
|
Credit default swaps
|
34 | 18 | — | 34 | — | |||||||||||||||
|
Equity swaps
|
43 | 43 | — | 43 | — | |||||||||||||||
|
Interest rate futures
|
2 | 2 | 2 | — | — | |||||||||||||||
|
Equity futures
|
3 | 3 | 3 | — | — | |||||||||||||||
|
Derivative assets total
|
303 | 247 | 5 | 298 | — | |||||||||||||||
|
Policy loans
|
2,376 | 2,376 | — | 2,376 | — | |||||||||||||||
|
Securities lending reinvested collateral
|
1,458 | 1,458 | 1,343 | 115 | — | |||||||||||||||
|
Separate account assets
|
108,416 | 108,398 | 99,066 | 8,165 | 1,185 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Investment contract liabilities
|
$ | 11,269 | $ | 11,436 | $ | — | $ | 195 | $ | 11,074 | ||||||||||
|
Derivative liabilities:
|
||||||||||||||||||||
|
Options
|
19 | 19 | — | 19 | — | |||||||||||||||
|
Interest rate swaps
|
1,121 | 721 | — | 1,121 | — | |||||||||||||||
|
Currency swaps
|
9 | 42 | — | 9 | — | |||||||||||||||
|
Credit default swaps
|
— | 5 | — | — | — | |||||||||||||||
|
Equity swaps
|
102 | 102 | — | 102 | — | |||||||||||||||
|
Interest rate futures
|
1 | 1 | 1 | — | — | |||||||||||||||
|
Equity futures
|
44 | 44 | 44 | — | — | |||||||||||||||
|
Derivative liabilities total
|
1,296 | 934 | 45 | 1,251 | — | |||||||||||||||
|
Payable for securities lending
|
1,657 | 1,657 | — | 1,657 | — | |||||||||||||||
|
Payable for derivative cash collateral
|
78 | 78 | — | 78 | — | |||||||||||||||
|
Separate account liabilities
|
96,928 | 97,017 | 2 | 96,917 | 9 | |||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||
|
Aggregate Fair Value
|
Admitted Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
| ||||||||||||||||
|
Admitted assets
|
||||||||||||||||||||
|
Cash equivalents and short-term investments, other than affiliates
|
$ | 1,465 | $ | 1,465 | $ | 1,462 | $ | 3 | $ | — | ||||||||||
|
Short-term notes receivable from affiliates
|
450 | 450 | — | 450 | — | |||||||||||||||
|
Bonds
|
45,903 | 51,162 | 4,334 | 40,738 | 831 | |||||||||||||||
|
Preferred stocks, other than affiliates
|
44 | 44 | — | 44 | — | |||||||||||||||
|
Common stocks, other than affiliates
|
90 | 90 | 4 | — | 86 | |||||||||||||||
|
Mortgage loans on real estate
|
7,752 | 8,885 | — | — | 7,752 | |||||||||||||||
|
Other invested assets
|
298 | 337 | — | 283 | 15 | |||||||||||||||
|
Derivative assets:
|
||||||||||||||||||||
|
Options
|
63 | 63 | — | 63 | — | |||||||||||||||
|
Interest rate swaps
|
105 | 105 | — | 105 | — | |||||||||||||||
|
Currency swaps
|
110 | 70 | — | 110 | — | |||||||||||||||
|
Credit default swaps
|
62 | 38 | — | 62 | — | |||||||||||||||
|
Equity swaps
|
119 | 119 | — | 119 | — | |||||||||||||||
|
Interest rate futures
|
2 | 2 | 2 | — | — | |||||||||||||||
|
Equity futures
|
2 | 2 | 2 | — | — | |||||||||||||||
|
Derivative assets total
|
463 | 399 | 4 | 459 | — | |||||||||||||||
|
Policy loans
|
2,239 | 2,239 | — | 2,239 | — | |||||||||||||||
|
Securities lending reinvested collateral
|
1,537 | 1,537 | 1,537 | — | — | |||||||||||||||
|
Separate account assets
|
102,011 | 102,098 | 95,458 | 5,955 | 598 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Investment contract liabilities
|
$ | 10,097 | $ | 9,763 | $ | — | $ | 204 | $ | 9,893 | ||||||||||
|
Derivative liabilities:
|
||||||||||||||||||||
|
Options
|
5 | 5 | — | 5 | — | |||||||||||||||
|
Interest rate swaps
|
1,849 | 1,417 | — | 1,849 | — | |||||||||||||||
|
Currency swaps
|
1 | 2 | — | 1 | — | |||||||||||||||
|
Credit default swaps
|
(2 | ) | 5 | — | (2 | ) | — | |||||||||||||
|
Equity swaps
|
37 | 37 | — | 37 | — | |||||||||||||||
|
Interest rate futures
|
1 | 1 | 1 | — | — | |||||||||||||||
|
Equity futures
|
14 | 14 | 14 | — | — | |||||||||||||||
|
Derivative liabilities total
|
1,905 | 1,481 | 15 | 1,890 | — | |||||||||||||||
|
Payable for securities lending
|
1,667 | 1,667 | — | 1,667 | — | |||||||||||||||
|
Payable for derivative cash collateral
|
96 | 96 | — | 96 | — | |||||||||||||||
|
Separate account liabilities
|
91,620 | 91,698 | 2 | 91,609 | 9 | |||||||||||||||
|
2025
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
| |||||||||||||
|
Assets:
|
||||||||||||||||
|
Bonds
|
||||||||||||||||
|
Asset-backed securities
|
$ | — | $ | 14 | $ | 1 | $ | 15 | ||||||||
|
Issuer credit obligations
|
— | 9 | 6 | 15 | ||||||||||||
|
Total bonds
|
— | 23 | 7 | 30 | ||||||||||||
|
Preferred stock
|
||||||||||||||||
|
Industrial and miscellaneous
|
— | 40 | — | 40 | ||||||||||||
|
Total preferred stock
|
— | 40 | — | 40 | ||||||||||||
|
Common stock
|
||||||||||||||||
|
Industrial and miscellaneous
|
7 | 5 | 61 | 73 | ||||||||||||
|
Total common stock
|
7 | 5 | 61 | 73 | ||||||||||||
|
Cash equivalents and short-term investments
|
||||||||||||||||
|
Industrial and miscellaneous
|
— | 3 | — | 3 | ||||||||||||
|
Money market mutual funds
|
896 | — | — | 896 | ||||||||||||
|
Total cash equivalents and short-term investments
|
896 | 3 | — | 899 | ||||||||||||
|
Derivative assets
|
4 | 188 | — | 192 | ||||||||||||
|
Separate account assets
|
98,701 | 4,118 | — | 102,819 | ||||||||||||
|
Total assets
|
$ | 99,608 | $ | 4,377 | $ | 68 | $ | 104,053 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivative liabilities
|
$ | 45 | $ | 303 | $ | — | $ | 348 | ||||||||
|
Separate account liabilities
|
2 | — | — | 2 | ||||||||||||
|
Total liabilities
|
$ | 47 | $ | 303 | $ | — | $ | 350 | ||||||||
|
2024
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
| |||||||||||||
|
Assets:
|
||||||||||||||||
|
Bonds
|
||||||||||||||||
|
Government
|
$ | — | $ | 2 | $ | — | $ | 2 | ||||||||
|
Industrial and miscellaneous
|
— | 26 | 2 | 28 | ||||||||||||
|
Total bonds
|
— | 28 | 2 | 30 | ||||||||||||
|
Preferred stock
|
||||||||||||||||
|
Industrial and miscellaneous
|
— | 44 | — | 44 | ||||||||||||
|
Total preferred stock
|
— | 44 | — | 44 | ||||||||||||
|
Common stock
|
||||||||||||||||
|
Industrial and miscellaneous
|
4 | — | 86 | 90 | ||||||||||||
|
Total common stock
|
4 | — | 86 | 90 | ||||||||||||
|
Cash equivalents and short-term investments
|
||||||||||||||||
|
Money market mutual funds
|
1,176 | — | — | 1,176 | ||||||||||||
|
Total cash equivalents and short-term investments
|
1,176 | — | — | 1,176 | ||||||||||||
|
Other long term
|
— | 5 | — | 5 | ||||||||||||
|
Derivative assets
|
4 | 281 | — | 285 | ||||||||||||
|
Separate account assets
|
95,290 | 4,021 | — | 99,311 | ||||||||||||
|
Total assets
|
$ | 96,474 | $ | 4,379 | $ | 88 | $ | 100,941 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivative liabilities
|
$ | 15 | $ | 799 | $ | — | $ | 814 | ||||||||
|
Separate account liabilities
|
2 | — | — | 2 | ||||||||||||
|
Total liabilities
|
$ | 17 | $ | 799 | $ | — | $ | 816 | ||||||||
|
Beginning Balance at January 1, 2025
|
Transfers in (Level 3)
|
Transfers out (Level 3)
|
Total Gains (Losses) Included in Net income (a)
|
Total Gains (Losses) Included in Surplus (b)
| ||||||||||||||||
|
Bonds
|
||||||||||||||||||||
|
Asset-backed securities
|
$ | 1 | $ | — | $ | — | $ | (1 | ) | $ | 1 | |||||||||
|
Issuer credit obligations
|
1 | 13 | 1 | — | (9 | ) | ||||||||||||||
|
Preferred stock
|
— | — | — | — | (1 | ) | ||||||||||||||
|
Common stock
|
86 | — | — | (3 | ) | 7 | ||||||||||||||
|
Total
|
$ | 88 | $ | 13 | $ | 1 | $ | (4 | ) | $ | (2 | ) |
|
Purchases
|
Issuances
|
Sales
|
Settlements
|
Ending Balance at December 31, 2025
| ||||||||||||||||
|
Bonds
|
||||||||||||||||||||
|
Asset-backed securities
|
$ | — | $ | — | $ | — | $ | — | $ | 1 | ||||||||||
|
Issuer credit obligations
|
3 | — | — | — | 7 | |||||||||||||||
|
Preferred stock
|
1 | — | — | — | — | |||||||||||||||
|
Common stock
|
16 | — | 45 | — | 61 | |||||||||||||||
|
Total
|
$ | 20 | $ | — | $ | 45 | $ | — | $ | 69 |
|
Beginning Balance at January 1, 2024
|
Transfers in (Level 3)
|
Transfers out (Level 3)
|
Total Gains (Losses) Included in Net income (a)
|
Total Gains (Losses) Included in Surplus (b)
| ||||||||||||||||
|
Bonds
|
||||||||||||||||||||
|
Other
|
$ | 1 | $ | 20 | $ | 1 | $ | (1 | ) | $ | (17 | ) | ||||||||
|
Common stock
|
100 | — | — | 1 | (4 | ) | ||||||||||||||
|
Total
|
$ | 101 | $ | 20 | $ | 1 | $ | — | $ | (21 | ) |
|
Purchases
|
Issuances
|
Sales
|
Settlements
|
Ending Balance at December 31, 2024
| ||||||||||||||||
|
Bonds
|
||||||||||||||||||||
|
Other
|
$ | — | $ | — | $ | — | $ | — | $ | 2 | ||||||||||
|
Common stock
|
16 | — | 27 | — | 86 | |||||||||||||||
|
Total
|
$ | 16 | $ | — | $ | 27 | $ | — | $ | 88 |
|
Book Adjusted Carrying Value
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
| |||||||||||||
|
December 31, 2025
|
||||||||||||||||
|
ICOs:
|
||||||||||||||||
|
U.S. Government obligations (exempt from RBC)
|
$ | 4,440 | $ | 3 | $ | 1,074 | $ | 3,369 | ||||||||
|
Other U.S. Government obligations (not exempt from RBC)
|
299 | — | 63 | 236 | ||||||||||||
|
Non-U.S. sovereign jurisdiction securities
|
791 | 20 | 75 | 736 | ||||||||||||
|
Municipal bonds - general obligations (direct & guaranteed)
|
231 | 3 | 25 | 209 | ||||||||||||
|
Municipal bonds - special revenue
|
1,792 | 3 | 289 | 1,506 | ||||||||||||
|
Corporate bonds
|
32,336 | 733 | 2,513 | 30,556 | ||||||||||||
|
Single entity backed obligation
|
1,246 | 5 | 146 | 1,105 | ||||||||||||
|
Bank loans - acquired
|
64 | — | 10 | 54 | ||||||||||||
|
Mortgage loans that qualify as SVO identified credit tenant loan - unaffiliated
|
11 | 1 | — | 12 | ||||||||||||
|
Total ICOs
|
$ | 41,210 | $ | 768 | $ | 4,195 | $ | 37,783 | ||||||||
|
ABS:
|
||||||||||||||||
|
Financial asset-backed securities - self liquidating:
|
||||||||||||||||
|
Agency RMBS - not/partially guaranteed (not exempt from RBC)
|
$ | 63 | $ | — | $ | 8 | $ | 55 | ||||||||
|
Non-agency CLOs/CBOs/CDOs - unaffiliated
|
414 | 2 | 2 | 414 | ||||||||||||
|
Non-agency CMBS - unaffiliated
|
1,837 | 20 | 80 | 1,777 | ||||||||||||
|
Non-agency RMBS - unaffiliated
|
476 | 55 | 8 | 523 | ||||||||||||
|
Other financial ABS - unaffiliated
|
2,781 | 103 | 87 | 2,797 | ||||||||||||
|
Financial ABS - not self-liquidating:
|
||||||||||||||||
|
Equity backed securities - unaffiliated
|
36 | — | — | 36 | ||||||||||||
|
Non-financial ABS - full analysis:
|
||||||||||||||||
|
Lease backed transactions - unaffiliated
|
738 | 11 | 3 | 746 | ||||||||||||
|
Other non-financial ABS - unaffiliated
|
262 | 5 | — | 267 | ||||||||||||
|
Non-financial ABS - practical expedient:
|
||||||||||||||||
|
Lease backed transactions - unaffiliated
|
1,300 | 15 | 15 | 1,300 | ||||||||||||
|
Other non-financial ABS - unaffiliated
|
579 | 6 | 15 | 570 | ||||||||||||
|
Total ABS
|
$ | 8,486 | $ | 217 | $ | 218 | $ | 8,485 | ||||||||
|
Common stock
|
$ | 58 | $ | 15 | $ | — | $ | 73 | ||||||||
|
Preferred stock
|
$ | 40 | $ | — | $ | — | $ | 40 | ||||||||
| $ | 49,794 | $ | 1,000 | $ | 4,413 | $ | 46,381 |
|
Book Adjusted Carrying Value
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
| |||||||||||||
|
December 31, 2024
|
||||||||||||||||
|
Bonds:
|
||||||||||||||||
|
United States Government and agencies
|
$ | 5,182 | $ | — | $ | 1,284 | $ | 3,898 | ||||||||
|
State, municipal and other government
|
3,131 | 9 | 536 | 2,604 | ||||||||||||
|
Hybrid securities
|
249 | 8 | 9 | 248 | ||||||||||||
|
Industrial and miscellaneous
|
34,923 | 478 | 3,621 | 31,780 | ||||||||||||
|
Mortgage and other asset-backed securities
|
7,677 | 162 | 466 | 7,373 | ||||||||||||
|
Total unaffiliated bonds
|
51,162 | 657 | 5,916 | 45,903 | ||||||||||||
|
Unaffiliated preferred stocks
|
44 | — | — | 44 | ||||||||||||
| $ | 51,206 | $ | 657 | $ | 5,916 | $ | 45,947 |
|
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
| |||||||||||||
|
Unaffiliated common stocks
|
$ | 88 | $ | 2 | $ | — | $ | 90 |
|
December 31, 2025
|
||||||||
|
December 31:
|
Carrying Value
|
Fair Value
| ||||||
|
Due in one year or less
|
$ | 1,968 | $ | 1,972 | ||||
|
Due after one year through five years
|
7,305 | 7,454 | ||||||
|
Due after five years through ten years
|
10,587 | 10,458 | ||||||
|
Due after ten years through twenty years
|
12,717 | 11,342 | ||||||
|
Due after twenty years
|
8,837 | 6,759 | ||||||
|
Subtotal
|
41,414 | 37,985 | ||||||
|
Mortgage and other asset-backed securities
|
8,466 | 8,468 | ||||||
|
Total
|
$ | 49,880 | $ | 46,453 | ||||
|
2025
|
||||||||||||||||
|
Equal to or Greater than 12 Months
|
Less than 12 Months
|
|||||||||||||||
|
Estimated Fair Value
|
Gross Unrealized Losses
|
Estimated Fair Value
|
Gross Unrealized Losses
| |||||||||||||
|
ICOs:
|
||||||||||||||||
|
U.S. Government obligations (exempt from RBC)
|
$ | 1,669 | $ | 624 | $ | 1,521 | $ | 451 | ||||||||
|
Other U.S. Government obligations (not exempt from RBC)
|
231 | 63 | — | — | ||||||||||||
|
Non-U.S. sovereign jurisdiction securities
|
376 | 73 | 52 | 1 | ||||||||||||
|
Municipal bonds - general obligations (direct & guaranteed)
|
118 | 25 | 17 | — | ||||||||||||
|
Municipal bonds - special revenue
|
1,238 | 287 | 111 | 2 | ||||||||||||
|
Corporate bonds
|
13,137 | 2,399 | 2,284 | 115 | ||||||||||||
|
Single entity backed obligation
|
850 | 144 | 82 | 1 | ||||||||||||
|
Bank loans - acquired
|
5 | — | 32 | 10 | ||||||||||||
|
Mortgage loans that qualify as SVO identified credit tenant loan - unaffiliated
|
— | — | — | — | ||||||||||||
|
Total ICOs
|
$ | 17,624 | $ | 3,615 | $ | 4,099 | $ | 580 | ||||||||
|
ABS:
|
||||||||||||||||
|
Financial asset-backed securities - self liquidating:
|
||||||||||||||||
|
Agency RMBS - not/partially guaranteed (not exempt from RBC)
|
$ | 52 | $ | 8 | $ | 1 | $ | — | ||||||||
|
Non-agency CLOs/CBOs/CDOs - unaffiliated
|
32 | 1 | 207 | 1 | ||||||||||||
|
Non-agency CMBS - unaffiliated
|
1,087 | 79 | 92 | — | ||||||||||||
|
Non-agency RMBS - unaffiliated
|
88 | 7 | 35 | 2 | ||||||||||||
|
Other financial ABS - unaffiliated
|
802 | 83 | 471 | 3 | ||||||||||||
|
Financial ABS - not self-liquidating:
|
||||||||||||||||
|
Equity backed securities - unaffiliated
|
1 | — | — | — | ||||||||||||
|
Non-financial ABS - full analysis:
|
||||||||||||||||
|
Lease backed transactions - unaffiliated
|
81 | 2 | 52 | 1 | ||||||||||||
|
Other non-financial ABS - unaffiliated
|
— | — | 53 | — | ||||||||||||
|
Non-financial ABS - practical expedient:
|
||||||||||||||||
|
Lease backed transactions - unaffiliated
|
201 | 15 | 170 | — | ||||||||||||
|
Other non-financial ABS - unaffiliated
|
177 | 16 | 107 | — | ||||||||||||
|
Total ABS
|
$ | 2,521 | $ | 211 | $ | 1,188 | $ | 7 | ||||||||
|
Common stock
|
$ | — | $ | — | $ | 48 | $ | — | ||||||||
|
Preferred stock
|
$ | 11 | $ | — | $ | 29 | $ | — | ||||||||
| $ | 20,156 | $ | 3,826 | $ | 5,364 | $ | 587 | |||||||||
|
2024
|
||||||||||||||||
|
Equal to or Greater than 12 Months
|
Less than 12 Months
|
|||||||||||||||
|
Estimated Fair Value
|
Gross Unrealized Losses
|
Estimated Fair Value
|
Gross Unrealized Losses
| |||||||||||||
|
United States Government and agencies
|
$ | 1,518 | $ | 649 | $ | 2,307 | $ | 635 | ||||||||
|
State, municipal and other government
|
1,848 | 512 | 557 | 24 | ||||||||||||
|
Hybrid securities
|
75 | 8 | 49 | 1 | ||||||||||||
|
Industrial and miscellaneous
|
14,344 | 3,316 | 7,937 | 305 | ||||||||||||
|
Mortgage and other asset-backed securities
|
3,445 | 438 | 1,393 | 28 | ||||||||||||
|
Total bonds
|
$ | 21,230 | $ | 4,923 | $ | 12,243 | $ | 993 | ||||||||
|
Common stocks-unaffiliated
|
$ | — | $ | — | $ | 1 | $ | — | ||||||||
| $ | 21,230 | $ | 4,923 | $ | 12,244 | $ | 993 | |||||||||
|
CUSIP
|
Amortized Cost Before Current Period OTTI
|
Present Value of Projected Cash Flows
|
Recognized OTTI
|
Amortized Cost After OTTI
|
Fair Value at Time of OTTI
|
Date of Financial Statement Where Reported
|
|||||||||||||||
| 61,762TAH9 | $ | 3 | $ | 2 | $ | 1 | $ | 2 | $ | 2 |
3/31/2025
|
||||||||||
|
BAE3K7RU3-TA
|
— | — | — | — | — |
3/31/2025
|
|||||||||||||||
| 86,362AAA6 | 1 | — | 1 | — | — |
3/31/2025
|
|||||||||||||||
| 44,421MAA8 | 13 | 11 | 2 | 11 | 11 |
3/31/2025
|
|||||||||||||||
| 36,260JAD9 | 4 | 3 | 1 | 3 | 3 |
3/31/2025
|
|||||||||||||||
| 23,345LAA7 | 21 | 18 | 3 | 18 | 18 |
3/31/2025
|
|||||||||||||||
| 36,269KAA3 | 4 | 4 | — | 4 | 4 |
3/31/2025
|
|||||||||||||||
| 26,207AAF0 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
| 83,164HP46 | — | — | — | — | — |
3/31/2025
|
|||||||||||||||
| 83,164HKQ2 | — | — | — | — | — |
3/31/2025
|
|||||||||||||||
| 46,651AA2 | 4 | 3 | 1 | 3 | 3 |
3/31/2025
|
|||||||||||||||
| 61,691YAJ0 | 5 | 4 | 1 | 4 | 4 |
3/31/2025
|
|||||||||||||||
| 5,490TAA0 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
| 12,654YAA7 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
| 14,576AAB8 | 1 | 1 | — | 1 | 1 |
3/31/2025
|
|||||||||||||||
| 86,190BAB0 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
| 10,901AAA4 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
| 12,510HAC4 | 1 | 1 | — | 1 | 1 |
3/31/2025
|
|||||||||||||||
| 86,190BAD6 | 1 | 1 | — | 1 | 1 |
3/31/2025
|
|||||||||||||||
| 83,162CTG8 | 1 | 1 | — | 1 | 1 |
3/31/2025
|
|||||||||||||||
| 46,616VAA8 | 1 | 1 | — | 1 | 1 |
3/31/2025
|
|||||||||||||||
| 67,190AAB2 | 2 | 2 | — | 2 | 2 |
3/31/2025
|
|||||||||||||||
|
BAE2LRK94-TA
|
— | — | — | — | — |
6/30/2025
|
|||||||||||||||
|
BAE1PAJF7-TA
|
— | — | — | — | — |
6/30/2025
|
|||||||||||||||
|
BAE2XVVY5-TA
|
— | — | — | — | — |
6/30/2025
|
|||||||||||||||
| 12,640WAG5 | 1 | 1 | — | 1 | 1 |
6/30/2025
|
|||||||||||||||
| 61,762TAH9 | 1 | — | 1 | — | — |
9/30/2025
|
|||||||||||||||
| 12,640WAG5 | — | — | — | — | — |
9/30/2025
|
|||||||||||||||
| 98,162JAG1 | 26 | — | 26 | — | 9 |
9/30/2025
|
|||||||||||||||
| $ | 37 |
|
2025
|
2024
|
|||||||||||||||
|
Losses 12 Months or More
|
Losses Less Than 12 Months
|
Losses 12 Months or More
|
Losses Less Than 12 Months
| |||||||||||||
|
Year ended December 31:
|
||||||||||||||||
|
The aggregate amount of unrealized losses
|
$ | 219 | $ | 7 | $ | 449 | $ | 28 | ||||||||
|
The aggregate related fair value of securities with unrealized losses
|
2,521 | 1,089 | 3,460 | 1,485 | ||||||||||||
|
Number of 5GI Securities
|
Book / Adjusted Carrying Value
|
Fair Value
| ||||||||||
|
December 31, 2025
|
||||||||||||
|
Issuer credit obligations, amortized cost
|
3 | $ | 11 | $ | 11 | |||||||
|
Total
|
3 | $ | 11 | $ | 11 | |||||||
|
December 31, 2024
|
||||||||||||
|
Bond, amortized cost
|
9 | $ | 42 | $ | 24 | |||||||
|
Total
|
9 | $ | 42 | $ | 24 |
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Proceeds
|
$ | 10,370 | $ | 4,303 | $ | 7,301 | ||||||
|
Gross realized gains
|
$ | 130 | $ | 85 | $ | 184 | ||||||
|
Gross realized losses
|
(482 | ) | (143 | ) | (747 | ) | ||||||
|
Net realized capital gains (losses)
|
$ | (352 | ) | $ | (58 | ) | $ | (563 | ) | |||
|
December 31, 2025
|
||||||||||||
|
Farm
|
Commercial
|
Total
| ||||||||||
|
AAA - AA
|
$ | — | $ | 4,506 | $ | 4,506 | ||||||
|
A
|
26 | 3,906 | 3,932 | |||||||||
|
BBB
|
6 | 269 | 275 | |||||||||
|
B
|
— | 105 | 105 | |||||||||
| $ | 32 | $ | 8,786 | $ | 8,818 |
|
December 31, 2024
|
||||||||||||
|
Farm
|
Commercial
|
Total
| ||||||||||
|
AAA - AA
|
$ | — | $ | 4,553 | $ | 4,553 | ||||||
|
A
|
30 | 3,643 | 3,673 | |||||||||
|
BBB
|
3 | 591 | 594 | |||||||||
|
BB
|
— | 1 | 1 | |||||||||
|
B
|
— | 79 | 79 | |||||||||
| $ | 33 | $ | 8,867 | $ | 8,900 |
|
Commercial
| ||||||||||||
|
Farm
|
All Other
|
Total
| ||||||||||
|
December 31, 2025
|
||||||||||||
|
Recorded Investment (All)
|
||||||||||||
|
Current
|
$ | 29 | $ | 8,786 | $ | 8,815 | ||||||
|
180+ Days Past Due
|
3 | — | 3 | |||||||||
|
Accruing interest 180+
|
||||||||||||
|
days past due
|
||||||||||||
|
Recorded investment
|
3 | — | 3 | |||||||||
|
Participant or Co-lender in Mortgage Loan Agreement
|
||||||||||||
|
Recorded Investment
|
$ | 28 | $ | 763 | $ | 791 |
|
Commercial
| ||||||||||||
|
Farm
|
All Other
|
Total
| ||||||||||
|
December 31, 2024
|
||||||||||||
|
Recorded Investment (All)
|
||||||||||||
|
Current
|
$ | 29 | $ | 8,848 | $ | 8,877 | ||||||
|
30-59 Days Past Due
|
4 | — | 4 | |||||||||
|
60-89 Days Past Due
|
— | 12 | 12 | |||||||||
|
180+ Days Past Due
|
— | 7 | 7 | |||||||||
|
Accruing interest 180+
|
||||||||||||
|
days past due
|
||||||||||||
|
Recorded investment
|
— | 7 | 7 | |||||||||
|
Participant or Co-lender in Mortgage Loan Agreement
|
||||||||||||
|
Recorded Investment
|
$ | 29 | $ | 795 | $ | 824 |
|
Geographic Distribution
|
Property Type Distribution
|
|||||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||
|
Pacific
|
27 | % | 29 | % |
Apartment
|
52 | % | 52 | % | |||||||||
|
South Atlantic
|
21 | 21 |
Industrial
|
24 | 22 | |||||||||||||
|
Middle Atlantic
|
13 | 12 |
Office
|
13 | 14 | |||||||||||||
|
E. North Central
|
11 | 11 |
Retail
|
11 | 12 | |||||||||||||
|
Mountain
|
10 | 8 | ||||||||||||||||
|
W. South Central
|
8 | 9 | ||||||||||||||||
|
W. North Central
|
5 | 5 | ||||||||||||||||
|
New England
|
3 | 3 | ||||||||||||||||
|
E. South Central
|
2 | 2 | ||||||||||||||||
|
2025
|
2024
| |||||||
|
Home office properties
|
$ | 37 | $ | 39 | ||||
| $ | 37 | $ | 39 |
|
Year
|
Transferable/
Certificated
|
Nontransferable
|
Total
| |||||||||
|
2026
|
$ | — | $ | 12 | $ | 12 | ||||||
|
2027
|
— | 11 | 11 | |||||||||
|
2028
|
— | 10 | 10 | |||||||||
|
2029
|
— | 6 | 6 | |||||||||
|
2030
|
— | 5 | 5 | |||||||||
|
2031 and After
|
— | 4 | 4 | |||||||||
| $ | — | $ | 48 | $ | 48 |
|
Year
|
Tax Credit
| |||
|
2026
|
$ | 1 | ||
|
2027
|
2 | |||
|
2028
|
— | |||
|
2029
|
— | |||
|
2030
|
— | |||
|
2031 and After
|
— | |||
| $ | 3 |
|
December 31, 2025
|
|||||||||
|
Description of State Transferable and Non-Transferable Tax Credits
|
Jurisdiction
|
Carrying Value
|
Unused Amount*
| ||||||
|
Low-Income Housing Tax Credits
|
MA
|
$ | — | $ | 5 | ||||
|
Economic Redevelopment and Growth Tax Credits
|
NJ
|
— | 11 | ||||||
|
Low-Income Housing Tax Credits
|
CA
|
13 | 30 | ||||||
|
Low-Income Housing Tax Credits
|
United States
|
46 | 49 | ||||||
|
Total
|
XXX
|
$ | 59 | $ | 95 | ||||
|
December 31, 2024
|
|||||||||
|
Description of State Transferable and Non-Transferable Tax Credits
|
Jurisdiction
|
Carrying Value
|
Unused Amount
| ||||||
|
Economic Redevelopment and Growth Tax Credits
|
NJ
|
$ | 1 | $ | 16 | ||||
|
Low-Income Housing Tax Credits
|
CA
|
— | 15 | ||||||
|
Low-Income Housing Tax Credits
|
United States
|
58 | 59 | ||||||
|
Total
|
XXX
|
$ | 59 | $ | 90 | ||||
|
December 31, 2025
|
|||||||||||||
|
Jurisdiction
|
Transferable/Certificated
|
Nontransferable
|
Total
| ||||||||||
|
State:
|
|||||||||||||
|
Massachusetts
|
MA
|
$ | 5 | $ | — | $ | 5 | ||||||
|
New Jersey
|
NJ
|
11 | — | 11 | |||||||||
|
California
|
CA
|
30 | — | 30 | |||||||||
|
Federal
|
XXX
|
— | 49 | 49 | |||||||||
|
Total
|
XXX
|
$ | 46 | $ | 49 | $ | 95 | ||||||
|
December 31, 2024
|
|||||||||||||
|
Jurisdiction
|
Transferable/Certificated
|
Nontransferable
|
Total
| ||||||||||
|
State:
|
|||||||||||||
|
New Jersey
|
NJ
|
$ | 16 | $ | — | $ | 16 | ||||||
|
California
|
CA
|
15 | — | 15 | |||||||||
|
Federal
|
XXX
|
— | 59 | 59 | |||||||||
|
Total
|
XXX
|
$ | 31 | $ | 59 | $ | 90 | ||||||
|
December 31, 2025
|
||||||||
|
Total Admitted
|
Total Nonadmitted
| |||||||
|
State:
|
||||||||
|
Transferable
|
$ | 13 | $ | — | ||||
|
Non-transferable
|
— | — | ||||||
|
Federal:
|
||||||||
|
Transferable
|
$ | — | $ | — | ||||
|
Non-transferable
|
46 | — | ||||||
|
December 31, 2024
|
||||||||
|
Total Admitted
|
Total Nonadmitted
| |||||||
|
State:
|
||||||||
|
Transferable
|
$ | 1 | $ | — | ||||
|
Non-transferable
|
— | — | ||||||
|
Federal:
|
||||||||
|
Transferable
|
$ | — | $ | — | ||||
|
Non-transferable
|
58 | — | ||||||
|
2025
|
2024
| |||||||
|
Fair value - positive
|
$ | 337 | $ | 484 | ||||
|
Fair value - negative
|
(1,330 | ) | (1,926 | ) |
|
2025
|
2024
|
2023
| ||||||||||
|
Options:
|
||||||||||||
|
Calls
|
$ | (110 | ) | $ | 5 | $ | 13 | |||||
|
Puts
|
(4 | ) | 1 | (1 | ) | |||||||
|
Total options
|
$ | (114 | ) | $ | 6 | $ | 12 | |||||
|
Swaps:
|
||||||||||||
|
Interest rate
|
$ | — | $ | (6 | ) | $ | — | |||||
|
Credit
|
3 | — | — | |||||||||
|
Foreign exchange
|
8 | — | — | |||||||||
|
Total return
|
(788 | ) | (1,570 | ) | (1,092 | ) | ||||||
|
Total swaps
|
$ | (777 | ) | $ | (1,576 | ) | $ | (1,092 | ) | |||
|
Futures - net positions
|
753 | 442 | 41 | |||||||||
|
Total realized gains (losses)
|
$ | (138 | ) | $ | (1,128 | ) | $ | (1,039 | ) |
|
Asset(1)
|
Liability(1)
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
| |||||||||||||
|
Derivative component of RSATs
|
||||||||||||||||
|
Credit default swaps
|
$ | 47 | $ | 63 | $ | (4 | ) | $ | (5 | ) | ||||||
|
Interest rate swaps
|
10 | 8 | — | — | ||||||||||||
|
Asset(1)
|
Liability(1)
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
| |||||||||||||
|
Derivative component of RSATs
|
||||||||||||||||
|
Credit default swaps
|
$ | 34 | $ | 59 | $ | 3 | $ | 4 | ||||||||
|
Interest rate swaps
|
11 | 9 | — | — | ||||||||||||
|
Total
|
$ | 45 | $ | 68 | $ | 3 | $ | 4 | ||||||||
|
2025
|
||||||||||||||||
|
Rating Agency Designation of Referenced Credit Obligations (1)
|
NAIC Designation
|
Estimated Fair Value of Credit Default Swaps
|
Maximum Amount of Future Payments under Credit Default Swaps
|
Weighted Average Years to Maturity (2)
| ||||||||||||
|
AAA/AA/A
|
1 | |||||||||||||||
|
Single name credit default swaps(3)
|
$ | 8 | $ | 591 | 2.0 | |||||||||||
|
Credit default swaps referencing indices
|
— | 32 | 39.4 | |||||||||||||
|
Subtotal
|
8 | 623 | 3.9 | |||||||||||||
|
BBB
|
2 | |||||||||||||||
|
Single name credit default swaps(3)
|
20 | 598 | 2.1 | |||||||||||||
|
Credit default swaps referencing indices
|
10 | 629 | 2.1 | |||||||||||||
|
Subtotal
|
30 | 1,227 | 2.1 | |||||||||||||
|
Total
|
$ | 38 | $ | 1,850 | 2.7 | |||||||||||
|
2024
|
||||||||||||||||
|
Rating Agency Designation of Referenced Credit Obligations
|
NAIC Designation
|
Estimated Fair Value of Credit Default Swaps
|
Maximum Amount of Future Payments under Credit Default Swaps
|
Weighted Average Years to Maturity(2)
| ||||||||||||
|
AAA/AA/A
|
1 | |||||||||||||||
|
Single name credit default swaps(3)
|
$ | 12 | $ | 978 | 2.2 | |||||||||||
|
Credit default swaps referencing indices
|
— | 32 | 40.4 | |||||||||||||
|
Subtotal
|
12 | 1,010 | 3.4 | |||||||||||||
|
BBB
|
2 | |||||||||||||||
|
Single name credit default swaps (3)
|
35 | 1,461 | 1.9 | |||||||||||||
|
Credit default swaps referencing indices
|
16 | 992 | 2.6 | |||||||||||||
|
Subtotal
|
51 | 2,453 | 2.2 | |||||||||||||
|
BB
|
3 | |||||||||||||||
|
Single name credit default swaps (3)
|
— | 85 | 0.9 | |||||||||||||
|
Subtotal
|
— | 85 | 0.9 | |||||||||||||
|
Total
|
$ | 63 | $ | 3,548 | 2.5 | |||||||||||
|
Contract or Notional Amount*
|
Fair Value
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
| |||||||||||||
|
Derivative assets:
|
||||||||||||||||
|
Credit default swaps
|
$ | 1,530 | $ | 3,343 | $ | 34 | $ | 62 | ||||||||
|
Currency swaps
|
520 | 905 | 66 | 110 | ||||||||||||
|
Equity futures
|
— | — | 3 | 2 | ||||||||||||
|
Equity swaps
|
2,801 | 3,770 | 43 | 120 | ||||||||||||
|
Interest rate swaps
|
1,594 | 1,367 | 24 | 29 | ||||||||||||
|
Options
|
317 | 314 | 75 | 63 | ||||||||||||
|
Derivative liabilities:
|
||||||||||||||||
|
Credit default swaps
|
609 | 715 | — | (2 | ) | |||||||||||
|
Currency swaps
|
826 | 135 | 9 | 1 | ||||||||||||
|
Equity futures
|
— | — | 44 | 13 | ||||||||||||
|
Equity swaps
|
4,233 | 2,494 | 102 | 37 | ||||||||||||
|
Interest rate swaps
|
7,754 | 6,719 | 986 | 1,101 | ||||||||||||
|
Options
|
(1,079 | ) | (597 | ) | 19 | 5 | ||||||||||
|
Amortization Year
|
Deferred Assets
|
Deferred Liabilities
| ||||||
|
2026
|
$ | (137 | ) | $ | 51 | |||
|
2027
|
(137 | ) | 51 | |||||
|
2028
|
(137 | ) | 51 | |||||
|
2029
|
(137 | ) | 51 | |||||
|
2030
|
(137 | ) | 51 | |||||
|
2031
|
(137 | ) | 51 | |||||
|
2032
|
(117 | ) | 51 | |||||
|
2033
|
(89 | ) | 46 | |||||
|
2034
|
(55 | ) | 32 | |||||
|
2035
|
(3 | ) | 5 | |||||
|
Total
|
$ | (1,086 | ) | $ | 440 |
|
Total Deferred Balance
| ||||
|
1. Balance at January 1, 2024
|
$ | 445 | ||
|
2. Amortization
|
63 | |||
|
3. Deferred Recognition
|
(501 | ) | ||
|
4. Balance at December 31, 2024 [1-(2+3)]
|
$ | 883 | ||
|
5. Amortization
|
88 | |||
|
6. Deferred Recognition
|
149 | |||
|
7. Balance at December 31, 2025 [4-(5+6)]
|
$ | 646 |
|
2025
|
2024
| |||||||
|
Amortized cost
|
$ | — | $ | (3 | ) | |||
|
Fair value
|
(78 | ) | (672 | ) |
|
December 31, 2025
|
||||||||||||||||
|
Net Investment Income
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Total*
| |||||||||||||
|
Derivative performance
|
$ | (9 | ) | $ | (467 | ) | $ | 591 | $ | 115 | ||||||
|
SSAP No. 108 Adjustments
|
||||||||||||||||
|
Portion of the derivative performance attributed to natural offset
|
7 | 83 | (16 | ) | 74 | |||||||||||
|
Deferred
|
2 | 384 | (575 | ) | (189 | ) | ||||||||||
|
*Totals shown are pre-tax
|
|
December 31, 2024
|
||||||||||||||||
|
Net Investment Income
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Total*
| |||||||||||||
|
Derivative performance
|
$ | (1 | ) | $ | 409 | $ | (1,524 | ) | $ | (1,116 | ) | |||||
|
SSAP No. 108 Adjustments
|
||||||||||||||||
|
Portion of the derivative performance attributed to natural offset
|
15 | (148 | ) | 615 | 482 | |||||||||||
|
Deferred
|
(14 | ) | (261 | ) | 909 | 634 | ||||||||||
|
*Totals shown are pre-tax
|
|
Year Ended December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Prior year fair value of hedged item
|
$ | 1,663 | $ | 630 | ||||
|
Current year fair value of hedged item
|
1,538 | 1,663 | ||||||
|
Change in fair value attributable to interest rates
|
$ | (125 | ) | $ | 1,033 | |||
|
Portion of the fair value change attributed to the hedged risk
|
$ | (124 | ) | $ | 1,032 | |||
|
Gross (Admitted & Nonadmitted) Restricted
|
||||||||||||||||||||
|
2025
|
||||||||||||||||||||
|
G/A Supporting
| ||||||||||||||||||||
|
Separate
|
Total S/A
|
S/A Assets
| ||||||||||||||||||
|
Total General
|
Account (S/A)
|
Restricted
|
Supporting
| |||||||||||||||||
|
Restricted Asset Category
|
Account (G/A)
|
Activity
|
Assets
|
G/A Activity
|
Total
| |||||||||||||||
|
Collateral held under security lending agreements
|
$ | 1,657 | $ | — | $ | — | $ | — | $ | 1,657 | ||||||||||
|
Subject to repurchase agreements
|
296 | — | — | — | 296 | |||||||||||||||
|
FHLB capital stock
|
39 | — | — | — | 39 | |||||||||||||||
|
On deposit with states
|
57 | — | — | — | 57 | |||||||||||||||
|
Pledged as collateral to FHLB (including assets backing funding agreements)
|
3,909 | — | — | — | 3,909 | |||||||||||||||
|
Pledged as collateral not captured in other categories
|
2,585 | — | — | — | 2,585 | |||||||||||||||
|
Other restricted assets
|
5,918 | — | — | — | 5,918 | |||||||||||||||
|
Collateral assets received and on balance sheet
|
78 | — | — | — | 78 | |||||||||||||||
|
Assets held under modco reinsurance agreements
|
132 | — | — | — | 132 | |||||||||||||||
|
Assets held under funds withheld reinsurance agreements
|
4,877 | — | — | — | 4,877 | |||||||||||||||
|
Total restricted assets
|
$ | 19,548 | $ | — | $ | — | $ | — | $ | 19,548 | ||||||||||
| Gross (Admitted & Nonadmitted) Restricted | Percentage | |||||||||||||||||||||||
| Gross | ||||||||||||||||||||||||
| (Admitted & | Admitted | |||||||||||||||||||||||
| Nonadmitted) | Restricted to | |||||||||||||||||||||||
| Total From | Total | Total | Restricted | Total | ||||||||||||||||||||
| Prior Year | Increase/ | Nonadmitted | Admitted | to Total | Admitted | |||||||||||||||||||
| Restricted Asset Category | (2024) | (Decrease) | Restricted | Restricted | Assets | Assets | ||||||||||||||||||
| Collateral held under security lending agreements | $ | 1,667 | $ | (10 | ) | $ | — | $ | 1,657 | 0.89 | % | 0.90 | % | |||||||||||
| Subject to repurchase agreements | 306 | (10 | ) | — | 296 | 0.16 | % | 0.16 | % | |||||||||||||||
| FHLB capital stock | 77 | (38 | ) | — | 39 | 0.02 | % | 0.02 | % | |||||||||||||||
| On deposit with states | 57 | — | — | 57 | 0.03 | % | 0.03 | % | ||||||||||||||||
| Pledged as collateral to FHLB (including assets backing funding agreements) | 3,956 | (47 | ) | — | 3,909 | 2.11 | % | 2.13 | % | |||||||||||||||
| Pledged as collateral not captured in other categories | 3,085 | (500 | ) | — | 2,585 | 1.39 | % | 1.41 | % | |||||||||||||||
| Other restricted assets | 7,920 | (2,002 | ) | — | 5,918 | 3.19 | % | 3.22 | % | |||||||||||||||
| Collateral assets received and on balance sheet | — | 78 | — | 78 | 0.04 | % | 0.04 | % | ||||||||||||||||
| Assets held under modco reinsurance agreements | — | 132 | — | 132 | 0.07 | % | 0.07 | % | ||||||||||||||||
| Assets held under funds withheld reinsurance agreements | — | 4,877 | — | 4,877 | 2.63 | % | 2.65 | % | ||||||||||||||||
| Total restricted assets | $ | 17,068 | $ | 2,480 | $ | — | $ | 19,548 | 10.53 | % | 10.63 | % | ||||||||||||
|
Gross (Admitted & Nonadmitted) Restricted
|
||||||||||||||||||||
|
2025
|
||||||||||||||||||||
|
Total S/A
|
S/A Assets
| |||||||||||||||||||
|
G/A Supporting
|
Restricted
|
Supporting G/A
| ||||||||||||||||||
|
Description of Assets
|
Total G/A
|
S/A Activity (a)
|
Assets
|
Activity (b)
|
Total
| |||||||||||||||
|
Derivatives
|
$ | 2,495 | $ | — | $ | — | $ | — | $ | 2,495 | ||||||||||
|
Secured funding agreements
|
58 | — | — | — | 58 | |||||||||||||||
|
AMBAC
|
32 | — | — | — | 32 | |||||||||||||||
|
Total
|
$ | 2,585 | $ | — | $ | — | $ | — | $ | 2,585 | ||||||||||
|
Amount of total pledged under derivative contracts
|
2,495 | 2,495 | ||||||||||||||||||
|
Total excluding derivative collateral (total minus amount of total pledged under derivative contracts)
|
$ | 90 | $ | — | $ | — | $ | — | $ | 90 | ||||||||||
| Gross (Admitted & Nonadmitted) Restricted | Percentage | |||||||||||||||||||
| Gross | ||||||||||||||||||||
| (Admitted & | Admitted | |||||||||||||||||||
| Nonadmitted) | Restricted to | |||||||||||||||||||
| Total From Prior | Total | Restricted | Total | |||||||||||||||||
| Year | Increase/ | Admitted | to Total | Admitted | ||||||||||||||||
| Description of Assets | (2024) | (Decrease) | Restricted | Assets | Assets | |||||||||||||||
| Derivatives | $ | 3,052 | $ | (557 | ) | $ | 2,495 | 1.35 | % | 1.36 | % | |||||||||
| Secured funding agreements | 1 | 57 | 58 | 0.03 | % | 0.03 | % | |||||||||||||
| AMBAC | 32 | — | 32 | 0.02 | % | 0.02 | % | |||||||||||||
| Total | $ | 3,085 | $ | (500 | ) | $ | 2,585 | 1.40 | % | 1.41 | % | |||||||||
| Amount of total pledged under derivative contracts | — | 2,495 | 2,495 | 1.35 | % | 1.36 | % | |||||||||||||
| Total excluding derivative collateral (total minus amount of total pledged under derivative contracts) | $ | 3,085 | $ | (2,995 | ) | $ | 90 | 0.05 | % | 0.05 | % | |||||||||
|
2025
|
||||||||||||||||||||
|
BACV
|
BACV
|
BACV
|
Fair Value
|
Fair Value
| ||||||||||||||||
|
Collateral Assets
|
Collateral
|
Modco
|
FWH
|
Collateral
|
Modco
| |||||||||||||||
|
General Account
|
||||||||||||||||||||
|
Cash
|
$ | 78 | $ | 52 | $ | 67 | $ | 78 | $ | 52 | ||||||||||
|
Securities lending collateral assets
|
1,657 | — | — | 1,657 | — | |||||||||||||||
|
Other
|
— | 81 | 4,809 | — | 78 | |||||||||||||||
|
Total collateral assets
|
$ | 1,735 | $ | 133 | $ | 4,876 | $ | 1,735 | $ | 130 | ||||||||||
| 2025 | ||||||||||||||||
| % of BACV to | ||||||||||||||||
| Total Assets | % of BACV to | BACV | ||||||||||||||
| Fair Value | (Admitted and | Total Admitted | FWH Including | |||||||||||||
| Collateral Assets | FWH | Nonadmitted) | Assets | Modco | ||||||||||||
| General Account | ||||||||||||||||
| Cash | $ | 67 | 0.26 | % | 0.27 | % | $ | 119 | ||||||||
| Securities lending collateral assets | — | 2.19 | % | 2.23 | % | — | ||||||||||
| Other | 4,544 | 6.45 | % | 6.59 | % | 4,890 | ||||||||||
| Total collateral assets | $ | 4,611 | 8.90 | % | 9.09 | % | $ | 5,009 | ||||||||
| Amount | % of Liability to Total Liabilities | |||||||
| Recognized obligation to return collateral asset | $ | 1,763 | 2.53 | % |
| 2024 | ||||||||||||||||
| Collateral Assets | Carrying Value | Fair Value | % of CV to Total Assets (Admitted and Nonadmitted) | % of CV to Total Admitted Assets | ||||||||||||
| Cash | $ | 94 | $ | 94 | 0.12 | % | 0.12 | % | ||||||||
| Securities lending collateral assets | 1,667 | 1,667 | 2.16 | 2.2 | ||||||||||||
| Other | 2 | 2 | — | — | ||||||||||||
| Total collateral assets | $ | 1,763 | $ | 1,763 | 2.28 | % | 2.32 | % | ||||||||
| Amount | % of Liability to Total Liabilities | |||||||
| Recognized obligation to return collateral asset | $ | 1,763 | 2.53 | % |
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Income:
|
||||||||||||
|
Bonds
|
$ | 2,404 | $ | 2,235 | $ | 2,170 | ||||||
|
Preferred stocks
|
3 | 4 | 5 | |||||||||
|
Common stocks
|
271 | 481 | 392 | |||||||||
|
Mortgage loans on real estate
|
385 | 384 | 383 | |||||||||
|
Real estate
|
9 | 9 | 9 | |||||||||
|
Policy loans
|
114 | 112 | 110 | |||||||||
|
Cash, cash equivalents and short-term investments
|
56 | 113 | 95 | |||||||||
|
Derivatives
|
392 | 421 | 403 | |||||||||
|
Other invested assets
|
144 | 177 | 200 | |||||||||
|
Gross investment income
|
3,778 | 3,936 | 3,767 | |||||||||
|
Less: investment expenses
|
177 | 180 | 198 | |||||||||
|
Net investment income before amortization of IMR
|
3,601 | 3,756 | 3,569 | |||||||||
|
Amortization of IMR
|
(12 | ) | (13 | ) | 28 | |||||||
|
Net investment income
|
$ | 3,589 | $ | 3,743 | $ | 3,597 | ||||||
|
Year Ended December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Gross
|
$ | 615 | $ | 674 | ||||
|
Nonadmitted
|
$ | 2 | $ | 5 | ||||
|
Admitted
|
$ | 613 | $ | 669 | ||||
|
Realized
|
||||||||||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Bonds
|
$ | (440 | ) | $ | (101 | ) | $ | (669 | ) | |||
|
Preferred stocks
|
1 | 1 | — | |||||||||
|
Common stocks
|
2 | 2 | (8 | ) | ||||||||
|
Mortgage loans on real estate
|
(19 | ) | (21 | ) | (1 | ) | ||||||
|
Cash, cash equivalents and short-term investments
|
— | — | (1 | ) | ||||||||
|
Derivatives
|
(566 | ) | (1,471 | ) | (2,043 | ) | ||||||
|
Variable annuity reserve hedge offset
|
— | — | (44 | ) | ||||||||
|
Other invested assets
|
17 | 46 | 27 | |||||||||
|
Net realized capital gains (losses), before taxes
|
(1,005 | ) | (1,544 | ) | (2,739 | ) | ||||||
|
Federal income tax effect
|
4 | — | 106 | |||||||||
|
Transfer from (to) IMR
|
426 | 105 | 634 | |||||||||
|
Net realized capital gains (losses) on investments
|
$ | (575 | ) | $ | (1,439 | ) | $ | (1,999 | ) | |||
|
Change in Unrealized
|
||||||||||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Bonds
|
$ | (30 | ) | $ | 42 | $ | 10 | |||||
|
Preferred stocks
|
(1 | ) | — | 1 | ||||||||
|
Common stocks
|
13 | (6 | ) | 1 | ||||||||
|
Affiliated entities
|
(157 | ) | (260 | ) | 443 | |||||||
|
Mortgage loans on real estate
|
15 | (15 | ) | — | ||||||||
|
Cash equivalents and short-term investments
|
(2 | ) | — | — | ||||||||
|
Derivatives
|
223 | 268 | 600 | |||||||||
|
Other invested assets
|
(107 | ) | (104 | ) | 327 | |||||||
|
Change in unrealized capital gains (losses), before taxes
|
(46 | ) | (75 | ) | 1,382 | |||||||
|
Taxes on unrealized capital gains (losses)
|
(1 | ) | 13 | (98 | ) | |||||||
|
Change in unrealized capital gains (losses), net of tax*
|
$ | (47 | ) | $ | (62 | ) | $ | 1,284 | ||||
|
Total
|
General Account
|
Insulated Separate Account
|
Non-Insulated Separate Account
| |||||||||||||
|
2025
|
$ | 347 | $ | 347 | $ | — | $ | — | ||||||||
|
2024
|
149 | 149 | — | — |
|
Total
|
General Account
|
Insulated Separate Account
|
Non-Insulated Separate Account
| |||||||||||||
|
2025
|
$ | 347 | $ | 347 | $ | — | $ | — | ||||||||
|
2024
|
133 | 133 | — | — |
|
2025
|
2024
| |||||||
|
Prior period, as of September 30, the most recent statement filed with the IID, general account capital and surplus
|
$ | 5,647 | $ | 5,912 | ||||
|
From prior period SAP financials:
|
||||||||
|
Net positive goodwill (admitted)
|
— | — | ||||||
|
EDP equipment & operating system software (admitted)
|
— | — | ||||||
|
Net DTAs (admitted)
|
741 | 800 | ||||||
|
Net negative (disallowed) IMR (admitted)
|
238 | 114 | ||||||
|
Adjusted capital and surplus
|
$ | 4,668 | $ | 4,998 |
|
Year Ended December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Life insurance reserves
|
$ | 30,386 | $ | 35,987 | ||||
|
Annuity reserves and supplementary contracts with life contingencies
|
16,839 | 14,816 | ||||||
|
Accident and health reserves (including long term care)
|
7,184 | 7,252 | ||||||
|
Total policy reserves
|
$ | 54,409 | $ | 58,055 | ||||
|
Deposit-type contracts
|
671 | 693 | ||||||
|
Policy claims
|
919 | 1,048 | ||||||
|
Total policy reserves, deposit-type contracts and claim liabilities
|
$ | 55,999 | $ | 59,796 | ||||
|
Unpaid Claims Liability Beginning of Year
|
Claims
Incurred
|
Claims
Paid
|
Unpaid Claims Liability End of Year
| |||||||||||||
|
Year ended December 31, 2025
|
||||||||||||||||
|
2025
|
$ | — | $ | 1,249 | $ | 508 | $ | 741 | ||||||||
|
2024 and prior
|
2,176 | (92 | ) | 687 | 1,397 | |||||||||||
| 2,176 | $ | 1,157 | $ | 1,195 | 2,138 | |||||||||||
|
Active life reserve
|
$ | 5,476 | $ | 5,414 | ||||||||||||
|
Total accident and health reserves
|
$ | 7,652 | $ | 7,552 | ||||||||||||
|
Unpaid Claims Liability Beginning of Year
|
Claims
Incurred
|
Claims
Paid
|
Unpaid Claims Liability End of Year
| |||||||||||||
|
Year ended December 31, 2024
|
||||||||||||||||
|
2024
|
$ | — | $ | 1,233 | $ | 470 | $ | 763 | ||||||||
|
2023 and prior
|
2,000 | 54 | 641 | 1,413 | ||||||||||||
| 2,000 | $ | 1,287 | $ | 1,111 | 2,176 | |||||||||||
|
Active life reserve
|
$ | 5,508 | $ | 5,476 | ||||||||||||
|
Total accident and health reserves
|
$ | 7,508 | $ | 7,652 |
|
Liability Beginning of Year
|
Incurred
|
Paid
|
Liability End of Year
| |||||||||||||
|
Year ended December 31, 2025
|
||||||||||||||||
|
2025
|
$ | — | $ | 36 | $ | 19 | $ | 17 | ||||||||
|
2024 and prior
|
44 | (10 | ) | 1 | 33 | |||||||||||
| $ | 44 | $ | 26 | $ | 20 | $ | 50 | |||||||||
|
Year ended December 31, 2024
|
||||||||||||||||
|
2024
|
$ | — | $ | 38 | $ | 22 | $ | 16 | ||||||||
|
2023 and prior
|
42 | (12 | ) | 2 | 28 | |||||||||||
| $ | 42 | $ | 26 | $ | 24 | $ | 44 |
|
2025
|
2024
|
|||||||||||||||
|
Gross
|
Net of Loading
|
Gross
|
Net of Loading
| |||||||||||||
|
Life and annuity:
|
||||||||||||||||
|
Ordinary first-year business
|
$ | 2 | $ | — | $ | 1 | $ | — | ||||||||
|
Ordinary renewal business
|
12 | 11 | 24 | 19 | ||||||||||||
|
Group life direct business
|
1 | 1 | 10 | 6 | ||||||||||||
| $ | 15 | $ | 12 | $ | 35 | $ | 25 | |||||||||
|
December 31
|
||||||||||||||||||||
|
2025
|
||||||||||||||||||||
|
Individual Annuities:
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 212 | $ | 5,093 | $ | — | $ | 5,305 | 7 | % | ||||||||||
|
At book value less surrender charge
|
||||||||||||||||||||
|
of 5% or more
|
902 | — | — | 902 | 1 | |||||||||||||||
|
At fair value
|
5 | — | 58,930 | 58,935 | 82 | |||||||||||||||
|
Total with adjustment or at fair value
|
1,119 | 5,093 | 58,930 | 65,142 | 90 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
5,504 | — | — | 5,504 | 8 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
1,089 | — | 632 | 1,721 | 2 | |||||||||||||||
|
Total individual annuity reserves
|
7,712 | 5,093 | 59,562 | 72,367 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
4,593 | — | — | 4,593 | ||||||||||||||||
|
Net individual annuities reserves
|
$ | 3,119 | $ | 5,093 | $ | 59,562 | $ | 67,774 | ||||||||||||
|
Amount included in book value
|
||||||||||||||||||||
|
less surrender charge above that
|
||||||||||||||||||||
|
will move to book value without
|
||||||||||||||||||||
|
adjustment in the year after the
|
||||||||||||||||||||
|
statement date
|
$ | 196 | $ | — | $ | — | $ | 196 | ||||||||||||
|
December 31
|
||||||||||||||||||||
|
2025
|
||||||||||||||||||||
|
Group Annuities:
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 5,615 | $ | 8 | $ | — | $ | 5,623 | 11 | % | ||||||||||
|
At book value less surrender charge
|
||||||||||||||||||||
|
of 5% or more
|
15 | — | — | 15 | — | |||||||||||||||
|
At fair value
|
— | — | 32,153 | 32,153 | 63 | |||||||||||||||
|
Total with adjustment or at fair value
|
5,630 | 8 | 32,153 | 37,791 | 74 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
2,146 | — | — | 2,146 | 4 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
11,070 | — | 74 | 11,144 | 22 | |||||||||||||||
|
Total group annuities reserves
|
18,846 | 8 | 32,227 | 51,081 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
5,251 | — | — | 5,251 | ||||||||||||||||
|
Net group annuities reserves
|
$ | 13,595 | $ | 8 | $ | 32,227 | $ | 45,830 | ||||||||||||
|
December 31
|
||||||||||||||||||||
|
2025
|
||||||||||||||||||||
|
Deposit-type contracts (no life contingencies):
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | — | $ | — | $ | — | $ | — | 0 | % | ||||||||||
|
Total with adjustment or at fair value
|
— | — | — | — | 0 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
198 | — | — | 198 | 25 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
477 | 99 | 20 | 596 | 75 | |||||||||||||||
|
Total deposit-type contracts
|
675 | 99 | 20 | 794 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
4 | — | — | 4 | ||||||||||||||||
|
Net deposit-type contracts
|
$ | 671 | $ | 99 | $ | 20 | $ | 790 | ||||||||||||
|
Reconciliation to the Annual Statement:
|
Amount
| |||
|
Life & Accident & Health Annual Statement:
|
||||
|
Exhibit 5, Annuities section, total (net)
|
$ | 15,737 | ||
|
Exhibit 5, Supp contracts with life contingencies section, total (net)
|
977 | |||
|
Exhibit 7, Deposit-type contracts, net balance at the end of the
|
||||
|
current year after reinsurance
|
671 | |||
|
Subtotal
|
17,385 | |||
|
Separate Accounts Annual Statement:
|
||||
|
Exhibit 3, Annuities section, total
|
96,227 | |||
|
Exhibit 3, Supp contracts with life contingencies section, total
|
663 | |||
|
Other contract deposit funds
|
119 | |||
|
Subtotal
|
97,009 | |||
|
Combined total
|
$ | 114,394 |
|
December 31
|
||||||||||||||||||||
|
2024
|
||||||||||||||||||||
|
Individual Annuities:
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 286 | $ | 2,208 | $ | — | $ | 2,494 | 4 | % | ||||||||||
|
At book value less surrender charge
|
||||||||||||||||||||
|
of 5% or more
|
880 | — | — | 880 | 1 | |||||||||||||||
|
At fair value
|
6 | — | 58,835 | 58,841 | 84 | |||||||||||||||
|
Total with adjustment or at fair value
|
1,172 | 2,208 | 58,835 | 62,215 | 89 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
6,024 | — | — | 6,024 | 9 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
1,043 | — | 569 | 1,612 | 2 | |||||||||||||||
|
Total individual annuity reserves
|
8,239 | 2,208 | 59,404 | 69,851 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
5,303 | — | — | 5,303 | ||||||||||||||||
|
Net individual annuity reserves
|
$ | 2,936 | $ | 2,208 | $ | 59,404 | $ | 64,548 | ||||||||||||
|
Amount included in book value
|
||||||||||||||||||||
|
less surrender charge above that
|
||||||||||||||||||||
|
will move to book value without
|
||||||||||||||||||||
|
adjustment in the year after the
|
||||||||||||||||||||
|
statement date
|
$ | 160 | $ | — | $ | — | $ | 160 | ||||||||||||
|
December 31
|
||||||||||||||||||||
|
2024
|
||||||||||||||||||||
|
Group Annuities:
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 4,842 | $ | 10 | $ | — | $ | 4,852 | 12 | % | ||||||||||
|
At book value less surrender charge
|
||||||||||||||||||||
|
of 5% or more
|
17 | — | — | 17 | — | |||||||||||||||
|
At fair value
|
— | — | 29,901 | 29,901 | 70 | |||||||||||||||
|
Total with adjustment or at fair value
|
4,859 | 10 | 29,901 | 34,770 | 82 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
2,299 | — | — | 2,299 | 5 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
5,516 | — | 68 | 5,584 | 13 | |||||||||||||||
|
Total group annuity reserves
|
12,674 | 10 | 29,969 | 42,653 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
794 | — | — | 794 | ||||||||||||||||
|
Net group annuity reserves
|
$ | 11,880 | $ | 10 | $ | 29,969 | $ | 41,859 | ||||||||||||
|
December 31
|
||||||||||||||||||||
|
2024
|
||||||||||||||||||||
|
Deposit-type contracts (no life contingencies):
|
General Account
|
Separate Account with Guarantees
|
Separate Account Non-Guaranteed
|
Total
|
Percent
|
|||||||||||||||
|
Subject to discretionary withdrawal
|
||||||||||||||||||||
|
with adjustment:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | — | $ | — | $ | — | $ | — | 0 | % | ||||||||||
|
Total with adjustment or at fair value
|
— | — | — | — | 0 | |||||||||||||||
|
At book value without adjustment
|
||||||||||||||||||||
|
(minimal or no charge or adjustment)
|
207 | — | — | 207 | 26 | |||||||||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||||||||||
|
provision
|
492 | 87 | 18 | 597 | 74 | |||||||||||||||
|
Total deposit-type contracts
|
699 | 87 | 18 | 804 | 100 | % | ||||||||||||||
|
Less reinsurance ceded
|
6 | — | — | 6 | ||||||||||||||||
|
Net deposit-type contracts
|
$ | 693 | $ | 87 | $ | 18 | $ | 798 | ||||||||||||
|
Reconciliation to the Annual Statement:
|
Amount
| |||
|
Life & Accident & Health Annual Statement:
|
||||
|
Exhibit 5, Annuities section, total (net)
|
$ | 13,876 | ||
|
Exhibit 5, Supp contracts with life contingencies section, total (net)
|
940 | |||
|
Exhibit 7, Deposit-type contracts, net balance at the end of the
|
||||
|
current year after reinsurance
|
693 | |||
|
Subtotal
|
15,509 | |||
|
Separate Accounts Annual Statement:
|
||||
|
Exhibit 3, Annuities section, total
|
90,994 | |||
|
Exhibit 3, Supp contracts with life contingencies section, total
|
597 | |||
|
Other contract deposit funds
|
105 | |||
|
Subtotal
|
91,696 | |||
|
Combined total
|
$ | 107,205 |
|
December 31
|
||||||||||||
|
2025
|
||||||||||||
|
General Account
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Term policies with cash value
|
$ | — | $ | 314 | $ | 434 | ||||||
|
Universal life
|
12,317 | 12,120 | 12,536 | |||||||||
|
Universal life with secondary guarantees
|
5,610 | 5,190 | 13,523 | |||||||||
|
Indexed universal life with secondary
|
||||||||||||
|
guarantees
|
10,848 | 7,833 | 9,006 | |||||||||
|
Other permanent cash value life
|
||||||||||||
|
insurance
|
2 | 4,816 | 7,169 | |||||||||
|
Variable universal life
|
954 | 953 | 1,039 | |||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||
|
or no cash values
|
||||||||||||
|
Term policies without cash value
|
— | — | 7,988 | |||||||||
|
Accidental death benefits
|
— | — | 44 | |||||||||
|
Disability - active lives
|
— | — | 37 | |||||||||
|
Disability - disabled lives
|
— | — | 162 | |||||||||
|
Miscellaneous reserves
|
— | — | 1,381 | |||||||||
|
Total (gross)
|
29,731 | 31,226 | 53,319 | |||||||||
|
Reinsurance ceded
|
6,967 | 6,809 | 22,933 | |||||||||
|
Total (net)
|
$ | 22,764 | $ | 24,417 | $ | 30,386 | ||||||
|
December 31
|
||||||||||||
|
2025
|
||||||||||||
|
Separate Account - Guaranteed
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Variable universal life
|
$ | 699 | $ | 699 | $ | 699 | ||||||
|
Total (net)
|
$ | 699 | $ | 699 | $ | 699 | ||||||
|
December 31
|
||||||||||||
|
2025
|
||||||||||||
|
Separate Account - Nonguaranteed
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Variable universal life
|
$ | 11,024 | $ | 11,023 | $ | 11,023 | ||||||
|
Total (net)
|
$ | 11,024 | $ | 11,023 | $ | 11,023 | ||||||
|
Reconciliation to the Annual Statement:
|
Amount
| |||
|
Life & Accident & Health Annual Statement:
|
||||
|
Exhibit 5, Life insurance section, total (net)
|
$ | 29,686 | ||
|
Exhibit 5, Accidental death benefits section total (net)
|
26 | |||
|
Exhibit 5, Disability - active lives section, total (net)
|
19 | |||
|
Exhibit 5, Disability - disabled lives section, total (net)
|
141 | |||
|
Exhibit 5, Miscellaneous reserves section, total (net)
|
514 | |||
|
Subtotal
|
30,386 | |||
|
Separate Accounts Annual Statement:
|
||||
|
Exhibit 3, Life insurance section, total
|
11,722 | |||
|
Subtotal
|
11,722 | |||
|
Combined total
|
$ | 42,108 |
|
December 31
|
||||||||||||
|
2024
|
||||||||||||
|
General Account
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Term policies with cash value
|
$ | — | $ | 296 | $ | 430 | ||||||
|
Universal life
|
12,610 | 12,060 | 14,295 | |||||||||
|
Universal life with secondary guarantees
|
5,479 | 5,360 | 16,322 | |||||||||
|
Indexed universal life with secondary
|
||||||||||||
|
guarantees
|
9,239 | 6,513 | 7,572 | |||||||||
|
Other permanent cash value life
|
||||||||||||
|
insurance
|
2 | 4,797 | 7,142 | |||||||||
|
Variable universal life
|
709 | 708 | 1,025 | |||||||||
|
Not subject to discretionary withdrawal
|
||||||||||||
|
or no cash values
|
||||||||||||
|
Term policies without cash value
|
— | — | 8,007 | |||||||||
|
Accidental death benefits
|
— | — | 46 | |||||||||
|
Disability - active lives
|
— | — | 36 | |||||||||
|
Disability - disabled lives
|
— | — | 159 | |||||||||
|
Miscellaneous reserves
|
— | — | 2,155 | |||||||||
|
Total (gross)
|
28,039 | 29,734 | 57,189 | |||||||||
|
Reinsurance ceded
|
5,048 | 4,909 | 21,202 | |||||||||
|
Total (net)
|
$ | 22,991 | $ | 24,825 | $ | 35,987 | ||||||
|
December 31
|
||||||||||||
|
2024
|
||||||||||||
|
Separate Account - Guaranteed
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Variable universal life
|
$ | 690 | $ | 690 | $ | 690 | ||||||
|
Total (net)
|
$ | 690 | $ | 690 | $ | 690 | ||||||
|
December 31
|
||||||||||||
|
2024
|
||||||||||||
|
Separate Account - Nonguaranteed
|
||||||||||||
|
Account Value
|
Cash Value
|
Reserve
| ||||||||||
|
Subject to discretionary withdrawal,
|
||||||||||||
|
surrender values, or policy loans:
|
||||||||||||
|
Variable universal life
|
$ | 8,906 | $ | 8,904 | $ | 10,198 | ||||||
|
Total (net)
|
$ | 8,906 | $ | 8,904 | $ | 10,198 | ||||||
|
Reconciliation to the Annual Statement:
|
Amount
| |||
|
Life & Accident & Health Annual Statement:
|
||||
|
Exhibit 5, Life insurance section, total (net)
|
$ | 34,633 | ||
|
Exhibit 5, Accidental death benefits section total (net)
|
25 | |||
|
Exhibit 5, Disability - active lives section, total (net)
|
17 | |||
|
Exhibit 5, Disability - disabled lives section, total (net)
|
136 | |||
|
Exhibit 5, Miscellaneous reserves section, total (net)
|
1,176 | |||
|
Subtotal
|
35,987 | |||
|
Separate Accounts Annual Statement:
|
||||
|
Exhibit 3, Life insurance section, total
|
10,888 | |||
|
Subtotal
|
10,888 | |||
|
Combined total
|
$ | 46,875 |
|
Nonindexed
|
Nonindexed
| |||||||||||||||||||
|
Guarantee
|
Guarantee
|
Nonguaranteed
| ||||||||||||||||||
|
Guaranteed
|
Less Than or
|
Greater
|
Separate
| |||||||||||||||||
|
Indexed
|
Equal to 4%
|
Than 4%
|
Accounts
|
Total
| ||||||||||||||||
|
Premiums, deposits and other
|
||||||||||||||||||||
|
considerations for the year
|
||||||||||||||||||||
|
ended December 31, 2025
|
$ | — | $ | — | $ | 10 | $ | 6,601 | $ | 6,611 | ||||||||||
|
Reserves for separate accounts
|
||||||||||||||||||||
|
as of December 31, 2025 with
|
||||||||||||||||||||
|
assets at:
|
||||||||||||||||||||
|
Fair value
|
$ | — | $ | 111 | $ | — | $ | 102,832 | $ | 102,943 | ||||||||||
|
Amortized cost
|
5,089 | 699 | — | — | 5,788 | |||||||||||||||
|
Total as of December 31, 2025
|
$ | 5,089 | $ | 810 | $ | — | $ | 102,832 | $ | 108,731 | ||||||||||
|
Reserves for separate accounts by
|
||||||||||||||||||||
|
withdrawal characteristics as of
|
||||||||||||||||||||
|
December 31, 2025:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 5,089 | $ | 12 | $ | — | $ | — | $ | 5,101 | ||||||||||
|
At fair value
|
— | — | — | 102,106 | 102,106 | |||||||||||||||
|
At book value without fair
|
||||||||||||||||||||
|
value adjustment and with
|
||||||||||||||||||||
|
current surrender charge of
|
||||||||||||||||||||
|
less than 5%
|
— | 699 | — | — | 699 | |||||||||||||||
|
Subtotal
|
5,089 | 711 | — | 102,106 | 107,906 | |||||||||||||||
|
Not subject to discretionary
|
||||||||||||||||||||
|
withdrawal
|
— | 99 | — | 726 | 825 | |||||||||||||||
|
Total separate account reserve
|
||||||||||||||||||||
|
liabilities at December 31, 2025
|
$ | 5,089 | $ | 810 | $ | — | $ | 102,832 | $ | 108,731 |
|
Nonindexed
|
Nonindexed
| |||||||||||||||||||
|
Guarantee
|
Guarantee
|
Nonguaranteed
| ||||||||||||||||||
|
Guaranteed
|
Less Than or
|
Greater
|
Separate
| |||||||||||||||||
|
Indexed
|
Equal to 4%
|
Than 4%
|
Accounts
|
Total
| ||||||||||||||||
|
Premiums, deposits and other
|
||||||||||||||||||||
|
considerations for the year
|
||||||||||||||||||||
|
ended December 31, 2024
|
$ | — | $ | — | $ | 10 | $ | 7,999 | $ | 8,009 | ||||||||||
|
Reserves for separate accounts
|
||||||||||||||||||||
|
as of December 31, 2024 with
|
||||||||||||||||||||
|
assets at:
|
||||||||||||||||||||
|
Fair value
|
$ | — | $ | 100 | $ | — | $ | 99,374 | $ | 99,474 | ||||||||||
|
Amortized cost
|
2,419 | 690 | — | — | 3,109 | |||||||||||||||
|
Total as of December 31, 2024
|
$ | 2,419 | $ | 790 | $ | — | $ | 99,374 | $ | 102,583 | ||||||||||
|
Reserves for separate accounts by
|
||||||||||||||||||||
|
withdrawal characteristics as of
|
||||||||||||||||||||
|
December 31, 2024:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 2,419 | $ | 14 | $ | — | $ | — | $ | 2,433 | ||||||||||
|
At fair value
|
— | — | — | 98,719 | 98,719 | |||||||||||||||
|
At book value without fair
|
||||||||||||||||||||
|
value adjustment and with
|
||||||||||||||||||||
|
current surrender charge of
|
||||||||||||||||||||
|
less than 5%
|
— | 690 | — | — | 690 | |||||||||||||||
|
Subtotal
|
2,419 | 704 | — | 98,719 | 101,842 | |||||||||||||||
|
Not subject to discretionary
|
||||||||||||||||||||
|
withdrawal
|
— | 86 | — | 655 | 741 | |||||||||||||||
|
Total separate account reserve
|
||||||||||||||||||||
|
liabilities at December 31, 2024
|
$ | 2,419 | $ | 790 | $ | — | $ | 99,374 | $ | 102,583 |
|
Nonindexed
|
Nonindexed
| |||||||||||||||||||
|
Guarantee
|
Guarantee
|
Nonguaranteed
| ||||||||||||||||||
|
Guaranteed
|
Less Than or
|
Greater
|
Separate
| |||||||||||||||||
|
Indexed
|
Equal to 4%
|
Than 4%
|
Accounts
|
Total
| ||||||||||||||||
|
Premiums, deposits and other
|
||||||||||||||||||||
|
considerations for the year
|
||||||||||||||||||||
|
ended December 31, 2023
|
$ | — | $ | — | $ | 10 | $ | 6,075 | $ | 6,085 | ||||||||||
|
Reserves for separate accounts
|
||||||||||||||||||||
|
as of December 31, 2023 with
|
||||||||||||||||||||
|
assets at:
|
||||||||||||||||||||
|
Fair value
|
$ | 710 | $ | 85 | $ | — | $ | 96,283 | $ | 97,078 | ||||||||||
|
Amortized cost
|
— | 684 | — | — | 684 | |||||||||||||||
|
Total as of December 31, 2023
|
$ | 710 | $ | 769 | $ | — | $ | 96,283 | $ | 97,762 | ||||||||||
|
Reserves for separate accounts by
|
||||||||||||||||||||
|
withdrawal characteristics as of
|
||||||||||||||||||||
|
December 31, 2023:
|
||||||||||||||||||||
|
With fair value adjustment
|
$ | 710 | $ | 18 | $ | — | $ | — | $ | 728 | ||||||||||
|
At fair value
|
— | — | — | 95,712 | 95,712 | |||||||||||||||
|
At book value without fair
|
||||||||||||||||||||
|
value adjustment and with
|
||||||||||||||||||||
|
current surrender charge of
|
||||||||||||||||||||
|
less than 5%
|
— | 684 | — | — | 684 | |||||||||||||||
|
Subtotal
|
710 | 702 | — | 95,712 | 97,124 | |||||||||||||||
|
Not subject to discretionary
|
||||||||||||||||||||
|
withdrawal
|
— | 68 | — | 571 | 639 | |||||||||||||||
|
Total separate account reserve
|
||||||||||||||||||||
|
liabilities at December 31, 2023
|
$ | 710 | $ | 770 | $ | — | $ | 96,283 | $ | 97,763 |
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Transfer as reported in the Summary of
|
||||||||||||
|
Operations of the separate accounts
|
||||||||||||
|
statement:
|
||||||||||||
|
Transfers to separate accounts
|
$ | 6,697 | $ | 8,100 | $ | 6,167 | ||||||
|
Transfers from separate accounts
|
(12,679 | ) | (14,225 | ) | (10,944 | ) | ||||||
|
Net transfers from separate accounts
|
(5,982 | ) | (6,125 | ) | (4,777 | ) | ||||||
|
Miscellaneous reconciling adjustments
|
(29 | ) | (38 | ) | (24 | ) | ||||||
|
Net transfers as reported in the Summary
|
||||||||||||
|
of Operations of the life, accident and health
|
||||||||||||
|
annual statement
|
$ | (6,011 | ) | $ | (6,163 | ) | $ | (4,801 | ) | |||
|
2025
|
2024
| |||||||
|
Group annuities
|
$ | 30,371 | $ | 28,064 | ||||
|
Variable annuities
|
61,792 | 61,483 | ||||||
|
Fixed universal life
|
735 | 727 | ||||||
|
Variable universal life
|
4,792 | 9,365 | ||||||
|
Variable life
|
6,739 | 1,367 | ||||||
|
Modified separate accounts
|
60 | 114 | ||||||
|
Registered market value annuity product - SPL
|
3 | 1 | ||||||
|
Total separate account assets
|
$ | 104,492 | $ | 101,121 |
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
2023
| ||||||||||
|
Direct premiums
|
$ | 20,078 | $ | 19,907 | $ | 16,262 | ||||||
|
Reinsurance assumed - non affiliates
|
945 | 886 | 866 | |||||||||
|
Reinsurance assumed - affiliates
|
(15 | ) | 68 | (10 | ) | |||||||
|
Reinsurance ceded - non affiliates
|
(1,483 | ) | (1,503 | ) | (2,547 | ) | ||||||
|
Reinsurance ceded - affiliates
|
(4,493 | ) | (591 | ) | (5,055 | ) | ||||||
|
Net premiums earned
|
$ | 15,032 | $ | 18,767 | $ | 9,516 | ||||||
|
December 31, 2025
|
||||||||||||
|
Ordinary
|
Capital
|
Total
| ||||||||||
|
Gross Deferred Tax Assets
|
$ | 2,072 | $ | 275 | $ | 2,347 | ||||||
|
Statutory Valuation Allowance Adjustment
|
— | — | — | |||||||||
|
Adjusted Gross Deferred Tax Assets
|
2,072 | 275 | 2,347 | |||||||||
|
Deferred Tax Assets Nonadmitted
|
863 | — | 863 | |||||||||
|
Subtotal (Net Deferred Tax Assets)
|
1,209 | 275 | 1,484 | |||||||||
|
Deferred Tax Liabilities
|
484 | 311 | 795 | |||||||||
|
Net Admitted Deferred Tax Assets (Liabilities)
|
$ | 725 | $ | (36 | ) | $ | 689 | |||||
|
December 31, 2024
|
||||||||||||
|
Ordinary
|
Capital
|
Total
| ||||||||||
|
Gross Deferred Tax Assets
|
$ | 2,597 | $ | 215 | $ | 2,812 | ||||||
|
Statutory Valuation Allowance Adjustment
|
— | 2 | 2 | |||||||||
|
Adjusted Gross Deferred Tax Assets
|
2,597 | 213 | 2,810 | |||||||||
|
Deferred Tax Assets Nonadmitted
|
1,169 | — | 1,169 | |||||||||
|
Subtotal (Net Deferred Tax Assets)
|
1,428 | 213 | 1,641 | |||||||||
|
Deferred Tax Liabilities
|
542 | 297 | 839 | |||||||||
|
Net Admitted Deferred Tax Assets (Liabilities)
|
$ | 886 | $ | (84 | ) | $ | 802 | |||||
|
Change
|
||||||||||||
|
Ordinary
|
Capital
|
Total
| ||||||||||
|
Gross Deferred Tax Assets
|
$ | (525 | ) | $ | 60 | $ | (465 | ) | ||||
|
Statutory Valuation Allowance Adjustment
|
— | (2 | ) | (2 | ) | |||||||
|
Adjusted Gross Deferred Tax Assets
|
(525 | ) | 62 | (463 | ) | |||||||
|
Deferred Tax Assets Nonadmitted
|
(306 | ) | — | (306 | ) | |||||||
|
Subtotal (Net Deferred Tax Assets)
|
(219 | ) | 62 | (157 | ) | |||||||
|
Deferred Tax Liabilities
|
(58 | ) | 14 | (44 | ) | |||||||
|
Net Admitted Deferred Tax Assets (Liabilities)
|
$ | (161 | ) | $ | 48 | $ | (113 | ) | ||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
Change
| ||||||||||
|
Deferred Tax Assets:
|
||||||||||||
|
Ordinary
|
||||||||||||
|
Policyholder reserves
|
$ | 492 | $ | 701 | $ | (209 | ) | |||||
|
Investments
|
227 | 227 | — | |||||||||
|
Deferred acquisition costs
|
683 | 721 | (38 | ) | ||||||||
|
Policyholder dividends accrual
|
6 | 6 | — | |||||||||
|
Compensation and benefits accrual
|
45 | 43 | 2 | |||||||||
|
Receivables - nonadmitted
|
131 | 147 | (16 | ) | ||||||||
|
Net operating loss carry-forward
|
48 | 331 | (283 | ) | ||||||||
|
Tax credit carry-forward
|
317 | 340 | (23 | ) | ||||||||
|
Other
|
123 | 81 | 42 | |||||||||
|
Subtotal
|
2,072 | 2,597 | (525 | ) | ||||||||
|
Statutory valuation allowance adjustment
|
— | — | — | |||||||||
|
Nonadmitted
|
863 | 1,169 | (306 | ) | ||||||||
|
Admitted ordinary deferred tax assets
|
1,209 | 1,428 | (219 | ) | ||||||||
|
Capital
|
||||||||||||
|
Investments
|
179 | 192 | (13 | ) | ||||||||
|
Net capital loss carry-forward
|
96 | 23 | 73 | |||||||||
|
Other
|
— | — | — | |||||||||
|
Subtotal
|
275 | 215 | 60 | |||||||||
|
Statutory valuation allowance adjustment
|
— | 2 | (2 | ) | ||||||||
|
Nonadmitted
|
— | — | — | |||||||||
|
Admitted capital deferred tax assets
|
275 | 213 | 62 | |||||||||
|
Admitted deferred tax assets
|
$ | 1,484 | $ | 1,641 | $ | (157 | ) | |||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
Change
| ||||||||||
|
Deferred Tax Liabilities:
|
||||||||||||
|
Ordinary
|
||||||||||||
|
Investments
|
$ | 409 | $ | 450 | $ | (41 | ) | |||||
|
Policyholder reserves
|
6 | 77 | (71 | ) | ||||||||
|
Other
|
69 | 15 | 54 | |||||||||
|
Subtotal
|
484 | 542 | (58 | ) | ||||||||
|
Capital
|
||||||||||||
|
Investments
|
310 | 297 | 13 | |||||||||
|
Other
|
1 | — | 1 | |||||||||
|
Subtotal
|
311 | 297 | 14 | |||||||||
|
Deferred tax liabilities
|
795 | 839 | (44 | ) | ||||||||
|
Net admitted deferred tax assets (liabilities)
|
$ | 689 | $ | 802 | $ | (113 | ) | |||||
|
December 31, 2025
|
|||||||||||||
|
Ordinary
|
Capital
|
Total
| |||||||||||
|
Admission Calculation Components SSAP No. 101
|
|||||||||||||
| (2)(a) |
Federal Income Taxes Paid in Prior Years
|
||||||||||||
|
Recoverable Through Loss Carrybacks
|
$ | — | $ | — | $ | — | |||||||
| (2) |
Adjusted Gross Deferred Tax Assets Expected to
|
||||||||||||
|
be Realized (Excluding The Amount of Deferred
|
|||||||||||||
|
Tax Assets From 2(a) above) After Application of
|
|||||||||||||
|
the Threshold Limitation (the Lesser of 2(b)1 and
|
|||||||||||||
|
2(b)2 below)
|
641 | 48 | 689 | ||||||||||
|
1. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Expected to be Realized Following the
|
|||||||||||||
|
Balance Sheet Date
|
789 | 59 | 848 | ||||||||||
|
2. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Allowed per Limitation Threshold
|
XXX
|
XXX
| 689 | ||||||||||
| (2)(c) |
Adjusted Gross Deferred Tax Assets (Excluding
|
||||||||||||
|
The Amount Of Deferred Tax Assets From 2(a)
|
|||||||||||||
|
and 2(b) above) Offset by Gross Deferred Tax
|
|||||||||||||
|
Liabilities
|
568 | 227 | 795 | ||||||||||
| (2)(d) |
Deferred Tax Assets Admitted as the result of
application of SSAP No. 101, Total (2(a) + 2(b) + 2(c)) |
$ | 1,209 | $ | 275 | $ | 1,484 | ||||||
|
December 31, 2024
|
|||||||||||||
|
Ordinary
|
Capital
|
Total
| |||||||||||
|
Admission Calculation Components SSAP No. 101
|
|||||||||||||
| (2) |
Federal Income Taxes Paid in Prior Years
|
||||||||||||
|
Recoverable Through Loss Carrybacks
|
$ | — | $ | — | $ | — | |||||||
| (2)(b) |
Adjusted Gross Deferred Tax Assets Expected to
|
||||||||||||
|
be Realized (Excluding The Amount of Deferred
|
|||||||||||||
|
Tax Assets From 2(a) above) After Application of
|
|||||||||||||
|
the Threshold Limitation (the Lesser of 2(b)1 and
|
|||||||||||||
|
2(b)2 below)
|
778 | 24 | 802 | ||||||||||
|
1. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Expected to be Realized Following the
|
|||||||||||||
|
Balance Sheet Date
|
1,037 | 32 | 1,069 | ||||||||||
|
2. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Allowed per Limitation Threshold
|
XXX
|
XXX
| 768 | ||||||||||
| (2)(c) |
Adjusted Gross Deferred Tax Assets (Excluding
|
||||||||||||
|
The Amount Of Deferred Tax Assets From 2(a)
|
|||||||||||||
|
and 2(b) above) Offset by Gross Deferred Tax
|
|||||||||||||
|
Liabilities
|
650 | 189 | 839 | ||||||||||
| (2)(d) |
Deferred Tax Assets Admitted as the result of
application of SSAP No. 101, Total (2(a) + 2(b) + 2(c)) |
$ | 1,428 | $ | 213 | $ | 1,641 | ||||||
|
Change
|
|||||||||||||
|
Ordinary
|
Capital
|
Total
| |||||||||||
|
Admission Calculation Components SSAP No. 101
|
|||||||||||||
| (2)(a) |
Federal Income Taxes Paid in Prior Years
|
||||||||||||
|
Recoverable Through Loss Carrybacks
|
$ | — | $ | — | $ | — | |||||||
| (2)(b) |
Adjusted Gross Deferred Tax Assets Expected to
|
||||||||||||
|
be Realized (Excluding The Amount of Deferred
|
|||||||||||||
|
Tax Assets From 2(a) above) After Application of
|
|||||||||||||
|
the Threshold Limitation (the Lesser of 2(b)1 and
|
|||||||||||||
|
2(b)2 below)
|
(137 | ) | 24 | (113 | ) | ||||||||
|
1. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Expected to be Realized Following the
|
|||||||||||||
|
Balance Sheet Date
|
(248 | ) | 27 | (221 | ) | ||||||||
|
2. Adjusted Gross Deferred Tax Assets
|
|||||||||||||
|
Allowed per Limitation Threshold
|
XXX
|
XXX
| (79 | ) | |||||||||
| (2)(c) |
Adjusted Gross Deferred Tax Assets (Excluding
|
||||||||||||
|
The Amount Of Deferred Tax Assets From 2(a)
|
|||||||||||||
|
and 2(b) above) Offset by Gross Deferred Tax
|
|||||||||||||
|
Liabilities
|
(82 | ) | 38 | (44 | ) | ||||||||
| (2)(d) |
Deferred Tax Assets Admitted as the result of
application of SSAP No. 101, Total (2(a) + 2(b) + 2(c)) |
$ | (219 | ) | $ | 62 | $ | (157 | ) | ||||
| December 31 | ||||||||
| 2025 | 2024 | |||||||
| Ratio Percentage Used To Determine Recovery | ||||||||
| Period and Threshold Limitation Amount | 707 | % | 780 | % | ||||
| Amount of Adjusted Capital and Surplus Used To | ||||||||
| Determine Recovery Period and Threshold | ||||||||
| Limitation in 2(b)2 Above | $ | 4,592 | $ | 5,123 | ||||
|
December 31, 2025
|
||||||||||||
|
Ordinary
|
Capital
|
Total
| ||||||||||
|
Percent
|
Percent
|
Percent
| ||||||||||
|
Impact of Tax Planning Strategies:
|
||||||||||||
|
(% of Total Adjusted Gross DTAs)
|
0 | % | 0 | % | 0 | % | ||||||
|
(% of Total Net Admitted Adjusted Gross DTAs)
|
0 | % | 0 | % | 0 | % | ||||||
|
December 31, 2024
|
||||||||||||
|
Ordinary
|
Capital
|
Total
| ||||||||||
|
Percent
|
Percent
|
Percent
| ||||||||||
|
Impact of Tax Planning Strategies:
|
||||||||||||
|
(% of Total Adjusted Gross DTAs)
|
0 | % | 0 | % | 0 | % | ||||||
|
(% of Total Net Admitted Adjusted Gross DTAs)
|
2 | % | 0 | % | 2 | % | ||||||
|
Year Ended December 31
|
||||||||||||
|
2025
|
2024
|
Change
| ||||||||||
|
Current Income Tax
|
||||||||||||
|
Federal
|
$ | (61 | ) | $ | (37 | ) | $ | (24 | ) | |||
|
Subtotal
|
(61 | ) | (37 | ) | (24 | ) | ||||||
|
Federal income tax on net capital gains
|
(4 | ) | — | (4 | ) | |||||||
|
Federal and foreign income taxes incurred
|
$ | (65 | ) | $ | (37 | ) | $ | (28 | ) | |||
|
Year Ended December 31
|
||||||||||||
|
2024
|
2023
|
Change
| ||||||||||
|
Current Income Tax
|
||||||||||||
|
Federal
|
$ | (37 | ) | $ | 75 | $ | (112 | ) | ||||
|
Subtotal
|
(37 | ) | 75 | (112 | ) | |||||||
|
Federal income tax on net capital gains
|
— | (106 | ) | 106 | ||||||||
|
Federal and foreign income taxes incurred
|
$ | (37 | ) | $ | (31 | ) | $ | (6 | ) | |||
| Year Ended December 31 | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| Current income taxes incurred | $ | (65 | ) | $ | (37 | ) | $ | (31 | ) | |||
| Change in deferred income taxes | 431 | (8 | ) | (149 | ) | |||||||
| (without tax on unrealized gains and losses) | ||||||||||||
| Total income tax reported | $ | 366 | $ | (45 | ) | $ | (180 | ) | ||||
| Income before taxes | $ | 916 | $ | 784 | $ | 312 | ||||||
| Federal statutory tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||||
| Expected income tax expense (benefit) at | ||||||||||||
| statutory rate | $ | 192 | $ | 165 | $ | 66 | ||||||
| Increase (decrease) in actual tax reported resulting from: | ||||||||||||
| Pre-tax income of disregarded subsidiaries | $ | (7 | ) | $ | 11 | $ | 6 | |||||
| Dividends received deduction | (87 | ) | (128 | ) | (127 | ) | ||||||
| Tax-exempt income | (3 | ) | (4 | ) | (4 | ) | ||||||
| Nondeductible expenses | 6 | 5 | 3 | |||||||||
| Pre-tax items reported net of tax | 219 | (51 | ) | (97 | ) | |||||||
| Tax credits | (26 | ) | (27 | ) | (21 | ) | ||||||
| Prior period tax return adjustment | 10 | 24 | (18 | ) | ||||||||
| Change in statutory valuation allowance | (2 | ) | 1 | — | ||||||||
| Change in uncertain tax positions | (18 | ) | — | — | ||||||||
| Deferred tax change on other items in surplus | 77 | (38 | ) | 13 | ||||||||
| Other | 5 | (3 | ) | (1 | ) | |||||||
| Total income tax reported | $ | 366 | $ | (45 | ) | $ | (180 | ) | ||||
|
Description
|
Amount
|
Origination Dates
|
Expiration Dates
| ||||||
|
Operating Loss
|
$ | 231 |
12/31/2024
|
N/A | |||||
|
Operating Loss Total
|
$ | 231 | |||||||
|
Foreign Tax Credit
|
$ | 11 |
12/31/2024
|
12/31/2034
| |||||
|
Foreign Tax Credit Total
|
$ | 11 | |||||||
|
General Business Credit
|
$ | 2 |
12/31/2009
|
12/31/2029
| |||||
|
General Business Credit
|
26 |
12/31/2011
|
12/31/2031
| ||||||
|
General Business Credit
|
32 |
12/31/2012
|
12/31/2032
| ||||||
|
General Business Credit
|
40 |
12/31/2013
|
12/31/2033
| ||||||
|
General Business Credit
|
25 |
12/31/2014
|
12/31/2034
| ||||||
|
General Business Credit
|
56 |
12/31/2015
|
12/31/2035
| ||||||
|
General Business Credit
|
7 |
12/31/2016
|
12/31/2036
| ||||||
|
General Business Credit
|
10 |
12/31/2017
|
12/31/2037
| ||||||
|
General Business Credit
|
7 |
12/31/2018
|
12/31/2038
| ||||||
|
General Business Credit
|
8 |
12/31/2019
|
12/31/2039
| ||||||
|
General Business Credit
|
14 |
12/31/2020
|
12/31/2040
| ||||||
|
General Business Credit
|
17 |
12/31/2021
|
12/31/2041
| ||||||
|
General Business Credit
|
19 |
12/31/2022
|
12/31/2042
| ||||||
|
General Business Credit
|
16 |
12/31/2023
|
12/31/2043
| ||||||
|
General Business Credit
|
15 |
12/31/2024
|
12/31/2044
| ||||||
|
General Business Credit
|
14 |
12/31/2025
|
12/31/2045
| ||||||
|
General Business Credit Total
|
$ | 308 |
|
Unrecognized Tax Benefits
| ||||
|
Balance at January 1, 2024
|
$ | 18 | ||
|
Tax positions taken during prior period
|
— | |||
|
Balance at December 31, 2024
|
$ | 18 | ||
|
Tax positions taken during prior period
|
(18 | ) | ||
|
Balance at December 31, 2025
|
$ | — |
|
Interest
|
Penalties
|
Total payable (receivable)
| ||||||||||
|
Balance at January 1, 2023
|
$ | 2 | $ | — | $ | 2 | ||||||
|
Interest expense (benefit)
|
2 | — | 2 | |||||||||
|
Cash received (paid)
|
(1 | ) | — | (1 | ) | |||||||
|
Balance at December 31, 2023
|
$ | 3 | $ | — | $ | 3 | ||||||
|
Interest expense (benefit)
|
1 | — | 1 | |||||||||
|
Cash received (paid)
|
(2 | ) | — | (2 | ) | |||||||
|
Balance at December 31, 2024
|
$ | 2 | $ | — | $ | 2 | ||||||
|
Interest expense (benefit)
|
(2 | ) | — | (2 | ) | |||||||
|
Cash received (paid)
|
— | — | — | |||||||||
|
Balance at December 31, 2025
|
$ | — | $ | — | $ | — |
|
Change in Year Surplus
|
Change in Gross Paid-in and Contributed Surplus
| |||||||
|
2025
|
$ | 824 | $ | (824 | ) |
|
Fair Value
|
||||||||
|
2025
|
2024
| |||||||
|
Open
|
$ | 1,657 | $ | 1,667 | ||||
|
Total collateral received
|
$ | 1,657 | $ | 1,667 | ||||
|
2025
|
2024
|
|||||||||||||||
|
Amortized Cost
|
Fair
Value
|
Amortized Cost
|
Fair
Value
| |||||||||||||
|
Open
|
$ | 79 | $ | 79 | $ | 130 | $ | 130 | ||||||||
|
30 days or less
|
540 | 540 | 658 | 658 | ||||||||||||
|
31 to 60 days
|
285 | 285 | 263 | 263 | ||||||||||||
|
61 to 90 days
|
190 | 190 | 318 | 318 | ||||||||||||
|
91 to 120 days
|
120 | 120 | 105 | 105 | ||||||||||||
|
121 to 180 days
|
129 | 129 | 150 | 150 | ||||||||||||
|
181 to 365 days
|
200 | 200 | 43 | 43 | ||||||||||||
|
2 to 3 years
|
35 | 35 | — | — | ||||||||||||
|
Greater than 3 years
|
79 | 79 | — | — | ||||||||||||
|
Total
|
1,657 | 1,657 | 1,667 | 1,667 | ||||||||||||
|
Securities received
|
— | — | — | — | ||||||||||||
|
Total collateral reinvested
|
$ | 1,657 | $ | 1,657 | $ | 1,667 | $ | 1,667 | ||||||||
|
Description of collateral
|
2025
|
2024
| ||||||
|
ABS credit cards
|
$ | 26 | $ | — | ||||
|
ABS autos
|
54 | — | ||||||
|
ABS other non-housing
|
35 | — | ||||||
|
Total collateral extending beyond one year of the reporting date
|
$ | 115 | $ | — |
|
Receivable from
|
Amount
|
Due By
|
Interest Rate
|
||||||
|
TA Corp
|
$ | 175 |
March 27, 2026
|
4.34 | % | ||||
|
TA Corp
|
25 |
April 25, 2026
|
4.34 | ||||||
|
TA Corp
|
75 |
June 20, 2026
|
4.32 | ||||||
|
TA Corp
|
75 |
June 25, 2026
|
4.32 | ||||||
|
TA Corp
|
150 |
June 30, 2026
|
4.32 | ||||||
|
Receivable from
|
Amount
|
Due By
|
Interest Rate
|
||||||
|
TA Corp
|
$ | 275 |
March 27, 2025
|
5.33 | % | ||||
|
TA Corp
|
25 |
April 26, 2025
|
5.33 | ||||||
|
TA Corp
|
75 |
June 21, 2025
|
5.30 | ||||||
|
TA Corp
|
75 |
June 25, 2025
|
5.30 | ||||||
|
ULI Funding LLC
|
100 |
December 30, 2025
|
4.70 | ||||||
|
Book Adjusted Carrying Value
| ||||
|
Real Estate Alternatives Portfolio 3, LLC
|
$ | 13 | ||
|
Real Estate Alternatives Portfolio 4 HR, LLC
|
147 | |||
|
Real Estate Alternatives Portfolio 4 MR, LLC
|
9 | |||
|
Aegon Workforce Housing Fund 2, L.P.
|
140 | |||
|
Natural Resources Alternatives Portfolio I, LLC
|
308 | |||
|
Natural Resources Alternatives Portfolio II, LLC
|
138 | |||
|
Natural Resources Alternatives Portfolio 3, LLC
|
213 | |||
|
TA Private Equity Assets LLC
|
317 | |||
|
Zero Beta Fund, LLC
|
4 | |||
|
TA-APOP I, LLC
|
263 | |||
|
TA-APOP I-A, LLC
|
109 |
|
December 31, 2025
|
||||||||||||||||
|
SCA Entity
|
Percentage of SCA Ownership
|
Gross Amount
|
Admitted Amount
|
Nonadmitted Amount
| ||||||||||||
|
SSAP No. 97 8a Entities
|
||||||||||||||||
| None | — | % | $ | — | $ | — | $ | — | ||||||||
|
Total SSAP No. 97 8a Entities
|
XXX
|
$ | — | $ | — | $ | — | |||||||||
|
SSAP No. 97 8b(ii) Entities
|
||||||||||||||||
| None | — | % | $ | — | $ | — | $ | — | ||||||||
|
Total SSAP No. 97 8b(ii) Entities
|
XXX
|
$ | — | $ | — | $ | — | |||||||||
|
SSAP No. 97 8b(iii) Entities
|
||||||||||||||||
|
AEGON Direct Marketing Services, Inc.
|
73 | % | $ | — | $ | — | $ | — | ||||||||
|
AEGON Financial Services Group
|
100 | — | — | — | ||||||||||||
|
Garnet Assurance Corporation
|
100 | — | — | — | ||||||||||||
|
Garnet Assurance Corporation III
|
100 | — | — | — | ||||||||||||
|
Life Investors Alliance LLC
|
100 | — | — | — | ||||||||||||
|
Real Estate Alternatives Portfolio 3A, Inc.
|
91 | — | — | — | ||||||||||||
|
Transamerica Asset Management, Inc.
|
77 | 155 | 155 | — | ||||||||||||
|
Transamerica Fund Services, Inc.
|
44 | — | — | — | ||||||||||||
|
Total SSAP No. 97 8b(iii) Entities
|
XXX
|
$ | 155 | $ | 155 | $ | — | |||||||||
|
SSAP No. 97 8b(iv) Entities
|
||||||||||||||||
|
Transamerica Bermuda Re, Ltd.
|
100 | % | $ | 520 | $ | 520 | $ | — | ||||||||
|
Total SSAP No. 97 8b(iv) Entities
|
XXX
|
$ | 520 | $ | 520 | $ | — | |||||||||
|
Total SSAP No. 97 8b Entities (except 8bi entities)
|
XXX
|
$ | 675 | $ | 675 | $ | — | |||||||||
|
Aggregate Total
|
XXX
|
$ | 675 | $ | 675 | $ | — | |||||||||
|
December 31, 2024
|
||||||||||||||||
|
SCA Entity
|
Percentage of SCA Ownership
|
Gross Amount
|
Admitted Amount
|
Nonadmitted Amount
| ||||||||||||
|
SSAP No. 97 8a Entities
|
||||||||||||||||
| None | — | % | $ | — | $ | — | $ | — | ||||||||
|
Total SSAP No. 97 8a Entities
|
XXX
|
$ | — | $ | — | $ | — | |||||||||
|
SSAP No. 97 8b(ii) Entities
|
||||||||||||||||
| None | — | % | $ | — | $ | — | $ | — | ||||||||
|
Total SSAP No. 97 8b(ii) Entities
|
XXX
|
$ | — | $ | — | $ | — | |||||||||
|
SSAP No. 97 8b(iii) Entities
|
||||||||||||||||
|
AEGON Direct Marketing Services, Inc.
|
73 | % | $ | — | $ | — | $ | — | ||||||||
|
AEGON Financial Services Group
|
100 | — | — | — | ||||||||||||
|
Garnet Assurance Corporation
|
100 | — | — | — | ||||||||||||
|
Garnet Assurance Corporation III
|
100 | — | — | — | ||||||||||||
|
Life Investors Alliance LLC
|
100 | — | — | — | ||||||||||||
|
Real Estate Alternatives Portfolio 3A, Inc.
|
91 | — | — | — | ||||||||||||
|
Transamerica Asset Management, Inc.
|
77 | 149 | 149 | — | ||||||||||||
|
Transamerica Fund Services, Inc.
|
44 | — | — | — | ||||||||||||
|
Total SSAP No. 97 8b(iii) Entities
|
XXX
|
$ | 149 | $ | 149 | $ | — | |||||||||
|
SSAP No. 97 8b(iv) Entities
|
||||||||||||||||
|
Transamerica Bermuda Re, Ltd.
|
100 | % | $ | 434 | $ | 434 | $ | — | ||||||||
|
Total SSAP No. 97 8b(iv) Entities
|
XXX
|
$ | 434 | $ | 434 | $ | — | |||||||||
|
Total SSAP No. 97 8b Entities (except 8bi entities)
|
XXX
|
$ | 583 | $ | 583 | $ | — | |||||||||
|
Aggregate Total
|
XXX
|
$ | 583 | $ | 583 | $ | — | |||||||||
|
SCA Entity
|
Type of NAIC Filing*
|
Date of Filing to the NAIC
|
NAIC Valuation Amount (1)
|
NAIC Response Received Y/N
|
NAIC Disallowed Entities Valuation Method, Submission Required Y/N
|
Code**
| ||||||||||||||||||
|
SSAP No. 97 8a Entities
|
||||||||||||||||||||||||
| None | $ | — | ||||||||||||||||||||||
|
Total SSAP No. 97 8a Entities
|
— | — | $ | — | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(ii) Entities
|
||||||||||||||||||||||||
| None | $ | — | ||||||||||||||||||||||
|
Total SSAP No. 97 8b(ii) Entities
|
— | — | $ | — | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(iii) Entities
|
||||||||||||||||||||||||
|
AEGON Direct Marketing Services, Inc.
|
NA | $ | — | — | — |
I
| ||||||||||||||||||
|
AEGON Financial Services Group
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Garnet Assurance Corporation
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Garnet Assurance Corporation III
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Life Investors Alliance LLC
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Real Estate Alternatives Portfolio 3A, Inc.
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Transamerica Asset Management, Inc.
|
S2
|
10/14/2025
| 123 |
Y
|
N
|
I
| ||||||||||||||||||
|
Transamerica Fund Services, Inc.
|
NA | — | — |
I
| ||||||||||||||||||||
|
Total SSAP No. 97 8b(iii) Entities
|
— | — | $ | 123 | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(iv) Entities
|
||||||||||||||||||||||||
|
Transamerica Bermuda Re, Ltd.
|
S2
|
10/14/2025
| $ | 514 |
Y
|
N
|
I
| |||||||||||||||||
|
Total SSAP No. 97 8b(iv) Entities
|
— | — | $ | 514 | — | — | — | |||||||||||||||||
|
Total SSAP No. 97 8b Entities (except 8bi entities)
|
— | — | $ | 637 | — | — | — | |||||||||||||||||
|
Aggregate Total
|
— | — | $ | 637 | — | — | — |
|
SCA Entity
|
Type of NAIC Filing*
|
Date of Filing to the NAIC
|
NAIC Valuation Amount (1)
|
NAIC Response Received Y/N
|
NAIC Disallowed Entities Valuation Method, Submission Required Y/N
|
Code**
| ||||||||||||||||||
|
SSAP No. 97 8a Entities
|
||||||||||||||||||||||||
| None | $ | — | ||||||||||||||||||||||
|
Total SSAP No. 97 8a Entities
|
— | — | $ | — | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(ii) Entities
|
||||||||||||||||||||||||
| None | $ | — | ||||||||||||||||||||||
|
Total SSAP No. 97 8b(ii) Entities
|
— | — | $ | — | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(iii) Entities
|
||||||||||||||||||||||||
|
AEGON Direct Marketing Services, Inc.
|
NA | $ | — | — | — |
I
| ||||||||||||||||||
|
AEGON Financial Services Group
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Garnet Assurance Corporation
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Garnet Assurance Corporation III
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Life Investors Alliance LLC
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Real Estate Alternatives Portfolio 3A, Inc.
|
NA | — | — | — |
I
| |||||||||||||||||||
|
Transamerica Asset Management, Inc.
|
S2
|
11/4/2024
| 136 |
Y
|
N
|
I
| ||||||||||||||||||
|
Transamerica Fund Services, Inc.
|
NA | — | — |
I
| ||||||||||||||||||||
|
Total SSAP No. 97 8b(iii) Entities
|
— | — | $ | 136 | — | — | — | |||||||||||||||||
|
SSAP No. 97 8b(iv) Entities
|
||||||||||||||||||||||||
|
Transamerica Bermuda Re, Ltd.
|
S2
|
11/4/2024
| $ | 502 |
Y
|
N
|
I
| |||||||||||||||||
|
Total SSAP No. 97 8b(iv) Entities
|
— | — | $ | 502 | — | — | — | |||||||||||||||||
|
Total SSAP No. 97 8b Entities (except 8bi entities)
|
— | — | $ | 638 | — | — | — | |||||||||||||||||
|
Aggregate Total
|
— | — | $ | 638 | — | — | — |
|
TLIC Oakbrook Reinsurance, Inc. (TORI)
|
Credit linked note
|
|
TLIC Watertree Reinsurance, Inc. (TWRI)
|
Excess of loss reinsurance asset
|
|
Monetary Effect on NAIC SAP
|
Amount of Investment
|
|||||||||||||||
|
SCA Entity
(Investments in Insurance SCA Entities)
|
Net
Income Increase (Decrease)
|
Surplus
Increase (Decrease)
|
Per
Reported Statutory Equity
|
If the Insurance SCA Had Completed Statutory Financial Statements*
| ||||||||||||
|
TORI
|
$ | — | $ | (3,053 | ) | $ | 841 | $ | — | |||||||
|
TWRI
|
— | (1,384 | ) | 631 | — | |||||||||||
|
Year
|
Amount
| |||
|
2026
|
$ | 10 | ||
|
2027
|
9 | |||
|
2028
|
8 | |||
|
2029
|
4 | |||
|
2030
|
2 |
|
Nature and Circumstances of Guarantee
|
Liability Recognition of Guarantee
|
Ultimate Financial Statement Impact if Action Under the Guarantee is Required
|
Maximum Potential Amount of Future Payments (Undiscounted) the Guarantor Could be Required to Make Under the Guarantee
|
Current Status of Payment or Performance Risk of Guarantees
|
||||
|
The Company has provided back-stop guarantees for the performance of non-insurance affiliates or subsidiaries that are involved in the guaranteed sale of investments in low-income housing tax credit partnerships. The nature of the obligation is to provide third party investors with a minimum guaranteed annual and cumulative return on their contributed capital which is based on tax credits and tax losses generated from the low income housing tax credit partnerships. Guarantee payments arise if low income housing tax credit partnerships experience unexpected significant decreases in tax credits and tax losses or there are compliance issues with the partnerships. A significant portion of the remaining term of the guarantees is between 13-18 years.
|
$
—
|
Payment would impact Investment Expenses, which will ultimately roll up to Net investment income.
|
$
—
|
No payments required as of December 31, 2025. Current assessment of risk of making payments under guarantees is remote.
|
||||
|
The Company has guaranteed to the Hong Kong Insurance Authority that it will provide the financial support to TLB for maintaining TLB’s solvency at all times so as to enable TLB to promptly meet its obligations and liabilities. If at any time the value of TLB’s assets do not exceed its liabilities by the prevailing acceptable level of solvency, the Company will increase the paid up share capital of TLB or provide financial assistance to TLB to maintain the acceptable level of solvency. An acceptable level of solvency is net assets at one hundred and fifty percent of the required margin of solvency as stipulated under the Insurance Companies (Margin of Solvency) Regulation.
|
Exempt. Guarantee is on behalf of a wholly owned subsidiary.
|
None. Capital contributions to wholly owned subsidiaries would not affect the Company's financial position.
|
Unlimited
|
None pending as of December 31, 2025. The current assessment of risk of making payments under these guarantees is remote.
|
||||
|
The Company has guaranteed that TLB will (1) maintain tangible net worth of at least equal to the greater of 165% of S&P’s Risk-Based Capital and the minimum required by regulatory authorities in all jurisdictions in which TLB operates, (2) have, at all times, sufficient cash to pay all contractual obligations in a timely manner and (3) have a maximum operating leverage ratio of 20 times. The Company can terminate this agreement upon thirty days written notice, but not until TLB attains a rating from S&P’s the same as without the support from this agreement, or the entire book of TLB business is transferred provided that it is transferred to an entity with a rating from S&P that is the same as or better than the Company’s then current rating or AA, whichever is lower.
|
Exempt. Guarantee is on behalf of a wholly owned subsidiary.
|
None. Capital contributions to wholly owned subsidiaries would not affect the Company's financial position.
|
Unlimited
|
None pending as of December 31, 2025. The current assessment of risk of making payments under these guarantees is remote.
|
||||
|
The Company has provided a guarantee to TLB’s Hong Kong and Singapore Branch policyholders. If TLB fails to pay a valid claim solely by reason of it becoming insolvent as defined by Bermuda law, then the Company shall pay directly to the policy owner or named beneficiary the amount of the valid claim.
|
Exempt. Guarantee is on behalf of a wholly owned subsidiary.
|
None. Capital contributions to wholly owned subsidiaries would not affect the Company's financial position.
|
274
|
None pending as of December 31, 2025. The current assessment of risk of making payments under these guarantees is remote.
|
||||
|
Total
|
$
—
|
$
274
|
|
December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Aggregate maximum potential of future payments
of all guarantees (undiscounted)
|
$ | 274 | $ | 268 | ||||
|
Current liability recognized in financial statements:
|
||||||||
|
Noncontingent liabilities
|
— | — | ||||||
|
Contingent liabilities
|
— | — | ||||||
|
Ultimate financial statement impact if action required:
|
||||||||
|
Investments in SCA
|
274 | 268 | ||||||
|
Total impact if action required
|
$ | 274 | $ | 268 | ||||
|
Year Ended December 31
|
||||||||
|
2025
|
2024
| |||||||
|
Membership Stock:
|
||||||||
|
Class A
|
$ | — | $ | — | ||||
|
Class B
|
10 | 10 | ||||||
|
Activity Stock
|
29 | 68 | ||||||
|
Excess Stock
|
— | — | ||||||
|
Total
|
$ | 39 | $ | 78 | ||||
|
Less Than 6 Months
|
6 Months to Less Than 1 Year
|
1 to Less Than 3 Years
|
3 to 5 Years
| |||||||||||||
|
December 31, 2025
|
||||||||||||||||
|
Membership Stock
|
||||||||||||||||
|
Class A
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Class B
|
— | — | — | 10 | ||||||||||||
|
Total
|
$ | — | $ | — | $ | — | $ | 10 | ||||||||
|
Less Than 6 Months
|
6 Months to Less Than 1 Year
|
1 to Less Than 3 Years
|
3 to 5 Years
| |||||||||||||
|
December 31, 2024
|
||||||||||||||||
|
Membership Stock
|
||||||||||||||||
|
Class A
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Class B
|
— | — | — | 10 | ||||||||||||
|
Total
|
$ | — | $ | — | $ | — | $ | 10 |
|
Fair Value
|
Carry Value
| |||||||
|
December 31, 2025
|
||||||||
|
Total Collateral Pledged
|
$ | 3,524 | $ | 3,909 | ||||
|
Maximum Collateral Pledged
|
3,526 | 3,977 | ||||||
|
Fair Value
|
Carry Value
| |||||||
|
December 31, 2024
|
||||||||
|
Total Collateral Pledged
|
$ | 3,433 | $ | 3,956 | ||||
|
Maximum Collateral Pledged
|
3,995 | 4,603 |
|
December 31,
|
||||||||
|
2025
|
2024
| |||||||
|
General Account
|
General Account
| |||||||
|
Debt 1
|
$ | 650 | $ | 1,500 | ||||
|
Total
|
$ | 650 | $ | 1,500 | ||||
|
December 31, 2025
|
||||||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
| |||||||||||||
|
Maximum Amount
|
||||||||||||||||
|
BACV
|
XXX
|
XXX
|
XXX
| $ | 301 | |||||||||||
|
Fair Value
|
$ | 460 | $ | 245 | $ | 327 | $ | 310 | ||||||||
|
Ending Balance
|
||||||||||||||||
|
BACV
|
XXX
|
XXX
|
XXX
| $ | 313 | |||||||||||
|
Fair Value
|
$ | 460 | $ | 245 | $ | 327 | $ | 321 |
|
December 31, 2024
|
||||||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
| |||||||||||||
|
Maximum Amount
|
||||||||||||||||
|
BACV
|
XXX
|
XXX
|
XXX
| $ | 315 | |||||||||||
|
Fair Value
|
$ | 200 | $ | 266 | $ | 323 | $ | 320 | ||||||||
|
Ending Balance
|
||||||||||||||||
|
BACV
|
XXX
|
XXX
|
XXX
| $ | 306 | |||||||||||
|
Fair Value
|
$ | 200 | $ | 266 | $ | 323 | $ | 308 |
|
2025
|
2024
|
|||||||||||||||||||||||
|
NAIC 1
|
NAIC 2
|
Total
|
NAIC 1
|
NAIC 2
|
Total
| |||||||||||||||||||
|
ICO - BACV
|
$ | 276 | $ | 38 | $ | 314 | $ | 257 | $ | 49 | $ | 306 | ||||||||||||
|
ICO - FV
|
283 | 38 | 321 | 259 | 50 | 309 | ||||||||||||||||||
|
December 31, 2025
|
||||||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
| |||||||||||||
|
Maximum Amount
|
||||||||||||||||
|
Cash
|
$ | 311 | $ | 207 | $ | 232 | $ | 117 | ||||||||
|
Ending Balance (1)
|
||||||||||||||||
|
Cash
|
$ | 311 | $ | 207 | $ | 81 | $ | 117 |
|
December 31, 2024
|
||||||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
| |||||||||||||
|
Maximum Amount
|
||||||||||||||||
|
Cash
|
$ | 154 | $ | 197 | $ | 221 | $ | 113 | ||||||||
|
Ending Balance(1)
|
||||||||||||||||
|
Cash
|
$ | 154 | $ | 197 | $ | 80 | $ | 113 |
|
Transamerica Corporation
|
|
|
EIN: 42-1484983
|
|
|
AFFILIATIONS SCHEDULE
|
|
|
YEAR ENDED DECEMBER 31, 2025
|
|
|
Entity Name
|
FEIN
|
|
Transamerica Corporation
|
42-1484983
|
|
AEGON Direct Marketing Services Inc
|
42-1470697
|
|
AEGON Financial Services Group Inc
|
41-1479568
|
|
AEGON Institutional Markets Inc
|
61-1085329
|
|
AEGON Management Company
|
35-1113520
|
|
AEGON USA Real Estate Services Inc
|
61-1098396
|
|
AEGON USA Realty Advisors of CA
|
20-5023693
|
|
AUSA Properties Inc
|
27-1275705
|
|
Commonwealth General Corporation
|
51-0108922
|
|
Creditor Resources Inc
|
42-1079584
|
|
CRI Solutions Inc
|
52-1363611
|
|
Financial Planning Services Inc
|
23-2130174
|
|
Garnet Assurance Corporation
|
11-3674132
|
|
Garnet Assurance Corporation II
|
14-1893533
|
|
Garnet Assurance Corporation III
|
01-0947856
|
|
Ironwood Re Corp
|
47-1703149
|
|
LIICA RE II
|
20-5927773
|
|
Money Services Inc
|
42-1079580
|
|
Monumental General Administrators Inc
|
52-1243288
|
|
Pearl Holdings Inc I
|
20-1063558
|
|
Pearl Holdings Inc II
|
20-1063571
|
|
Real Estate Alternatives Portfolio 3A Inc
|
20-1627078
|
|
River Ridge Insurance Company
|
20-0877184
|
|
Stonebridge Benefit Services Inc
|
75-2548428
|
|
TLIC Oakbrook Reinsurance Inc.
|
47-1026613
|
|
TLIC Watertree Reinsurance, Inc.
|
81-3715574
|
|
Transamerica Affordable Housing Inc
|
94-3252196
|
|
Transamerica Asset Management
|
59-3403585
|
|
Transamerica Bermuda Re, Ltd
|
98-1701849
|
|
Transamerica Casualty Insurance Company
|
31-4423946
|
|
Transamerica Corporation (OREGON)
|
98-6021219
|
|
Transamerica Finance Corporation
|
95-1077235
|
|
Transamerica Financial Life Insurance Company
|
36-6071399
|
|
Transamerica Corporation
|
|
|
EIN: 42-1484983
|
|
|
AFFILIATIONS SCHEDULE
|
|
|
YEAR ENDED DECEMBER 31, 2025
|
|
|
Entity Name
|
FEIN
|
|
Transamerica Fund Services Inc
|
59-3403587
|
|
Transamerica Life Insurance Company
|
39-0989781
|
|
Transamerica Pacific Re, Inc.
|
85-1028131
|
|
Transamerica Resources Inc
|
52-1525601
|
|
Transamerica Stable Value Solutions Inc
|
27-0648897
|
|
Transamerica Trust Company
|
42-0947998
|
|
Transamerica United Financial Services LLC
|
52-1263786
|
|
World Fin Group Ins Agency of Massachusetts Inc
|
04-3182849
|
|
World Financial Group Inc
|
42-1518386
|
|
World Financial Group Ins Agency of Hawaii Inc
|
99-0277127
|
|
World Financial Group Insurance Agency of WY Inc
|
42-1519076
|
|
Zahorik Company Inc
|
95-2775959
|
|
Zero Beta Fund LLC
|
26-1298094
|

|
Type of Investment
|
Cost (1)
|
Fair
Value
|
Amount at
Which Shown
in the
Balance Sheet (2)
| |||||||||
|
Fixed maturities
|
||||||||||||
|
Bonds:
|
||||||||||||
|
United States government and
government agencies and authorities
|
$ | 4,098 | $ | 3,605 | $ | 4,739 | ||||||
|
States, municipalities and political
subdivisions
|
2,042 | 1,733 | 2,042 | |||||||||
|
Foreign governments
|
791 | 735 | 791 | |||||||||
|
Hybrid securities
|
— | — | — | |||||||||
|
All other corporate bonds
|
41,625 | 39,695 | 41,624 | |||||||||
|
Preferred stocks
|
42 | 40 | 40 | |||||||||
|
Total fixed maturities
|
48,598 | 45,808 | 49,236 | |||||||||
|
Equity securities
|
||||||||||||
|
Common stocks:
|
||||||||||||
|
Industrial, miscellaneous and all other
|
58 | 73 | 73 | |||||||||
|
Total equity securities
|
58 | 73 | 73 | |||||||||
|
Mortgage loans on real estate
|
8,818 | 8,818 | ||||||||||
|
Real estate
|
37 | 37 | ||||||||||
|
Policy loans
|
2,376 | 2,376 | ||||||||||
|
Other long-term investments
|
1,002 | 1,002 | ||||||||||
|
Receivable for securities
|
10 | 10 | ||||||||||
|
Receivable for derivative cash collateral
posted to counterparty
|
531 | 531 | ||||||||||
|
Securities lending
|
1,657 | 1,657 | ||||||||||
|
Cash, cash equivalents and short-term
investments
|
1,103 | 1,103 | ||||||||||
|
Total investments
|
$ | 64,190 | $ | 64,843 |
|
Future Policy Benefits and Expenses
|
Unearned Premiums
|
Policy and Contract Liabilities
|
Premium Revenue
|
Net Investment Income*
|
Benefits, Claims Losses and Settlement Expenses
|
Other Operating Expenses*
| ||||||||||||||||||||||
|
Year ended December 31, 2025
|
||||||||||||||||||||||||||||
|
Individual life
|
$ | 28,785 | $ | — | $ | 478 | $ | (365 | ) | $ | 1,914 | $ | (1,718 | ) | $ | 1,815 | ||||||||||||
|
Individual health
|
6,273 | 98 | 267 | 595 | 397 | 789 | 169 | |||||||||||||||||||||
|
Group life and health
|
2,397 | 17 | 136 | 836 | 130 | 587 | 299 | |||||||||||||||||||||
|
Annuity
|
16,839 | — | 38 | 13,966 | 1,148 | 20,686 | (4,740 | ) | ||||||||||||||||||||
| $ | 54,294 | $ | 115 | $ | 919 | $ | 15,032 | $ | 3,589 | $ | 20,344 | $ | (2,457 | ) | ||||||||||||||
|
Year ended December 31, 2024
|
||||||||||||||||||||||||||||
|
Individual life
|
$ | 34,414 | $ | — | $ | 576 | $ | 3,467 | $ | 1,983 | $ | 4,960 | $ | 1,418 | ||||||||||||||
|
Individual health
|
6,304 | 100 | 306 | 625 | 391 | 943 | 196 | |||||||||||||||||||||
|
Group life and health
|
2,404 | 17 | 130 | 833 | 158 | 517 | 345 | |||||||||||||||||||||
|
Annuity
|
14,816 | — | 36 | 13,842 | 1,211 | 19,311 | (5,173 | ) | ||||||||||||||||||||
| $ | 57,938 | $ | 117 | $ | 1,048 | $ | 18,767 | $ | 3,743 | $ | 25,731 | $ | (3,214 | ) | ||||||||||||||
|
Year ended December 31, 2023
|
||||||||||||||||||||||||||||
|
Individual life
|
$ | 29,961 | $ | — | $ | 493 | $ | 2,410 | $ | 1,882 | $ | 2,870 | $ | 1,808 | ||||||||||||||
|
Individual health
|
6,083 | 105 | 317 | 665 | 382 | 807 | 221 | |||||||||||||||||||||
|
Group life and health
|
2,455 | 19 | 124 | 788 | 134 | 520 | 370 | |||||||||||||||||||||
|
Annuity
|
13,873 | — | 49 | 5,653 | 1,199 | 10,215 | (4,060 | ) | ||||||||||||||||||||
| $ | 52,372 | $ | 124 | $ | 983 | $ | 9,516 | $ | 3,597 | $ | 14,412 | $ | (1,661 | ) |
|
Gross Amount
|
Ceded to Other Companies
|
Assumed From Other Companies
|
Net Amount
|
Percentage of Amount Assumed to Net
|
|||||||||||||||||
|
Year ended December 31, 2025
|
|||||||||||||||||||||
|
Life insurance in force
|
$ | 820,838 | $ | 459,377 | $ | 203,762 | $ | 565,223 | 36 | % | |||||||||||
|
Premiums:
|
|||||||||||||||||||||
|
Individual life
|
$ | 4,592 | $ | 5,879 | $ | 922 | $ | (365 | ) | (253 | )% | ||||||||||
|
Individual health
|
643 | 52 | 4 | 595 | 1 | ||||||||||||||||
|
Group life and health
|
867 | 32 | 1 | 836 | 0 | ||||||||||||||||
|
Annuity
|
13,976 | 13 | 3 | 13,966 | 0 | ||||||||||||||||
| $ | 20,078 | $ | 5,976 | $ | 930 | $ | 15,032 | 6 | % | ||||||||||||
|
Year ended December 31, 2024
|
|||||||||||||||||||||
|
Life insurance in force
|
$ | 805,576 | $ | 494,708 | $ | 234,794 | $ | 545,662 | 43 | % | |||||||||||
|
Premiums:
|
|||||||||||||||||||||
|
Individual life
|
$ | 4,495 | $ | 1,971 | $ | 943 | $ | 3,467 | 27 | % | |||||||||||
|
Individual health
|
673 | 53 | 5 | 625 | 1 | ||||||||||||||||
|
Group life and health
|
886 | 54 | 1 | 833 | 0 | ||||||||||||||||
|
Annuity
|
13,853 | 16 | 5 | 13,842 | 0 | ||||||||||||||||
| $ | 19,907 | $ | 2,094 | $ | 954 | $ | 18,767 | 5 | % | ||||||||||||
|
Year ended December 31, 2023
|
|||||||||||||||||||||
|
Life insurance in force
|
$ | 798,119 | $ | 540,679 | $ | 262,185 | $ | 519,625 | 50 | % | |||||||||||
|
Premiums:
|
|||||||||||||||||||||
|
Individual life
|
$ | 4,598 | $ | 3,029 | $ | 841 | $ | 2,410 | 35 | % | |||||||||||
|
Individual health
|
717 | 58 | 6 | 665 | 1 | ||||||||||||||||
|
Group life and health
|
898 | 112 | 2 | 788 | 0 | ||||||||||||||||
|
Annuity
|
10,049 | 4,403 | 7 | 5,653 | 0 | ||||||||||||||||
| $ | 16,262 | $ | 7,602 | $ | 856 | $ | 9,516 | 9 | % | ||||||||||||
| Report of Independent Registered Public Accounting Firm | 3 |
| Statements of Assets and Liabilities | 4 |
| Statements of Operations and Changes in Net Assets | 5 |
| Notes to Financial Statements | 12 |

|
Subaccounts
|
|
|
AB Large
Cap Growth Class A Shares (1)
|
BlackRock
Government Money Market V.I. Class I Shares (1)
|
|
AB Relative
Value Class A Shares (1)
|
BlackRock
High Yield (1)
|
|
BlackRock
Advantage Large Cap Core (1)
|
BlackRock
International V.I. Class I Shares (1)
|
|
BlackRock
Advantage Large Cap Value V.I. Class I Shares (1)
|
BlackRock
Large Cap Focus Growth V.I. Class I Shares (1)
|
|
BlackRock
Advantage SMID Cap V.I. Class I Shares (1)
|
BlackRock
Managed Volatility V.I. Class I Shares (1)
|
|
BlackRock
Balanced (1)
|
BlackRock
S&P 500 Index V.I. Class I Shares (1)
|
|
BlackRock
Basic Value V.I. Class I Shares (1)
|
Columbia -
Select Small Cap Value Class 1 Shares (1)
|
|
BlackRock
Capital Appreciation (1)
|
Davis
Equity (1)
|
|
BlackRock
Capital Appreciation V.I. Class I Shares (1)
|
Invesco
V.I. American Franchise Series I Shares (1)
|
|
BlackRock
Equity Dividend V.I. Class I Shares (1)
|
Invesco
V.I. Core Equity Series I Shares (1)
|
|
BlackRock
Global Allocation (1)
|
Invesco
V.I. EQV International Equity Series I Shares (1)
|
|
BlackRock
Global Allocation V.I. Class I Shares (1)
|
MFS® Growth
Initial Class (1)
|
|
BlackRock
Government Money Market (1)
|
PIMCO Total
Return Administrative Class (1)
|
|
(1)
Statements of operations and changes in net assets for the years ended
December 31, 2025 and 2024
|
|
| Subaccount | Number of Shares | Cost | Assets at Market Value | Due (to)/from General Account | Net Assets | Units Outstanding | Range of Unit Values | |||||||
| AB Large Cap Growth Class A Shares | 210,355.208 | $ | 14,313,959 | $ | 19,468,375 | $ | (6) | $ | 19,468,369 | 142,739 | $ | 119.878399 | $ | 136.426401 |
| AB Relative Value Class A Shares | 3,604.322 | 102,604 | 114,401 | - | 114,401 | 2,381 | 48.040853 | 48.040853 | ||||||
| BlackRock Advantage Large Cap Core | 868,777.477 | 21,905,869 | 25,298,800 | - | 25,298,800 | 34,981 | 723.207386 | 723.207386 | ||||||
| BlackRock Advantage Large Cap Value V.I. Class I Shares | 360,384.058 | 3,503,990 | 3,762,410 | - | 3,762,410 | 60,292 | 62.402826 | 62.402826 | ||||||
| BlackRock Advantage SMID Cap V.I. Class I Shares | 319,201.811 | 7,293,668 | 7,782,140 | - | 7,782,140 | 47,414 | 164.131189 | 164.131189 | ||||||
| BlackRock Balanced | 980,794.876 | 15,551,688 | 15,947,725 | - | 15,947,725 | 78,636 | 202.803826 | 202.803826 | ||||||
| BlackRock Basic Value V.I. Class I Shares | 2,152,167.135 | 28,674,370 | 29,936,645 | 1 | 29,936,646 | 206,929 | 125.739690 | 144.797142 | ||||||
| BlackRock Capital Appreciation | 628,079.874 | 29,944,008 | 35,235,281 | - | 35,235,281 | 56,082 | 628.277436 | 628.277436 | ||||||
| BlackRock Capital Appreciation V.I. Class I Shares | 25,293.916 | 205,535 | 194,004 | (39) | 193,965 | 3,975 | 48.801540 | 48.801540 | ||||||
| BlackRock Equity Dividend V.I. Class I Shares | 437,423.229 | 4,881,168 | 5,030,367 | - | 5,030,367 | 38,603 | 130.311525 | 130.311525 | ||||||
| BlackRock Global Allocation | 2,275,713.063 | 35,992,219 | 36,320,380 | - | 36,320,380 | 273,746 | 132.678939 | 132.678939 | ||||||
| BlackRock Global Allocation V.I. Class I Shares | 72,957.328 | 1,235,748 | 1,286,967 | - | 1,286,967 | 15,851 | 81.190799 | 81.190799 | ||||||
| BlackRock Government Money Market | 11,230,323.187 | 11,230,323 | 11,230,323 | (123) | 11,230,200 | 282,099 | 39.809486 | 39.809486 | ||||||
| BlackRock Government Money Market V.I. Class I Shares | 120,681.108 | 120,681 | 120,681 | (19) | 120,662 | 8,344 | 14.460929 | 14.460929 | ||||||
| BlackRock High Yield | 725,161.056 | 3,774,492 | 3,749,083 | 20,551 | 3,769,634 | 33,958 | 111.008017 | 111.008017 | ||||||
| BlackRock International V.I. Class I Shares | 540,066.590 | 6,087,323 | 6,189,163 | - | 6,189,163 | 187,610 | 29.180349 | 32.996182 | ||||||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | 275,801.472 | 5,370,567 | 6,045,568 | - | 6,045,568 | 80,436 | 75.159888 | 75.159888 | ||||||
| BlackRock Managed Volatility V.I. Class I Shares | 374.773 | 5,038 | 5,768 | (5) | 5,763 | 106 | 54.576777 | 54.576777 | ||||||
| BlackRock S&P 500 Index V.I. Class I Shares | 629,050.753 | 17,061,968 | 24,275,069 | (1) | 24,275,068 | 217,416 | 99.074955 | 112.555938 | ||||||
| Columbia - Select Small Cap Value Class 1 Shares | 2,088.740 | 26,077 | 87,560 | - | 87,560 | 3,057 | 28.640248 | 28.640248 | ||||||
| Davis Equity | 60,112.497 | 394,962 | 376,905 | 2 | 376,907 | 8,412 | 44.807342 | 44.807342 | ||||||
| Invesco V.I. American Franchise Series I Shares | 35,272.097 | 2,172,917 | 2,857,040 | (5) | 2,857,035 | 52,583 | 31.343831 | 55.040176 | ||||||
| Invesco V.I. Core Equity Series I Shares | 172,815.259 | 5,152,740 | 6,226,534 | - | 6,226,534 | 137,973 | 41.480367 | 45.311757 | ||||||
| Invesco V.I. EQV International Equity Series I Shares | 1,866.708 | 66,734 | 67,407 | (11) | 67,396 | 3,317 | 20.318331 | 20.318331 | ||||||
| MFS® Growth Initial Class | 205,928.802 | 12,377,468 | 13,972,269 | 1 | 13,972,270 | 107,996 | 113.697712 | 129.394085 | ||||||
| PIMCO Total Return Administrative Class | 12,052.106 | 127,974 | 113,892 | 62 | 113,954 | 5,179 | 22.001541 | 22.001541 | ||||||
| AB Large Cap Growth Class A Shares | AB Relative Value Class A Shares | BlackRock Advantage Large Cap Core | BlackRock Advantage Large Cap Value V.I. Class I Shares | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 16,604,736 | $ 94,362 | $ 20,068,889 | $ 3,608,875 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 9,906 | 1,505 | 189,337 | 55,962 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 164,361 | 1,391 | 196,672 | 34,176 | |||
| Net Investment Income (Loss) | (154,455) | 114 | (7,335) | 21,786 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 734,031 | 3,574 | 2,986,879 | 500,011 | |||
| Realized Gain (Loss) on Investments | 950,236 | 35 | 380,573 | 29,972 | |||
| Net Realized Capital Gains (Losses) on Investments | 1,684,267 | 3,609 | 3,367,452 | 529,983 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 2,336,782 | 7,137 | 1,358,174 | (8,041) | |||
| Net Gain (Loss) on Investment | 4,021,049 | 10,746 | 4,725,626 | 521,942 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 3,866,594 | 10,860 | 4,718,291 | 543,728 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,651,171) | (122) | (2,131,800) | (549,296) | |||
| Total Increase (Decrease) in Net Assets | 2,215,423 | 10,738 | 2,586,491 | (5,568) | |||
| Net Assets as of December 31, 2024: | $ 18,820,159 | $ 105,100 | $ 22,655,380 | $ 3,603,307 | |||
| Investment Income: | |||||||
| Reinvested Dividends | - | 1,211 | 170,510 | 46,453 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 166,752 | 1,457 | 206,150 | 31,408 | |||
| Net Investment Income (Loss) | (166,752) | (246) | (35,640) | 15,045 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 1,597,975 | 8,822 | 2,959,786 | 330,921 | |||
| Realized Gain (Loss) on Investments | 813,026 | 31 | 282,991 | (17,857) | |||
| Net Realized Capital Gains (Losses) on Investments | 2,411,001 | 8,853 | 3,242,777 | 313,064 | |||
| Net Change in Unrealized Appreciation (Depreciation) | (116,636) | 845 | 898,068 | 248,010 | |||
| Net Gain (Loss) on Investment | 2,294,365 | 9,698 | 4,140,845 | 561,074 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 2,127,613 | 9,452 | 4,105,205 | 576,119 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,479,403) | (151) | (1,461,785) | (417,016) | |||
| Total Increase (Decrease) in Net Assets | 648,210 | 9,301 | 2,643,420 | 159,103 | |||
| Net Assets as of December 31, 2025: | $ 19,468,369 | $ 114,401 | $ 25,298,800 | $ 3,762,410 | |||
| BlackRock Advantage SMID Cap V.I. Class I Shares | BlackRock Balanced | BlackRock Basic Value V.I. Class I Shares | BlackRock Capital Appreciation | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 8,937,053 | $ 12,272,924 | $ 25,711,326 | $ 28,805,160 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 68,413 | 568,019 | 543,628 | 28,257 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 80,298 | 135,137 | 241,093 | 293,155 | |||
| Net Investment Income (Loss) | (11,885) | 432,882 | 302,535 | (264,898) | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | - | 1,088,347 | 1,953,667 | 2,065,295 | |||
| Realized Gain (Loss) on Investments | (178,374) | 68,571 | 80,618 | 1,387,418 | |||
| Net Realized Capital Gains (Losses) on Investments | (178,374) | 1,156,918 | 2,034,285 | 3,452,713 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 1,123,593 | 104,671 | 43,761 | 5,291,929 | |||
| Net Gain (Loss) on Investment | 945,219 | 1,261,589 | 2,078,046 | 8,744,642 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 933,334 | 1,694,471 | 2,380,581 | 8,479,744 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (933,488) | 1,067,476 | (1,910,405) | (2,782,051) | |||
| Total Increase (Decrease) in Net Assets | (154) | 2,761,947 | 470,176 | 5,697,693 | |||
| Net Assets as of December 31, 2024: | $ 8,936,899 | $ 15,034,871 | $ 26,181,502 | $ 34,502,853 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 62,203 | 449,426 | 577,838 | 19,209 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 70,104 | 136,410 | 243,512 | 304,419 | |||
| Net Investment Income (Loss) | (7,901) | 313,016 | 334,326 | (285,210) | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 476,717 | 1,175,595 | 3,493,610 | 4,859,498 | |||
| Realized Gain (Loss) on Investments | 43,917 | 41,236 | (177,651) | 931,237 | |||
| Net Realized Capital Gains (Losses) on Investments | 520,634 | 1,216,831 | 3,315,959 | 5,790,735 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 177,982 | 573,778 | 2,040,746 | (2,113,319) | |||
| Net Gain (Loss) on Investment | 698,616 | 1,790,609 | 5,356,705 | 3,677,416 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 690,715 | 2,103,625 | 5,691,031 | 3,392,206 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,845,474) | (1,190,771) | (1,935,887) | (2,659,778) | |||
| Total Increase (Decrease) in Net Assets | (1,154,759) | 912,854 | 3,755,144 | 732,428 | |||
| Net Assets as of December 31, 2025: | $ 7,782,140 | $ 15,947,725 | $ 29,936,646 | $ 35,235,281 | |||
| BlackRock Capital Appreciation V.I. Class I Shares | BlackRock Equity Dividend V.I. Class I Shares | BlackRock Global Allocation | BlackRock Global Allocation V.I. Class I Shares | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 347,929 | $ 5,465,021 | $ 33,332,872 | $ 1,274,430 | |||
| Investment Income: | |||||||
| Reinvested Dividends | - | 123,536 | 555,550 | 16,897 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 4,706 | 45,256 | 301,958 | 11,477 | |||
| Net Investment Income (Loss) | (4,706) | 78,280 | 253,592 | 5,420 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 125,096 | 362,097 | 2,626,867 | 79,006 | |||
| Realized Gain (Loss) on Investments | 19,701 | (43,987) | 65,265 | 29,818 | |||
| Net Realized Capital Gains (Losses) on Investments | 144,797 | 318,110 | 2,692,132 | 108,824 | |||
| Net Change in Unrealized Appreciation (Depreciation) | (45,624) | 48,006 | (151,258) | (13,437) | |||
| Net Gain (Loss) on Investment | 99,173 | 366,116 | 2,540,874 | 95,387 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 94,467 | 444,396 | 2,794,466 | 100,807 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (71,184) | (1,161,769) | (3,263,440) | (114,026) | |||
| Total Increase (Decrease) in Net Assets | 23,283 | (717,373) | (468,974) | (13,219) | |||
| Net Assets as of December 31, 2024: | $ 371,212 | $ 4,747,648 | $ 32,863,898 | $ 1,261,211 | |||
| Investment Income: | |||||||
| Reinvested Dividends | - | 107,710 | 1,149,855 | 42,103 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 3,710 | 43,496 | 304,975 | 11,046 | |||
| Net Investment Income (Loss) | (3,710) | 64,214 | 844,880 | 31,057 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 20,785 | 418,735 | 2,958,510 | 96,816 | |||
| Realized Gain (Loss) on Investments | (14,982) | 579 | 42,179 | 39,360 | |||
| Net Realized Capital Gains (Losses) on Investments | 5,803 | 419,314 | 3,000,689 | 136,176 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 27,991 | 419,895 | 1,979,881 | 41,475 | |||
| Net Gain (Loss) on Investment | 33,794 | 839,209 | 4,980,570 | 177,651 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 30,084 | 903,423 | 5,825,450 | 208,708 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (207,331) | (620,704) | (2,368,968) | (182,952) | |||
| Total Increase (Decrease) in Net Assets | (177,247) | 282,719 | 3,456,482 | 25,756 | |||
| Net Assets as of December 31, 2025: | $ 193,965 | $ 5,030,367 | $ 36,320,380 | $ 1,286,967 | |||
| BlackRock Government Money Market | BlackRock Government Money Market V.I. Class I Shares | BlackRock High Yield | BlackRock International V.I. Class I Shares | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 13,805,479 | $ 139,518 | $ 3,858,209 | $ 7,255,001 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 621,514 | 7,562 | 253,302 | 37,370 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 118,795 | 2,064 | 33,763 | 59,923 | |||
| Net Investment Income (Loss) | 502,719 | 5,498 | 219,539 | (22,553) | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | - | - | - | - | |||
| Realized Gain (Loss) on Investments | - | - | (3,177) | (119,326) | |||
| Net Realized Capital Gains (Losses) on Investments | - | - | (3,177) | (119,326) | |||
| Net Change in Unrealized Appreciation (Depreciation) | - | - | 32,718 | 106,667 | |||
| Net Gain (Loss) on Investment | - | - | 29,541 | (12,659) | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 502,719 | 5,498 | 249,080 | (35,212) | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,389,802) | (27,308) | (392,362) | (927,364) | |||
| Total Increase (Decrease) in Net Assets | (887,083) | (21,810) | (143,282) | (962,576) | |||
| Net Assets as of December 31, 2024: | $ 12,918,396 | $ 117,708 | $ 3,714,927 | $ 6,292,425 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 520,116 | 5,072 | 245,486 | 91,426 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 121,358 | 1,704 | 32,897 | 54,732 | |||
| Net Investment Income (Loss) | 398,758 | 3,368 | 212,589 | 36,694 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | - | - | - | - | |||
| Realized Gain (Loss) on Investments | - | - | (18,077) | (165,266) | |||
| Net Realized Capital Gains (Losses) on Investments | - | - | (18,077) | (165,266) | |||
| Net Change in Unrealized Appreciation (Depreciation) | - | - | 100,590 | 956,979 | |||
| Net Gain (Loss) on Investment | - | - | 82,513 | 791,713 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 398,758 | 3,368 | 295,102 | 828,407 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (2,086,954) | (414) | (240,395) | (931,669) | |||
| Total Increase (Decrease) in Net Assets | (1,688,196) | 2,954 | 54,707 | (103,262) | |||
| Net Assets as of December 31, 2025: | $ 11,230,200 | $ 120,662 | $ 3,769,634 | $ 6,189,163 | |||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | BlackRock Managed Volatility V.I. Class I Shares | BlackRock S&P 500 Index V.I. Class I Shares | Columbia - Select Small Cap Value Class 1 Shares | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 5,644,064 | $ 5,417 | $ 20,217,360 | $ 158,753 | |||
| Investment Income: | |||||||
| Reinvested Dividends | - | 15 | 279,550 | - | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 56,556 | 51 | 200,683 | 2,100 | |||
| Net Investment Income (Loss) | (56,556) | (36) | 78,867 | (2,100) | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 512,140 | - | 930,799 | - | |||
| Realized Gain (Loss) on Investments | 287,484 | 8 | 1,049,222 | 13,062 | |||
| Net Realized Capital Gains (Losses) on Investments | 799,624 | 8 | 1,980,021 | 13,062 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 905,547 | 611 | 2,491,915 | 7,079 | |||
| Net Gain (Loss) on Investment | 1,705,171 | 619 | 4,471,936 | 20,141 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 1,648,615 | 583 | 4,550,803 | 18,041 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (572,892) | (259) | (1,811,898) | (17,907) | |||
| Total Increase (Decrease) in Net Assets | 1,075,723 | 324 | 2,738,905 | 134 | |||
| Net Assets as of December 31, 2024: | $ 6,719,787 | $ 5,741 | $ 22,956,265 | $ 158,887 | |||
| Investment Income: | |||||||
| Reinvested Dividends | - | 109 | 261,299 | - | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 59,317 | 51 | 212,848 | 1,435 | |||
| Net Investment Income (Loss) | (59,317) | 58 | 48,451 | (1,435) | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 991,111 | - | 1,307,623 | - | |||
| Realized Gain (Loss) on Investments | 834,061 | 31 | 1,337,417 | 48,322 | |||
| Net Realized Capital Gains (Losses) on Investments | 1,825,172 | 31 | 2,645,040 | 48,322 | |||
| Net Change in Unrealized Appreciation (Depreciation) | (926,364) | 194 | 900,869 | (47,070) | |||
| Net Gain (Loss) on Investment | 898,808 | 225 | 3,545,909 | 1,252 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 839,491 | 283 | 3,594,360 | (183) | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,513,710) | (261) | (2,275,557) | (71,144) | |||
| Total Increase (Decrease) in Net Assets | (674,219) | 22 | 1,318,803 | (71,327) | |||
| Net Assets as of December 31, 2025: | $ 6,045,568 | $ 5,763 | $ 24,275,068 | $ 87,560 | |||
| Davis Equity | Invesco V.I. American Franchise Series I Shares | Invesco V.I. Core Equity Series I Shares | Invesco V.I. EQV International Equity Series I Shares | ||||
| Subaccount | Subaccount | Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 314,593 | $ 2,712,567 | $ 5,199,879 | $ 61,202 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 3,655 | - | 39,244 | 1,077 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 4,470 | 26,997 | 52,065 | 836 | |||
| Net Investment Income (Loss) | (815) | (26,997) | (12,821) | 241 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 68,079 | - | 471,308 | 320 | |||
| Realized Gain (Loss) on Investments | (10,632) | 80,003 | (47,414) | 86 | |||
| Net Realized Capital Gains (Losses) on Investments | 57,447 | 80,003 | 423,894 | 406 | |||
| Net Change in Unrealized Appreciation (Depreciation) | (6,426) | 801,070 | 808,745 | (1,008) | |||
| Net Gain (Loss) on Investment | 51,021 | 881,073 | 1,232,639 | (602) | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 50,206 | 854,076 | 1,219,818 | (361) | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (28,277) | (495,788) | (477,164) | (2,035) | |||
| Total Increase (Decrease) in Net Assets | 21,929 | 358,288 | 742,654 | (2,396) | |||
| Net Assets as of December 31, 2024: | $ 336,522 | $ 3,070,855 | $ 5,942,533 | $ 58,806 | |||
| Investment Income: | |||||||
| Reinvested Dividends | 3,569 | - | 38,351 | 922 | |||
| Investment Expense: | |||||||
| Mortality and Expense Risk and Administrative Charges | 4,537 | 25,889 | 53,920 | 852 | |||
| Net Investment Income (Loss) | (968) | (25,889) | (15,569) | 70 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||||
| Capital Gain Distributions | 54,051 | 258,598 | 441,493 | 4,094 | |||
| Realized Gain (Loss) on Investments | (21,756) | 69,038 | (33,740) | 31 | |||
| Net Realized Capital Gains (Losses) on Investments | 32,295 | 327,636 | 407,753 | 4,125 | |||
| Net Change in Unrealized Appreciation (Depreciation) | 45,789 | (43,307) | 438,481 | 4,584 | |||
| Net Gain (Loss) on Investment | 78,084 | 284,329 | 846,234 | 8,709 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 77,116 | 258,440 | 830,665 | 8,779 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (36,731) | (472,260) | (546,664) | (189) | |||
| Total Increase (Decrease) in Net Assets | 40,385 | (213,820) | 284,001 | 8,590 | |||
| Net Assets as of December 31, 2025: | $ 376,907 | $ 2,857,035 | $ 6,226,534 | $ 67,396 | |||
| MFS® Growth Initial Class | PIMCO Total Return Administrative Class | ||||
| Subaccount | Subaccount | ||||
| Net Assets as of December 31, 2023: | $ 11,742,805 | $ 136,297 | |||
| Investment Income: | |||||
| Reinvested Dividends | - | 5,020 | |||
| Investment Expense: | |||||
| Mortality and Expense Risk and Administrative Charges | 122,214 | 1,677 | |||
| Net Investment Income (Loss) | (122,214) | 3,343 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||
| Capital Gain Distributions | 1,041,230 | - | |||
| Realized Gain (Loss) on Investments | 528,947 | (4,870) | |||
| Net Realized Capital Gains (Losses) on Investments | 1,570,177 | (4,870) | |||
| Net Change in Unrealized Appreciation (Depreciation) | 2,037,700 | 3,551 | |||
| Net Gain (Loss) on Investment | 3,607,877 | (1,319) | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 3,485,663 | 2,024 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (960,225) | (31,961) | |||
| Total Increase (Decrease) in Net Assets | 2,525,438 | (29,937) | |||
| Net Assets as of December 31, 2024: | $ 14,268,243 | $ 106,360 | |||
| Investment Income: | |||||
| Reinvested Dividends | - | 4,515 | |||
| Investment Expense: | |||||
| Mortality and Expense Risk and Administrative Charges | 122,676 | 1,475 | |||
| Net Investment Income (Loss) | (122,676) | 3,040 | |||
| Increase (Decrease) in Net Assets from Operations: | |||||
| Capital Gain Distributions | 2,441,359 | - | |||
| Realized Gain (Loss) on Investments | 938,069 | (260) | |||
| Net Realized Capital Gains (Losses) on Investments | 3,379,428 | (260) | |||
| Net Change in Unrealized Appreciation (Depreciation) | (1,794,823) | 5,118 | |||
| Net Gain (Loss) on Investment | 1,584,605 | 4,858 | |||
| Net Increase (Decrease) in Net Assets Resulting from Operations | 1,461,929 | 7,898 | |||
| Increase (Decrease) in Net Assets from Contract Transactions | (1,757,902) | (304) | |||
| Total Increase (Decrease) in Net Assets | (295,973) | 7,594 | |||
| Net Assets as of December 31, 2025: | $ 13,972,270 | $ 113,954 | |||
| Subaccount | Mutual Fund | ||||||||||||||
| AB Variable Products Series Fund, Inc. | AB Variable Products Series Fund, Inc. | ||||||||||||||
| AB Large Cap Growth Class A Shares | AB Large Cap Growth Portfolio Class A Shares | ||||||||||||||
| AB Relative Value Class A Shares | AB Relative Value Portfolio Class A Shares | ||||||||||||||
| BlackRock Fund, Inc. | BlackRock Fund, Inc. | ||||||||||||||
| BlackRock Advantage Large Cap Core | BlackRock Advantage Large Cap Core Fund | ||||||||||||||
| BlackRock Advantage Large Cap Value V.I. Class I Shares | BlackRock Advantage Large Cap Value V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Advantage SMID Cap V.I. Class I Shares | BlackRock Advantage SMID Cap Fund V.I. Class I Shares | ||||||||||||||
| BlackRock Balanced | BlackRock Balanced Fund | ||||||||||||||
| BlackRock Basic Value V.I. Class I Shares | BlackRock Basic Value V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Capital Appreciation | BlackRock Capital Appreciation Fund | ||||||||||||||
| BlackRock Capital Appreciation V.I. Class I Shares | BlackRock Capital Appreciation V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Equity Dividend V.I. Class I Shares | BlackRock Equity Dividend V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Global Allocation | BlackRock Global Allocation Fund | ||||||||||||||
| BlackRock Global Allocation V.I. Class I Shares | BlackRock Global Allocation V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Government Money Market | BlackRock Government Money Market Fund | ||||||||||||||
| BlackRock Government Money Market V.I. Class I Shares | BlackRock Government Money Market V.I. Fund Class I Shares | ||||||||||||||
| BlackRock High Yield | BlackRock High Yield Fund | ||||||||||||||
| BlackRock International V.I. Class I Shares | BlackRock International V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | BlackRock Large Cap Focus Growth V.I. Fund Class I Shares | ||||||||||||||
| BlackRock Managed Volatility V.I. Class I Shares | BlackRock Managed Volatility V.I. Fund Class I Shares | ||||||||||||||
| BlackRock S&P 500 Index V.I. Class I Shares | BlackRock S&P 500 Index V.I. Fund Class I Shares | ||||||||||||||
| Subaccount | Mutual Fund | ||||||||||||||
| Columbia Variable | Columbia Variable | ||||||||||||||
| Columbia - Select Small Cap Value Class 1 Shares | Columbia - Select Small Cap Value Fund Class 1 Shares | ||||||||||||||
| Davis Variable Account Fund, Inc. | Davis Variable Account Fund, Inc. | ||||||||||||||
| Davis Equity | Davis Equity Portfolio | ||||||||||||||
| AIM Variable Insurance Funds (Invesco Variable Insurance Funds) | AIM Variable Insurance Funds (Invesco Variable Insurance Funds) | ||||||||||||||
| Invesco V.I. American Franchise Series I Shares | Invesco V.I. American Franchise Portfolio Series I Shares | ||||||||||||||
| Invesco V.I. Core Equity Series I Shares | Invesco V.I. Core Equity Portfolio Series I Shares | ||||||||||||||
| Invesco V.I. EQV International Equity Series I Shares | Invesco V.I. EQV International Equity Portfolio Series I Shares | ||||||||||||||
| MFS® Variable Insurance Trust | MFS® Variable Insurance Trust | ||||||||||||||
| MFS® Growth Initial Class | MFS® Growth Series Initial Class | ||||||||||||||
| PIMCO Variable Insurance Trust | PIMCO Variable Insurance Trust | ||||||||||||||
| PIMCO Total Return Administrative Class | PIMCO Total Return Portfolio Administrative Class | ||||||||||||||
| Subaccount | Formerly | ||||||||||||||
| BlackRock Balanced | BlackRock Sustainable Balanced | ||||||||||||||
| Subaccount | Purchases | Sales | ||
| AB Large Cap Growth Class A Shares | $ | 1,773,079 | $ | 1,821,245 |
| AB Relative Value Class A Shares | 10,033 | 1,608 | ||
| BlackRock Advantage Large Cap Core | 3,459,585 | 1,997,224 | ||
| BlackRock Advantage Large Cap Value V.I. Class I Shares | 462,804 | 533,802 | ||
| BlackRock Advantage SMID Cap V.I. Class I Shares | 642,916 | 2,019,574 | ||
| BlackRock Balanced | 2,393,278 | 2,095,429 | ||
| BlackRock Basic Value V.I. Class I Shares | 5,658,446 | 3,766,398 | ||
| BlackRock Capital Appreciation | 5,226,752 | 3,312,243 | ||
| BlackRock Capital Appreciation V.I. Class I Shares | 20,785 | 211,037 | ||
| BlackRock Equity Dividend V.I. Class I Shares | 641,301 | 779,056 | ||
| BlackRock Global Allocation | 4,837,742 | 3,403,320 | ||
| BlackRock Global Allocation V.I. Class I Shares | 138,918 | 193,997 | ||
| BlackRock Government Money Market | 9,914,234 | 11,602,312 | ||
| BlackRock Government Money Market V.I. Class I Shares | 84,392 | 81,435 | ||
| BlackRock High Yield | 338,698 | 366,479 | ||
| BlackRock International V.I. Class I Shares | 162,101 | 1,057,075 | ||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | 1,545,424 | 2,127,338 | ||
| BlackRock Managed Volatility V.I. Class I Shares | 109 | 311 | ||
| BlackRock S&P 500 Index V.I. Class I Shares | 2,030,091 | 2,949,565 | ||
| Columbia - Select Small Cap Value Class 1 Shares | - | 72,579 | ||
| Davis Equity | 57,621 | 41,270 | ||
| Invesco V.I. American Franchise Series I Shares | 308,158 | 547,709 | ||
| Invesco V.I. Core Equity Series I Shares | 611,238 | 731,978 | ||
| Invesco V.I. EQV International Equity Series I Shares | 5,016 | 1,040 | ||
| MFS® Growth Initial Class | 2,506,012 | 1,945,232 | ||
| PIMCO Total Return Administrative Class | 4,515 | 1,781 | ||
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | ||||||
| Subaccount | Units Purchased | Units Redeemed and Transferred to/from | Net Increase (Decrease) | Units Purchased | Units Redeemed and Transferred to/from | Net Increase (Decrease) | |
| AB Large Cap Growth Class A Shares | 1,500 | (13,479) | (11,979) | 2,464 | (17,189) | (14,725) | |
| AB Relative Value Class A Shares | - | (4) | (4) | - | (2) | (2) | |
| BlackRock Advantage Large Cap Core | 549 | (2,886) | (2,337) | 158 | (3,993) | (3,835) | |
| BlackRock Advantage Large Cap Value V.I. Class I Shares | 1,514 | (8,967) | (7,453) | 1,187 | (11,659) | (10,472) | |
| BlackRock Advantage SMID Cap V.I. Class I Shares | 743 | (13,291) | (12,548) | 1,077 | (7,703) | (6,626) | |
| BlackRock Balanced | 4,370 | (10,725) | (6,355) | 17,691 | (10,312) | 7,379 | |
| BlackRock Basic Value V.I. Class I Shares | 12,286 | (28,564) | (16,278) | 3,342 | (19,904) | (16,562) | |
| BlackRock Capital Appreciation | 641 | (5,542) | (4,901) | 1,144 | (6,503) | (5,359) | |
| BlackRock Capital Appreciation V.I. Class I Shares | - | (4,434) | (4,434) | - | (1,878) | (1,878) | |
| BlackRock Equity Dividend V.I. Class I Shares | 1,030 | (6,314) | (5,284) | 2,447 | (13,662) | (11,215) | |
| BlackRock Global Allocation | 6,246 | (26,323) | (20,077) | 5,920 | (35,999) | (30,079) | |
| BlackRock Global Allocation V.I. Class I Shares | - | (2,592) | (2,592) | - | (1,732) | (1,732) | |
| BlackRock Government Money Market | 241,472 | (293,525) | (52,053) | 175,503 | (212,294) | (36,791) | |
| BlackRock Government Money Market V.I. Class I Shares | 5,594 | (5,607) | (13) | 16,251 | (18,157) | (1,906) | |
| BlackRock High Yield | 889 | (3,222) | (2,333) | 1,088 | (5,075) | (3,987) | |
| BlackRock International V.I. Class I Shares | 2,473 | (33,327) | (30,854) | 3,278 | (35,394) | (32,116) | |
| BlackRock Large Cap Focus Growth V.I. Class I Shares | 9,448 | (28,078) | (18,630) | 3,489 | (13,032) | (9,543) | |
| BlackRock Managed Volatility V.I. Class I Shares | - | (4) | (4) | - | (6) | (6) | |
| BlackRock S&P 500 Index V.I. Class I Shares | 4,915 | (27,139) | (22,224) | 5,916 | (27,171) | (21,255) | |
| Columbia - Select Small Cap Value Class 1 Shares | - | (2,777) | (2,777) | - | (719) | (719) | |
| Davis Equity | - | (1,017) | (1,017) | - | (838) | (838) | |
| Invesco V.I. American Franchise Series I Shares | 938 | (10,772) | (9,834) | 1,429 | (12,300) | (10,871) | |
| Invesco V.I. Core Equity Series I Shares | 3,303 | (16,855) | (13,552) | 4,769 | (18,370) | (13,601) | |
| Invesco V.I. EQV International Equity Series I Shares | - | (10) | (10) | - | (110) | (110) | |
| MFS® Growth Initial Class | 575 | (15,207) | (14,632) | 652 | (9,499) | (8,847) | |
| PIMCO Total Return Administrative Class | - | (15) | (15) | - | (1,539) | (1,539) | |
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | ||||||||||||
| Subaccount | Units Purchased in Dollars | Units Redeemed and Transferred to/from in Dollars | Dollar Net Increase (Decrease) | Units Purchased in Dollars | Units Redeemed and Transferred to/from in Dollars | Dollar Net Increase (Decrease) | |||||||
| AB Large Cap Growth Class A Shares | $ | 193,785 | $ | (1,673,188) | $ | (1,479,403) | $ | 279,250 | $ | (1,930,421) | $ | (1,651,171) | |
| AB Relative Value Class A Shares | - | (151) | (151) | - | (122) | (122) | |||||||
| BlackRock Advantage Large Cap Core | 345,342 | (1,807,127) | (1,461,785) | 85,254 | (2,217,054) | (2,131,800) | |||||||
| BlackRock Advantage Large Cap Value V.I. Class I Shares | 87,066 | (504,082) | (417,016) | 60,140 | (609,436) | (549,296) | |||||||
| BlackRock Advantage SMID Cap V.I. Class I Shares | 113,705 | (1,959,179) | (1,845,474) | 150,216 | (1,083,704) | (933,488) | |||||||
| BlackRock Balanced | 782,960 | (1,973,731) | (1,190,771) | 2,858,804 | (1,791,328) | 1,067,476 | |||||||
| BlackRock Basic Value V.I. Class I Shares | 1,611,829 | (3,547,716) | (1,935,887) | 384,954 | (2,295,359) | (1,910,405) | |||||||
| BlackRock Capital Appreciation | 369,068 | (3,028,846) | (2,659,778) | 561,684 | (3,343,735) | (2,782,051) | |||||||
| BlackRock Capital Appreciation V.I. Class I Shares | - | (207,331) | (207,331) | - | (71,184) | (71,184) | |||||||
| BlackRock Equity Dividend V.I. Class I Shares | 118,127 | (738,831) | (620,704) | 268,114 | (1,429,883) | (1,161,769) | |||||||
| BlackRock Global Allocation | 773,019 | (3,141,987) | (2,368,968) | 659,485 | (3,922,925) | (3,263,440) | |||||||
| BlackRock Global Allocation V.I. Class I Shares | - | (182,952) | (182,952) | - | (114,026) | (114,026) | |||||||
| BlackRock Government Money Market | 9,432,562 | (11,519,516) | (2,086,954) | 6,672,832 | (8,062,634) | (1,389,802) | |||||||
| BlackRock Government Money Market V.I. Class I Shares | 79,326 | (79,740) | (414) | 223,745 | (251,053) | (27,308) | |||||||
| BlackRock High Yield | 95,472 | (335,867) | (240,395) | 107,721 | (500,083) | (392,362) | |||||||
| BlackRock International V.I. Class I Shares | 76,513 | (1,008,182) | (931,669) | 96,864 | (1,024,228) | (927,364) | |||||||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | 559,064 | (2,072,774) | (1,513,710) | 215,079 | (787,971) | (572,892) | |||||||
| BlackRock Managed Volatility V.I. Class I Shares | - | (261) | (261) | - | (259) | (259) | |||||||
| BlackRock S&P 500 Index V.I. Class I Shares | 482,655 | (2,758,212) | (2,275,557) | 533,723 | (2,345,621) | (1,811,898) | |||||||
| Columbia - Select Small Cap Value Class 1 Shares | - | (71,144) | (71,144) | - | (17,907) | (17,907) | |||||||
| Davis Equity | - | (36,731) | (36,731) | - | (28,277) | (28,277) | |||||||
| Invesco V.I. American Franchise Series I Shares | 50,616 | (522,876) | (472,260) | 51,102 | (546,890) | (495,788) | |||||||
| Invesco V.I. Core Equity Series I Shares | 136,053 | (682,717) | (546,664) | 169,447 | (646,611) | (477,164) | |||||||
| Invesco V.I. EQV International Equity Series I Shares | - | (189) | (189) | - | (2,035) | (2,035) | |||||||
| MFS® Growth Initial Class | 70,853 | (1,828,755) | (1,757,902) | 63,424 | (1,023,649) | (960,225) | |||||||
| PIMCO Total Return Administrative Class | - | (304) | (304) | - | (31,961) | (31,961) | |||||||
| At December 31 | For the Year Ended December 31 | |||||||||||||||||||
| Unit Fair Value | Expense | Total Return*** | ||||||||||||||||||
| Corresponding to | Investment | Ratio** | Corresponding to | |||||||||||||||||
| Lowest to Highest | Net | Income | Lowest to | Lowest to Highest | ||||||||||||||||
| Subaccount | Units | Expense Ratio | Assets | Ratio* | Highest | Expense Ratio | ||||||||||||||
| AB Large Cap Growth Class A Shares | ||||||||||||||||||||
| 12/31/2025 | 142,739 | $136.43 | to | $119.88 | $ 19,468,369 | - | % | 0.90 | % | to | 1.35 | % | 12.13 | % | to | 11.63 | % | |||
| 12/31/2024 | 154,718 | 121.67 | to | 107.39 | 18,820,159 | 0.05 | 0.90 | to | 1.35 | 24.13 | to | 23.58 | ||||||||
| 12/31/2023 | 169,443 | 98.02 | to | 86.90 | 16,604,736 | - | 0.90 | to | 1.35 | 33.93 | to | 33.33 | ||||||||
| 12/31/2022 | 183,226 | 73.19 | to | 65.17 | 13,407,210 | - | 0.90 | to | 1.35 | (29.15) | to | (29.46) | ||||||||
| 12/31/2021 | 220,448 | 103.29 | to | 92.39 | 22,754,287 | - | 0.90 | to | 1.35 | 27.82 | to | 27.26 | ||||||||
| AB Relative Value Class A Shares | ||||||||||||||||||||
| 12/31/2025 | 2,381 | 48.04 | to | 48.04 | 114,401 | 1.11 | 1.35 | to | 1.35 | 9.00 | to | 9.00 | ||||||||
| 12/31/2024 | 2,385 | 44.07 | to | 44.07 | 105,100 | 1.46 | 1.35 | to | 1.35 | 11.51 | to | 11.51 | ||||||||
| 12/31/2023 | 2,387 | 39.52 | to | 39.52 | 94,362 | 1.51 | 1.35 | to | 1.35 | 10.54 | to | 10.54 | ||||||||
| 12/31/2022 | 2,391 | 35.76 | to | 35.76 | 85,482 | 1.41 | 1.35 | to | 1.35 | (5.47) | to | (5.47) | ||||||||
| 12/31/2021 | 2,395 | 37.82 | to | 37.82 | 90,588 | 0.76 | 1.35 | to | 1.35 | 26.45 | to | 26.45 | ||||||||
| BlackRock Advantage Large Cap Core | ||||||||||||||||||||
| 12/31/2025 | 34,981 | 723.21 | to | 723.21 | 25,298,800 | 0.74 | 0.90 | to | 0.90 | 19.13 | to | 19.13 | ||||||||
| 12/31/2024 | 37,318 | 607.09 | to | 607.09 | 22,655,380 | 0.87 | 0.90 | to | 0.90 | 24.49 | to | 24.49 | ||||||||
| 12/31/2023 | 41,153 | 487.67 | to | 487.67 | 20,068,889 | 0.99 | 0.90 | to | 0.90 | 24.29 | to | 24.29 | ||||||||
| 12/31/2022 | 43,799 | 392.36 | to | 392.36 | 17,184,986 | 1.12 | 0.90 | to | 0.90 | (20.61) | to | (20.61) | ||||||||
| 12/31/2021 | 49,851 | 494.18 | to | 494.18 | 24,635,460 | 0.83 | 0.90 | to | 0.90 | 27.29 | to | 27.29 | ||||||||
| BlackRock Advantage Large Cap Value V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 60,292 | 62.40 | to | 62.40 | 3,762,410 | 1.33 | 0.90 | to | 0.90 | 17.32 | to | 17.32 | ||||||||
| 12/31/2024 | 67,745 | 53.19 | to | 53.19 | 3,603,307 | 1.47 | 0.90 | to | 0.90 | 15.28 | to | 15.28 | ||||||||
| 12/31/2023 | 78,217 | 46.14 | to | 46.14 | 3,608,875 | 1.58 | 0.90 | to | 0.90 | 12.69 | to | 12.69 | ||||||||
| 12/31/2022 | 84,761 | 40.94 | to | 40.94 | 3,470,383 | 1.62 | 0.90 | to | 0.90 | (8.98) | to | (8.98) | ||||||||
| 12/31/2021 | 98,336 | 44.98 | to | 44.98 | 4,423,173 | 1.61 | 0.90 | to | 0.90 | 25.39 | to | 25.39 | ||||||||
| BlackRock Advantage SMID Cap V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 47,414 | 164.13 | to | 164.13 | 7,782,140 | 0.80 | 0.90 | to | 0.90 | 10.12 | to | 10.12 | ||||||||
| 12/31/2024 | 59,962 | 149.04 | to | 149.04 | 8,936,899 | 0.77 | 0.90 | to | 0.90 | 11.05 | to | 11.05 | ||||||||
| 12/31/2023 | 66,588 | 134.21 | to | 134.21 | 8,937,053 | 0.97 | 0.90 | to | 0.90 | 17.83 | to | 17.83 | ||||||||
| 12/31/2022 | 72,862 | 113.91 | to | 113.91 | 8,299,565 | 0.90 | 0.90 | to | 0.90 | (17.22) | to | (17.22) | ||||||||
| 12/31/2021 | 80,705 | 137.60 | to | 137.60 | 11,105,175 | 0.88 | 0.90 | to | 0.90 | 12.62 | to | 12.62 | ||||||||
| BlackRock Balanced | ||||||||||||||||||||
| 12/31/2025 | 78,636 | 202.80 | to | 202.80 | 15,947,725 | 2.95 | 0.90 | to | 0.90 | 14.64 | to | 14.64 | ||||||||
| 12/31/2024 | 84,991 | 176.90 | to | 176.90 | 15,034,871 | 3.78 | 0.90 | to | 0.90 | 11.87 | to | 11.87 | ||||||||
| 12/31/2023 | 77,612 | 158.13 | to | 158.13 | 12,272,924 | 1.65 | 0.90 | to | 0.90 | 15.53 | to | 15.53 | ||||||||
| 12/31/2022 | 87,655 | 136.88 | to | 136.88 | 11,997,895 | 0.90 | 0.90 | to | 0.90 | (16.51) | to | (16.51) | ||||||||
| 12/31/2021 | 91,518 | 163.94 | to | 163.94 | 15,003,482 | 1.03 | 0.90 | to | 0.90 | 15.61 | to | 15.61 | ||||||||
| BlackRock Basic Value V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 206,929 | 144.80 | to | 125.74 | 29,936,646 | 2.13 | 0.90 | to | 1.35 | 23.28 | to | 22.73 | ||||||||
| 12/31/2024 | 223,207 | 117.46 | to | 102.45 | 26,181,502 | 2.04 | 0.90 | to | 1.35 | 9.38 | to | 8.90 | ||||||||
| 12/31/2023 | 239,769 | 107.38 | to | 94.08 | 25,711,326 | 1.76 | 0.90 | to | 1.35 | 15.57 | to | 15.06 | ||||||||
| 12/31/2022 | 263,908 | 92.91 | to | 81.77 | 24,490,600 | 1.38 | 0.90 | to | 1.35 | (5.77) | to | (6.18) | ||||||||
| 12/31/2021 | 311,452 | 98.60 | to | 87.16 | 30,596,523 | 1.27 | 0.90 | to | 1.35 | 20.59 | to | 20.06 | ||||||||
| BlackRock Capital Appreciation | ||||||||||||||||||||
| 12/31/2025 | 56,082 | 628.28 | to | 628.28 | 35,235,281 | 0.06 | 0.90 | to | 0.90 | 11.05 | to | 11.05 | ||||||||
| 12/31/2024 | 60,983 | 565.78 | to | 565.78 | 34,502,853 | 0.09 | 0.90 | to | 0.90 | 30.31 | to | 30.31 | ||||||||
| 12/31/2023 | 66,342 | 434.19 | to | 434.19 | 28,805,160 | 0.09 | 0.90 | to | 0.90 | 48.31 | to | 48.31 | ||||||||
| 12/31/2022 | 70,655 | 292.76 | to | 292.76 | 20,685,195 | 0.20 | 0.90 | to | 0.90 | (38.14) | to | (38.14) | ||||||||
| 12/31/2021 | 81,092 | 473.29 | to | 473.29 | 38,380,476 | 0.03 | 0.90 | to | 0.90 | 20.14 | to | 20.14 | ||||||||
| At December 31 | For the Year Ended December 31 | |||||||||||||||||||
| Unit Fair Value | Expense | Total Return*** | ||||||||||||||||||
| Corresponding to | Investment | Ratio** | Corresponding to | |||||||||||||||||
| Lowest to Highest | Net | Income | Lowest to | Lowest to Highest | ||||||||||||||||
| Subaccount | Units | Expense Ratio | Assets | Ratio* | Highest | Expense Ratio | ||||||||||||||
| BlackRock Capital Appreciation V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 3,975 | $48.80 | to | $48.80 | $ 193,965 | - | % | 1.35 | % | to | 1.35 | % | 10.55 | % | to | 10.55 | % | |||
| 12/31/2024 | 8,409 | 44.14 | to | 44.14 | 371,212 | - | 1.35 | to | 1.35 | 30.51 | to | 30.51 | ||||||||
| 12/31/2023 | 10,287 | 33.82 | to | 33.82 | 347,929 | - | 1.35 | to | 1.35 | 47.03 | to | 47.03 | ||||||||
| 12/31/2022 | 10,323 | 23.01 | to | 23.01 | 237,484 | - | 1.35 | to | 1.35 | (38.47) | to | (38.47) | ||||||||
| 12/31/2021 | 10,370 | 37.39 | to | 37.39 | 387,686 | - | 1.35 | to | 1.35 | 19.54 | to | 19.54 | ||||||||
| BlackRock Equity Dividend V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 38,603 | 130.31 | to | 130.31 | 5,030,367 | 2.22 | 0.90 | to | 0.90 | 20.46 | to | 20.46 | ||||||||
| 12/31/2024 | 43,887 | 108.18 | to | 108.18 | 4,747,648 | 2.46 | 0.90 | to | 0.90 | 9.07 | to | 9.07 | ||||||||
| 12/31/2023 | 55,102 | 99.18 | to | 99.18 | 5,465,021 | 2.04 | 0.90 | to | 0.90 | 11.24 | to | 11.24 | ||||||||
| 12/31/2022 | 57,299 | 89.16 | to | 89.16 | 5,108,688 | 1.67 | 0.90 | to | 0.90 | (4.70) | to | (4.70) | ||||||||
| 12/31/2021 | 63,238 | 93.56 | to | 93.56 | 5,916,423 | 1.55 | 0.90 | to | 0.90 | 19.47 | to | 19.47 | ||||||||
| BlackRock Global Allocation | ||||||||||||||||||||
| 12/31/2025 | 273,746 | 132.68 | to | 132.68 | 36,320,380 | 3.38 | 0.90 | to | 0.90 | 18.62 | to | 18.62 | ||||||||
| 12/31/2024 | 293,823 | 111.85 | to | 111.85 | 32,863,898 | 1.66 | 0.90 | to | 0.90 | 8.69 | to | 8.69 | ||||||||
| 12/31/2023 | 323,902 | 102.91 | to | 102.91 | 33,332,872 | 2.37 | 0.90 | to | 0.90 | 12.17 | to | 12.17 | ||||||||
| 12/31/2022 | 352,501 | 91.75 | to | 91.75 | 32,341,024 | - | 0.90 | to | 0.90 | (16.48) | to | (16.48) | ||||||||
| 12/31/2021 | 387,479 | 109.85 | to | 109.85 | 42,562,745 | 1.15 | 0.90 | to | 0.90 | 5.84 | to | 5.84 | ||||||||
| BlackRock Global Allocation V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 15,851 | 81.19 | to | 81.19 | 1,286,967 | 3.41 | 0.90 | to | 0.90 | 18.73 | to | 18.73 | ||||||||
| 12/31/2024 | 18,443 | 68.38 | to | 68.38 | 1,261,211 | 1.33 | 0.90 | to | 0.90 | 8.25 | to | 8.25 | ||||||||
| 12/31/2023 | 20,175 | 63.17 | to | 63.17 | 1,274,430 | 2.12 | 0.90 | to | 0.90 | 11.82 | to | 11.82 | ||||||||
| 12/31/2022 | 22,586 | 56.49 | to | 56.49 | 1,275,864 | - | 0.90 | to | 0.90 | (16.61) | to | (16.61) | ||||||||
| 12/31/2021 | 23,367 | 67.74 | to | 67.74 | 1,582,877 | 0.90 | 0.90 | to | 0.90 | 5.72 | to | 5.72 | ||||||||
| BlackRock Government Money Market | ||||||||||||||||||||
| 12/31/2025 | 282,099 | 39.81 | to | 39.81 | 11,230,200 | 3.85 | 0.90 | to | 0.90 | 2.97 | to | 2.97 | ||||||||
| 12/31/2024 | 334,152 | 38.66 | to | 38.66 | 12,918,396 | 4.72 | 0.90 | to | 0.90 | 3.88 | to | 3.88 | ||||||||
| 12/31/2023 | 370,943 | 37.22 | to | 37.22 | 13,805,479 | 4.57 | 0.90 | to | 0.90 | 3.72 | to | 3.72 | ||||||||
| 12/31/2022 | 330,998 | 35.88 | to | 35.88 | 11,877,348 | 1.27 | 0.90 | to | 0.90 | 0.36 | to | 0.36 | ||||||||
| 12/31/2021 | 312,237 | 35.75 | to | 35.75 | 11,163,600 | - | 0.90 | to | 0.90 | (0.89) | to | (0.89) | ||||||||
| BlackRock Government Money Market V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 8,344 | 14.46 | to | 14.46 | 120,662 | 3.98 | 1.35 | to | 1.35 | 2.67 | to | 2.67 | ||||||||
| 12/31/2024 | 8,357 | 14.08 | to | 14.08 | 117,708 | 4.96 | 1.35 | to | 1.35 | 3.61 | to | 3.61 | ||||||||
| 12/31/2023 | 10,263 | 13.59 | to | 13.59 | 139,518 | 4.80 | 1.35 | to | 1.35 | 3.46 | to | 3.46 | ||||||||
| 12/31/2022 | 7,854 | 13.14 | to | 13.14 | 103,189 | 2.11 | 1.35 | to | 1.35 | 0.06 | to | 0.06 | ||||||||
| 12/31/2021 | 9,725 | 13.13 | to | 13.13 | 127,706 | - | 1.35 | to | 1.35 | (1.33) | to | (1.33) | ||||||||
| BlackRock High Yield | ||||||||||||||||||||
| 12/31/2025 | 33,958 | 111.01 | to | 111.01 | 3,769,634 | 6.68 | 0.90 | to | 0.90 | 8.44 | to | 8.44 | ||||||||
| 12/31/2024 | 36,291 | 102.36 | to | 102.36 | 3,714,927 | 6.76 | 0.90 | to | 0.90 | 6.86 | to | 6.86 | ||||||||
| 12/31/2023 | 40,278 | 95.79 | to | 95.79 | 3,858,209 | 6.31 | 0.90 | to | 0.90 | 11.77 | to | 11.77 | ||||||||
| 12/31/2022 | 43,965 | 85.70 | to | 85.70 | 3,767,778 | 5.40 | 0.90 | to | 0.90 | (11.43) | to | (11.43) | ||||||||
| 12/31/2021 | 52,582 | 96.76 | to | 96.76 | 5,087,827 | 4.86 | 0.90 | to | 0.90 | 4.97 | to | 4.97 | ||||||||
| BlackRock International V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 187,610 | 33.00 | to | 29.18 | 6,189,163 | 1.50 | 0.90 | to | 1.35 | 14.50 | to | 14.00 | ||||||||
| 12/31/2024 | 218,464 | 28.82 | to | 25.60 | 6,292,425 | 0.56 | 0.90 | to | 1.35 | (0.53) | to | (0.97) | ||||||||
| 12/31/2023 | 250,580 | 28.97 | to | 25.85 | 7,255,001 | 0.87 | 0.90 | to | 1.35 | 17.96 | to | 17.44 | ||||||||
| 12/31/2022 | 263,211 | 24.56 | to | 22.01 | 6,460,465 | 0.80 | 0.90 | to | 1.35 | (25.29) | to | (25.62) | ||||||||
| 12/31/2021 | 294,631 | 32.87 | to | 29.59 | 9,680,457 | 0.65 | 0.90 | to | 1.35 | 7.71 | to | 7.23 | ||||||||
| At December 31 | For the Year Ended December 31 | |||||||||||||||||||
| Unit Fair Value | Expense | Total Return*** | ||||||||||||||||||
| Corresponding to | Investment | Ratio** | Corresponding to | |||||||||||||||||
| Lowest to Highest | Net | Income | Lowest to | Lowest to Highest | ||||||||||||||||
| Subaccount | Units | Expense Ratio | Assets | Ratio* | Highest | Expense Ratio | ||||||||||||||
| BlackRock Large Cap Focus Growth V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 80,436 | $75.16 | to | $75.16 | $ 6,045,568 | - | % | 0.90 | % | to | 0.90 | % | 10.80 | % | to | 10.80 | % | |||
| 12/31/2024 | 99,066 | 67.83 | to | 67.83 | 6,719,787 | - | 0.90 | to | 0.90 | 30.53 | to | 30.53 | ||||||||
| 12/31/2023 | 108,609 | 51.97 | to | 51.97 | 5,644,064 | - | 0.90 | to | 0.90 | 51.50 | to | 51.50 | ||||||||
| 12/31/2022 | 116,852 | 34.30 | to | 34.30 | 4,008,240 | - | 0.90 | to | 0.90 | (38.66) | to | (38.66) | ||||||||
| 12/31/2021 | 125,357 | 55.92 | to | 55.92 | 7,009,935 | - | 0.90 | to | 0.90 | 17.03 | to | 17.03 | ||||||||
| BlackRock Managed Volatility V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 106 | 54.58 | to | 54.58 | 5,763 | 1.89 | 0.90 | to | 0.90 | 5.03 | to | 5.03 | ||||||||
| 12/31/2024 | 110 | 51.96 | to | 51.96 | 5,741 | 0.27 | 0.90 | to | 0.90 | 10.99 | to | 10.99 | ||||||||
| 12/31/2023 | 116 | 46.82 | to | 46.82 | 5,417 | 8.48 | 0.90 | to | 0.90 | 2.28 | to | 2.28 | ||||||||
| 12/31/2022 | 122 | 45.77 | to | 45.77 | 5,587 | - | 0.90 | to | 0.90 | 5.26 | to | 5.26 | ||||||||
| 12/31/2021 | 128 | 43.48 | to | 43.48 | 5,565 | 0.89 | 0.90 | to | 0.90 | (0.22) | to | (0.22) | ||||||||
| BlackRock S&P 500 Index V.I. Class I Shares | ||||||||||||||||||||
| 12/31/2025 | 217,416 | 112.56 | to | 99.07 | 24,275,068 | 1.13 | 0.90 | to | 1.35 | 16.67 | to | 16.15 | ||||||||
| 12/31/2024 | 239,640 | 96.47 | to | 85.30 | 22,956,265 | 1.29 | 0.90 | to | 1.35 | 23.72 | to | 23.16 | ||||||||
| 12/31/2023 | 260,895 | 77.98 | to | 69.25 | 20,217,360 | 1.37 | 0.90 | to | 1.35 | 25.10 | to | 24.54 | ||||||||
| 12/31/2022 | 280,265 | 62.33 | to | 55.61 | 17,371,790 | 1.37 | 0.90 | to | 1.35 | (18.96) | to | (19.32) | ||||||||
| 12/31/2021 | 317,407 | 76.92 | to | 68.92 | 24,195,502 | 1.27 | 0.90 | to | 1.35 | 27.39 | to | 26.82 | ||||||||
| Columbia - Select Small Cap Value Class 1 Shares | ||||||||||||||||||||
| 12/31/2025 | 3,057 | 28.64 | to | 28.64 | 87,560 | - | 1.35 | to | 1.35 | 5.17 | to | 5.17 | ||||||||
| 12/31/2024 | 5,834 | 27.23 | to | 27.23 | 158,887 | - | 1.35 | to | 1.35 | 12.41 | to | 12.41 | ||||||||
| 12/31/2023 | 6,553 | 24.23 | to | 24.23 | 158,753 | - | 1.35 | to | 1.35 | 11.64 | to | 11.64 | ||||||||
| 12/31/2022 | 6,570 | 21.70 | to | 21.70 | 142,586 | - | 1.35 | to | 1.35 | (15.84) | to | (15.84) | ||||||||
| 12/31/2021 | 8,740 | 25.79 | to | 25.79 | 225,376 | - | 1.35 | to | 1.35 | 29.19 | to | 29.19 | ||||||||
| Davis Equity | ||||||||||||||||||||
| 12/31/2025 | 8,412 | 44.81 | to | 44.81 | 376,907 | 1.05 | 1.35 | to | 1.35 | 25.55 | to | 25.55 | ||||||||
| 12/31/2024 | 9,429 | 35.69 | to | 35.69 | 336,522 | 1.10 | 1.35 | to | 1.35 | 16.47 | to | 16.47 | ||||||||
| 12/31/2023 | 10,267 | 30.64 | to | 30.64 | 314,593 | 1.39 | 1.35 | to | 1.35 | 30.87 | to | 30.87 | ||||||||
| 12/31/2022 | 10,282 | 23.41 | to | 23.41 | 240,740 | 1.27 | 1.35 | to | 1.35 | (21.19) | to | (21.19) | ||||||||
| 12/31/2021 | 13,321 | 29.71 | to | 29.71 | 395,778 | 0.53 | 1.35 | to | 1.35 | 16.28 | to | 16.28 | ||||||||
| Invesco V.I. American Franchise Series I Shares | ||||||||||||||||||||
| 12/31/2025 | 52,583 | 55.04 | to | 31.34 | 2,857,035 | - | 0.90 | to | 1.35 | 10.67 | to | 10.18 | ||||||||
| 12/31/2024 | 62,417 | 49.73 | to | 28.45 | 3,070,855 | - | 0.90 | to | 1.35 | 33.68 | to | 33.08 | ||||||||
| 12/31/2023 | 73,288 | 37.20 | to | 21.38 | 2,712,567 | - | 0.90 | to | 1.35 | 39.67 | to | 39.06 | ||||||||
| 12/31/2022 | 81,488 | 26.64 | to | 15.37 | 2,160,517 | - | 0.90 | to | 1.35 | (31.73) | to | (32.03) | ||||||||
| 12/31/2021 | 89,047 | 39.01 | to | 22.62 | 3,459,522 | - | 0.90 | to | 1.35 | 10.93 | to | 10.44 | ||||||||
| Invesco V.I. Core Equity Series I Shares | ||||||||||||||||||||
| 12/31/2025 | 137,973 | 45.31 | to | 41.48 | 6,226,534 | 0.65 | 0.90 | to | 1.35 | 15.13 | to | 14.62 | ||||||||
| 12/31/2024 | 151,525 | 39.36 | to | 36.19 | 5,942,533 | 0.69 | 0.90 | to | 1.35 | 24.48 | to | 23.93 | ||||||||
| 12/31/2023 | 165,126 | 31.62 | to | 29.20 | 5,199,879 | 0.72 | 0.90 | to | 1.35 | 22.27 | to | 21.73 | ||||||||
| 12/31/2022 | 185,006 | 25.86 | to | 23.99 | 4,767,832 | 0.89 | 0.90 | to | 1.35 | (21.25) | to | (21.60) | ||||||||
| 12/31/2021 | 205,705 | 32.84 | to | 30.60 | 6,735,578 | 0.65 | 0.90 | to | 1.35 | 26.60 | to | 26.04 | ||||||||
| Invesco V.I. EQV International Equity Series I Shares | ||||||||||||||||||||
| 12/31/2025 | 3,317 | 20.32 | to | 20.32 | 67,396 | 1.45 | 1.35 | to | 1.35 | 14.95 | to | 14.95 | ||||||||
| 12/31/2024 | 3,327 | 17.68 | to | 17.68 | 58,806 | 1.74 | 1.35 | to | 1.35 | (0.73) | to | (0.73) | ||||||||
| 12/31/2023 | 3,437 | 17.81 | to | 17.81 | 61,202 | 0.20 | 1.35 | to | 1.35 | 16.58 | to | 16.58 | ||||||||
| 12/31/2022 | 3,447 | 15.27 | to | 15.27 | 52,655 | 1.64 | 1.35 | to | 1.35 | (19.39) | to | (19.39) | ||||||||
| 12/31/2021 | 6,833 | 18.95 | to | 18.95 | 129,477 | 1.33 | 1.35 | to | 1.35 | 4.48 | to | 4.48 | ||||||||
| At December 31 | For the Year Ended December 31 | |||||||||||||||||||
| Unit Fair Value | Expense | Total Return*** | ||||||||||||||||||
| Corresponding to | Investment | Ratio** | Corresponding to | |||||||||||||||||
| Lowest to Highest | Net | Income | Lowest to | Lowest to Highest | ||||||||||||||||
| Subaccount | Units | Expense Ratio | Assets | Ratio* | Highest | Expense Ratio | ||||||||||||||
| MFS® Growth Initial Class | ||||||||||||||||||||
| 12/31/2025 | 107,996 | $129.39 | to | $113.70 | $ 13,972,270 | - | % | 0.90 | % | to | 1.35 | % | 11.19 | % | to | 10.70 | % | |||
| 12/31/2024 | 122,628 | 116.37 | to | 102.71 | 14,268,243 | - | 0.90 | to | 1.35 | 30.29 | to | 29.71 | ||||||||
| 12/31/2023 | 131,475 | 89.32 | to | 79.18 | 11,742,805 | - | 0.90 | to | 1.35 | 34.66 | to | 34.06 | ||||||||
| 12/31/2022 | 144,520 | 66.33 | to | 59.07 | 9,585,838 | - | 0.90 | to | 1.35 | (32.24) | to | (32.54) | ||||||||
| 12/31/2021 | 159,669 | 97.89 | to | 87.56 | 15,630,594 | - | 0.90 | to | 1.35 | 22.43 | to | 21.89 | ||||||||
| PIMCO Total Return Administrative Class | ||||||||||||||||||||
| 12/31/2025 | 5,179 | 22.00 | to | 22.00 | 113,954 | 4.10 | 1.35 | to | 1.35 | 7.44 | to | 7.44 | ||||||||
| 12/31/2024 | 5,194 | 20.48 | to | 20.48 | 106,360 | 4.04 | 1.35 | to | 1.35 | 1.16 | to | 1.16 | ||||||||
| 12/31/2023 | 6,733 | 20.24 | to | 20.24 | 136,297 | 3.57 | 1.35 | to | 1.35 | 4.52 | to | 4.52 | ||||||||
| 12/31/2022 | 6,750 | 19.37 | to | 19.37 | 130,724 | 2.62 | 1.35 | to | 1.35 | (15.44) | to | (15.44) | ||||||||
| 12/31/2021 | 6,770 | 22.90 | to | 22.90 | 155,056 | 1.81 | 1.35 | to | 1.35 | (2.58) | to | (2.58) | ||||||||
'B0D)"HJ
M*C P,#8V-CP\/$)"0DA(2$Y.3E145%I:6F!@8&9F9FQL;')RQ2*__ZV(<(Q;6?8TR'W,E60(Y)I(]4Z
MB!-YM(W&8>EM@ I=#$LGJM5=2GMHPAT31U
7E-8HC0_TW;MF\"#0XLF% @P8/<<#V$&%'B1(H5
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MLDF*AH1222*=
?F.C*<)C%_WFY%BO:>9X7B]?LS1@Y@5F=2%WK
]HCV_VUXKWEOWP,9
MCY!"#[KI1X4U\^4#1=BXGO!,(J@ #TW!AQ*%G7F#?.S_ !A\#T$.K4 '+! #
M,W #.Z!T0! $.?" $!B!$5A&-X #.' #.7 #,R "*Z 'L^ - @$;UB80Q"2
M^0$/T8 *I7 *JW +L. *I^ *L2 +K[ *-GB#.&B#JJ *KF"#M4 +KN *J1 ,
MX< /T*81ZH!2N%$8)MB$3OB$4/AK/F4RN!9DH9,.679IY9$.7*B%/'19948T
M$P !#D !'J9IG[ )%C !$2 !$U !F; )HN808^,,H&!8G+ ).90HSX"'A_58
M07 *AB5=R')@ -K[8"1.P = ,<5'!TT 9[ )3T5
M,LQ (M/('@9P (O56HT2.