| Filed on: |
File No. 033-85592 File No. 811-08836 |
| REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933 |
☐ | |||
| |
Pre-Effective Amendment No. |
|
☐ | |
| |
Post-Effective Amendment No. |
34 |
☒ | |
| REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940 |
☐ | |||
| |
Amendment No. |
|
53 |
☒ |
| Important Privacy Notice Included |
| Issued By: |
Mailing Address: |
| Security Benefit Life Insurance Company One Security Benefit Place Topeka, Kansas 66636-0001 1-800-888-2461 www.securitybenefit.com |
Security Benefit Life Insurance Company P.O. Box 750497 Topeka, Kansas 66675-0497 |
| The Securities and Exchange Commission (“SEC”) has not approved or disapproved these securities or determined if this Prospectus is truthful or complete. Any representation to the contrary is a criminal offense. |
| The Contract is not a deposit of a bank and is not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. The value of your Contract can go up and down and you could lose money. |
| |
| Date: May 1, 2026 |
| |
Page |
| Definitions |
4 |
| 5 | |
| 5 | |
| 5 | |
| 6 | |
| 6 | |
| 7 | |
| 9 | |
| 9 | |
| 9 | |
| 9 | |
| 10 | |
| 10 | |
| 10 | |
| 10 | |
| 10 | |
| 10 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 11 | |
| 12 | |
| 12 | |
| 12 | |
| 14 | |
| 14 | |
| 14 | |
| 14 | |
| 14 | |
| 15 | |
| 15 | |
| 15 | |
| 16 | |
| 16 |
| |
Page |
| 16 | |
| 16 | |
| 16 | |
| 16 | |
| 16 | |
| 17 | |
| 17 | |
| 18 | |
| 19 | |
| 19 | |
| 20 | |
| 23 | |
| 23 | |
| 24 | |
| 24 | |
| 25 | |
| 25 | |
| 26 | |
| 26 | |
| 28 | |
| 29 | |
| 29 | |
| 30 | |
| 31 | |
| 31 | |
| 32 | |
| 33 | |
| 33 | |
| 33 | |
| 34 | |
| 34 | |
| 34 | |
| 35 | |
| 35 | |
| 35 | |
| 35 | |
| 35 | |
| 36 | |
| 36 | |
| 36 | |
| 36 |
| |
FEES, EXPENSES, AND ADJUSTMENTS |
Location in Prospectus | |||
| Are There Charges or Adjustments for Early Withdrawals? |
No. The Company does not assess a withdrawal charge on full or partial withdrawals. |
Fee Table Fee Table – Examples | |||
| Are There Transaction Charges? |
No. There are no charges for other transactions. |
Not Applicable | |||
| Are There Ongoing Fees and Expenses? |
Yes. The table below describes the current fees and expenses of the Contract that you may pay each year, depending on the Investment Options you choose. Interest on any Contract loans is not reflected. The fees and expenses do not reflect any advisory fees paid to financial intermediaries from your Contract Value or other assets. If such charges were reflected, the fees and expenses would be higher. Please refer to your Contract specifications page for information about the specific fees you will pay each year based on the options you have elected. |
Fee Table – Examples Charges and Deductions – Mortality and Expense Risk Charge Charges and Deductions – Administration Charge Appendix A – Underlying Funds Available Under the Contract | |||
| Annual Fee |
Minimum |
Maximum | |||
| Base Contract1 |
|
| |||
| Investment options2 (Underlying Fund fees and expenses) |
|
| |||
| 1 2 | |||||
| |
There are no optional benefits available under this Contract. Because your Contract is customizable, the choices you make affect how much you will pay. To help you understand the cost of owning your Contract, the following table shows the lowest and highest cost you could pay each year based on current charges. |
| |||
| Lowest Annual Cost: $ |
Highest Annual Cost: $ | ||||
| Assumes: ●Investment of $100,000 ●5% annual appreciation ●Least expensive combination of Base Contract charge and Underlying Fund fees and expenses ●No advisory fees ●No additional Purchase Payments, transfers or withdrawals ●No Contract loans |
Assumes: ●Investment of $100,000 ●5% annual appreciation ●Most expensive combination of Base Contract charge and Underlying Fund fees and expenses ●No advisory fees ●No additional Purchase Payments, transfers or withdrawals ●No Contract loans | ||||
| |
RISKS |
Location in Prospectus |
| Is There a Risk of Loss from Poor Performance? |
|
Principal Risks of Investing in the Contract |
| Is this a Short-Term Investment? |
|
The Contract – General |
| What are the Risks Associated with the Investment Options? |
|
Appendix A – Underlying Funds Available Under the Contract |
| What are the Risks Related to the Insurance Company? |
|
Information About the Company, the Separate Account, and the Underlying Funds – Security Benefit Life Insurance Company |
| |
RESTRICTIONS |
Location in Prospectus |
| Are There Restrictions on the Investment Options? |
|
The Contract – Allocation of Purchase Payments The Contract – Transfers of Contract Value – Frequent Transfer Restrictions The Fixed Account – Transfers and Withdrawals from the Fixed Account Other Information – Changes to Investments |
| Are There any Restrictions on Contract Benefits? |
|
Not Applicable |
| |
TAXES |
Location in Prospectus |
| What are the Contract’s Tax Implications? |
|
The Contract – Withdrawals to Pay Advisory Fees Federal Tax Matters Federal Tax Matters – Income Taxation of Annuities in General—Non Qualified Contracts |
| |
CONFLICTS OF INTEREST |
Location in Prospectus |
| How are Investment Professionals Compensated? |
|
Other Information – Sale of the Contract |
| |
CONFLICTS OF INTEREST |
Location in Prospectus |
| Should I Exchange my Contract? |
|
Additional Compensation Paid to Selected Selling Broker-Dealers |
| |
Charge |
| Sales Load Imposed on Purchase Payments |
|
| Surrender Charge (as a percentage of amount withdrawn attributable to Purchase Payments) |
|
| Transfer Processing Fee (per transfer) |
|
| |
Charge |
| Base Contract Expenses (as a percentage of average Contract Value)1 |
|
| Net Loan Interest Charge2 |
|
| 1 2 | |
| |
Minimum |
Maximum |
| |
|
|
| Net Annual Underlying Fund Expenses (after contractual waivers/reimbursements)1 |
0.63% |
3.19% |
| 1 Certain of the Underlying Funds have entered into contractual expense waiver or reimbursement arrangements that reduce fund expenses during the period of the arrangement. These arrangements vary in length and are in place at least through April 30, 2027. | ||
| Based on the Most Expensive Annual Underlying Fund Expenses |
1 Year |
3 Years |
5 Years |
10 Years |
| If you surrender your Contract at the end of the applicable time period |
$ |
$ |
$ |
$ |
| If you do not surrender; or if you annuitize your Contract at the end of the applicable time period. |
$ |
$ |
$ |
$ |
| Based on the Least Expensive Annual Underlying Fund Expenses |
1 Year |
3 Years |
5 Years |
10 Years |
| If you surrender your Contract at the end of the applicable time period |
$ |
$ |
$ |
$ |
| If you do not surrender; or if you annuitize your Contract at the end of the applicable time period |
$ |
$ |
$ |
$ |
| Subaccount |
Transfer Block Restriction (# of Calendar Days) |
| American Funds IS® Asset Allocation, American Funds IS® EUPAC FundTM, American Funds IS® Global Growth, American Funds IS® Growth-Income |
30 days |
| BlackRock High Yield V.I. |
30 days |
| BNY Mellon IP Technology Growth |
60 days |
| ClearBridge Variable Growth, ClearBridge Variable Small Cap Growth |
30 days |
| Guggenheim VIF High Yield, Guggenheim VIF Total Return Bond |
30 days |
| Invesco V.I. American Value, Invesco V.I. Comstock, Invesco V.I. Discovery Mid Cap Growth, Invesco V.I. Equity and Income, Invesco V.I. EQV International Equity, Invesco V.I. Global Real Estate, Invesco V.I. Government Securities, Invesco V.I. Health Care, Invesco V.I. Main Street Mid Cap Fund®, Invesco V.I. Main Street Small Cap Fund® |
30 days |
| Invesco V.I. Government Money Market |
Unlimited |
| Janus Henderson VIT Enterprise |
30 days |
| LVIP American Century Ultra®, LVIP American Century Value |
30 days |
| MFS® VIT II Research International, MFS® VIT Mid Cap Value, MFS® VIT Total Return, MFS® VIT Utilities |
30 days |
| NAA All Cap Value Series, NAA Large Cap Value Series, NAA Large Core Series, NAA Large Growth Series, NAA Mid Growth Series, NAA Small Cap Value Series, NAA Small Growth Series, NAA Smid-Cap Value Series, NAA World Equity Income Series |
30 days |
| Subaccount |
Transfer Block Restriction (# of Calendar Days) |
| Neuberger Berman Quality Equity Portfolio |
30 days |
| PIMCO VIT All Asset, PIMCO VIT CommodityRealReturn Strategy, PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged), PIMCO VIT Low Duration, PIMCO VIT Real Return |
30 days |
| Royce Micro-Cap |
30 days |
| Beginning of Contract Year |
Contract Value Prior to Advisory Fee Withdrawal |
Advisory Fee Withdrawal |
Contract Value After Advisory Fee Withdrawal |
Death Benefit After Advisory Fee Withdrawal |
| 1 |
$100,000.00 |
$1,000.00 |
$102,000.00 |
$102,000.00 |
| 2 |
$102,000.00 |
$1,000.00 |
$104,060.00 |
$104,060.00 |
| 3 |
$104,060.00 |
$1,000.00 |
$106,181.80 |
$106,181.80 |
| 4 |
$106,181.80 |
$1,000.00 |
$108,367.25 |
$108,367.25 |
| 5 |
$108,367.25 |
$1,000.00 |
$110,618.27 |
$110,618.27 |
| 6 |
$110,618.27 |
$1,000.00 |
$112,936.82 |
$112,936.82 |
| 7 |
$112,936.82 |
$1,000.00 |
$115,324.92 |
$115,324.92 |
| 8 |
$115,324.92 |
$1,000.00 |
$117,784.67 |
$117,784.67 |
| 9 |
$117,784.67 |
$1,000.00 |
$120,318.21 |
$120,318.21 |
| 10 |
$120,318.21 |
$1,000.00 |
$122,927.76 |
$122,927.76 |
| 11 |
$122,927.76 |
$1,000.00 |
$125,615.59 |
$125,615.59 |
| 12 |
$125,615.59 |
$1,000.00 |
$128,384.06 |
$128,384.06 |
| 13 |
$128,384.06 |
$1,000.00 |
$131,235.58 |
$131,235.58 |
| 14 |
$131,235.58 |
$1,000.00 |
$134,172.65 |
$134,172.65 |
| 15 |
$134,172.65 |
$1,000.00 |
$137,197.83 |
$137,197.83 |
| 16 |
$137,197.83 |
$1,000.00 |
$140,313.76 |
$140,313.76 |
| 17 |
$140,313.76 |
$1,000.00 |
$143,523.18 |
$143,523.18 |
| 18 |
$143,523.18 |
$1,000.00 |
$146,828.87 |
$146,828.87 |
| 19 |
$146,828.87 |
$1,000.00 |
$150,233.74 |
$150,233.74 |
| 20 |
$150,233.74 |
$1,000.00 |
$153,740.75 |
$153,740.75 |
| 21 |
$153,740.75 |
$1,000.00 |
$157,352.97 |
$157,352.97 |
| | |||
| Name of Benefit |
Purpose |
Maximum Fee |
Brief Description of Restrictions/Limitations |
| |
|
There is charge for this option. |
|
| |
|
There is charge for this option. |
|
| |
|
There is charge for this option. |
|
| |
|
There is charge for this option. |
|
| Standard Benefits | |||
| Name of Benefit |
Purpose |
Maximum Fee |
Brief Description of Restrictions/Limitations |
| |
|
There is charge for this option. |
|
| |
|
There is charge for this option. |
|
| |
|
Annual net loan interest of up to total charges for riders you have selected (as a percentage of loan amount). |
|
| Investment Type |
Fund Adviser/Sub-Adviser |
Current Expenses1 |
Average Annual Total Returns (as of 12/31/2025) | ||
| 1 Year |
5 Year |
10 Year | |||
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
- |
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
- |
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| Investment Type |
Fund Adviser/Sub-Adviser |
Current Expenses1 |
Average Annual Total Returns (as of 12/31/2025) | ||
| 1 Year |
5 Year |
10 Year | |||
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
- |
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| Investment Type |
Fund Adviser/Sub-Adviser |
Current Expenses1 |
Average Annual Total Returns (as of 12/31/2025) | ||
| 1 Year |
5 Year |
10 Year | |||
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: Sub-Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| |
Adviser: |
|
|
|
|
| 1 | |||||
| Name |
Term |
Minimum Guaranteed Interest Rate |
| |
Not applicable |
|
| Issued By: |
Mailing Address: |
| Security Benefit Life Insurance Company One Security Benefit Place Topeka, Kansas 66636-0001 1-800-888-2461 www.securitybenefit.com |
Security Benefit Life Insurance Company P.O. Box 750497 Topeka, Kansas 66675-0497 |
C O N S O L I D A T E D F I N A N C I A L S T A T E M E N T S
Security Benefit Life Insurance Company and Subsidiaries
Years Ended December 31, 2025, 2024 and 2023
With Report of Independent Auditors
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Financial Statements
Years Ended December 31, 2025, 2024, and 2023
Contents
| 1 | ||||
| Consolidated Financial Statements |
||||
| 3 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| 8 | ||||
| 10 | ||||
Report of Independent Auditors
The Board of Directors
Security Benefit Life Insurance Company
Opinion
We have audited the consolidated financial statements of Security Benefit Life Insurance Company and Subsidiaries (the Company), which comprise the consolidated balance sheets as of December 31, 2025 and 2024, and the related consolidated statements of operations, comprehensive income, changes in stockholder’s equity and cash flows for each of the three years in the period ended December 31, 2025, and the related notes (collectively referred to as the “financial statements”).
In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2025, in accordance with accounting principles generally accepted in the United States of America.
Adoption of ASU No. 2018-12
As discussed in Notes 1 and 2 to the financial statements, the Company changed its method of accounting for long-duration contracts in each of the three years in the period ended December 31, 2025 due to the adoption of ASU No. 2018-12, Financial Services – Insurance (Topic 944), Targeted Improvements to the Accounting for Long-Duration Contracts.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.
In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the financial statements are available to be issued.
| 2603-10001-CS | 1 |
A member firm of Ernst & Young Global Limited
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free of material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.
In performing an audit in accordance with GAAS, we:
| • | Exercise professional judgment and maintain professional skepticism throughout the audit. |
| • | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
| • | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed. |
| • | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements. |
| • | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. |
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.
/s/ Ernst & Young LLP
Kansas City, Missouri
April 24, 2026
| 2603-10001-CS | 2 |
A member firm of Ernst & Young Global Limited
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Balance Sheets
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Assets |
||||||||
| Investments: |
||||||||
| Fixed maturities, available for sale ($39,826.8 million and $37,230.7 million in amortized cost for 2025 and 2024, respectively; includes $233.2 million and $332.2 million related to consolidated variable interest entities for 2025 and 2024, respectively; includes $46.5 million and $46.5 million in credit loss allowances for 2025 and 2024,respectively) |
$ | 39,944,617 | $ | 36,912,840 | ||||
| Fixed maturities, trading |
85,453 | 76,221 | ||||||
| Equity securities |
1,416,745 | 991,706 | ||||||
| Notes receivable from related parties |
5,533,886 | 2,079,394 | ||||||
| Mortgage loans |
3,886,944 | 2,745,425 | ||||||
| Policy loans |
59,079 | 62,973 | ||||||
| Cash and cash equivalents (includes $0.8 million and $42.5 million related to consolidated variable interest entities for 2025 and 2024, respectively) |
2,131,843 | 3,815,783 | ||||||
| Short-term investments |
320,751 | 91,020 | ||||||
| Derivative assets |
1,541,359 | 1,266,094 | ||||||
| Pledged securities |
60,027 | — | ||||||
| Other invested assets (includes $293.6 million and $306.3 million related to consolidated variable interest entities for 2025 and 2024, respectively) |
1,520,782 | 1,617,315 | ||||||
|
|
|
|
|
|||||
| Total investments |
56,501,486 | 49,658,771 | ||||||
| Accrued investment income (includes $5.0 million and $0.9 million related to consolidated variable interest entities for 2025 and 2024, respectively) |
613,933 | 647,867 | ||||||
| Reinsurance recoverable |
12,507,818 | 10,682,423 | ||||||
| Deferred policy acquisition costs, deferred sales inducement costs and value of business acquired |
3,495,288 | 3,089,566 | ||||||
| Other assets |
1,087,227 | 713,633 | ||||||
| Separate account assets |
6,804,874 | 6,416,351 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 81,010,626 | $ | 71,208,611 | ||||
|
|
|
|
|
|||||
See accompanying notes.
3
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Balance Sheets (continued)
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Liabilities and stockholder’s equity |
||||||||
| Liabilities: |
||||||||
| Interest sensitive contract liabilities and future policy benefits |
$ | 46,048,729 | $ | 40,897,076 | ||||
| Funds withheld and held liability |
11,066,965 | 9,201,462 | ||||||
| Market risk benefits |
3,319,550 | 3,022,203 | ||||||
| Deferred income tax liability |
117,292 | 31,242 | ||||||
| Debt |
111,981 | 113,173 | ||||||
| Debt from consolidated variable interest entities |
— | 47,255 | ||||||
| Derivative collateral |
1,255,282 | 894,549 | ||||||
| Repurchase agreements |
1,511,982 | 328,443 | ||||||
| Payables for collateral under securities loaned |
62,657 | — | ||||||
| Other liabilities |
1,143,232 | 1,164,472 | ||||||
| Separate account liabilities |
6,804,874 | 6,416,351 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
71,442,544 | 62,116,226 | ||||||
| Stockholder’s equity: |
||||||||
| Common stock (1) |
7,000 | 7,000 | ||||||
| Additional paid-in capital |
4,394,457 | 4,394,107 | ||||||
| Accumulated other comprehensive income (loss) |
246,357 | (67,233 | ) | |||||
| Retained earnings |
4,828,121 | 4,652,283 | ||||||
|
|
|
|
|
|||||
| Total Security Benefit Life Insurance Company stockholder’s equity |
9,475,935 | 8,986,157 | ||||||
| Noncontrolling interest |
92,147 | 106,228 | ||||||
|
|
|
|
|
|||||
| Total stockholder’s equity |
9,568,082 | 9,092,385 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholder’s equity |
$ | 81,010,626 | $ | 71,208,611 | ||||
|
|
|
|
|
|||||
| (1) | $10 par value, 1,000,000 shares authorized, 700,000 issued and outstanding |
See accompanying notes.
4
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Statements of Operations
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Revenues: |
||||||||||||
| Net investment income |
$ | 2,745,131 | $ | 3,026,091 | $ | 2,695,803 | ||||||
| Asset-based and administrative fees |
72,770 | 73,081 | 66,893 | |||||||||
| Other product charges |
257,374 | 273,050 | 245,274 | |||||||||
| Investment-related gains (losses) |
504,980 | 379,060 | 98,679 | |||||||||
| Other revenues |
220,703 | 138,361 | 131,493 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total revenues |
3,800,958 | 3,889,643 | 3,238,142 | |||||||||
| Benefits and expenses: |
||||||||||||
| Interest sensitive contract and future policy benefits |
1,298,493 | 1,046,772 | 970,788 | |||||||||
| Market risk benefit measurement (gains) losses |
382,831 | 484,503 | 775,456 | |||||||||
| Other benefits |
193,937 | 160,705 | 59,302 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits |
1,875,261 | 1,691,980 | 1,805,546 | |||||||||
| Other operating expenses |
414,701 | 431,168 | 389,995 | |||||||||
| Amortization of deferred policy acquisition costs, deferred sales inducement costs, and value of business acquired |
412,231 | 351,823 | 318,122 | |||||||||
| Interest expense |
82,137 | 212,025 | 158,168 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits and expenses |
2,784,330 | 2,686,996 | 2,671,831 | |||||||||
|
|
|
|
|
|
|
|||||||
| Income before income tax expense |
1,016,628 | 1,202,647 | 566,311 | |||||||||
| Income tax expense |
212,715 | 247,836 | 111,758 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net income |
803,913 | 954,811 | 454,553 | |||||||||
| Less: Net income (loss) attributable to noncontrolling interest |
(14,081 | ) | 3,072 | — | ||||||||
|
|
|
|
|
|
|
|||||||
| Net income attributable to Security Benefit Life Insurance Company |
$ | 817,994 | $ | 951,739 | $ | 454,553 | ||||||
|
|
|
|
|
|
|
|||||||
See accompanying notes.
5
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Statements of Comprehensive Income
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Net income |
$ | 803,913 | $ | 954,811 | $ | 454,553 | ||||||
| Other comprehensive income (loss), net of tax: |
||||||||||||
| Net unrealized gains (losses) on investments and hedging instruments |
252,129 | 318,272 | 1,003,001 | |||||||||
| Remeasurement gains (losses) of future policy benefits related to discount rate |
(4,235 | ) | 4,871 | (4,132 | ) | |||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
65,696 | (144,504 | ) | (110,449 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss), net of tax |
313,590 | 178,639 | 888,420 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) |
1,117,503 | 1,133,450 | 1,342,973 | |||||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interest |
(14,081 | ) | 3,072 | — | ||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) attributable to Security Benefit Life Insurance Company |
$ | 1,131,584 | $ | 1,130,378 | $ | 1,342,973 | ||||||
|
|
|
|
|
|
|
|||||||
See accompanying notes.
6
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Statements of Changes in Stockholder’s Equity
| Accumulated | Total | |||||||||||||||||||||||||||
| Additional | Other | SBLIC | ||||||||||||||||||||||||||
| Common | Paid-In | Comprehensive | Retained | Stockholder’s | Noncontrolling | |||||||||||||||||||||||
| Stock | Capital | Income (Loss) | Earnings | Equity | Interest | Total | ||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||
| Balance at January 1, 2023 |
$ | 7,000 | $ | 3,959,107 | $ | (902,353 | ) | $ | 3,537,884 | $ | 6,601,638 | $ | — | $ | 6,601,638 | |||||||||||||
| Adoption of new accounting standards 1 |
— | — | — | (4,912 | ) | (4,912 | ) | — | (4,912 | ) | ||||||||||||||||||
| Adoption of new accounting standards 2 |
— | — | (231,939 | ) | 918,019 | 686,080 | — | 686,080 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted Balance at January 1, 2023 |
7,000 | 3,959,107 | (1,134,292 | ) | 4,450,991 | 7,282,806 | — | 7,282,806 | ||||||||||||||||||||
| Net income |
— | — | — | 454,553 | 454,553 | — | 454,553 | |||||||||||||||||||||
| Other comprehensive income (loss), net |
— | — | 888,420 | — | 888,420 | — | 888,420 | |||||||||||||||||||||
| Contribution from parent |
— | 435,000 | — | — | 435,000 | — | 435,000 | |||||||||||||||||||||
| Dividends paid |
— | — | — | (350,000 | ) | (350,000 | ) | — | (350,000 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at December 31, 2023 |
7,000 | 4,394,107 | (245,872 | ) | 4,555,544 | 8,710,779 | — | 8,710,779 | ||||||||||||||||||||
| Net income |
— | — | — | 951,739 | 951,739 | 3,072 | 954,811 | |||||||||||||||||||||
| Other comprehensive income (loss), net |
— | — | 178,639 | — | 178,639 | — | 178,639 | |||||||||||||||||||||
| Contribution from parent |
— | — | — | — | — | 103,156 | 103,156 | |||||||||||||||||||||
| Dividends paid |
— | — | — | (855,000 | ) | (855,000 | ) | — | (855,000 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at December 31, 2024 |
7,000 | 4,394,107 | (67,233 | ) | 4,652,283 | 8,986,157 | 106,228 | 9,092,385 | ||||||||||||||||||||
| Net income |
— | — | — | 817,994 | 817,994 | (14,081 | ) | 803,913 | ||||||||||||||||||||
| Other comprehensive income (loss), net |
— | — | 313,590 | — | 313,590 | — | 313,590 | |||||||||||||||||||||
| Contribution from parent |
— | 350 | — | — | 350 | — | 350 | |||||||||||||||||||||
| Contribution of noncontrolling interest |
— | — | — | — | — | — | — | |||||||||||||||||||||
| Dividends paid |
— | — | — | (642,156 | ) | (642,156 | ) | — | (642,156 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at December 31, 2025 |
$ | 7,000 | $ | 4,394,457 | $ | 246,357 | $ | 4,828,121 | $ | 9,475,935 | $ | 92,147 | $ | 9,568,082 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| 1 | Effective January 1, 2023, the Company adopted ASU 2016-13, Financial Instruments—Credit Losses, Measurement of Credit Losses on Financial Instruments, as clarified and amended by ASU 2019-04, Codification Improvements to Topic 326; ASU 2019-05 Financial Instruments—Credit Losses (Topic 326): Targeted Relief; and ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments—Credit Losses. |
| 2 | Effective January 1, 2025, with a transition date of January 1, 2023, the Company adopted ASU 2018-12, Targeted Improvements to the Accounting for Long-Duration Contracts (LDTI). The Company applied a modified retrospective approach for liabilities for future policy benefits, DAC, DSI, and VOBA, and a full retrospective approach for market risk benefits, as required. |
See accompanying notes.
7
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Statements of Cash Flows
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Operating activities |
||||||||||||
| Net income |
$ | 803,913 | $ | 954,811 | $ | 454,553 | ||||||
| Adjustments to reconcile net income to net cash and cash equivalents provided by (used in) operating activities: |
||||||||||||
| Index credits and interest credited to account balances |
1,229,064 | 1,128,491 | 586,521 | |||||||||
| Policy acquisition costs deferred |
(427,324 | ) | (359,442 | ) | (366,519 | ) | ||||||
| Amortization of deferred policy acquisition costs, deferred sales inducement costs, and value of business acquired |
411,975 | 351,823 | 318,122 | |||||||||
| Investment-related (gains) losses |
(504,980 | ) | (379,060 | ) | (98,679 | ) | ||||||
| Change in equity method investments |
(17,455 | ) | (93,438 | ) | (80,456 | ) | ||||||
| Amortization of investment premiums and discounts |
(36,485 | ) | (105,247 | ) | (54,087 | ) | ||||||
| Interest sensitive contract and future policy benefits |
69,429 | (81,719 | ) | 377,405 | ||||||||
| Depreciation and amortization |
2,458 | 7,358 | 12,342 | |||||||||
| Market risk benefits measurements (gains) losses |
382,831 | 484,503 | 775,456 | |||||||||
| Changes in operating assets and liabilities: |
||||||||||||
| Deferred income taxes |
2,690 | (94,620 | ) | (197,510 | ) | |||||||
| Funds withheld and held liability |
1,756,581 | 1,334,587 | 1,813,995 | |||||||||
| Investment income due and accrued |
(515,103 | ) | (485,052 | ) | (431,741 | ) | ||||||
| Other assets and liabilities |
(12,695 | ) | 166,700 | 147,082 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net cash and cash equivalents provided by operating activities |
3,144,899 | 2,829,695 | 3,256,484 | |||||||||
| Investing activities |
||||||||||||
| Sales, maturities, or repayments of investments: |
||||||||||||
| Fixed maturities available for sale |
16,870,283 | 21,718,867 | 8,021,523 | |||||||||
| Mortgage loans |
918,480 | 338,443 | 103,769 | |||||||||
| Derivative assets |
1,152,298 | 1,065,262 | 484,689 | |||||||||
| Notes receivable from related parties |
4,453,293 | 4,958,630 | 3,788,848 | |||||||||
| Net sales (purchases) of fixed maturities, trading |
(8,308 | ) | 18,208 | (35,834 | ) | |||||||
| Other invested assets |
525,201 | 558,914 | 612,226 | |||||||||
|
|
|
|
|
|
|
|||||||
| 23,911,247 | 28,658,324 | 12,975,221 | ||||||||||
| Acquisitions of investments: |
||||||||||||
| Fixed maturities available for sale |
(19,715,288 | ) | (17,707,094 | ) | (12,723,875 | ) | ||||||
| Mortgage loans |
(1,774,194 | ) | (2,162,112 | ) | (100,406 | ) | ||||||
| Derivative assets |
(724,314 | ) | (523,545 | ) | (428,418 | ) | ||||||
| Notes receivable from related parties |
(7,903,461 | ) | (6,035,840 | ) | (3,086,017 | ) | ||||||
| Net sales (purchases) of equity securities at fair value |
(107,504 | ) | (231,145 | ) | (49,388 | ) | ||||||
| Other invested assets |
(727,887 | ) | (1,176,693 | ) | (327,064 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| (30,952,648 | ) | (27,836,429 | ) | (16,715,168 | ) | |||||||
| Net sales (purchases) of property and equipment |
(301 | ) | (263 | ) | (3,377 | ) | ||||||
| Net sales (purchases) of short-term investments |
(44,316 | ) | 71,817 | 547,351 | ||||||||
| Net decrease (increase) in policy loans |
3,894 | 1,398 | 1,936 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net cash and cash equivalents provided by (used in) investing activities |
(7,082,124 | ) | 894,847 | (3,194,037 | ) | |||||||
See accompanying notes.
8
Security Benefit Life Insurance Company and Subsidiaries
Consolidated Statements of Cash Flows (continued)
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Financing activities |
||||||||||||
| Payments on debt and debt from consolidated VIEs |
(47,255 | ) | (190,277 | ) | 88,754 | |||||||
| Contribution of noncontrolling interest |
— | 103,156 | — | |||||||||
| Capital contribution from parent |
350 | — | 435,000 | |||||||||
| Dividends paid to parent |
(540,000 | ) | (355,000 | ) | (350,000 | ) | ||||||
| Net change in repurchase agreements |
1,188,392 | (684,055 | ) | 112,119 | ||||||||
| Cash receipts under securities lending program |
62,657 | — | — | |||||||||
| Deposits to annuity account balances |
5,339,726 | 4,684,487 | 4,132,870 | |||||||||
| Withdrawals from annuity account balances |
(3,750,585 | ) | (5,020,009 | ) | (4,204,464 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net cash and cash equivalents provided by (used in) financing activities |
2,253,285 | (1,461,698 | ) | 214,279 | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in cash and cash equivalents |
(1,683,940 | ) | 2,262,844 | 276,726 | ||||||||
| Cash and cash equivalents at beginning of period |
3,815,783 | 1,552,939 | 1,276,213 | |||||||||
|
|
|
|
|
|
|
|||||||
| Cash and cash equivalents at end of period |
$ | 2,131,843 | $ | 3,815,783 | $ | 1,552,939 | ||||||
|
|
|
|
|
|
|
|||||||
| Supplemental disclosures of cash flow information |
||||||||||||
| Cash paid during the period for: |
||||||||||||
| Interest |
$ | 67,996 | $ | 109,701 | $ | 60,645 | ||||||
|
|
|
|
|
|
|
|||||||
| Income taxes |
$ | 237,400 | $ | 258,430 | $ | 321,301 | ||||||
|
|
|
|
|
|
|
|||||||
| Supplemental disclosure of non-cash information |
||||||||||||
| Cash received in the prior year for policies issued in the current year |
$ | 28,607 | $ | 31,575 | $ | 81,441 | ||||||
|
|
|
|
|
|
|
|||||||
| Securities purchased not yet settled in cash |
$ | (294,954 | ) | $ | (436,817 | ) | $ | (49,760 | ) | |||
|
|
|
|
|
|
|
|||||||
| Securities sold not yet settled in cash |
$ | 346,368 | $ | 82,280 | $ | 110,914 | ||||||
|
|
|
|
|
|
|
|||||||
| Accrued interest paid in kind |
$ | 575,322 | $ | 585,741 | $ | 382,913 | ||||||
|
|
|
|
|
|
|
|||||||
| In-kind dividends to parent |
$ | 102,156 | $ | 500,000 | $ | — | ||||||
|
|
|
|
|
|
|
|||||||
See accompanying notes.
9
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2025, 2024 and 2023
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies
Nature of Operations
The operations of Security Benefit Life Insurance Company (“SBLIC”), together with its subsidiaries and consolidated variable interest entities (“VIEs”) (see Note 4) (referred to herein, collectively, as SBLIC, the Company, or we), consist primarily of marketing and distributing annuities, retirement plans, and other related products throughout the United States. Security Distributors, LLC (“SD”), a subsidiary of Security Benefit Life Insurance Company (“SBLIC”), is a registered broker/dealer with the Securities and Exchange Commission (“SEC”) and is a member of the Financial Industry Regulatory Authority. The Company has entered into an agreement with Security Benefit Business Services, LLC (SBBS), an affiliate, to handle most corporate functions and processes. All employees and the majority of the Company’s expenses are paid by SBBS, and an allocable portion of these costs are then billed to the Company.
The Company offers a diversified portfolio of products comprised primarily of fixed annuities, fixed index annuities (“FIA”), variable annuities (“VA”), and retirement plans. Our products are distributed by independent representatives through third-party distribution channels and sales networks.
Basis of Presentation
The financial statements of the Company are presented in accordance with U.S. generally accepted accounting principles (“GAAP”) on a consolidated basis and include the operations of SBLIC and its subsidiaries, SD; SAILES 2, LLC (“SAILES”); Sixth Avenue Reinsurance Company (“SARC”); Bentley Park, LLC, Chisholm Trail, LLC; Coronado Heights, LLC; Earhart Capital, LLC; Hawk Trail, LLC; Monarch Field, LLC; Perry Park, LLC; Pinckney Holdings, LLC; Ripley Park, LLC; SB 625 Madison Holdings, LLC; SB IIS Co., LLC; SB ISH, LLC; Shamrock Valley, LLC; Triple 8, LLC; IDF VI, LLC; IDF V, LLC; SecBen GBM Investco, LLC; FHI Investor, LLC; and the consolidated VIEs (see Note 4). All intercompany accounts and transactions have been eliminated in the consolidation.
10
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Use of Estimates
The preparation of the Consolidated Financial Statements and accompanying notes in conformity with U.S. GAAP requires management to make estimates and assumptions that affect amounts reported and disclosed. Significant estimates and assumptions include the valuation of investments; valuation of over-the-counter derivative financial instruments; determination of investment impairments and valuation allowances; calculation of liabilities for future policy benefits; valuation of market risk benefit assets and liabilities; calculation of income taxes and the recognition of deferred income tax assets and liabilities; and estimating future cash flows on certain structured securities. Management believes that the estimates used in preparing its Consolidated Financial Statements are reasonable.
Significant Accounting Policies
Investments
Fixed maturity investments include bonds, asset-backed securities, redeemable preferred stock, and collateral loans. Fixed maturity investments are classified as available for sale (“AFS”) and carried at fair value, with related unrealized gains and losses, exclusive of allowance for expected credit losses, reflected as a component of Accumulated other comprehensive income or loss (“AOCI”) in the Consolidated Balance Sheets.
The Company classified as trading certain fixed maturity securities investments. The change in fair value of these financial instruments is recognized as a component of Investment-related gains (losses) in the Consolidated Statements of Operations.
Equity securities include mutual funds, common stock, and non-redeemable preferred stock. Equity investments not accounted for under the equity method of accounting or the measurement alternative are carried at fair value, with related unrealized gains and losses recognized as a component of the Investment-related gains (losses) in the Consolidated Statements of Operations.
11
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Investments in joint ventures and partnerships are reported in Other invested assets on the Consolidated Balance Sheets and are generally accounted for using the equity method. In applying the equity method, the Company records its share of income or loss reported by equity investees.
Realized capital gains and losses on sales of investments are determined using the specific identification method. Unrealized capital gains and losses related to trading securities are reported as a component of Investment-related gains (losses) in the Consolidated Statements of Operations. Credit losses are also reported within Investment-related gains (losses) in the Consolidated Statements of Operations.
The Company evaluates its fixed maturity AFS investments quarterly to determine whether a decline in fair value below the amortized cost basis has resulted from credit loss or other factors. This evaluation process involves monitoring market events that could affect issuers’ credit ratings, business climate, management changes, litigation and government actions and other similar factors. This process also entails monitoring late payments, pricing levels, downgrades by rating agencies, key financial ratios, financial statements, revenue forecasts and cash flow projections as indicators of credit issues.
Each reporting period, securities in an unrealized loss position are reviewed to determine whether a decline in value is due to credit risk. Relevant facts and circumstances considered include: (1) the extent the fair value is below cost; (2) the reasons for the decline in value; (3) the financial position and access to capital of the issuer, including the current and future impact of any specific events and (4) for structured securities, the adequacy of the expected cash flows. To the extent the Company determines an unrealized loss is due to credit risk, an allowance for credit loss is recognized through a reduction to Net income.
12
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
The methodology and assumptions for establishing the best estimate cash flows vary depending on the type of security. The credit loss component of a structured security impairment is estimated as the difference between amortized cost and the present value of the expected cash flows of the security. For fixed rate securities, the present value is determined using the best estimate cash flows discounted at the effective interest rate implicit to the security just prior to impairment. For variable rate securities, the present value is determined using the best estimate cash flows discounted at the variable rate that exists as of the date the cash flow estimate is made. The structured securities cash flow estimates are based on bond-specific facts and circumstances that may include collateral characteristics such as: expectations of delinquency and default rates, loss severity, asset spreads, and prepayment speeds, as well as structural support, including subordination and guarantees. The Company does not measure a credit loss allowance on accrued interest receivable because we write off the accrued interest receivable balance to net investment income in a timely manner when we have concern regarding collectability.
Amounts in Fixed maturities, available for sale deemed uncollectible are written off and removed from the allowance for credit loss. A write-off may also occur if the Company intends to sell a security or if it is more likely than not that the Company will be required to sell the security before the recovery of its amortized cost, which in some cases, may extend to maturity. Any additional impairment, other than for credit loss, is recorded as a component of Other comprehensive income (“OCI”), net of income taxes, on the Consolidated Statements of Comprehensive Income.
Commercial and residential mortgage loans are generally reported at cost, adjusted for amortization of premiums or accrual of discounts, computed using the interest method, net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan’s contractual interest rate. Interest income, as well as prepayment of fees and the amortization of the related premium or discount, is reported in Net investment income in the Consolidated Statements of Operations. Any change in the mortgage loan valuation allowances are reported in Investment-related gains (losses) on the Consolidated Statements of Operations. See Note 3 for details around our valuation allowance.
13
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Policy loans are reported at unpaid principal balance.
Cash and cash equivalents includes operating cash, other investments with original maturities of 90 days or less, and money market funds principally supported with cash and cash equivalent funds. Short-term investments are carried at market value and represent fixed maturity securities with initial maturities of greater than 90 days but less than one year.
The Company has agreed to provide a loan facility through bridge or revolver loans to borrowers until permanent financing can be secured or an existing obligation or project is completed. The Company generally receives a commitment fee on unfunded amounts and interest on the amounts funded. Open commitments on bridge loans and revolvers are disclosed in Note 14.
The Company has variable interest investments in different types of securitization entities, which are deemed VIEs. An entity is a VIE if the equity at risk is not sufficient to support its activities, if the equity holders lack a controlling financial interest or if the entity is structured with non-substantive voting rights. When the Company is determined to be the primary beneficiary of a VIE, the Company consolidates the entity into the financial statements. The primary beneficiary of a VIE is defined as the enterprise with (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. Accordingly, the Company would not consolidate a VIE when it is not the primary beneficiary. On an ongoing basis, the Company assesses whether it is the primary beneficiary of VIEs in which it has a variable interest.
14
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Asset and Liability Derivatives
The Company hedges certain exposures to equity market risk, foreign exchange risk, and interest rate risk by entering into derivative financial instruments. All of the derivative financial instruments are recognized as an asset or liability on the Consolidated Balance Sheets at fair value. Derivative instruments that are not designated in hedge accounting relationships are recorded at fair value, with changes in fair value recognized in Investment-related gains (losses) on the Consolidated Statements of Operations.
The Company issues certain products and periodically enters into certain transactions that contain a derivative that is embedded in the product or the transaction, and must be accounted for under Accounting Standards Codification (“ASC”) 815, Derivatives and Hedging (“ASC 815”).
Embedded derivatives are bifurcated from host contracts when the embedded feature is not clearly and closely related to the host and would qualify as a derivative on a standalone basis. Bifurcated embedded derivatives are reported within policy liabilities and measured at fair value, with changes recognized in earnings. See Note 11 for a description of embedded derivatives related to fixed index annuity index credits.
The Company previously entered into distribution arrangements under which it earned level commission payments over time. The related commission receivable includes an embedded lapse risk feature. In accordance with ASC 815, the lapse risk feature is bifurcated and accounted for as a derivative. The derivative is measured at fair value, with changes recognized in earnings.
The Company is party to both bilateral and tri-party agreements with certain derivative instrument counterparties that require the posting of collateral based on the fair value of derivative positions, subject to agreed-upon thresholds. Under bilateral arrangements, cash collateral received is recorded as an asset with a corresponding liability. Under certain tri-party arrangements, collateral is held by a third-party custodian and is not recognized on the Company’s Consolidated Balance Sheets.
15
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Deferred Income Taxes
Deferred income tax assets and liabilities are determined based on differences between the financial reporting and income tax bases of assets and liabilities and are measured using the enacted tax rates and laws. Deferred income tax expense or benefit, reflected in the Company’s Consolidated Statements of Operations as a component of income tax expense or benefit, is based on the changes in deferred income tax assets or liabilities from period to period (excluding unrealized capital gains and losses on securities available for sale). Deferred income tax assets are subject to ongoing evaluation of whether such assets will be realized. The ultimate realization of deferred income tax assets depends on generating future taxable income during the periods in which temporary differences become deductible. The Company records a valuation allowance to reduce its deferred income tax assets to an amount that represents management’s best estimate of the amount of such deferred income tax assets that will more likely than not be realized using the enacted tax rates and laws.
The realization of deferred tax assets related to unrealized losses on available for sale fixed maturity securities is based on the Company’s ability to hold the securities for a period of time sufficient to allow for the recovery of the value.
16
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Deferred Policy Acquisition Costs, Deferred Sales Inducement Costs and Value of Business Acquired
Deferred policy acquisition costs (“DAC”) represents incremental, direct costs incurred to successfully acquire new insurance or annuity contracts. Deferred sales inducement costs (“DSI”) represents amounts credited to policyholders as sales incentives at contract inception that are incremental to amounts credited on similar contracts without such features. Value of business acquired (“VOBA”) represents the fair value of in-force contracts acquired in a business combination and is recorded as an intangible asset.
DAC, DSI, and VOBA related to long-duration contracts are amortized on a constant-level basis over the expected term of the related contracts, generally at a grouped contract level. The amortization period reflects best estimate assumptions regarding contract persistency, including lapses, withdrawals, and mortality. Assumptions are reviewed at least annually and changes in expected contract duration are reflected prospectively.
Certain policyholder transactions, including contract exchanges or modifications, are accounted for as internal replacements. Internal replacements are accounted for as a termination of the original contract and issuance of a new contract, and any associated unamortized DAC or DSI is written off at the time of replacement.
In 2025, the Company performed its annual review of significant assumptions and updated certain assumptions to reflect emerging experience and expectations for future performance. Revisions primarily related to policyholder behavior assumptions, including utilization rates for rider benefits and full surrender rates. The updates were based on recent experience studies, industry data, and refinements to modeling methodologies.
In 2024, the Company performed its annual review of significant assumptions and updated certain assumptions to reflect emerging experience and updated modeling approaches. Revisions primarily related to policyholder behavior assumptions, including surrender patterns and rider utilization, as well as mortality assumptions for certain products. The Company also refined certain modeling methodologies used to project policyholder behavior.
17
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
The following table provides the policy count weighted-average durations using the above assumptions over the DAC and DSI amortization period, in years ended December 31:
| 2025 | 2024 | |||||||
| Fixed Index Annuity |
5.5 | 6.1 | ||||||
| Fixed Annuity |
2.6 | 3.2 | ||||||
| Variable Annuity |
10.2 | 10.3 | ||||||
|
|
|
|
|
|||||
| Total |
5.4 | 6.0 | ||||||
The following table provides the policy count weighted-average durations during the VOBA amortization period, in years ended December 31:
| 2025 | 2024 | |||||||
| Fixed Index Annuity |
4.1 | 4.7 | ||||||
| Fixed Annuity |
2.2 | 2.4 | ||||||
| Variable Annuity |
8.5 | 9.1 | ||||||
|
|
|
|
|
|||||
| Total |
6.2 | 6.8 | ||||||
Reinsurance Agreements
The Company utilizes reinsurance agreements to manage risks associated with its annuity operations, optimize capital, and manage exposure to large losses. These agreements include coinsurance and coinsurance with funds withheld arrangements.
In the accompanying Consolidated Financial Statements, premiums, benefits, and settlement expenses are reported net of reinsurance ceded. Policy liabilities, including liabilities for future policy benefits, interest sensitive contract liabilities, and market risk benefits (“MRBs”), are reported gross of reinsurance ceded.
18
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Under coinsurance with funds withheld arrangements, the Company transfers all or a portion of the risks and benefits associated with specific policies to reinsurers while retaining the invested assets supporting the ceded reserves on its Consolidated Balance Sheets. The corresponding obligation to the reinsurer is recorded as a funds withheld and held liability and is adjusted for changes in the fair value of the underlying assets in accordance with the terms of the reinsurance agreement.
Reinsurance premiums and benefits are accounted for in a manner consistent with those used in accounting for the original policies issued and the terms of the reinsurance contracts.
Reinsurance recoverables related to liability for future policy benefits, interest sensitive contract liabilities, and MRBs are recorded within Reinsurance recoverable on the Consolidated Balance Sheets.
In accordance with Accounting Standards Update (“ASU”) 2018-12, Targeted Improvements to the Accounting for Long-Duration Contracts (“LDTI”):
| • | Ceded liabilities for Interest sensitive contract liabilities and future policy benefits are measured using assumptions consistent with the underlying direct contracts. |
| • | Ceded MRBs are measured at fair value, consistent with the measurement of direct MRBs. Changes in the fair value of ceded MRBs are recognized in earnings, except for the portion attributable to changes in instrument-specific credit risk, which is recorded in OCI. |
| • | Certain reinsurance agreements include embedded derivatives, including funds withheld features, that are accounted for under ASC 815. These embedded derivatives are measured at fair value, with changes in fair value recognized in Investment-related gains (losses). |
19
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
The Company remains liable to policyholders if the reinsurers are unable to meet their contractual obligations under the applicable reinsurance agreements. To minimize its exposure to significant losses from reinsurer insolvencies, the Company evaluates the financial condition of its reinsurers, monitors concentrations of credit risk arising from similar activities or economic characteristics of reinsurers, and requires collateralization of liabilities ceded where allowable by contract.
Other Assets
Property and equipment, including home office real estate, furniture and fixtures, and data processing equipment and certain related systems, are recorded at cost less accumulated depreciation. Computer software includes internally developed software costs that are capitalized when they reach technological feasibility. The provision for depreciation of property and equipment is computed using the straight-line method over the estimated lives of the related assets, which generally range from 3 to 40 years. Property and equipment is reported within Other assets on the Consolidated Balance Sheets.
Goodwill is recognized for the excess of the purchase price over the fair value of identifiable net assets acquired. Goodwill is not amortized, but is reviewed annually for indications of impairment. If the fair value of the reporting unit is lower than the reporting unit’s carrying value, goodwill is written down, and a charge is reported in the Consolidated Statements of Operations. Goodwill is reported within Other assets on the Consolidated Balance Sheets.
20
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Separate Accounts
The Separate account assets and Separate account liabilities reported in the accompanying Consolidated Balance Sheets represent funds that are separately administered for the benefit of contract holders who bear the investment risk. The Separate account assets are carried at fair value, and Separate account liabilities are carried at an equivalent value. Revenues and expenses related to separate account contract holders of the Company are excluded from the amounts reported in the Consolidated Statements of Operations. Investment income and gains or losses arising from separate accounts accrue directly to the contract holders and, therefore, are not included in Net investment income in the accompanying Consolidated Statements of Operations. Revenues from charges on separate account products consist principally of contract maintenance charges, administrative fees, and mortality and expense risk charges.
Interest sensitive contract liabilities and future policy benefits
Interest sensitive contract liabilities are primarily associated with deferred annuities, consisting of fixed, variable, and index annuities, interest-sensitive life insurance, funding agreements, and other investment-type contracts comprised of immediate annuities without significant mortality risk.
Liabilities for interest sensitive life and deferred annuity products, including fixed annuities and the fixed portion of variable and index annuities, represent contract values accumulated with interest without reduction for potential surrender charges. Interest on accumulated contract values is credited to contracts as earned. Interest crediting rates ranged from 1.0% to 6.6%, 1.0% to 6.7%, and 1.0% to 6.9% during each of the years 2025, 2024, and 2023, respectively.
For fixed index annuities, the liability consists of: (i) the host (guaranteed) component, (ii) the embedded derivative component related to index credits, and (iii) any fixed account balance. The host component is established at contract inception and accreted over the life of the contract at a constant effective interest rate. The embedded derivative is measured at fair value using discounted cash flow techniques based on projected excess benefits over minimum guarantees, discounted using observable risk-free interest rates adjusted for the Company’s nonperformance risk. Changes in fair value are recognized in earnings.
21
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Significant assumptions used in the calculation of the index annuity embedded derivative include projected option budget levels, performance of the underlying index, expected policyholder behavior (including lapses and benefit utilization), and discount rates. The discount rate used in valuing the embedded derivative incorporates a provision for nonperformance risk and a margin for uncertainty in projected cash flows.
Liabilities for future policy benefits for traditional life and life-contingent immediate annuity products are measured using a net level premium method.
Assumptions used in measuring the liability for future policy benefits are reviewed at least annually and updated prospectively as necessary. Significant assumptions include mortality, morbidity, lapse, and expense assumptions.
The liability for future policy benefits is discounted using an upper-medium grade (low credit risk) fixed income instrument yield that maximizes the use of observable market inputs. The discount rate is based on a U.S. corporate bond yield curve for instruments rated A (or equivalent), derived from observable market data. The Company utilizes a published market yield curve and converts the curve to forward rates for use in discounting projected cash flows. The yield curve is locked in at contract issuance for each issue-year cohort and is updated at each reporting date using current observable market yields. For durations beyond the last observable tenor, the Company holds the last observable rate constant. The difference between the liability measured using the locked-in discount rate and the liability measured using the current discount rate is recognized in AOCI.
22
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Market risk benefits
MRBs represent contract features that provide protection to the policyholder from capital market risk and expose the Company to other-than-nominal market risk. MRBs are measured at fair value at the contract level and may be recorded as either a liability or an asset and are included in Market risk benefits or Other assets, respectively, on the Consolidated Balance Sheets.
The fair value of an MRB represents the present value of projected excess benefits over the present value of attributed fees. Excess benefits represent projected benefits payable to the policyholder in excess of the contract account balance, as applicable. Attributed fees represent the portion of total contract fees allocated to the MRB based on its relative fair value at contract inception.
Changes in the fair value of MRBs are recognized in earnings within Market risk benefits measurement (gains) losses on the Consolidated Statements of Operations, excluding amounts attributable to changes in instrument-specific credit risk, which are recognized in OCI on the Consolidated Statements of Comprehensive Income. MRBs are measured gross of reinsurance. Ceded MRBs are measured at fair value and recorded within Reinsurance recoverable.
The Company’s annuity products, including FIAs and VAs, include certain guarantees that meet the definition of MRBs under ASC 944, Financial Services—Insurance. These guarantees include guaranteed minimum death benefits (“GMDB”), guaranteed lifetime withdrawal benefits (“GLWB”), guaranteed minimum accumulation benefits (“GMAB”), guaranteed minimum income benefits (“GMIB”), and certain rider charge refund features.
23
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
MRBs are distinct from embedded derivatives related to FIA index-crediting features, which are accounted for under ASC 815.
Multiple MRB features on a single contract are treated as a single compound MRB for measurement purposes. At contract inception, the Company determines the total fees and assessments collectible from the policyholder and attributes a portion of those fees to the MRB based on the relative fair value of the guarantee. Attributed fees are included in the valuation of the MRB and are not permitted to exceed total explicit fees collectible from the policyholder.
If the present value of projected excess benefits exceeds the present value of attributed fees at contract inception, a corresponding asset is recognized and amortized using the same methodology and assumptions applied to DAC, consistent with the amortization framework described in Note 6.
Upon annuitization or extinguishment of the underlying account balance, the related MRB is derecognized, including amounts recorded in AOCI.
The determination of fair value requires the use of significant actuarial and capital market assumptions in projecting excess benefits over attributed fees. Judgment is required in developing both economic and policyholder behavior assumptions.
Economic assumptions include interest rates and implied volatilities throughout the duration of the liability. For index annuities, assumptions include projected equity returns, implied volatilities, and other market inputs that affect projected MRB cash flows (including benefits in excess of the account balance and attributed fees). Expected index credits and projected equity option costs are considered to the extent they impact projected account values and MRB utilization. Policyholder behavior assumptions, including lapses, withdrawals, mortality, and benefit utilization, are also incorporated into the valuation and significantly affect projected cash flows.
24
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
All inputs are used to project excess benefits and fees over a range of risk-neutral, stochastic interest rate scenarios. For index annuities, stochastic equity return scenarios are also incorporated. The discount rate includes a provision for nonperformance risk, reflecting the Company’s own credit spread.
Recognition of Revenues
Interest income and dividends, recorded in Net investment income, are recognized when earned. Amortization of premiums and accretion of discounts on investments in fixed maturity securities are reflected in Net investment income over the contractual terms of the investments in a manner that produces an effective yield. For structured securities, included in the fixed maturity available for sale securities portfolios, the amortization/accretion of premiums and discounts incorporate prepayment assumptions to produce a constant yield over the expected life of the security. When actual prepayments differ significantly from originally anticipated prepayments, the accretable yield is recalculated to reflect actual payments to date plus anticipated future payments. For securities, purchased or retained, that represent beneficial interests in structured securities other than high credit quality securities, the accretable yield is adjusted using the prospective method when there is a change in estimated future cash flows. For high credit quality securities, the accretable yield is adjusted using the retrospective method. Any adjustments resulting from changes in effective yield are reflected in Net investment income.
25
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Revenues from Contracts with Customers
The Company has two revenue streams that are recognized in accordance with ASC 606, Revenue from Contracts with Customers: distribution revenue and shareholder administrative service revenue.
Distribution Revenue
SD enters into distribution and underwriting arrangements with various unaffiliated mutual fund companies. The Company primarily receives distribution fees paid by the fund over time. The performance obligation is the sale of securities to investors, which is fulfilled on the trade date. Amounts owed to the Company under the arrangements are primarily dependent on the value of the shares at future points in time, as well as the length of time the investor remains in the fund, both of which are highly susceptible to factors outside of the Company’s influence. These fee payments cannot be finalized until the market value of the fund and investor activity is known, which are usually at month end or quarter end. Distribution revenue for the years ended December 31, 2025, 2024 and 2023 amounted to $24.3 million, $23.2 million, and $20.4 million, respectively, and is included in the Consolidated Statements of Operations in Asset-based and administrative fees.
Shareholder Administrative Service Revenue
SBLIC enters into agreements with unaffiliated investment vehicles for the provision of services such as sub-transfer agency, record keeping and various shareholder administrative services. Management does not consider these to be a series of distinct services, but as a single performance obligation, because they are not separable and not distinct within the context of the contract and are highly interrelated. They have the same pattern of transfer (i.e., transfer to customers over time) and use the same method to measure progress (i.e., time based measure of progress). The Company
26
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
primarily receives fees paid by the fund or its affiliates over time. The performance obligation is the completion of those services. Amounts owed to the Company under the arrangements are dependent on the value of the shares at future points in time, which are highly susceptible to factors outside of the Company’s influence. These fee payments cannot be finalized until the market value of the fund is known, which are usually monthly or quarterly. Service fee revenue for the years ended December 31, 2025, 2024, and 2023 amounted to $9.3 million, $9.4 million, and $8.8 million, respectively, and is included in the Consolidated Statements of Operations in Asset-based and administrative fees.
The Company evaluates the need for a credit loss allowance for accounts receivable that it believes will not be collected in full. There was no allowance for credit losses at December 31, 2025 or 2024.
Reclassifications
During the year ended December 31, 2025, the Company made certain reclassifications to improve the clarity and consistency of presentation on the Consolidated Balance Sheets and Consolidated Statements of Operations.
Consolidated Balance Sheets
Reclassifications include:
| i. | derivative amounts previously reported within Other invested assets were combined with amounts previously presented as Call options into a new line item titled Derivative assets; |
| ii. | the separate line items for Deferred policy acquisition costs, Deferred sales inducement costs, and Value of business acquired were combined into a single line item titled Deferred policy acquisition costs, deferred sales inducement costs and value of business acquired; |
27
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
| iii. | the separate line items for Accounts receivable, Property and equipment, net, and Goodwill were aggregated into Other assets; |
| iv. | Policy reserves and annuity account values were renamed Interest sensitive contract liabilities and future policy benefits; and |
| v. | Surplus notes were renamed Debt. |
Consolidated Statements of Operations
Reclassifications include:
| i. | Change in fair value of options, futures and swaps was included within Investment-related gains (losses); and |
| ii. | the separate line items for Index credits and interest credited to account balances and Change in fixed annuity embedded derivative and related benefits were combined into a single line item titled Interest sensitive contract and future policy benefits. |
Prior-period amounts have been reclassified to conform to the current-period presentation. These reclassifications had no effect on previously reported total assets, total liabilities, stockholder’s equity, net income, comprehensive income, or cash flows.
28
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
Adoption of New Accounting Pronouncements
The following table provides a description of the adoption of new accounting standards:
| Standard |
Description of Requirements |
Effective date and method of adoption |
Effect on the financial statements or other significant matters | |||
| ASU 2018-12, Targeted Improvements to the Accounting for Long-Duration Contracts (LDTI) | Amends the accounting and disclosure requirements for long-duration insurance contracts. Key changes include: (i) annual review and updating of assumptions for liabilities for future policy benefits and updating discount rates each reporting period, with discount rate changes recognized in other comprehensive income; (ii) measurement of market risk benefits at fair value, with changes in instrument-specific credit risk recognized in other comprehensive income; (iii) amortization of DAC, DSI, and VOBA on a constant-level basis over the expected term of contracts; and (iv) expanded rollforward and assumption disclosures. | Effective January 1, 2025, with a transition date of January 1, 2023. The Company applied a modified retrospective approach for liabilities for future policy benefits and DAC, DSI, and VOBA and a full retrospective approach for market risk benefits, as required. | Adoption resulted in a cumulative increase to stockholder’s equity of $686.1 million as of January 1, 2023. See Note 2 for additional information regarding the impact of adoption. |
29
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
See Note 2 for the effects of LDTI adoption on our 2023 Consolidated Financial Statements.
Future Adoption of Accounting Pronouncements
The following table provides a description of future adoptions of other new accounting standards that may have an impact on the Consolidated Financial Statements when adopted:
| Standard |
Description of Requirements |
Effective date and method of adoption |
Effect on the financial statements | |||
| ASU 2025-09, Hedge Accounting Improvements | Provides various targeted hedge accounting improvements with the goal of more closely aligning hedge accounting with the economics of an entity’s risk management activities. | January 1, 2028, including interim periods, with early adoption permitted. The amendments apply prospectively to all hedging relationships. | The Company is in the process of determining the impact of adopting the provisions of ASU 2025-09. | |||
| ASU 2025-08, Financial Instruments—Credit Losses: Purchased Loans | Requires purchased seasoned loans—defined as non-PCD loans (excluding credit cards) acquired 90+ days after origination when the acquirer was not involved in origination, as well as all non-PCD loans acquired in a business combination—be accounted for using the gross-up approach. | January 1, 2027, including interim periods, with early adoption permitted. The amendments apply prospectively to loans acquired after the effective date. | The Company is in the process of determining the impact of adopting the provisions of ASU 2025-08. | |||
30
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)
| ASU 2025-07, Derivatives Scope Refinements and Scope Clarification for Share-Based Noncash Consideration from a Customer in a Revenue Contract | Expands the non-exchange-traded contract scope exception to exclude contracts with certain underlyings based on operations or activities specific to one party. The ASU clarifies that the scope of ASC Topic 606 includes share-based noncash consideration from a customer until the right to receive or retain such consideration becomes unconditional. | January 1, 2027, including interim periods, with early adoption permitted. The amendments may be applied prospectively to new contracts or on a modified retrospective basis. | The Company does not expect ASU 2025-07 to have material impact on the Company’s financial condition, results of operations, or cash flows. | |||
| ASU 2025-06, Targeted Improvements to Accounting for Internal-Use Software | Simplifies accounting for internal-use software by eliminating references to specific development project stages and clarifies the threshold entities should apply to begin capitalizing costs. | January 1, 2028, including interim periods, with early adoption permitted. The amendments may be applied prospectively, retrospectively, or utilizing a modified transition approach. | The Company is in the process of determining the impact of adopting the provisions of ASU 2025-06. | |||
| ASU 2023-09, Improvements to Income Tax Disclosures | Requires entities to disclose additional information around the effective tax rate reconciliation and income taxes paid. | January 1, 2026 with early adoption permitted. The amendments should be applied on a prospective basis. Retrospective application is permitted. | The Company does not expect ASU 2023-09 to have material impact on the Company’s financial condition, results of operations, or cash flows. | |||
31
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement
The following schedules provide the transition disclosures and effect of our LDTI adoption on the 2023 and 2024 Consolidated Financial Statements. See Note 11 for further disclosures.
The new guidance is only applicable to the measurements of our long-duration insurance liabilities and related reinsurance recoverables under US GAAP and does not affect the accounting for our insurance reserves or the levels of capital and surplus under statutory accounting practices.
The following table summarizes changes to Interest sensitive contract liabilities and future policy benefits as of the adoption date:
| Index annuities |
Fixed annuities |
Variable annuities |
Life- Contingent Payout annuities |
Life | Other(1) | Total | ||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||
| Balance as of December 31, 2022 |
$ | 26,352,667 | $ | 7,328,533 | $ | 2,015,038 | $ | 120,315 | $ | 547,591 | $ | 1,885,005 | $ | 38,249,149 | ||||||||||||||
| Adjustment for transition impact |
— | — | — | 3,615 | (45,132 | ) | 1,320 | (40,197 | ) | |||||||||||||||||||
| Change in discount rate assumptions |
— | — | — | (1,798 | ) | 2,586 | — | 788 | ||||||||||||||||||||
| Adjustment for removal of effect of unrealized losses |
329,585 | — | 6,400 | — | — | — | 335,985 | |||||||||||||||||||||
| Adjustment for removal of balances related to market risk benefits |
(2,844,988 | ) | — | (32,453 | ) | — | — | — | (2,877,441 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted balance as of January 1, 2023 |
$ | 23,837,264 | $ | 7,328,533 | $ | 1,988,985 | $ | 122,132 | $ | 505,045 | $ | 1,886,325 | $ | 35,668,284 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | Other primarily consist of funding agreements, group fixed account, non-life contingent payout annuities, as well as reserves for our other lines of business. |
The following table presents the net liability position of Market risk benefits as of the adoption date:
| Index annuities |
Variable annuities |
Total | ||||||||||
| (in thousands) | ||||||||||||
| Balance as of December 31, 2022 |
$ | — | $ | — | $ | — | ||||||
| Adjustment for addition of existing balances(1) |
1,792,040 | 74,894 | 1,866,934 | |||||||||
| Adjustment for change in instrument-specific credit risk |
(457,221 | ) | (7,532 | ) | (464,753 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Adjusted balance as of January 1, 2023 |
$ | 1,334,819 | $ | 67,362 | $ | 1,402,181 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | Previously recorded within Interest sensitive contract liabilities and future policy benefits on the Consolidated Balance Sheets. |
32
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
The following table represents Market risk benefits by asset and liability positions as of the adoption date:
| Asset(1) | Liability | Net liability | ||||||||||
| (in thousands) | ||||||||||||
| Index annuities |
$ | 57,119 | $ | 1,391,938 | $ | 1,334,819 | ||||||
| Variable annuities |
2,167 | 69,529 | 67,362 | |||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted balance as of January 1, 2023 |
$ | 59,286 | $ | 1,461,467 | $ | 1,402,181 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | Included in Other assets on the Consolidated Balance Sheets. |
33
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
The following table summarizes the change in DAC, DSI, and VOBA as of the adoption date:
| Index annuities |
Fixed annuities |
Variable annuities |
Life | Other | Total | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| DAC Balance as of December 31, 2022 |
$ | 1,159,539 | $ | 98,078 | $ | 40,859 | $ | — | $ | 2,775 | $ | 1,301,251 | ||||||||||||
| Removal of effect of unrealized gains adjustment |
(170,454 | ) | (55,504 | ) | (15,353 | ) | — | — | (241,311 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted DAC balance as of January 1, 2023 |
$ | 989,085 | $ | 42,574 | $ | 25,506 | $ | — | $ | 2,775 | $ | 1,059,940 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| DSI Balance as of December 31, 2022 |
$ | 384,401 | $ | 306 | $ | 873 | $ | — | $ | — | $ | 385,580 | ||||||||||||
| Removal of effect of unrealized gains adjustment |
(48,668 | ) | (277 | ) | (106 | ) | — | — | (49,051 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted DSI balance as of January 1, 2023 |
$ | 335,733 | $ | 29 | $ | 767 | $ | — | $ | — | $ | 336,529 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| VOBA Balance as of December 31, 2022 |
$ | 1,049,964 | $ | 40,499 | $ | 33,028 | $ | 44,821 | $ | — | $ | 1,168,312 | ||||||||||||
| Removal of effect of unrealized gains adjustment |
(107,346 | ) | (20,760 | ) | (3,106 | ) | — | — | (131,212 | ) | ||||||||||||||
| Fair value adjustment of market risk benefits |
118,719 | — | 36,262 | — | — | 154,981 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted VOBA balance as of January 1, 2023 |
$ | 1,061,337 | $ | 19,739 | $ | 66,184 | $ | 44,821 | $ | — | $ | 1,192,081 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The following table summarizes the change in Reinsurance recoverable as of the adoption date:
| Total | ||||
| (in thousands) | ||||
| Balance as of December 31, 2022 |
$ | 7,481,844 | ||
| Adjustment for transition impact |
(43,633 | ) | ||
|
|
|
|||
| Adjusted balance as of January 1, 2023 |
$ | 7,438,211 | ||
|
|
|
|||
34
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
The following table summarizes the change in Deferred income tax liability and Total stockholder’s equity as of the adoption date:
| Amount | ||||
| (in thousands) | ||||
| Impact of LDTI adjustments: |
||||
| Reinsurance recoverable |
$ | (43,633 | ) | |
| Deferred policy acquisition costs, deferred sales inducement costs and value of business acquired |
(266,593 | ) | ||
| Other assets |
59,286 | |||
| Interest sensitive contract liabilities and future policy benefits |
2,580,865 | |||
| Market risk benefits |
(1,461,467 | ) | ||
|
|
|
|||
| Subtotal |
868,458 | |||
| Tax rate |
21 | % | ||
| Deferred income tax liability |
182,378 | |||
|
|
|
|||
| Total stockholder’s equity |
$ | 686,080 | ||
|
|
|
|||
The following represents the effects of LDTI adoption on the applicable financial statement line items in our Consolidated Balance Sheets:
| December 31, 2023 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Assets |
||||||||||||
| Reinsurance recoverable |
$ | 9,358,717 | $ | (25,835 | ) | $ | 9,332,882 | |||||
| Deferred income tax asset |
99,757 | (99,757 | ) | — | ||||||||
| Deferred acquisition costs, deferred sales inducements and value of business acquired |
2,810,852 | 10,074 | 2,820,926 | |||||||||
| Other assets |
733,144 | 40,844 | 773,988 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
$ | 65,904,731 | $ | 25,083 | $ | 65,929,814 | ||||||
|
|
|
|
|
|
|
|||||||
| Liabilities and stockholder’s equity |
||||||||||||
| Liabilities: |
||||||||||||
| Interest sensitive contract and future policy benefits |
$ | 41,794,451 | $ | (3,181,435 | ) | $ | 38,613,016 | |||||
| Market risk benefits |
— | 2,358,269 | 2,358,269 | |||||||||
| Deferred income tax liability |
— | 78,375 | 78,375 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
57,864,069 | (645,034 | ) | 57,219,035 | ||||||||
|
|
|
|
|
|
|
|||||||
| Stockholder’s equity: |
||||||||||||
| Accumulated other comprehensive loss |
(230,289 | ) | (15,583 | ) | (245,872 | ) | ||||||
| Retained earnings |
3,869,844 | 685,700 | 4,555,544 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total SBLIC stockholder’s equity |
8,040,662 | 670,117 | 8,710,779 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total stockholder’s equity |
8,040,662 | 670,117 | 8,710,779 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities and stockholder’s equity |
$ | 65,904,731 | $ | 25,083 | $ | 65,929,814 | ||||||
|
|
|
|
|
|
|
|||||||
35
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
| As of December 31, 2024 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Assets |
||||||||||||
| Reinsurance recoverable |
$ | 10,747,003 | $ | (64,580 | ) | $ | 10,682,423 | |||||
| Deferred income tax asset |
207,425 | (207,425 | ) | — | ||||||||
| Deferred acquisition costs, deferred sales inducements and value of business acquired |
2,737,652 | 351,914 | 3,089,566 | |||||||||
| Other assets |
676,274 | 37,359 | 713,633 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
$ | 71,091,343 | $ | 117,268 | $ | 71,208,611 | ||||||
|
|
|
|
|
|
|
|||||||
| Liabilities and Equity |
||||||||||||
| Liabilities: |
||||||||||||
| Interest sensitive contract liabilities and future policy benefits |
$ | 44,731,093 | $ | (3,834,017 | ) | $ | 40,897,076 | |||||
| Market risk benefits |
— | 3,022,203 | 3,022,203 | |||||||||
| Deferred income tax liability |
— | 31,242 | 31,242 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
62,896,798 | (780,572 | ) | 62,116,226 | ||||||||
|
|
|
|
|
|
|
|||||||
| Stockholder’s equity |
||||||||||||
| Accumulated other comprehensive (loss) income |
(127,469 | ) | 60,236 | (67,233 | ) | |||||||
| Retained earnings |
3,814,678 | 837,605 | 4,652,283 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total SBLIC stockholder’s equity |
8,088,316 | 897,841 | 8,986,157 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total stockholder’s equity |
8,194,544 | 897,841 | 9,092,385 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities and stockholder’s equity |
$ | 71,091,342 | $ | 117,269 | $ | 71,208,611 | ||||||
|
|
|
|
|
|
|
|||||||
36
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
The following represents the effects of LDTI adoption on the applicable financial statement lines of our Consolidated Statements of Operations:
| Year Ended December 31, 2023 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Revenues |
||||||||||||
|
|
|
|
|
|
|
|||||||
| Total revenues |
$ | 3,238,142 | $ | — | $ | 3,238,142 | ||||||
|
|
|
|
|
|
|
|||||||
| Benefits and expenses |
||||||||||||
| Interest sensitive contract and future policy benefits |
963,926 | 6,862 | 970,788 | |||||||||
| Market risk benefits remeasurement losses |
— | 775,456 | 775,456 | |||||||||
| Other benefits |
468,916 | (409,614 | ) | 59,302 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits |
1,432,842 | 372,704 | 1,805,546 | |||||||||
| Other operating expenses |
396,857 | (6,862 | ) | 389,995 | ||||||||
| Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired |
390,073 | (71,951 | ) | 318,122 | ||||||||
| Interest expense |
158,168 | — | 158,168 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits and expenses |
2,377,940 | 293,891 | 2,671,831 | |||||||||
|
|
|
|
|
|
|
|||||||
| Income (loss) before income taxes |
860,202 | (293,891 | ) | 566,311 | ||||||||
| Income tax expense (benefit) |
173,330 | (61,572 | ) | 111,758 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net income (loss) |
686,872 | (232,319 | ) | 454,553 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net income attributable to SBLIC |
$ | 686,872 | $ | (232,319 | ) | $ | 454,553 | |||||
|
|
|
|
|
|
|
|||||||
37
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
| Year Ended December 31, 2024 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Revenues |
||||||||||||
|
|
|
|
|
|
|
|||||||
| Total revenues |
$ | 3,889,643 | $ | — | $ | 3,889,643 | ||||||
|
|
|
|
|
|
|
|||||||
| Benefits and expenses |
||||||||||||
| Market risk benefits remeasurement (gains) losses |
— | 484,503 | 484,503 | |||||||||
| Other benefits |
666,906 | (506,201 | ) | 160,705 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits |
1,713,678 | (21,698 | ) | 1,691,980 | ||||||||
| Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired |
522,411 | (170,588 | ) | 351,823 | ||||||||
| Interest expense |
212,025 | — | 212,025 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total benefits and expenses |
2,879,282 | (192,286 | ) | 2,686,996 | ||||||||
|
|
|
|
|
|
|
|||||||
| Income (loss) before income taxes |
1,010,361 | 192,286 | 1,202,647 | |||||||||
| Income tax expense (benefit) |
207,455 | 40,381 | 247,836 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net income (loss) |
802,906 | 151,905 | 954,811 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net income attributable to SBLIC |
$ | 799,834 | $ | 151,905 | $ | 951,739 | ||||||
|
|
|
|
|
|
|
|||||||
The following represents the effects of LDTI adoption on the applicable financial statement lines of our Consolidated Statements of Comprehensive Income:
| Year Ended December 31, 2023 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Net income (loss) |
$ | 686,872 | $ | (232,319 | ) | $ | 454,553 | |||||
| Other comprehensive income (loss), net of tax: |
||||||||||||
| Net unrealized gains (losses) on investments and hedging instruments |
1,002,838 | 163 | 1,003,001 | |||||||||
| Deferred policy acquisition costs, value of business acquired and deferred sales inducement costs |
(161,726 | ) | 161,726 | — | ||||||||
| Policy reserves and annuity account values |
(169,047 | ) | 169,047 | — | ||||||||
| Remeasurement gains (losses) on future policy benefits related to discount rate |
— | (4,132 | ) | (4,132 | ) | |||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
— | (110,449 | ) | (110,449 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss), net of tax |
672,065 | 216,355 | 888,420 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) |
1,358,937 | (15,964 | ) | 1,342,973 | ||||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interest |
— | — | — | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) attributable to SBLIC |
$ | 1,358,937 | $ | (15,964 | ) | $ | 1,342,973 | |||||
|
|
|
|
|
|
|
|||||||
38
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
| Year Ended December 31, 2024 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Net income (loss) |
$ | 802,906 | $ | 151,905 | $ | 954,811 | ||||||
| Other comprehensive income (loss), net of tax: |
||||||||||||
| Net unrealized gains (losses) on investments and hedging instruments |
318,272 | — | 318,272 | |||||||||
| Deferred policy acquisition costs, value of business acquired and deferred sales inducement costs |
(135,288 | ) | 135,288 | — | ||||||||
| Policy reserves and annuity account values |
(80,164 | ) | 80,164 | — | ||||||||
| Remeasurement gains (losses) on future policy benefits related to discount rate |
— | 4,871 | 4,871 | |||||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
— | (144,504 | ) | (144,504 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss), net of tax |
102,820 | 75,819 | 178,639 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) |
905,726 | 227,724 | 1,133,450 | |||||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interest |
3,072 | — | 3,072 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income (loss) attributable to SBLIC |
$ | 902,654 | $ | 227,724 | $ | 1,130,378 | ||||||
|
|
|
|
|
|
|
|||||||
We made corresponding adjustments to the Consolidated Statements of Stockholder’s Equity for the relevant periods to reflect the changes to comprehensive income, as presented above.
The following represents the effects of LDTI adoption on the applicable financial statement lines of our Consolidated Statements of Cash Flows:
39
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
2. Adoption of Accounting Pronouncement (continued)
| Year Ended December 31, 2023 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Net income (loss) |
$ | 686,872 | $ | (232,319 | ) | $ | 454,553 | |||||
| Adjustments to reconcile net income (loss) to net cash and cash equivalents provided by (used in) operating activities: |
||||||||||||
| Amortization of deferred policy acquisition costs, deferred sales inducement costs, and value of business acquired |
390,073 | (71,951 | ) | 318,122 | ||||||||
| Market risk benefits measurements (gains) losses |
— | 775,456 | 775,456 | |||||||||
| Changes in operating assets and liabilities: |
||||||||||||
| Deferred income taxes |
(135,938 | ) | (61,572 | ) | (197,510 | ) | ||||||
| Interest sensitive contract liabilities and future policy benefits |
423,126 | (423,126 | ) | — | ||||||||
| Other changes in operating assets and liabilities |
133,570 | 13,512 | 147,082 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net cash provided by operating activities |
3,256,484 | — | 3,256,484 | |||||||||
| Net cash used in investing activities |
(3,194,037 | ) | — | (3,194,037 | ) | |||||||
| Net cash provided by financing activities |
214,279 | — | 214,279 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in cash and cash equivalents |
276,726 | — | 276,726 | |||||||||
| Cash and cash equivalents at beginning of period |
1,276,213 | — | 1,276,213 | |||||||||
|
|
|
|
|
|
|
|||||||
| Cash and cash equivalents at end of period |
$ | 1,552,939 | $ | — | $ | 1,552,939 | ||||||
|
|
|
|
|
|
|
|||||||
| Year Ended December 31, 2024 | ||||||||||||
| Reported | Adoption | Adjusted | ||||||||||
| (in thousands) | ||||||||||||
| Net income (loss) |
$ | 802,906 | $ | 151,905 | $ | 954,811 | ||||||
| Adjustments to reconcile net income (loss) to net cash and cash equivalents provided by (used in) operating activities: |
||||||||||||
| Amortization of deferred policy acquisition costs,deferred sales inducement costs, and value of business acquired |
522,411 | (170,588 | ) | 351,823 | ||||||||
| Market risk benefits measurements (gains) losses |
— | 484,503 | 484,503 | |||||||||
| Changes in operating assets and liabilities: |
||||||||||||
| Deferred income taxes |
(135,001 | ) | 40,381 | (94,620 | ) | |||||||
| Interest sensitive contract liabilities and future policy benefits |
532,356 | (532,356 | ) | — | ||||||||
| Other changes in operating assets and liabilities |
140,545 | 26,155 | 166,700 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net cash provided by operating activities |
2,829,695 | — | 2,829,695 | |||||||||
| Net cash used in investing activities |
894,847 | — | 894,847 | |||||||||
| Net cash provided by financing activities |
(1,461,698 | ) | — | (1,461,698 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in cash and cash equivalents |
2,262,844 | — | 2,262,844 | |||||||||
| Cash and cash equivalents at beginning of period |
1,552,939 | — | 1,552,939 | |||||||||
|
|
|
|
|
|
|
|||||||
| Cash and cash equivalents at end of period |
$ | 3,815,783 | — | $ | 3,815,783 | |||||||
|
|
|
|
|
|
|
|||||||
40
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments
Fixed Maturity Investments and Equity Securities
Information as to the amortized cost, allowance for credit losses, gross unrealized gains and losses, and fair values, of the Company’s portfolio of Fixed maturity investments, available for sale, is presented below.
| December 31, 2025 | ||||||||||||||||||||
| Cost/ | Allowance | Gross | Gross | |||||||||||||||||
| Amortized | for Credit | Unrealized | Unrealized | Fair | ||||||||||||||||
| Cost | Losses | Gains | Losses | Value | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Fixed maturity investments: |
||||||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
$ | 282,127 | $ | — | $ | 5,674 | $ | (282 | ) | $ | 287,519 | |||||||||
| Obligations of government-sponsored enterprises |
820,280 | — | 20,194 | (7,880 | ) | 832,594 | ||||||||||||||
| Corporate |
24,372,142 | (46,472 | ) | 307,245 | (199,222 | ) | 24,433,693 | |||||||||||||
| Municipal obligations |
324,909 | — | 6,656 | (574 | ) | 330,991 | ||||||||||||||
| Commercial mortgage-backed |
154,042 | — | 2,940 | (3,627 | ) | 153,355 | ||||||||||||||
| Residential mortgage-backed |
12,616 | — | 72 | (916 | ) | 11,772 | ||||||||||||||
| Collateralized debt obligations |
4,103 | — | 442 | (108 | ) | 4,437 | ||||||||||||||
| Collateralized loan obligations |
8,534,458 | — | 69,100 | (41,849 | ) | 8,561,709 | ||||||||||||||
| Redeemable preferred stock |
39,475 | — | 6,498 | — | 45,973 | |||||||||||||||
| Other asset backed |
5,339,147 | — | 44,156 | (41,023 | ) | 5,342,280 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed maturity investments |
$ | 39,883,299 | $ | (46,472 | ) | $ | 462,977 | $ | (295,481 | ) | $ | 40,004,323 | ||||||||
| Less: pledged securities |
56,538 | — | 3,168 | — | 59,706 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed maturities, available for sale |
$ | 39,826,761 | $ | (46,472 | ) | $ | 459,809 | $ | (295,481 | ) | $ | 39,944,617 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
41
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
| December 31, 2024 | ||||||||||||||||||||
| Cost/ | Allowance | Gross | Gross | |||||||||||||||||
| Amortized | for Credit | Unrealized | Unrealized | Fair | ||||||||||||||||
| Cost | Losses | Gains | Losses | Value | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Fixed maturity investments: |
||||||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
$ | 7,181 | $ | — | $ | — | $ | (166 | ) | $ | 7,015 | |||||||||
| Obligations of government-sponsored enterprises |
671,551 | — | 2,813 | (14,893 | ) | 659,471 | ||||||||||||||
| Corporate |
23,327,671 | (46,472 | ) | 149,347 | (412,516 | ) | 23,018,030 | |||||||||||||
| Municipal obligations |
15,480 | — | 99 | (358 | ) | 15,221 | ||||||||||||||
| Commercial mortgage-backed |
46,470 | — | 1,867 | (4,776 | ) | 43,561 | ||||||||||||||
| Residential mortgage-backed |
22,340 | — | 130 | (1,300 | ) | 21,170 | ||||||||||||||
| Collateralized debt obligations |
3,995 | — | 1,116 | — | 5,111 | |||||||||||||||
| Collateralized loan obligations |
11,014,312 | — | 133,920 | (102,966 | ) | 11,045,266 | ||||||||||||||
| Redeemable preferred stock |
27,862 | — | — | — | 27,862 | |||||||||||||||
| Other asset backed |
2,093,852 | — | 4,348 | (28,067 | ) | 2,070,133 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed maturity investments |
$ | 37,230,714 | $ | (46,472 | ) | $ | 293,640 | $ | (565,042 | ) | $ | 36,912,840 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
The amortized cost and fair value of Fixed maturity investments, available for sale, including pledged securities, at December 31, 2025, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because lenders may have the right to call and borrowers may have the right to prepay obligations with or without penalties.
| Available for sale, including pledged securities |
||||||||
| Amortized | Fair | |||||||
| Cost | Value | |||||||
| (in thousands) | ||||||||
| Due one year or less |
$ | 2,769,712 | $ | 2,787,866 | ||||
| Due after one year through five years |
17,259,117 | 17,298,450 | ||||||
| Due after five years through ten years |
2,251,056 | 2,201,831 | ||||||
| Due after ten years |
2,698,410 | 2,764,055 | ||||||
| Structured securities with variable principal payments |
14,905,004 | 14,952,121 | ||||||
|
|
|
|
|
|||||
| Total, including pledged securities (1) |
$ | 39,883,299 | $ | 40,004,323 | ||||
|
|
|
|
|
|||||
| (1) | Pledged securities accounted for $56.5 million and $59.7 million of total amortized cost and fair value, respectively, as of December 31, 2025. |
42
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
For fixed maturity investments classified as available for sale with unrealized losses, for which an allowance for credit loss has not been recorded, as of December 31, 2025 and 2024, the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows:
| December 31, 2025 | ||||||||||||||||||||||||
| Less Than 12 Months | Greater Than or Equal | Total | ||||||||||||||||||||||
| to 12 Months | ||||||||||||||||||||||||
| Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
|||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Fixed maturity investments, available for sale: |
||||||||||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
$ | 48,822 | $ | (217 | ) | $ | 2,121 | $ | (65 | ) | $ | 50,943 | $ | (282 | ) | |||||||||
| Obligations of government-sponsored enterprises |
1,115 | (2 | ) | 90,819 | (7,878 | ) | 91,934 | (7,880 | ) | |||||||||||||||
| Corporate |
1,739,362 | (44,817 | ) | 1,503,996 | (154,406 | ) | 3,243,358 | (199,223 | ) | |||||||||||||||
| Municipal obligations |
83,909 | (417 | ) | 811 | (157 | ) | 84,720 | (574 | ) | |||||||||||||||
| Commercial mortgage-backed |
34,428 | (320 | ) | 24,228 | (3,307 | ) | 58,656 | (3,627 | ) | |||||||||||||||
| Residential mortgage-backed |
387 | — | 5,023 | (915 | ) | 5,410 | (915 | ) | ||||||||||||||||
| Collateralized debt obligations |
2 | (108 | ) | — | — | 2 | (108 | ) | ||||||||||||||||
| Collateralized loan obligations |
1,058,359 | (14,781 | ) | 246,434 | (27,068 | ) | 1,304,793 | (41,849 | ) | |||||||||||||||
| Other asset backed |
285,740 | (1,803 | ) | 316,778 | (39,220 | ) | 602,518 | (41,023 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed maturity investments, available for sale |
$ | 3,252,124 | $ | (62,465 | ) | $ | 2,190,210 | $ | (233,016 | ) | $ | 5,442,334 | $ | (295,481 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Number of securities investment grade with unrealized losses |
|
251 | 486 | 737 | ||||||||||||||||||||
| Percent investment grade with unrealized losses |
|
76 | % | 89 | % | 84 | % | |||||||||||||||||
| Number of securities below investment grade with unrealized losses |
|
39 | 34 | 73 | ||||||||||||||||||||
| Percent below investment grade with unrealized losses |
|
12 | % | 6 | % | 8 | % | |||||||||||||||||
| Number of securities not rated with unrealized losses |
|
39 | 29 | 68 | ||||||||||||||||||||
| Percent not rated with unrealized losses |
|
12 | % | 5 | % | 8 | % | |||||||||||||||||
| Number of securities with unrealized losses |
|
329 | 549 | 878 | ||||||||||||||||||||
43
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
| December 31, 2024 | ||||||||||||||||||||||||
| Less Than 12 Months | Greater Than or Equal | Total | ||||||||||||||||||||||
| to 12 Months | ||||||||||||||||||||||||
| Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
|||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Fixed maturity investments, available for sale: |
||||||||||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
$ | 1,138 | $ | (48 | ) | $ | 5,877 | $ | (118 | ) | $ | 7,015 | $ | (166 | ) | |||||||||
| Obligations of government-sponsored enterprises |
246,924 | (1,943 | ) | 97,766 | (12,950 | ) | 344,690 | (14,893 | ) | |||||||||||||||
| Corporate |
7,614,329 | (194,117 | ) | 2,509,033 | (218,399 | ) | 10,123,362 | (412,516 | ) | |||||||||||||||
| Municipal obligations |
10,741 | (85 | ) | 3,763 | (273 | ) | 14,504 | (358 | ) | |||||||||||||||
| Commercial mortgage-backed |
4,252 | (156 | ) | 24,560 | (4,620 | ) | 28,812 | (4,776 | ) | |||||||||||||||
| Residential mortgage-backed |
1,369 | (8 | ) | 7,990 | (1,292 | ) | 9,359 | (1,300 | ) | |||||||||||||||
| Collateralized loan obligations |
606,296 | (13,417 | ) | 854,377 | (89,549 | ) | 1,460,673 | (102,966 | ) | |||||||||||||||
| Other asset backed |
437,165 | (3,499 | ) | 609,978 | (24,568 | ) | 1,047,143 | (28,067 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed maturity investments, available for sale |
$ | 8,922,214 | $ | (213,273 | ) | $ | 4,113,344 | $ | (351,769 | ) | $ | 13,035,558 | $ | (565,042 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Number of securities investment grade with unrealized losses |
|
476 | 585 | 1,061 | ||||||||||||||||||||
| Percent investment grade with unrealized losses |
|
79 | % | 87 | % | 83 | % | |||||||||||||||||
| Number of securities below investment grade with unrealized losses |
|
74 | 50 | 124 | ||||||||||||||||||||
| Percent below investment grade with unrealized losses |
|
12 | % | 7 | % | 10 | % | |||||||||||||||||
| Number of securities not rated with unrealized losses |
|
52 | 37 | 89 | ||||||||||||||||||||
| Percent not rated with unrealized losses |
|
9 | % | 6 | % | 7 | % | |||||||||||||||||
| Number of securities with unrealized losses |
|
602 | 672 | 1,274 | ||||||||||||||||||||
The unrealized losses on the fixed maturity investments in the tables above can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired. The Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be maturity. Based on that evaluation and the Company’s ability and intent to hold those investments for a reasonable period of time sufficient for a forecasted recovery of fair value, the Company did not record an allowance for credit loss on these securities at December 31, 2025 or 2024.
44
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
The Company closely monitors those securities where credit loss concerns may exist by considering relevant facts and circumstances to evaluate whether changes are necessary to the allowance for credit loss of the security.
A rollforward of the allowance for credit loss by major security type was as follows for the years ended December 31:
| Fixed maturities, available for sale | ||||||||||||
| Commercial | ||||||||||||
| Corporate | mortgage-backed | Total | ||||||||||
| Balance at January 1, 2023 |
$ | — | $ | — | $ | — | ||||||
| Initial credit loss |
1,151 | 7,089 | 8,240 | |||||||||
| Securities sold during the year |
(1,151 | ) | — | (1,151 | ) | |||||||
| Additions (reductions) to previously impaired securities |
1,062 | — | 1,062 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2023 |
1,062 | 7,089 | 8,151 | |||||||||
| Initial credit loss |
31,199 | — | 31,199 | |||||||||
| Securities sold during the year |
(1,062 | ) | — | (1,062 | ) | |||||||
| Securities intended to be sold prior to the recovery of amortized cost basis |
— | (7,089 | ) | (7,089 | ) | |||||||
| Additions (reductions) to previously impaired securities |
15,273 | — | 15,273 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 |
46,472 | — | 46,472 | |||||||||
| Initial credit loss |
45,474 | — | 45,474 | |||||||||
| Securities sold during the year |
(45,474 | ) | — | (45,474 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 |
$ | 46,472 | $ | — | $ | 46,472 | ||||||
|
|
|
|
|
|
|
|||||||
45
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
Major categories of Net investment income are summarized as follows:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Interest on fixed maturity investments, available for sale |
$ | 2,759,900 | $ | 3,138,884 | $ | 2,838,826 | ||||||
| Interest on fixed maturity investments, trading |
4,220 | 5,657 | 4,094 | |||||||||
| Interest on notes receivable from related parties |
202,931 | 188,687 | 126,366 | |||||||||
| Dividends on equity securities at fair value |
67,555 | 41,072 | 45,657 | |||||||||
| Interest on mortgage loans |
303,418 | 231,790 | 64,590 | |||||||||
| Interest on policy loans |
4,839 | 2,647 | 2,621 | |||||||||
| Interest on short-term investments |
72,603 | 25,666 | 109,102 | |||||||||
| Investment income on cash and cash equivalents |
110,107 | 65,848 | 34,974 | |||||||||
| Income on equity method accounting adjustments |
28,886 | 93,438 | 80,456 | |||||||||
| Other |
121,147 | 63,324 | 53,373 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total investment income |
3,675,606 | 3,857,013 | 3,360,059 | |||||||||
| Less: |
||||||||||||
| Investment expenses |
221,567 | 194,103 | 154,508 | |||||||||
| Ceded to reinsurer |
708,908 | 636,819 | 509,748 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net investment income |
$ | 2,745,131 | $ | 3,026,091 | $ | 2,695,803 | ||||||
|
|
|
|
|
|
|
|||||||
Proceeds from sales of Fixed maturity investments, available for sale and realized gains and losses are as follows:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Proceeds from sales |
$ | 3,745,018 | $ | 6,204,851 | $ | 3,599,826 | ||||||
| Gross realized gains |
57,454 | 5,726 | 239,549 | |||||||||
| Gross realized losses |
18,180 | 9,166 | 44,418 | |||||||||
46
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
Investment-related gains (losses), net of ceded reinsurance gains, consist of the following:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Realized gains (losses), fixed maturity investments, available for sale |
$ | 39,274 | $ | (3,440 | ) | $ | 195,131 | |||||
| Realized/unrealized gains (losses), fixed maturity investments, trading and fair value option |
752 | (559 | ) | 11,832 | ||||||||
| Realized/unrealized gains (losses), other invested assets |
(969 | ) | 1,126 | (20,307 | ) | |||||||
| Realized/unrealized gains (losses), derivatives (excluding foreign exchange derivatives) |
608,595 | 459,480 | 184,326 | |||||||||
| Other realized/unrealized gains (losses): |
||||||||||||
| Foreign currency gains (losses) |
258,512 | (99,964 | ) | 115,238 | ||||||||
| Foreign exchange derivatives |
(278,927 | ) | 129,849 | (128,421 | ) | |||||||
| Equity securities |
22,499 | 59,817 | 17,140 | |||||||||
| Embedded derivative, funds withheld reinsurance |
(108,922 | ) | (108,385 | ) | (263,805 | ) | ||||||
| Other |
108 | (19,742 | ) | (3,683 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other realized/unrealized gains (losses) |
(106,730 | ) | (38,425 | ) | (263,531 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total realized/unrealized gains (losses) before credit losses and ceded reinsurance |
540,922 | 418,182 | 107,451 | |||||||||
| Credit losses |
(48,401 | ) | (56,543 | ) | (9,389 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total realized/unrealized gains (losses) before ceded reinsurance |
492,521 | 361,639 | 98,062 | |||||||||
| Ceded reinsurance (gains) losses |
12,459 | 17,421 | 617 | |||||||||
|
|
|
|
|
|
|
|||||||
| Investment-related gains (losses) |
$ | 504,980 | $ | 379,060 | $ | 98,679 | ||||||
|
|
|
|
|
|
|
|||||||
47
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
The Company recognized $130.2 million and $52.5 million of net unrealized losses on equity securities held at fair value at December 31, 2025 and 2024, respectively.
There were no outstanding agreements to sell securities at December 31, 2025 and 2024.
As of December 31, 2025 and 2024, there were two and one issuers with a total amount of $2,870.3 million and $1,579.9 million, respectively, other than U.S. Government and its sponsored entities, where the Company had investment holdings that exceeded 10% of consolidated Stockholder’s equity.
At December 31, 2025 and 2024, the Company pledged securities with a market value of approximately $631.8 million and $433.3 million respectively, as collateral in relation to certain institutional products.
At December 31, 2025 and 2024, the Company pledged securities with a market value of approximately $194.5 million and $183.2 million respectively, as collateral in relation to its reinsurance agreements (see Note 10).
The Company entered into a securities lending program during 2025. The securities lending agreements require a minimum of 102% of the fair value of securities loaned to be maintained as collateral. Cash collateral received is invested and an offsetting collateral liability is included and recorded as a payable for securities lending, At December 31, 2025, the Company lent assets with a fair value of $60.0 million to the borrower and received $62.7 million of cash collateral in return. The Company did not have any lent securities as of December 31, 2024.
At December 31, 2025 and 2024, available for sale bonds with a carrying value of $2.3 million and $3.3 million, respectively, were held in joint custody at various state insurance departments to comply with applicable statutes and regulations.
48
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
Financing Receivables
Mortgage Loans
Mortgage loans consist of commercial and residential mortgage loans. The Company evaluates risks inherent in the brick and mortar commercial mortgage loans based on the property’s operational results supporting the loan. The Company also evaluates the risks inherent in its residential mortgage loan portfolio. The carrying amount of the Company’s mortgage loan portfolio was as follows at December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Commercial mortgage loans |
$ | 3,905,987 | $ | 2,759,485 | ||||
| Allowance for credit losses on commercial mortgage loans (1) (2) |
(23,410 | ) | (18,085 | ) | ||||
|
|
|
|
|
|||||
| Commercial mortgage loans, net of allowances |
3,882,577 | 2,741,400 | ||||||
| Residential mortgage loans |
4,367 | 4,025 | ||||||
|
|
|
|
|
|||||
| Total mortgage loans, net of allowances |
$ | 3,886,944 | $ | 2,745,425 | ||||
|
|
|
|
|
|||||
| (1) | The year-over-year change in allowance for credit losses is driven by changes in the composition of the mortgage loan portfolio and is not the result of write-downs or charge offs. Any changes in the loan valuation allowance are reported in Investment-related gains (losses) on the Consolidated Statements of Operations. |
| (2) | As of December 31, 2025 and 2024 the allowance for credit losses on commercial mortgages is $8.2 million and $4.4 million, respectively, and the general allowance on commercial mortgages is $15.2 million and $13.7 million, respectively. |
The commercial mortgage loan portfolio consists primarily of non-recourse, fixed rate mortgages.
The commercial mortgage loan net of allowances portfolio diversification by geographic region (all regions are within the United States, excluding international) and specific collateral property type as follows at December 31:
49
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
| 2025 | 2024 | |||||||||||||||
| Carrying Amount |
Percent of Total |
Carrying Amount |
Percent of Total |
|||||||||||||
| (in thousands) | ||||||||||||||||
| Geographic distribution |
||||||||||||||||
| Pacific |
$ | 2,051,686 | 53 | % | $ | 395,651 | 14 | % | ||||||||
| International |
1,037,206 | 27 | 423,941 | 15 | ||||||||||||
| South Atlantic |
561,091 | 14 | 241,736 | 9 | ||||||||||||
| East North Central |
82,516 | 2 | 1,639,368 | 60 | ||||||||||||
| Middle Atlantic |
67,494 | 2 | — | — | ||||||||||||
| West North Central |
58,807 | 2 | 16,452 | 1 | ||||||||||||
| Mountain |
17,150 | — | 16,903 | 1 | ||||||||||||
| New England |
6,627 | — | 7,349 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total |
$ | 3,882,577 | 100 | % | $ | 2,741,400 | 100 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 2025 | 2024 | |||||||||||||||
| Carrying Amount |
Percent of Total |
Carrying Amount |
Percent of Total |
|||||||||||||
| (in thousands) | ||||||||||||||||
| Property type distribution |
||||||||||||||||
| Multi-Use |
$ | 1,732,343 | 45 | % | $ | 1,568,207 | 57 | % | ||||||||
| Industrial |
797,014 | 20 | 378,503 | 14 | ||||||||||||
| Apartments/Multifamily |
653,533 | 17 | 55,537 | 2 | ||||||||||||
| Office |
515,105 | 13 | 586,351 | 22 | ||||||||||||
| Retail |
140,618 | 4 | 36,683 | 1 | ||||||||||||
| Hotel/Motel |
43,964 | 1 | — | — | ||||||||||||
| Student Housing |
— | — | 116,119 | 4 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total |
$ | 3,882,577 | 100 | % | $ | 2,741,400 | 100 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company actively monitors and manages its commercial mortgage loan portfolio. All commercial mortgage loans are analyzed regularly and substantially all are internally rated, based on the National Association of Insurance Commissioners (“NAIC”) – Risk-Based Capital’s Commercial Mortgage (“CM”) Rating. As the credit risk for commercial mortgage loans increases, the Company adjusts the CM Rating, per NAIC guidelines, downwards with loans in the category “CM4 and below” having the highest risk for credit loss. CM Ratings on commercial mortgage loans are updated at least annually and potentially more often for certain loans with material changes in collateral value or occupancy and for loans on an internal “watch list.”
50
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
Commercial mortgage loans that require more frequent and detailed attention than other loans in the portfolio are identified and placed on an internal “watch list.” Potential criteria that would indicate a possible problem are imbalances in ratios of loan to value or net operating income to debt service, major tenant vacancies or bankruptcies, borrower sponsorship problems, late payments, delinquent taxes and loan relief/restructuring requests.
The Company’s commercial mortgage loan portfolio, consisting of brick and mortar loans, by internal credit risk model was as follows at December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| CM1 |
$ | 167,744 | $ | 44,032 | ||||
| CM2 |
1,407,287 | 338,797 | ||||||
| CM3 |
344,432 | 362,736 | ||||||
| CM4 and Below |
1,963,114 | 1,995,835 | ||||||
|
|
|
|
|
|||||
| $ | 3,882,577 | $ | 2,741,400 | |||||
|
|
|
|
|
|||||
Commercial and residential mortgage loans are placed on non-accrual status if the Company has concerns regarding the collectability of future payments or if a loan has matured without being paid off or extended. Factors considered may include conversations with the borrower, loss of major tenant, bankruptcy of the borrower or a major tenant, decreased property cash flows for commercial mortgage loans, or number of days past due for residential mortgage loans. Based on an assessment as to the collectability of the principal, a determination is made to apply any payments received either against the principal or according to the contractual terms of the loan. When a loan is placed on non-accrual status, the accrued unpaid interest receivable is reversed against interest income. Accrual of interest resumes after factors resulting in doubts about collectability have improved. At December 31, 2025 and 2024 there were no commercial mortgage loans on non-accrual status.
51
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
Reinsurance Recoverables
Reinsurance recoverables include amounts due from reinsurers for policy benefits. We cede life insurance and annuities to other insurance companies through reinsurance. See Note 10 regarding additional details on the Company’s reinsurance recoverables.
Financing Receivables Credit Monitoring
The Company establishes a valuation allowance to provide for the risk of credit losses inherent in our financing receivables. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost excluding accrued interest receivable and includes reserves for pools of financing receivables with similar risk characteristics. The Company does not measure a credit loss allowance on accrued interest receivable because the Company writes off the uncollectible accrued interest receivable balance to Net investment income in a timely manner, generally within 90 days. The Company incurred no write-offs of commercial mortgage loan accrued interest receivable during the years ended December 31, 2025 and 2024.
For commercial mortgage loans, management’s periodic evaluation and assessment of the valuation allowance adequacy is based on known and inherent risks in the portfolio, adverse situations that may affect a borrower’s ability to repay, the estimated value of the underlying collateral, composition of the portfolio, portfolio delinquency information, underwriting standards, peer group information, current and forecasted economic conditions, loss experience and other relevant factors. For reinsurance recoverables, management’s periodic evaluation and assessment of the valuation allowance adequacy is based on known and inherent risks, adverse situations that may affect a reinsurer’s ability to repay, current and forecasted economic conditions, industry loss experience and other relevant factors.
52
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
The Company’s commercial mortgage loans are pooled by risk rating level with an estimated loss ratio applied against each risk rating level. The loss ratio is generally based upon historical loss experience for each risk rating level as adjusted for certain current and forecasted environmental factors management believes to be relevant. Environmental factors are forecasted for two years or less with immediate reversion to historical experience. A commercial mortgage is evaluated individually if it does not continue to share similar risk characteristics of a pool. We analyze the need for an individual evaluation for any domestic commercial mortgage loan that is delinquent for 60 days or more, in process of foreclosure, restructured, on the internal “watch list” or that currently is evaluated individually.
The Company’s reinsurance recoverables are pooled by reinsurer risk rating with an estimated loss ratio applied against each risk rating level. The loss ratio is generally based upon industry historical loss experience and expected recovery timing as adjusted for certain current and forecasted environmental factors management believes to be relevant. A reinsurance recoverable is evaluated individually if it does not continue to share similar risk characteristics of a pool. The Company analyzes the need for an individual evaluation for any reinsurance recoverable based on past due payments and changes in reinsurer risk ratings. The change in the valuation allowance for reinsurance recoverables is included in Other benefits on the Consolidated Statements of Operations.
53
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
3. Investments (continued)
A rollforward of our valuation allowance was as follows for the year ended:
| Total | ||||
| (in thousands) | ||||
| Balance at January 1, 2023 |
$ | 893 | ||
| Provision |
1,142 | |||
| Charge-offs |
(3 | ) | ||
|
|
|
|||
| Balance at December 31, 2023 |
2,032 | |||
| Provision |
9,598 | |||
| Charge-offs |
(7,189 | ) | ||
|
|
|
|||
| Balance at December 31, 2024 |
4,441 | |||
| Provision |
10,216 | |||
| Charge-offs |
(6,416 | ) | ||
|
|
|
|||
| Balance at December 31, 2025 |
$ | 8,241 | ||
|
|
|
|||
Repurchase Agreements
The Company enters into repurchase agreements, whereby the Company borrows cash from a counterparty at an agreed-upon interest rate for an agreed-upon time frame and pledges collateral in the form of securities. At the end of the agreement, the loan amount is repaid by the Company along with the additional agreed-upon interest, and the securities pledged by the Company are released back to the Company. The Company’s policy requires that, at all times during the term of the repurchase agreement, cash or other forms of collateral provided is sufficient to pay the Company’s obligation to the counterparty. The risks associated with the repurchase agreement program are primarily related to declines in the value of the securities pledged for cash, which, if occurred, results in cash needing to be returned to the original purchasing party or additional securities needing to be posted as collateral. The Company has multiple sources of additional liquidity including additional sources of institutional funding, retail funding, contractual cash flows from the asset portfolio, and sales of investment assets. The Company has approved a Liquidity Risk Policy and associated Liquidity Guidelines to manage the aggregate liquidity risk of the Company. The remaining contractual maturity of the repurchase agreements outstanding as of December 31, 2025 and December 31, 2024 were 16 days to 1.3 years and 36 days to 2.3 years. The carrying value of the securities pledged for the repurchase agreements were $1,513.0 million and $344.7 million as of December 31, 2025 and December 31, 2024, respectively. The repurchase obligations were $1,512.0 million and $328.4 million as of December 31, 2025 and December 31, 2024, respectively, and were included in Repurchase agreements on the Consolidated Balance Sheets.
54
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
4. Variable Interest Entities
Following is a discussion of the Company’s interest in entities that meet the definition of a VIE.
Consolidated Variable Interest Entities
Collateralized Financing Entities
The Company invested in notes issued by collateralized financing entities (“CFE”) for which it was determined to be the primary beneficiary and therefore required to consolidate the CFE. The notes have contractual recourse only to the assets held by the CFE and are entitled to receive payments to the extent that payments are made on the underlying assets.
In consolidating the CFE, the notes were eliminated as an investment while the underlying assets of the CFE were recorded on the Consolidated Balance Sheets as available for sale fixed maturity investments, as well as recording cash and other assets of the CFE. A liability is recorded for other noteholders’ interests in the CFE, which is carried at amortized cost.
The total assets of consolidated CFEs were $532.6 million and $681.9 million at December 31, 2025 and 2024, respectively. There were no total liabilities of consolidated CFEs at December 31, 2025 and there were $47.3 million at December 31, 2024.
Unconsolidated Variable Interest Entities
Collateralized Financing Entities
The Company does not need to consolidate investments in certain CFEs because it is not the primary beneficiary of the VIE as it does not have (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. When the asset manager or general partner is related, a parent of the Company (rather
55
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
4. Variable Interest Entities (continued)
than the Company itself) would be considered the primary beneficiary due to its common control of both the Company and the asset manager or general partner and substantially all of the activities of the VIE are not conducted on behalf of the Company. The total investment in these unconsolidated CFEs were $206.9 million and $753.2 million at December 31, 2025 and 2024, respectively, which is also the maximum exposure. Substantially all of the investments in unconsolidated CFEs were collateralized loan obligations at December 31, 2025 and 2024.
In the normal course of business, the Company will invest in structured investments, including unconsolidated VIEs, for which we are not considered the primary beneficiary. These structured investments typically invest in fixed income investments and include asset-backed securities, commercial mortgage-backed securities and residential mortgage-backed securities. The Company’s maximum exposure to loss on these structured investments, both VIEs and non-VIEs, is limited to the amount of its investment including unfunded commitments (see Note 14). See Note 3 for details regarding the carrying amounts and classification of these assets. The Company has not provided material financial or other support to these structures that was not contractually required. The Company has determined that it is not the primary beneficiary of these structures due to the fact that it does not control these entities.
Joint Ventures and Partnerships
The Company has a variable interest in a number of joint ventures and partnerships, which were primarily formed for the purpose of purchasing private equity and fixed income securities, for which the Company is not deemed the primary beneficiary as it does not unilaterally have substantive rights to remove the general partner. The Company also has an equity method investment in the holding company of a reinsurer that assumes certain liabilities of SBLIC (see Note 10) in which the Company does not have substantive power to control activities that are most significant to the VIE; therefore, the Company is not deemed the primary beneficiary. The Company’s carrying amount of its investment in these VIEs reported in Other invested assets on
56
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
4. Variable Interest Entities (continued)
the Consolidated Balance Sheets were $1,520.1 million and $1,616.7 million at December 31, 2025 and 2024, respectively, compared to its maximum exposure to loss of $1,982.5 million and $2,110.5 million at December 31, 2025 and 2024, respectively. The Company’s maximum exposure to loss of these VIEs is based on existing investments in, and additional commitments made to, joint ventures and partnerships. Total carrying value of unconsolidated investments accounted for under the equity method of accounting amounted to $1,270.5 million and $1,495.7 million at December 31, 2025 and 2024, respectively. Total carrying value of unconsolidated investments accounted for under the fair value option amounted to $249.6 million and $121.0 million at December 31, 2025 and 2024, respectively.
The Company is exposed to certain risks relating to its ongoing business operations which it may seek to hedge through the use of derivatives. The Company’s risk of loss when using derivative instruments is typically limited to the fair value of its derivative instruments and not to the notional or contractual amounts of these derivatives. Risk arises from changes in the fair value of the underlying instruments. Such changes in value are generally offset by opposite changes in the value of the hedged item. For non-exchange traded derivative instruments, the Company is exposed to credit losses in the event of nonperformance of the counterparties. This credit risk is minimized by purchasing such agreements from financial institutions with high credit ratings, daily exchange of collateral, and by establishing and monitoring of transfer threshold amounts.
The primary risks managed by using derivative instruments are equity market risk, foreign currency risk and interest rate risk. The most common types of derivatives used by the Company are call options, foreign currency forwards, exchange traded futures, equity total return swaps, interest rate options, and interest rate swaps.
57
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments
The Company purchases call options to manage the equity and market risk associated with products in which the interest credited is tied to an external equity or other market index. The Company sells fixed index annuity contracts where interest is credited to policyholders based on a percentage of the gain in a specified market index, which cannot be less than zero. Most of the premium received is invested in fixed income securities and a portion is used to purchase derivatives, typically call options, consisting of a range of maturities up to five years to fund the index credits due to the fixed index annuity policyholders. On the applicable anniversary dates of the fixed index annuity, the market index used to compute the index credits is reset and new call options are purchased to fund the next index credit. These call options are highly correlated to the portfolio allocations of the policyholders, such that the Company is economically hedged with respect to equity and/or market returns for the period covering the current policyholder crediting period.
The Company uses foreign currency forwards to reduce the risk from fluctuations in foreign currency exchange rates associated with its assets denominated in foreign currencies. In a foreign currency forward transaction, the Company agrees with another party to deliver a specified amount of an identified currency at a specified future date. The price is agreed upon at the time of the contract and payment for such a contract is made in a different currency at the specified future date. No cash is exchanged at the time the agreement is entered into.
The Company uses interest rate swaps and interest rate options to reduce market risks from changes in interest rates and to manage interest rate exposure arising from duration mismatches between assets and liabilities. In a swap, the Company agrees with counterparties to exchange, at specified intervals, the difference between fixed rate and floating rate interest amounts calculated by reference to an agreed notional amount. The Company uses interest rate swaps to synthetically convert fixed rate liabilities to floating rate liabilities (“fair value hedge”). The Company also uses interest rate swaps to synthetically convert variable rate coupons on existing financial instruments to fixed rates (“cash flow hedge”).
58
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
Our accounting for the ongoing changes in fair value of a derivative depends on the use of the derivative and whether it is designated in a hedge accounting relationship. Derivatives designated as fair value hedges and which are determined to be a highly effective hedge are reported in the same Consolidated Statement of Operations line item that is used to report the earnings effect of the hedged item. Derivatives that are designated for cash flow hedging and determined to be a highly effective hedge are reported at fair value as a component of OCI. At the time when the variability of cash flows being hedged impact net income, the related portion of the deferred gain or loss on the derivative is reclassified and reported in Net income. For derivatives which either do not qualify or are not designated for hedge accounting, all changes in fair value are reported in Net income.
59
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
The Company enters into currency forwards to convert both principal and interest payments of certain foreign denominated assets and liabilities into U.S. dollar denominated fixed rate instruments to eliminate the exposure to future currency volatility on those items.
The Company utilizes derivatives to hedge index credits associated with business reinsured with SkyRidge Re Limited (“SkyRidge Re Bermuda”), an insurance company licensed in Bermuda and SkyRidge Re Cayman Limited (“SkyRidge Re Cayman”), an insurance company licensed in the Cayman Islands (collectively referred to as “SkyRidge Re Reinsurers”). The embedded derivative reinsurance contracts asset of $1,690.0 million and $1,241.8 million at December 31, 2025 and 2024, respectively, is primarily related to the ceded liability to SkyRidge Re Reinsurers and is reflected by the Company within Reinsurance recoverable on the Consolidated Balance Sheets. The embedded derivative reinsurance contracts liability of $421.7 million and $295.8 million as of December 31, 2025 and 2024, respectively, is the fair value of the embedded derivative within the hedging agreement of the reinsurance contract with SkyRidge Re Reinsurers. These amounts are recorded within Other liabilities on the Consolidated Balance Sheets.
The following amounts were recorded on the Consolidated Balance Sheets related to cumulative basis adjustments for fair value hedges. The amortized cost includes the amortized cost basis and the fair value hedging basis adjustment.
60
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
| Cumulative amount of fair value | ||||||||||||||||
| hedging basis adjustment increase | ||||||||||||||||
| (decrease) included in the carrying | ||||||||||||||||
| Line item in the consolidated balance sheet in | Carrying amount of hedged item | amount of the hedge item | ||||||||||||||
| which the hedged item is included | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in thousands) | ||||||||||||||||
| Fixed maturities, available for sale: |
||||||||||||||||
| Active hedging relationships |
$ | 1,781,810 | $ | 2,641,749 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed maturities, available for sale in active or discontinued hedging relationships |
$ | 1,781,810 | $ | 2,641,749 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Policy reserves and annuity account values: |
||||||||||||||||
| Active hedging relationships |
$ | 2,852,718 | $ | 3,566,674 | $ | 11,643 | $ | (47,236 | ) | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total policy reserves and annuity account values in active or discontinued hedging relationships |
$ | 2,852,718 | $ | 3,566,674 | $ | 11,643 | $ | (47,236 | ) | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
The following table presents the gains and losses on derivatives and the related hedged items in fair value hedges for the year ended December 31:
| Location and Amount of Gain or (Loss) Recognized | ||||||||||||||||||
| in Income on the Fair Value Hedging Relationship | ||||||||||||||||||
| Hedging Derivatives | Hedged Items | |||||||||||||||||
| Gains (losses) | Gains (losses) | |||||||||||||||||
| excluded from | included in | |||||||||||||||||
| effectiveness | effectiveness | Gains | ||||||||||||||||
| Derivatives designated as hedging instruments |
Hedged Items | Year | testing (1) (2) | testing (2) | (losses) (2) | |||||||||||||
| (in thousands) | ||||||||||||||||||
| Foreign currency forwards |
Fixed maturity | 2025 | $ | 23,306 | $ | (150,014 | ) | $ | 150,014 | |||||||||
| Interest rate swap |
Annuity account | 2025 | (40,023 | ) | 31,836 | (58,879 | ) | |||||||||||
| Foreign currency forwards |
Fixed maturity | 2024 | (37,085 | ) | 78,398 | (78,398 | ) | |||||||||||
| Interest rate swap |
Annuity account | 2024 | 19,672 | (55,211 | ) | 25,114 | ||||||||||||
| Foreign currency forwards |
Fixed maturity | 2023 | (18,077 | ) | (116,597 | ) | 116,597 | |||||||||||
| Interest rate swap |
Annuity account | 2023 | 559 | (28,984 | ) | 22,122 | ||||||||||||
| (1) | Gains (losses) excluded from effectiveness testing includes the forward point on foreign currency forwards. The Company has elected to record changes in estimated fair value of excluded components in earnings. |
| (2) | Gains and losses are reported in the Consolidated Statements of Operations as Investment-related gains (losses). |
61
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
Notional amounts are used to express the extent of the Company’s involvement in derivative financial instruments and represent a standard measurement of the volume of the derivative activity. Notional amounts represent those amounts used to calculate contractual cash flows to be exchanged and are not paid or received. Credit exposure represents the gross amount owed to the Company under the derivative contracts as of the valuation date. The maximum amount of economic loss due to the credit exposure is limited by the posting of collateral by the counterparties.
62
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
The notional amounts and fair value of the Company’s derivative instruments as of December 31 were as follows:
| 2025 | ||||||||||||||||||
| Credit Rating | Credit Rating | Notional | Fair Value | |||||||||||||||
| Counterparty |
(S&P) | (Moody’s) | Amount | Assets | Liabilities | |||||||||||||
| (in thousands) | ||||||||||||||||||
| Barclays Bank PLC |
A+ | A1 | $ | 5,637,896 | $ | 286,367 | $ | 19,594 | ||||||||||
| BNP Paribas |
A+ | A1 | 1,014,384 | 63,506 | 1,555 | |||||||||||||
| Bank of America, N.A. |
A+ | Aa2 | 206,632 | 17,138 | — | |||||||||||||
| Bank of Montreal |
A+ | Aa2 | 8,994,810 | 406,308 | 2,218 | |||||||||||||
| Canadian Imperial Bank of Commerce |
A+ | Aa2 | 1,610,001 | 25,221 | 6,167 | |||||||||||||
| Citibank, N.A. |
A+ | Aa3 | 4,254,698 | 67,270 | 99,467 | |||||||||||||
| Deutsche Bank AG |
A | A1 | 1,737,708 | 19,722 | 33,859 | |||||||||||||
| Goldman Sachs International |
A+ | A1 | 472,118 | 65,371 | — | |||||||||||||
| Jefferies Financial Services, Inc. |
BBB | Baa2 | 214,241 | 9,378 | — | |||||||||||||
| JPMorgan Chase Bank, NA |
AA- | Aa2 | 748,191 | 25,040 | 1,809 | |||||||||||||
| Morgan Stanley & Co International PLC |
A+ | Aa3 | 100,000 | — | — | |||||||||||||
| Morgan Stanley Capital Services LLC |
A+ | Aa3 | 2,750,488 | 45,748 | 6,053 | |||||||||||||
| Natixis, SA |
A+ | A1 | 2,075,541 | 112,863 | 6,521 | |||||||||||||
| Nomura Bank International PLC |
A- | Baa1 | 645,212 | 43,058 | 641 | |||||||||||||
| Royal Bank of Canada |
AA- | Aa1 | 2,170,074 | 95,515 | 4,607 | |||||||||||||
| Societe Generale |
A | A1 | 841,368 | 21,463 | 4,851 | |||||||||||||
| UBS AG |
A+ | Aa2 | 1,704,867 | 42,028 | 508 | |||||||||||||
| Exchange Traded |
N/A | N/A | 15,000,861 | 195,363 | 12,319 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||||
| $ | 50,179,090 | $ | 1,541,359 | $ | 200,169 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||||
63
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
| 2024 | ||||||||||||||||||||
| Credit Rating | Credit Rating | Notional | Fair Value | |||||||||||||||||
| Counterparty |
(S&P) | (Moody’s) | Amount | Assets | Liabilities | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Barclays Bank PLC |
A | A1 | $ | 3,200,419 | $ | 129,319 | $ | 4,568 | ||||||||||||
| BNP Paribas |
A+ | Aa3 | 2,207,622 | 84,685 | 8,258 | |||||||||||||||
| Bank of America, N.A. |
A+ | Aa1 | 513,147 | 21,365 | — | |||||||||||||||
| Bank of Montreal |
A+ | Aa2 | 3,612,278 | 199,922 | 2,696 | |||||||||||||||
| Canadian Imperial Bank of Commerce |
A+ | Aa2 | 2,371,287 | 78,514 | 28,658 | |||||||||||||||
| Citibank, N.A. |
A+ | Aa3 | 3,837,859 | 97,556 | 30,016 | |||||||||||||||
| Deutsche Bank AG |
A | A1 | 721,050 | 5,440 | 145 | |||||||||||||||
| Goldman Sachs International |
A+ | A1 | 585,347 | 67,819 | — | |||||||||||||||
| ICE |
A- | A3 | — | — | 798 | |||||||||||||||
| Jefferies Financial Services, Inc. |
BBB | Baa2 | 212,757 | 7,904 | — | |||||||||||||||
| JPMorgan Chase Bank, N.A. |
AA- | Aa2 | 735,152 | 24,230 | 1,970 | |||||||||||||||
| Morgan Stanley & Co International PLC |
A+ | Aa3 | 2,021,048 | 37,890 | — | |||||||||||||||
| Morgan Stanley Capital Services LLC |
A+ | Aa3 | 403,128 | 1,379 | 3,507 | |||||||||||||||
| Natixis, SA |
A+ | A1 | 268,423 | 17,060 | 789 | |||||||||||||||
| Nomura Bank International PLC |
BBB+ | Baa1 | 200,695 | 4,831 | 41 | |||||||||||||||
| Royal Bank of Canada |
AA- | Aa1 | 1,718,397 | 80,782 | 12,914 | |||||||||||||||
| Societe Generale |
A | A1 | 2,197,482 | 100,822 | 10,623 | |||||||||||||||
| UBS AG |
A+ | Aa3 | 1,520,104 | 23,413 | 23 | |||||||||||||||
| Exchange Traded/Centrally Cleared |
N/A | N/A | 10,040,683 | 283,163 | 26,059 | |||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| $ | 36,366,878 | $ | 1,266,094 | $ | 131,065 | |||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Collateral posted by counterparties at December 31, 2025 and 2024, applicable to derivative instruments, was $1,255.3 million and $894.5 million, respectively, and is reflected on the Consolidated Balance Sheets in Cash and cash equivalents, unless rehypothecated into other investments. This collateral is restricted as to its use. The obligation to repay the collateral is reflected in option collateral on the Consolidated Balance Sheets. The Company also maintains a margin account at its clearing broker applicable to exchange traded and cleared derivatives. At December 31, 2025 and 2024, the balance of this account was $126.2 million and $95.3 million, respectively, and is reflected on the Consolidated Balance Sheets in Other assets. The Company has not entered into tri-party arrangements with counterparties, whereby collateral is posted to and held by a third party.
64
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
The estimated fair value of net derivatives after the application of master netting agreements and collateral as of December 31 were as follows:
| 2025 | ||||||||||||||||
| Gross Amounts Not Offset in the Consolidated Balance Sheet |
||||||||||||||||
| Gross Amount Recognized |
Derivative | Cash Collateral Received/Pledged |
Net Amount | |||||||||||||
| (in thousands) | ||||||||||||||||
| Derivative asset |
$ | 1,541,359 | $ | (200,169 | ) | $ | (1,255,282 | ) | $ | 85,908 | ||||||
| Derivative liabilities |
200,169 | (200,169 | ) | 46,740 | 46,740 | |||||||||||
| 2024 | ||||||||||||||||
| Gross Amounts Not Offset in the Consolidated Balance Sheet |
||||||||||||||||
| Gross Amount Recognized |
Derivative | Cash Collateral Received/Pledged |
Net Amount | |||||||||||||
| (in thousands) | ||||||||||||||||
| Derivative asset |
$ | 1,266,094 | $ | (131,065 | ) | $ | (894,549 | ) | $ | 240,480 | ||||||
| Derivative liabilities |
131,065 | (131,065 | ) | 3,260 | 3,260 | |||||||||||
The gross amount recognized for derivative assets are reported in Derivative assets on the Consolidated Balance Sheets. The gross amount recognized for derivative liabilities are reported in Other liabilities on the Consolidated Balance Sheets. The gross amounts of derivative assets and liabilities are not netted for presentation on the Consolidated Balance Sheets. The derivative amount represents the amount of offsetting derivative assets or liabilities that are subject to an enforceable master netting agreement or similar agreement. The net amount primarily represents exposure from cleared derivatives.
65
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
The fair value of the Company’s derivative financial instruments classified as assets and liabilities on the Consolidated Balance Sheets was as follows as of December 31:
| Derivative Asset | Derivative Liability | |||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | Balance reported in | ||||||||||||||
| (in thousands) | ||||||||||||||||||
| Derivatives designated as hedging instruments under Subtopic 815-20 |
||||||||||||||||||
| Interest rate swaps |
$ | 85,331 | $ | 23,177 | $ | 943 | $ | 11,181 | Derivative assets and other liabilities | |||||||||
| Currency forwards |
5,436 | 73,002 | 62,467 | 1,385 | Derivative assets and other liabilities | |||||||||||||
| Foreign currency swap |
— | — | 6,123 | — | Derivative assets and other liabilities | |||||||||||||
| Bond forwards |
1,382 | — | — | — | Derivative assets and other liabilities | |||||||||||||
| Derivatives not designated as hedging instruments under Subtopic 815-20 |
||||||||||||||||||
| Interest rate swaps |
(35,626 | ) | $ | 29,102 | 7,483 | 7,246 | Derivative assets and other liabilities | |||||||||||
| Total return swaps |
12,589 | 2,093 | 8,945 | 26,791 | Derivative assets and other liabilities | |||||||||||||
| Call options |
1,414,615 | 1,020,039 | 19,468 | 12,059 | Derivative assets and other liabilities | |||||||||||||
| Currency forwards |
56,078 | 118,356 | 90,636 | 63,019 | Derivative assets and other liabilities | |||||||||||||
| Futures |
178 | 325 | 3,893 | 6,915 | Derivative assets and other liabilities | |||||||||||||
| Interest rate cap |
— | — | 211 | 2,470 | Derivative assets and other liabilities | |||||||||||||
| Bond forwards |
1,376 | — | — | — | Derivative assets and other liabilities | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total derivative financial instruments |
$ | 1,541,359 | $ | 1,266,094 | $ | 200,169 | $ | 131,066 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Embedded derivatives: |
||||||||||||||||||
| Fixed index annuity contracts |
— | — | 5,218,871 | 3,939,643 | Interest sensitive contract liabilities and future policy benefits | |||||||||||||
| Funds withheld receivable |
(403 | ) | (5,532 | ) | — | — | Other assets | |||||||||||
| Funds withheld liability |
— | — | 87,850 | (23,608 | ) | Funds withheld and held liability | ||||||||||||
| Reinsurance contracts |
1,689,988 | 1,241,785 | 421,727 | 295,764 | Reinsurance recoverable and other liabilities | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total embedded derivative financial instruments |
$ | 1,689,585 | $ | 1,236,253 | $ | 5,728,448 | $ | 4,211,799 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
66
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
The following table shows the change in the fair value of the derivative financial instruments, excluding embedded derivatives within fixed index annuity contracts and reinsurance recoverable associated with fixed index annuity contracts, in the Consolidated Statements of Operations for the years ended:
| Year Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2023 | Change of fair value reported in | |||||||||||
| (in thousands) | ||||||||||||||
| Derivatives: |
||||||||||||||
| Interest rate swaps |
$ | 27,377 | $ | (749 | ) | $ | 41,497 | Investment-related gains (losses) | ||||||
| Total return swaps |
(2,214 | ) | 32,856 | $ | 6,212 | Investment-related gains (losses) | ||||||||
| Call options |
565,889 | 448,478 | $ | 145,373 | Investment-related gains (losses) | |||||||||
| Futures |
16,969 | (23,551 | ) | $ | (15,233 | ) | Investment-related gains (losses) | |||||||
| Interest rate cap |
(802 | ) | 2,446 | $ | 6,477 | Investment-related gains (losses) | ||||||||
| Bond forward |
1,376 | — | $ | — | Investment-related gains (losses) | |||||||||
|
|
|
|
|
|
|
|||||||||
| Change in fair value of derivatives |
608,595 | 459,480 | 184,326 | |||||||||||
| Interest rate swaps designated for hedging |
(40,023 | ) | 19,672 | 940 | Interest sensitive contract and future policy benefits | |||||||||
| Other derivatives |
8 | (208 | ) | $ | (22,115 | ) | Investment-related gains (losses) | |||||||
|
|
|
|
|
|
|
|||||||||
| Change in fair value of options, futures and swaps |
$ | 568,580 | $ | 478,944 | $ | 163,151 | ||||||||
|
|
|
|
|
|
|
|||||||||
| Change in currency forwards designated for hedging |
$ | (128,648 | ) | $ | 41,316 | $ | (134,674 | ) | Investment-related gains (losses) | |||||
| Change in currency forwards not designated for hedging |
(144,156 | ) | 88,533 | 6,253 | Investment-related gains (losses) | |||||||||
| Foreign currency swap |
(6,123 | ) | — | — | Investment-related gains (losses) | |||||||||
|
|
|
|
|
|
|
|||||||||
| Change in currency forwards and swaps |
$ | (278,927 | ) | $ | 129,849 | $ | (128,421 | ) | ||||||
|
|
|
|
|
|
|
|||||||||
| Embedded derivatives: |
||||||||||||||
| Funds withheld receivable |
$ | (28,057 | ) | $ | 9,830 | $ | 9,856 | Investment-related gains (losses) | ||||||
| Funds withheld liability |
(80,865 | ) | (118,215 | ) | (285,725 | ) | Investment-related gains (losses) | |||||||
|
|
|
|
|
|
|
|||||||||
| Change in embedded derivatives recorded in investment-related gains (losses) |
(108,922 | ) | (108,385 | ) | (275,869 | ) | ||||||||
| Less: embedded derivatives recorded in benefits |
||||||||||||||
| Fixed index annuity contracts |
$ | 403,582 | $ | 241,980 | $ | 179,719 | Interest sensitive contract and future policy benefits | |||||||
| Reinsurance contracts |
180,813 | 124,669 | 44,968 | Other benefits | ||||||||||
|
|
|
|
|
|
|
|||||||||
| Total change in embedded derivative financial instruments |
$ | (693,317 | ) | $ | (475,034 | ) | $ | (500,556 | ) | |||||
|
|
|
|
|
|
|
|||||||||
The Company has no cash flow hedge exposure to variability in future cash flows for forecasted transactions, excluding those forecasted transactions related to the payment of variable interest on existing financial instruments.
67
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
| Amount of gain (loss) recognized in AOCI on | ||||||||||||||||
| derivatives for the year ended December 31, | ||||||||||||||||
| Derivatives in cash flow hedging relationships |
Related hedged item | 2025 | 2024 | 2023 | ||||||||||||
| (in thousands) | ||||||||||||||||
| Interest rate swaps |
Fixed maturities, available for sale | $ | 27,834 | $ | (5,542 | ) | $ | 18,299 | ||||||||
| Bond forward |
Fixed maturities, available for sale | $ | 1,381 | $ | — | $ | — | |||||||||
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 29,215 | $ | (5,542 | ) | $ | 18,299 | |||||||||
|
|
|
|
|
|
|
|||||||||||
The following tables show the effect of derivatives in fair value and cash flow hedging relationships and the related hedged items on the Consolidated Statements of Operations:
| For the year ended December 31, 2025 | ||||||||||||
| Index credits and | ||||||||||||
| Net realized | interest credited to | |||||||||||
| Net investment | capital gains | account balances | ||||||||||
| income related to | (losses) related to | related to hedges | ||||||||||
| hedges of fixed | hedges of fixed | of policy reserves | ||||||||||
| maturities, | maturities, | and annuity | ||||||||||
| available for sale | available for sale | account values | ||||||||||
| (in thousands) | ||||||||||||
| Total amounts of Consolidated Statement of Operations line items in which the effects of fair value and cash flow hedges are reported |
||||||||||||
| Gains (losses) on fair value hedging relationships: |
||||||||||||
| Foreign currency forwards: |
||||||||||||
| Gain recognized on derivatives |
$ | — | $ | 150,014 | $ | — | ||||||
| Loss recognized on hedged item |
— | (150,014 | ) | — | ||||||||
| Interest rate swaps: |
||||||||||||
| Gain recognized on derivatives |
— | — | 40,023 | |||||||||
| Amounts related to periodic settlements on derivatives |
— | — | (8,187 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for fair value hedging relationships |
$ | — | $ | — | $ | 31,836 | ||||||
|
|
|
|
|
|
|
|||||||
| Gains (losses) on cash flow hedging relationships: |
||||||||||||
| Interest rate swaps: |
||||||||||||
| Amounts related to periodic settlements on derivatives |
$ | (40,592 | ) | $ | — | $ | — | |||||
| Bond Forwards: |
||||||||||||
| Gain (loss) recognized in AOCI on derivatives |
1,381 | — | — | |||||||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for cash flow hedging relationships |
$ | (39,211 | ) | $ | — | $ | — | |||||
|
|
|
|
|
|
|
|||||||
68
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
| For the year ended December 31, 2024 | ||||||||||||
| Index credits and | ||||||||||||
| Net realized | interest credited to | |||||||||||
| Net investment | capital gains | account balances | ||||||||||
| income related to | (losses) related to | related to hedges | ||||||||||
| hedges of fixed | hedges of fixed | of policy reserves | ||||||||||
| maturities, | maturities, | and annuity | ||||||||||
| available for sale | available for sale | account values | ||||||||||
| (in thousands) | ||||||||||||
| Total amounts of Consolidated Statement of Operations line items in which the effects of fair value and cash flow hedges are reported |
||||||||||||
| Gains (losses) on fair value hedging relationships: |
||||||||||||
| Foreign currency forwards: |
||||||||||||
| Loss recognized on hedged item |
$ | — | $ | (78,398 | ) | $ | — | |||||
| Gain recognized on derivatives |
— | 78,398 | — | |||||||||
| Interest rate swaps: |
||||||||||||
| Loss recognized on derivatives |
— | — | (19,672 | ) | ||||||||
| Loss related to periodic settlements on derivatives |
— | — | (35,539 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for fair value hedging relationships |
$ | — | $ | — | $ | (55,211 | ) | |||||
|
|
|
|
|
|
|
|||||||
| Gains (losses) on cash flow hedging relationships: |
||||||||||||
| Interest rate swaps: |
||||||||||||
| Loss related to periodic settlements on derivatives |
$ | (12,758 | ) | $ | — | $ | — | |||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for cash flow hedging relationships |
$ | (12,758 | ) | $ | — | $ | — | |||||
|
|
|
|
|
|
|
|||||||
69
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
5. Derivative Instruments (continued)
| For the year ended December 31, 2023 | ||||||||||||
| Index credits and | ||||||||||||
| Net realized | interest credited to | |||||||||||
| Net investment | capital gains | account balances | ||||||||||
| income related to | (losses) related to | related to hedges | ||||||||||
| hedges of fixed | hedges of fixed | of policy reserves | ||||||||||
| maturities, | maturities, | and annuity | ||||||||||
| available for sale | available for sale | account values | ||||||||||
| (in thousands) | ||||||||||||
| Total amounts of Consolidated Statement of Operations line items in which the effects of fair value and cash flow hedges are reported |
||||||||||||
| Gains (losses) on fair value hedging relationships: |
||||||||||||
| Foreign currency forwards: |
||||||||||||
| Gain recognized on derivatives |
$ | — | $ | 116,597 | $ | — | ||||||
| Loss recognized on hedged item |
— | (116,597 | ) | — | ||||||||
| Interest rate swaps: |
||||||||||||
| Loss recognized on derivatives |
— | — | (940 | ) | ||||||||
| Loss related to periodic settlements on derivatives |
— | — | (28,044 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for fair value hedging relationships |
$ | — | $ | — | $ | (28,984 | ) | |||||
|
|
|
|
|
|
|
|||||||
| Gains (losses) on cash flow hedging relationships: |
||||||||||||
| Interest rate swaps: |
||||||||||||
| Gains related to periodic settlements on derivatives |
$ | 2,703 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|||||||
| Total gain (loss) recognized for cash flow hedging relationships |
$ | 2,703 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|||||||
70
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
6. Deferred Policy Acquisition Costs, Deferred Sales Inducement Costs & Value of Business Acquired
An analysis of the DAC asset, the DSI cost asset, and the VOBA asset is presented below for the years ended:
| Deferred Policy | Deferred Sales | Value of Business | Total DAC, DSI & | |||||||||||||
| Acquisition Costs | Inducement Costs | Acquired | VOBA | |||||||||||||
| (in thousands) | ||||||||||||||||
| Balance at January 1, 2023 |
$ | 1,059,940 | $ | 336,529 | $ | 1,192,081 | $ | 2,588,550 | ||||||||
| Capitalization |
366,521 | 183,978 | — | 550,499 | ||||||||||||
| Amortization |
(133,853 | ) | (38,011 | ) | (146,258 | ) | (318,122 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2023 |
1,292,608 | 482,496 | 1,045,823 | 2,820,927 | ||||||||||||
| Capitalization |
359,442 | 261,020 | — | 620,462 | ||||||||||||
| Amortization |
(162,605 | ) | (52,438 | ) | (136,780 | ) | (351,823 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2024 |
1,489,445 | 691,078 | 909,043 | 3,089,566 | ||||||||||||
| Capitalization |
427,579 | 390,374 | — | 817,953 | ||||||||||||
| Amortization |
(201,269 | ) | (85,783 | ) | (125,179 | ) | (412,231 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2025 |
$ | 1,715,755 | $ | 995,669 | $ | 783,864 | $ | 3,495,288 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Deferred Policy Acquisition Costs
An analysis of the DAC asset balance is presented below for the years ended:
| Fixed Index Annuity |
Fixed Annuity |
Variable Annuity |
Other | Total | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Balance at January 1, 2023 |
$ | 989,086 | $ | 42,573 | $ | 25,506 | $ | 2,775 | $ | 1,059,940 | ||||||||||
| Capitalization |
317,163 | 44,529 | 5,673 | (844 | ) | 366,521 | ||||||||||||||
| Amortization |
(117,303 | ) | (13,827 | ) | (2,373 | ) | (350 | ) | (133,853 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2023 |
1,188,946 | 73,275 | 28,806 | 1,581 | 1,292,608 | |||||||||||||||
| Capitalization |
327,996 | 27,039 | 4,430 | (23 | ) | 359,442 | ||||||||||||||
| Amortization |
(142,334 | ) | (17,420 | ) | (2,589 | ) | (262 | ) | (162,605 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2024 |
1,374,608 | 82,894 | 30,647 | 1,296 | 1,489,445 | |||||||||||||||
| Capitalization |
379,414 | 43,551 | 4,347 | 267 | 427,579 | |||||||||||||||
| Amortization |
(175,152 | ) | (23,121 | ) | (2,740 | ) | (256 | ) | (201,269 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2025 |
$ | 1,578,870 | $ | 103,324 | $ | 32,254 | $ | 1,307 | $ | 1,715,755 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
71
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
6. Deferred Policy Acquisition Costs, Deferred Sales Inducement Costs & Value of Business Acquired (continued)
All amounts reflected above are net of reinsurance activity ceded (see Note 10).
Deferred Sales Inducement Costs
An analysis of the DSI costs asset balance is presented below for the years ended:
| Fixed Index Annuity |
Fixed Annuity |
Variable Annuity |
Total | |||||||||||||
| (in thousands) | ||||||||||||||||
| Balance at January 1, 2023 |
$ | 335,733 | $ | 30 | $ | 766 | $ | 336,529 | ||||||||
| Capitalization |
183,963 | — | 15 | 183,978 | ||||||||||||
| Amortization |
(37,922 | ) | (10 | ) | (79 | ) | (38,011 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2023 |
481,774 | 20 | 702 | 482,496 | ||||||||||||
| Capitalization |
261,031 | (18 | ) | 7 | 261,020 | |||||||||||
| Amortization |
(52,364 | ) | (2 | ) | (72 | ) | (52,438 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2024 |
690,441 | — | 637 | 691,078 | ||||||||||||
| Capitalization |
390,363 | — | 11 | 390,374 | ||||||||||||
| Amortization |
(85,717 | ) | (1 | ) | (65 | ) | (85,783 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Balance at December 31, 2025 |
$ | 995,087 | $ | (1 | ) | $ | 583 | $ | 995,669 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
All amounts reflected above are net of reinsurance activity ceded (see Note 10).
Value of Business Acquired
The Company recorded VOBA that is being amortized in a similar manner to the deferred policy acquisition costs. An analysis of VOBA and associated amortization is presented below for the years ended:
72
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
6. Deferred Policy Acquisition Costs, Deferred Sales Inducement Costs & Value of Business Acquired (continued)
| Fixed Index Annuity |
Fixed Annuity |
Variable Annuity |
Life | Total | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Balance at January 1, 2023 |
$ | 1,061,337 | $ | 19,739 | $ | 66,184 | $ | 44,821 | $ | 1,192,081 | ||||||||||
| Amortization |
(133,716 | ) | (4,033 | ) | (5,702 | ) | (2,807 | ) | (146,258 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2023 |
927,621 | 15,706 | 60,482 | 42,014 | 1,045,823 | |||||||||||||||
| Amortization |
(125,936 | ) | (2,966 | ) | (5,218 | ) | (2,660 | ) | (136,780 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2024 |
801,685 | 12,740 | 55,264 | 39,354 | 909,043 | |||||||||||||||
| Amortization |
(115,414 | ) | (2,375 | ) | (4,858 | ) | (2,532 | ) | (125,179 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance at December 31, 2025 |
$ | 686,271 | $ | 10,365 | $ | 50,406 | $ | 36,822 | $ | 783,864 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
All amounts reflected above are net of reinsurance activity ceded (see Note 10).
The estimated future amortization schedule for the next five years based on current assumptions is expected to be as follows (in thousands) for the year ending December 31:
| 2026 |
|
$ | 119,262 | |||
| 2027 |
110,493 | |||||
| 2028 |
102,158 | |||||
| 2029 |
92,160 | |||||
| 2030 |
79,890 |
73
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
7. Separate Account Balances
Separate account funding agreements
The Company issued separate account funding agreements whereby the contract holders elect to invest in various investment options offered under the policy. As of December 31, 2025 and 2024, separate account investments funded through these agreements were $3,346.8 million and $3,042.2 million, respectively, and are reported in Separate account assets and Separate account liabilities on the Consolidated Balance Sheets. Investment income and gains or losses arising from the investments in the separate account funding agreements accrue directly to the contract holders and, therefore, are not included in investment income in the accompanying Consolidated Statements of Operations. Revenues to the Company from the separate account funding agreements consist primarily of administrative fees assessed at the time the funding agreement was issued.
Separate account assets
The aggregate fair value of assets, by major investment category, supporting separate accounts were as follows as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Common stock |
$ | 3,458,074 | $ | 3,374,151 | ||||
| Other invested assets |
3,346,800 | 3,042,200 | ||||||
|
|
|
|
|
|||||
| Total separate accounts assets |
$ | 6,804,874 | $ | 6,416,351 | ||||
|
|
|
|
|
|||||
74
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
7. Separate Account Balances (continued)
Separate account liabilities
The following tables summarize disaggregated separate account liability amounts and reconcile the totals to Separate account liabilities reported in the Consolidated Balance Sheets as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Traditional deferred annuities |
$ | 3,387,902 | $ | 3,316,472 | ||||
| Funding agreements |
3,346,800 | 3,042,200 | ||||||
| Other (1) |
70,172 | 57,679 | ||||||
|
|
|
|
|
|||||
| Total separate accounts liabilities |
$ | 6,804,874 | $ | 6,416,351 | ||||
|
|
|
|
|
|||||
| (1) | Includes separate account immediate annuities and variable universal life. |
The balances and changes in traditional deferred annuities separate account liabilities were as follows as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Balance at beginning of period |
$ | 3,316,472 | $ | 3,188,175 | ||||
| Deposits |
112,869 | 133,033 | ||||||
| Policy charges |
(9,677 | ) | (9,787 | ) | ||||
| Withdrawals |
(98,798 | ) | (96,132 | ) | ||||
| Benefit payments |
(291,064 | ) | (286,950 | ) | ||||
| Net transfers (to) from general account |
(18,609 | ) | (14,935 | ) | ||||
| Investment performance |
375,580 | 403,018 | ||||||
| Other |
1,129 | 50 | ||||||
|
|
|
|
|
|||||
| Balance at end of period |
$ | 3,387,902 | $ | 3,316,472 | ||||
|
|
|
|
|
|||||
75
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
7. Separate Account Balances (continued)
The following is a rollforward of the funding agreements held in the separate account assets and liabilities for years ended:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Balance at beginning of period |
$ | 3,042,200 | $ | 2,386,900 | ||||
| Unrealized gain (loss) |
211,705 | 619,079 | ||||||
| Interest |
92,895 | 36,221 | ||||||
|
|
|
|
|
|||||
| Balance at end of period |
$ | 3,346,800 | $ | 3,042,200 | ||||
|
|
|
|
|
|||||
76
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
8. Other Assets
Property and Equipment
The following is a summary of property and equipment at cost less accumulated depreciation as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Land and improvements |
$ | 7,279 | $ | 7,279 | ||||
| Building |
52,596 | 52,545 | ||||||
| Leasehold improvements |
2,236 | 2,236 | ||||||
| Furniture |
109 | 77 | ||||||
| Data processing equipment |
599 | 381 | ||||||
|
|
|
|
|
|||||
| 62,819 | 62,518 | |||||||
| Accumulated depreciation |
(19,100 | ) | (16,642 | ) | ||||
|
|
|
|
|
|||||
| Net property and equipment |
$ | 43,719 | $ | 45,876 | ||||
|
|
|
|
|
|||||
Accumulated depreciation deducted from investment in real estate amounted to $18.2 million and $16.1 million at December 31, 2025 and 2024, respectively.
Goodwill
As of December 31, 2025 and 2024, the Company had a carrying value of goodwill of $96.9 million. Impairment of goodwill is evaluated annually. The Company determined for 2025 and 2024 that no impairment of goodwill was necessary.
Airplane
In February 2013, SAILES 2, LLC (“SAILES”), a wholly owned subsidiary of SBLIC, acquired an airplane for other investment purposes. SAILES leased the airplane under an operating lease.
77
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
8. Other Assets (continued)
In 2024, the Company executed an agreement to sell its aircraft for a $50.0 million purchase price. The sale of the aircraft resulted in $19.7 million write-off to the Company. Proceeds from the sale funded selling costs and settlement of all outstanding obligations, resulting in the dissolution of SAILES and full distribution of equity.
78
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
9. Other Comprehensive Income (Loss)
The components of other comprehensive income (loss) are as follows:
| Pretax | Tax | After-Tax | ||||||||||
| (in thousands) | ||||||||||||
| Other comprehensive income (loss) for the year ended December 31, 2023: |
||||||||||||
| Net unrealized gains (losses) on available for sale securities |
$ | 1,446,241 | $ | (303,524 | ) | $ | 1,142,717 | |||||
| Foreign exchange adjustments on available for sale and equity method investments |
5 | (1 | ) | 4 | ||||||||
| Reclassification adjustment for (gains) losses included in net income |
(195,131 | ) | 40,952 | (154,179 | ) | |||||||
| Hedging instruments |
18,299 | (3,840 | ) | 14,459 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net unrealized gains (losses) on investments and hedging instruments |
1,269,414 | (266,413 | ) | 1,003,001 | ||||||||
| Remeasurement gains (losses) on future policy benefits related to discount rate |
(5,229 | ) | 1,097 | (4,132 | ) | |||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
(139,786 | ) | 29,337 | (110,449 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss) for the year ended December 31, 2023 |
$ | 1,124,399 | $ | (235,979 | ) | $ | 888,420 | |||||
|
|
|
|
|
|
|
|||||||
| Other comprehensive income (loss) for the year ended December 31, 2024 |
||||||||||||
| Net unrealized gains (losses) on available for sale securities |
$ | 410,356 | $ | (86,175 | ) | $ | 324,181 | |||||
| Foreign exchange adjustments on available for sale and equity method investments |
(5,378 | ) | 1,129 | (4,249 | ) | |||||||
| Reclassification adjustment for (gains) losses included in net income |
3,440 | (722 | ) | 2,718 | ||||||||
| Hedging instruments |
(5,542 | ) | 1,164 | (4,378 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net unrealized gains (losses) on investments and hedging instruments |
402,876 | (84,604 | ) | 318,272 | ||||||||
| Remeasurement gains (losses) on future policy benefits related to discount rate |
6,166 | (1,295 | ) | 4,871 | ||||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
(182,916 | ) | 38,412 | (144,504 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss) for the year ended December 31, 2024 |
$ | 226,126 | $ | (47,487 | ) | $ | 178,639 | |||||
|
|
|
|
|
|
|
|||||||
| Other comprehensive income (loss) for the year ended December 31, 2025: |
||||||||||||
| Net unrealized gains (losses) on available for sale securities |
$ | 322,323 | $ | (67,710 | ) | $ | 254,613 | |||||
| Foreign exchange adjustments on available for sale and equity method investments |
8,295 | (1,742 | ) | 6,553 | ||||||||
| Reclassification adjustment for (gains) losses included in net income |
(39,274 | ) | 8,248 | (31,026 | ) | |||||||
| Hedging instruments |
27,834 | (5,845 | ) | 21,989 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net unrealized gains (losses) on investments and hedging instruments |
319,178 | (67,049 | ) | 252,129 | ||||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
(5,361 | ) | 1,126 | (4,235 | ) | |||||||
| Remeasurement gains (losses) on market risk benefits related to credit risk |
83,159 | (17,463 | ) | 65,696 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total other comprehensive income (loss) for the year ended December 31, 2025 |
$ | 396,976 | $ | (83,386 | ) | $ | 313,590 | |||||
|
|
|
|
|
|
|
|||||||
79
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
9. Other Comprehensive Income (Loss) (continued)
Accumulated Other Comprehensive Income (Loss)
| Foreign Exchange Adjustment |
Unrealized Gains (Losses) on Available for Sale Securities |
Total Other Comprehensive Income (Loss) |
||||||||||
| (in thousands) | ||||||||||||
| Accumulated other comprehensive income (loss) at January 1, 2023 |
$ | (4,991 | ) | $ | (1,129,301 | ) | $ | (1,134,292 | ) | |||
| Other comprehensive income (loss) before reclassifications |
4 | 1,042,595 | 1,042,599 | |||||||||
| Amounts reclassified from accumulated other comprehensive income (loss)(1) |
— | (154,179 | ) | (154,179 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Accumulated other comprehensive income (loss) at December 31, 2023 |
(4,987 | ) | (240,885 | ) | (245,872 | ) | ||||||
| Other comprehensive income (loss) before reclassifications |
(4,249 | ) | 180,170 | 175,921 | ||||||||
| Amounts reclassified from accumulated other comprehensive income (loss)(1) |
— | 2,718 | 2,718 | |||||||||
|
|
|
|
|
|
|
|||||||
| Accumulated other comprehensive income (loss) at December 31, 2024 |
(9,236 | ) | (57,997 | ) | (67,233 | ) | ||||||
| Other comprehensive income (loss) before reclassifications |
6,553 | 338,063 | 344,616 | |||||||||
| Amounts reclassified from accumulated other comprehensive income (loss)(1) |
— | (31,026 | ) | (31,026 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Accumulated other comprehensive income (loss) at December 31, 2025 |
$ | (2,683 | ) | $ | 249,040 | $ | 246,357 | |||||
|
|
|
|
|
|
|
|||||||
| (1) | The amounts reclassified from accumulated other comprehensive income (loss) for unrealized gains (losses) on available for sale securities are included in Investment-related gains (losses) and Income tax expense in the Consolidated Statements of Operations. |
80
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
10. Reinsurance
Principal reinsurance assumed transactions are summarized as follows for the years ended:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Reinsurance assumed: |
||||||||||||
| Premiums received |
$ | 17,055 | $ | 20,654 | $ | 17,505 | ||||||
|
|
|
|
|
|
|
|||||||
| Commissions paid |
$ | 2,224 | $ | 2,371 | $ | 3,486 | ||||||
|
|
|
|
|
|
|
|||||||
| Claims paid |
$ | 17,154 | $ | 18,047 | $ | 19,504 | ||||||
|
|
|
|
|
|
|
|||||||
| Surrenders paid |
$ | 100,210 | $ | 113,828 | $ | 109,252 | ||||||
|
|
|
|
|
|
|
|||||||
Principal reinsurance ceded transactions are summarized as follows for the years ended:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Reinsurance ceded: |
||||||||||||
| Premiums paid |
$ | 2,256,418 | $ | 1,997,759 | $ | 2,492,320 | ||||||
|
|
|
|
|
|
|
|||||||
| Commissions received |
$ | 172,405 | $ | 162,837 | $ | 206,979 | ||||||
|
|
|
|
|
|
|
|||||||
| Claim recoveries |
$ | 175,345 | $ | 159,929 | $ | 147,824 | ||||||
|
|
|
|
|
|
|
|||||||
| Surrenders recovered |
$ | 956,511 | $ | 984,968 | $ | 898,062 | ||||||
|
|
|
|
|
|
|
|||||||
At December 31, 2025 and 2024, the Company had reinsurance recoverable receivables totaling $12,507.8 million and $10,682.4 million, respectively, for reserve credits, reinsurance claims, and other receivables from its reinsurers.
The increase in Reinsurance recoverable was primarily related to the ceding of certain fixed annuity and fixed index annuity liabilities to SkyRidge Re Bermuda. The liabilities subject to the agreement are (i) liabilities on policies inforce as of November 30, 2021 and (ii) liabilities on policies as they are written through 2027. As of December 31, 2025, the Company has net business ceded based on statutory reserves of $9.9 billion to SkyRidge Re, and of this amount, $1.7 billion was the ceded premium during the year ended December 31, 2025.
81
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
10. Reinsurance (continued)
In September 2025, the Company entered into a coinsurance with funds withheld reinsurance agreement to cede certain fixed annuity and fixed index annuity liabilities to SkyRidge Re Cayman. The liabilities subject to the agreement are liabilities on policies as they are written through 2027. As of December 31, 2025, the Company has net business ceded based on statutory reserves of $516.5 million to SkyRidge Re Cayman, and $580.1 million of ceded premium during the year ended December 31, 2025.
As of December 31, 2025 and 2024, the value of the Company’s Funds withheld and held liability under all its reinsurance agreements was $11,067.0 million and $9,201.5 million, respectively. The SkyRidge Re reinsurance agreement was the primary driver of the increase in the value of the Company’s funds withheld and held liability.
As of December 31, 2025 and 2024, the Company had $604.1 million and $660.7 million, respectively, of reserves ceded that were uncollateralized by the assuming reinsurer.
Life insurance inforce ceded at December 31, 2025 and 2024 was $1,553.3 million and $1,655.6 million, respectively. Life reserves ceded at December 31, 2025 and 2024 was $582.2 million and $569.4 million, respectively.
Through its consolidated captive reinsurance subsidiary, Sixth Avenue Reinsurance Company (“SARC”), the Company entered into an excess of loss reinsurance agreement with a third party US based reinsurance company. This excess of loss agreement covers fixed index annuities with a GLWB that were issued in 2018 through the first half of 2020. Under this excess of loss agreement, if those annuity holders continue to make lifetime income withdrawals beyond certain dollar thresholds within the excess of loss coverage period (22-24 years from the issue date of each contract cohort), the third party reinsurance company will reimburse the Company for those benefit payments. The Company did not reduce any policy or annuity reserve liability as a result of this excess of loss agreement.
82
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities
Interest sensitive contract liabilities and future policy benefits
The major components of Interest sensitive contract liabilities and future policy benefits on the Consolidated Balance Sheets are summarized as follows as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Liabilities for interest sensitive contract liabilities: |
||||||||
| Embedded derivatives and host contract balances (fixed index annuities) (1) |
$ | 29,495,707 | $ | 25,803,181 | ||||
| Traditional deferred annuities (2) |
14,806,179 | 13,401,698 | ||||||
| Funding agreements |
528,591 | 511,011 | ||||||
| Other interest sensitive contracts (3) |
387,716 | 363,702 | ||||||
|
|
|
|
|
|||||
| Total interest sensitive contract liabilities |
45,218,193 | 40,079,592 | ||||||
|
|
|
|
|
|||||
| Liability for future policy benefits |
643,858 | 614,486 | ||||||
| Other future policy benefits reserves (4) |
186,698 | 202,998 | ||||||
|
|
|
|
|
|||||
| Total interest sensitive contract liabilities and future policy benefits |
$ | 46,048,749 | $ | 40,897,076 | ||||
|
|
|
|
|
|||||
| (1) | Fixed index annuities (index) policyholder account balance of $29.7 billion and $26.1 billion as of December 31, 2025 and 2024, respectively. The policyholder account balances are derived utilizing long-duration contract accounting while the embedded derivative and host contract balances are derived utilizing derivative accounting. |
| (2) | Traditional deferred annuities includes fixed annuities and the fixed portion of fixed index annuities and variable annuities. |
| (3) | Other interest sensitive contracts primarily include group fixed account, MYGA market value adjustments, non-life contingent payout annuities, and other annuities. |
| (4) | Other future policy benefits reserves primarily include other life insurance which is primarily ceded to reinsurers. |
The following represents a rollforward of the policyholder account balance of traditional deferred annuities by product within interest sensitive contract liabilities.
| Fixed Index Annuity (Fixed) |
Fixed Annuity |
Variable Annuity |
Traditional Deferred Annuities |
Fixed Index Annuity (Index) |
Total | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Balance at January 1, 2025 |
$ | 4,010,209 | $ | 7,758,157 | $ | 1,633,332 | $ | 13,401,698 | $ | 26,053,926 | $ | 39,455,624 | ||||||||||||
| Deposits |
834,095 | 2,200,602 | 51,082 | 3,085,779 | 5,004,728 | 8,090,507 | ||||||||||||||||||
| Policy charges |
(28,184 | ) | (3,490 | ) | (230 | ) | (31,904 | ) | (220,004 | ) | (251,908 | ) | ||||||||||||
| Withdrawals |
(193,058 | ) | (136,499 | ) | (85,159 | ) | (414,716 | ) | (1,168,903 | ) | (1,583,619 | ) | ||||||||||||
| Benefit payments |
(189,714 | ) | (1,201,514 | ) | (141,255 | ) | (1,532,483 | ) | (1,350,693 | ) | (2,883,176 | ) | ||||||||||||
| Net transfers |
(290,610 | ) | — | 20,352 | (270,258 | ) | 290,610 | 20,352 | ||||||||||||||||
| Interest credited |
133,908 | 382,045 | 58,533 | 574,486 | 1,123,262 | 1,697,748 | ||||||||||||||||||
| Other |
(347 | ) | (6,336 | ) | 260 | (6,423 | ) | 95 | (6,328 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Balance at December 31, 2025 |
4,276,299 | 8,992,965 | 1,536,915 | 14,806,179 | 29,733,021 | 44,539,200 | ||||||||||||||||||
| Reinsurance |
1,242,388 | 3,176,353 | — | 4,418,741 | 7,671,289 | 12,090,030 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Balance at December 31, 2025, net of reinsurance |
$ | 3,033,911 | $ | 5,816,612 | $ | 1,536,915 | $ | 10,387,438 | $ | 22,061,732 | $ | 32,449,170 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Weighted-average crediting rate |
3.3 | 4.6 | 3.8 | 3.3 | ||||||||||||||||||||
| Cash surrender value |
$ | 3,753,148 | $ | 8,481,261 | $ | 1,506,852 | $ | 25,999,877 | ||||||||||||||||
83
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| Fixed Index Annuity (Fixed) |
Fixed Annuity |
Variable Annuity |
Traditional Deferred Annuities |
Fixed Index Annuity (Index) |
Total | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Balance at January 1, 2024 |
$ | 3,520,899 | $ | 7,515,342 | $ | 1,788,451 | $ | 12,824,692 | $ | 23,649,716 | $ | 36,474,408 | ||||||||||||
| Deposits |
996,338 | 1,162,595 | 53,724 | 2,212,657 | 4,243,365 | 6,456,022 | ||||||||||||||||||
| Policy charges |
(16,914 | ) | (3,931 | ) | (292 | ) | (21,137 | ) | (251,839 | ) | (272,976 | ) | ||||||||||||
| Withdrawals |
(162,915 | ) | (125,292 | ) | (87,378 | ) | (375,585 | ) | (995,658 | ) | (1,371,243 | ) | ||||||||||||
| Benefit payments |
(189,260 | ) | (1,120,174 | ) | (199,743 | ) | (1,509,177 | ) | (1,798,265 | ) | (3,307,442 | ) | ||||||||||||
| Net transfers |
(246,647 | ) | (1 | ) | 15,852 | (230,796 | ) | 246,647 | 15,851 | |||||||||||||||
| Interest credited |
108,667 | 334,421 | 62,407 | 505,495 | 961,267 | 1,466,762 | ||||||||||||||||||
| Other |
41 | (4,803 | ) | 311 | (4,451 | ) | (1,307 | ) | (5,758 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Balance at December 31, 2024 |
4,010,209 | 7,758,157 | 1,633,332 | 13,401,698 | 26,053,926 | 39,455,624 | ||||||||||||||||||
| Reinsurance |
1,138,059 | 2,899,018 | — | 4,037,077 | 6,209,065 | 10,246,142 | ||||||||||||||||||
| Balance at December 31, 2024, net of reinsurance |
$ | 2,872,150 | $ | 4,859,139 | $ | 1,633,332 | $ | 9,364,621 | $ | 19,844,861 | $ | 29,209,482 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Weighted-average crediting rate |
3.2 | 4.6 | 3.8 | 3.0 | ||||||||||||||||||||
| Cash surrender value |
$ | 3,484,277 | $ | 7,240,284 | $ | 1,598,781 | $ | 22,780,140 | ||||||||||||||||
The following represents policyholder account balances by range of guaranteed minimum crediting rates, as well as the related range of the difference between rates being credited to policyholders and the respective guaranteed minimums:
84
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| December 31, 2025 | ||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Range of guaranteed minimum |
At guaranteed minimum |
1 basis point - 50 basis points above |
51 basis point - 150 basis points above |
Greater than 150 basis points above |
Total | |||||||||||||||||
| Fixed |
<1.0% | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| Index |
1.0% – <2.0% | 579,936 | 2,827,202 | 7,832,299 | 18,493,584 | 29,733,021 | ||||||||||||||||
| Annuity |
2.0% and greater | — | — | — | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (Index) |
Total | 579,936 | 2,827,202 | 7,832,299 | 18,493,584 | 29,733,021 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed |
<1.0% | — | — | 24,218 | 232,306 | 256,524 | ||||||||||||||||
| Index |
1.0% – <2.0% | 5,574 | 106,205 | 1,693,028 | 639,796 | 2,444,603 | ||||||||||||||||
| Annuity |
2.0% and greater | 84,431 | 763 | 341,556 | 1,148,422 | 1,575,172 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (Fixed) |
Total | 90,005 | 106,968 | 2,058,802 | 2,020,524 | 4,276,299 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed |
<1.5% | 23,525 | 9,303 | 205,588 | 1,870,050 | 2,108,466 | ||||||||||||||||
| Annuity |
1.5% – <3.0% | 194,739 | 6,028 | 235,936 | 4,530,306 | 4,967,009 | ||||||||||||||||
| 3.0% and greater | 268,836 | 23,110 | 33,981 | 1,591,563 | 1,917,490 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total | 487,100 | 38,441 | 475,505 | 7,991,919 | 8,992,965 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Variable |
<3.0% | 1,397 | 5,458 | 55,020 | 60,142 | 122,017 | ||||||||||||||||
| Annuity |
3.0% – <6.0% | 989,972 | 310,549 | 114,377 | — | 1,414,898 | ||||||||||||||||
| 6.0% and greater | — | — | — | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total | $ | 991,369 | $ | 316,007 | $ | 169,397 | $ | 60,142 | $ | 1,536,915 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
85
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| December 31, 2024 | ||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Range of guaranteed minimum | At guaranteed minimum |
1 basis point - 50 basis points above |
51 basis point - 150 basis points above |
Greater than 150 basis points above |
Total | |||||||||||||||||
| Fixed Index Annuity (Index) |
<1.0% |
$ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| 1.0% – <2.0% |
741,360 | 3,641,442 | 8,315,307 | 13,355,817 | 26,053,926 | |||||||||||||||||
| 2.0% and greater |
— | — | — | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
741,360 | 3,641,442 | 8,315,307 | 13,355,817 | 26,053,926 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed Index Annuity (Fixed) |
<1.0% |
— | — | 48,434 | 285,747 | 334,181 | ||||||||||||||||
| 1.0% – <2.0% |
18,985 | 127,575 | 1,737,487 | 639,759 | 2,523,806 | |||||||||||||||||
| 2.0% and greater |
91,944 | 180 | 230,384 | 829,714 | 1,152,222 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
110,929 | 127,755 | 2,016,305 | 1,755,220 | 4,010,209 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed Annuity |
<1.5% |
28,210 | 10,459 | 401,238 | 2,460,037 | 2,899,944 | ||||||||||||||||
| 1.5% – <3.0% |
230,102 | 32,833 | 110,573 | 3,265,539 | 3,639,047 | |||||||||||||||||
| 3.0% and greater |
297,905 | 25,945 | 45,368 | 849,948 | 1,219,166 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
556,217 | 69,237 | 557,179 | 6,575,524 | 7,758,157 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Variable Annuity |
<3.0% |
1,488 | 5,745 | 47,740 | 60,579 | 115,552 | ||||||||||||||||
| 3.0% – <6.0% |
1,061,714 | 340,718 | 115,331 | — | 1,517,763 | |||||||||||||||||
| 6.0% and greater |
17 | — | — | — | 17 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 1,063,219 | $ | 346,463 | $ | 163,071 | $ | 60,579 | $ | 1,633,332 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Company has issued general account funding agreements of $528.6 million and $511.0 million at December 31, 2025 and 2024, respectively, which are classified as investment-type contracts. These liabilities consist of floating interest rate and fixed interest rate contracts. The balance of the general account funding agreements have call provisions that give the holder of the funding agreements the right to require the funding agreement be redeemed by the Company if certain adverse conditions occur.
In May 2021, the Company established a $2.0 billion program for a trust, Security Benefit Global Funding, to periodically issue funding agreement-backed notes. The program was relaunched and increased in size to $5.0 billion in July 2025. Security Benefit Global Funding is not an affiliate or related party of the Company. These notes are backed by funding agreements issued by the Company to the trust. The funding agreement liability had no carrying amount at December 31, 2025 and or December 31, 2024.
86
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
The following is a rollforward of the general account funding agreements within interest sensitive contract liabilities:
| General Account | ||||
| Funding Agreements | ||||
| (in thousands) | ||||
| Balance as of January 1, 2024 |
$ | 1,003,228 | ||
| Issuances |
525,000 | |||
| Interest |
17,320 | |||
| Maturities |
(1,034,224 | ) | ||
| Other payments |
(313 | ) | ||
|
|
|
|||
| Balance as of December 31, 2024 |
511,011 | |||
| Interest |
19,085 | |||
| Other payments |
(1,505 | ) | ||
|
|
|
|||
| Balance as of December 31, 2025 |
$ | 528,591 | ||
|
|
|
|||
The following is a reconciliation of future policy benefits to the Consolidated Balance Sheets:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Payout annuities with life contingencies |
$ | 141,731 | $ | 121,349 | ||||
| Payout annuities with life contingencies, deferred profit liability |
3,279 | 3,598 | ||||||
| Whole life |
497,502 | 488,503 | ||||||
| Whole life, deferred profit liability |
1,346 | 1,036 | ||||||
|
|
|
|
|
|||||
| Liability for future policy benefits |
$ | 643,858 | $ | 614,486 | ||||
|
|
|
|
|
|||||
87
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
The following is a rollforward by product of the liability for future policy benefits, excluding the deferred profit liability:
| Year ended December 31, 2025 | ||||||||||||
| Payout annuities with life contingencies |
Whole life | Total | ||||||||||
| (in thousands) | ||||||||||||
| Present value of expected net premiums |
||||||||||||
| Balance at January 1, 2025 |
$ | — | $ | 8,059 | $ | 8,059 | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at January 1, 2025 at original discount rate |
— | 7,314 | 7,314 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in cash flow assumptions |
— | (227 | ) | (227 | ) | |||||||
| Effect of actual variances from expected experience |
— | (2,990 | ) | (2,990 | ) | |||||||
| Issuances |
23,561 | — | 23,561 | |||||||||
| Interest accrual |
— | 322 | 322 | |||||||||
| Net premium collected |
(23,561 | ) | (192 | ) | (23,753 | ) | ||||||
| Other |
— | (241 | ) | (241 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 at original discount rate |
— | 3,986 | 3,986 | |||||||||
| Effect of changes in discount rate assumptions |
— | 727 | 727 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 |
$ | — | $ | 4,713 | $ | 4,713 | ||||||
|
|
|
|
|
|
|
|||||||
| Present value of expected future policy benefits |
||||||||||||
| Balance at January 1, 2025 |
$ | 121,349 | $ | 496,561 | $ | 617,910 | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at January 1, 2025 at original discount rate |
124,383 | 475,108 | 599,491 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in cash flow assumptions |
— | (472 | ) | (472 | ) | |||||||
| Effect of actual experience to expected experience |
— | (4,812 | ) | (4,812 | ) | |||||||
| Issuances |
23,561 | 1 | 23,562 | |||||||||
| Interest accrual |
7,395 | 26,787 | 34,182 | |||||||||
| Benefit payments |
(14,789 | ) | (24,089 | ) | (38,878 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 at original discount rate |
140,550 | 472,523 | 613,073 | |||||||||
| Effect of changes in discount rate assumptions |
1,181 | 29,692 | 30,873 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 |
141,731 | 502,215 | 643,946 | |||||||||
|
|
|
|
|
|
|
|||||||
| Liability for future policy benefits, excluding deferred profit liability at December 31, 2025 |
141,731 | 497,502 | 639,233 | |||||||||
| Reinsurance |
31,755 | 418,982 | 450,737 | |||||||||
|
|
|
|
|
|
|
|||||||
| Liability for future policy benefits, excluding deferred profit liability,net of reinsurance at December 31, 2025 |
$ | 109,976 | $ | 78,520 | $ | 188,496 | ||||||
|
|
|
|
|
|
|
|||||||
| Weighted-average liability duration (in years) |
7.4 | 8.7 | ||||||||||
88
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| Weighted-average interest accretion rate |
5.0 | 5.8 | ||||||
| Weighted-average current discount rate |
4.9 | 5.2 | ||||||
| Expected future gross premiums, undiscounted |
$ | — | $ | 72,628 | ||||
| Expected future gross premiums, discounted |
$ | — | $ | 44,806 | ||||
| Expected future benefit payments, undiscounted |
$ | 213,556 | $ | 150,429 |
89
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| Year ended December 31, 2024 | ||||||||||||
| Payout annuities with life contingencies |
Whole life | Total | ||||||||||
| (in thousands) | ||||||||||||
| Present value of expected net premiums |
||||||||||||
| Balance at January 1, 2024 |
$ | — | $ | 9,430 | $ | 9,430 | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at January 1, 2024 at original discount rate |
— | 8,289 | 8,289 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in cash flow assumptions |
— | (101 | ) | (101 | ) | |||||||
| Effect of actual variances from expected experience |
— | (610 | ) | (610 | ) | |||||||
| Issuances |
9,379 | — | 9,379 | |||||||||
| Interest accrual |
— | 413 | 413 | |||||||||
| Net premium collected |
(9,379 | ) | (625 | ) | (10,004 | ) | ||||||
| Other |
— | (52 | ) | (52 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 at original discount rate |
— | 7,314 | 7,314 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in discount rate assumptions |
— | 745 | 745 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 |
$ | — | $ | 8,059 | $ | 8,059 | ||||||
|
|
|
|
|
|
|
|||||||
| Present value of expected future policy benefits |
||||||||||||
| Balance at January 1, 2024 |
$ | 121,828 | $ | 534,678 | $ | 656,506 | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at January 1, 2024 at original discount rate |
121,551 | 478,256 | 599,807 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in cash flow assumptions |
— | (151 | ) | (151 | ) | |||||||
| Effect of actual experience to expected experience |
— | (2,708 | ) | (2,708 | ) | |||||||
| Issuances |
9,379 | 1 | 9,380 | |||||||||
| Interest accrual |
6,843 | 26,349 | 33,192 | |||||||||
| Benefit payments |
(13,391 | ) | (26,639 | ) | (40,030 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 at original discount rate |
124,382 | 475,108 | 599,490 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in discount rate assumptions |
(3,033 | ) | 21,454 | 18,421 | ||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 |
121,349 | 496,562 | 617,911 | |||||||||
|
|
|
|
|
|
|
|||||||
| Liability for future policy benefits, excluding deferred profit liability at December 31, 2024 |
$ | 121,349 | $ | 488,503 | $ | 609,852 | ||||||
|
|
|
|
|
|
|
|||||||
| Reinsurance |
$ | 32,746 | $ | 409,940 | $ | 442,686 | ||||||
| Liability for future policy benefits, excluding deferred profit liability,net of reinsurance at December 31, 2024 |
$ | 88,603 | $ | 78,563 | $ | 167,166 | ||||||
| Weighted-average liability duration (in years) |
7.5 | 9.1 | ||||||||||
| Weighted-average interest accretion rate |
4.9 | 5.8 | ||||||||||
| Weighted-average current discount rate |
5.3 | 5.1 | ||||||||||
| Expected future gross premiums, undiscounted |
$ | — | $ | 79,565 | ||||||||
| Expected future gross premiums, discounted |
$ | — | $ | 49,734 | ||||||||
| Expected future benefit payments, undiscounted |
$ | 194,383 | $ | 156,657 | ||||||||
90
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
The following is a summary of liability for future policy benefit remeasurement gains (losses) included within Interest sensitive contract and future policy benefits on the Consolidated Statements of Operations:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Reserves |
15,968 | (1,770 | ) | |||||
| Deferred profit liability |
(4 | ) | (269 | ) | ||||
|
|
|
|
|
|||||
| Total remeasurement gains (losses) |
$ | 15,964 | $ | (2,039 | ) | |||
|
|
|
|
|
|||||
Market risk benefits
The following is a reconciliation of Market risk benefits to the Consolidated Balance Sheets. Market risk benefit assets are included in Other assets on the Consolidated Balance Sheets.
| Year ended December 31, 2025 | Year ended December 31, 2024 | |||||||||||||||||||||||
| Asset | Liability | Net Liability | Asset | Liability | Net Liability | |||||||||||||||||||
| (in thousands) | (in thousands) | |||||||||||||||||||||||
| Fixed Index Annuity |
$ | 24,256 | $ | 3,293,060 | $ | 3,268,804 | $ | 25,138 | $ | 2,986,826 | $ | 2,961,688 | ||||||||||||
| Variable Annuity |
4,596 | 26,490 | 21,894 | 4,322 | 35,377 | 31,055 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 28,852 | $ | 3,319,550 | $ | 3,290,698 | $ | 29,460 | $ | 3,022,203 | $ | 2,992,743 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
91
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
The following is a rollforward of net market risk benefit liabilities by product:
| Year ended December 31, 2025 | ||||||||||||
| Fixed Index Annuity |
Variable Annuity |
Total | ||||||||||
| (in thousands) | ||||||||||||
| Balance at December 31, 2024 |
$ | 2,961,688 | $ | 31,055 | $ | 2,992,743 | ||||||
| Balance, beginning of period, before changes in instrument-specific credit risk |
3,102,718 | 32,254 | 3,134,972 | |||||||||
| Derecognition - transitioned to payout |
(16,633 | ) | (1,014 | ) | (17,647 | ) | ||||||
| Decrements |
(95,096 | ) | 1,253 | (93,843 | ) | |||||||
| Issuances |
— | (25 | ) | (25 | ) | |||||||
| Interest accrual |
151,563 | (2,836 | ) | 148,727 | ||||||||
| Attributed fees collected |
189,819 | 4,598 | 194,417 | |||||||||
| Benefit payments |
(8,140 | ) | (4,070 | ) | (12,210 | ) | ||||||
| Effect of changes in interest rates |
52,471 | (2,273 | ) | 50,198 | ||||||||
| Effect of changes in equity markets |
(114,483 | ) | (2,238 | ) | (116,721 | ) | ||||||
| Inforce updates and other |
137,777 | (2,342 | ) | 135,435 | ||||||||
| Effect of changes in policyholder assumptions |
92,884 | (103 | ) | 92,781 | ||||||||
| Balance, end of period, before changes in instrument-specific credit risk |
3,492,880 | 23,204 | 3,516,084 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in instrument-specific credit risk |
(224,076 | ) | (1,310 | ) | (225,386 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2025 |
3,268,804 | 21,894 | 3,290,698 | |||||||||
|
|
|
|
|
|
|
|||||||
| Reinsurance |
— | (6,182 | ) | (6,182 | ) | |||||||
| Balance, net of reinsurance |
$ | 3,268,804 | $ | 15,712 | $ | 3,284,516 | ||||||
| Net amount at risk |
6,856,795 | 133,186 | ||||||||||
| Weighted-average attained age of contract holders (in years) |
73.7 | 69.7 | ||||||||||
92
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
| Year ended December 31, 2024 | ||||||||||||
| Fixed Index Annuity |
Variable Annuity |
Total | ||||||||||
| (in thousands) | ||||||||||||
| Balance at December 31, 2023 |
$ | 2,269,961 | $ | 62,235 | $ | 2,332,196 | ||||||
| Balance, beginning of period, before changes in instrument-specific credit risk |
2,591,418 | 66,304 | 2,657,722 | |||||||||
| Derecognition - transitioned to payout |
(3,425 | ) | (1,728 | ) | (5,153 | ) | ||||||
| Decrements |
(101,940 | ) | (1,324 | ) | (103,264 | ) | ||||||
| Issuances |
— | (13 | ) | (13 | ) | |||||||
| Interest accrual |
163,837 | (4,842 | ) | 158,995 | ||||||||
| Attributed fees collected |
191,830 | 4,675 | 196,505 | |||||||||
| Benefit payments |
(6,005 | ) | (3,488 | ) | (9,493 | ) | ||||||
| Effect of changes in interest rates |
(197,298 | ) | (8,396 | ) | (205,694 | ) | ||||||
| Effect of changes in equity markets |
(65,831 | ) | (2,437 | ) | (68,268 | ) | ||||||
| Inforce updates and other |
195,847 | 3,037 | 198,884 | |||||||||
| Effect of changes in policyholder assumptions |
332,125 | (19,535 | ) | 312,590 | ||||||||
| Effect of changes in other assumptions |
2,159 | — | 2,159 | |||||||||
|
|
|
|
|
|
|
|||||||
| Balance, end of period, before changes in instrument-specific credit risk |
3,102,717 | 32,253 | 3,134,970 | |||||||||
|
|
|
|
|
|
|
|||||||
| Effect of changes in instrument-specific credit risk |
(141,029 | ) | (1,198 | ) | (142,227 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2024 |
2,961,688 | 31,055 | 2,992,743 | |||||||||
|
|
|
|
|
|
|
|||||||
| Reinsurance |
— | (7,899 | ) | (7,899 | ) | |||||||
| Balance, net of reinsurance |
$ | 2,961,688 | $ | 23,156 | $ | 2,984,844 | ||||||
| Net amount at risk |
6,871,748 | 163,697 | ||||||||||
| Weighted-average attained age of contract holders (in years) |
72.9 | 69.4 | ||||||||||
Unlocking
As discussed in Note 1, significant assumptions are used in the calculation of the fixed index annuity embedded derivative, liability for future policy benefits, and market risk benefits. During 2025 and 2024, the Company performed its annual review of assumptions and updated certain assumptions to reflect emerging experience and expectations for future performance. In 2025,
93
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
11. Insurance Liabilities (continued)
revisions primarily related to policyholder behavior assumptions, including utilization rates for rider benefits and full surrender rate, resulting in an increase in embedded derivative of $0.7 million, a decrease in the liability for future policy benefits of $0.8 million, and an increase in MRB of $92.8 million; the combined impacts resulted in a decrease in Income before income tax expense, net of reinsurance, of $90.4 million. In 2024, revisions primarily related to policyholder behavior assumptions, including surrender patterns, rider utilization, and mortality assumptions for certain products, resulting in a decrease in embedded derivative of $36.5 million, a decrease in the liability for future policy benefits of $0.1 million, and an increase in MRB of $314.7 million; the combined impacts resulted in a decrease in Income before income tax expense, net of reinsurance, of $279.8 million. The updates were based on recent experience studies, industry data, and refinements to modeling methodologies.
12. Income Taxes
The Company is included in a consolidated Non-Life/Life federal income tax return filed by Eldridge Wealth Solutions, Inc. (“EWS”, previously Security Benefit Corporation). The Internal Revenue Service is currently examining the Company’s federal tax returns for tax years 2018 through 2019. There are no proposed adjustments. The Company is no longer subject to federal and state examinations by tax authorities for the years before 2018. The State of Florida completed its examination of SBLIC’s 2020 through 2022 Florida income tax returns, resulting in no adjustments.
Under a tax sharing agreement between EWS and certain of its related parties, EWS allocates income tax expenses and benefits to companies in the group generally based upon pro rata contribution of taxable income or operating losses. Through the tax sharing agreement with EWS, the Company had a payable to EWS of $9.0 million and $36.3 million at December 31, 2025 and 2024, respectively, for taxes, which is included in Other liabilities on the Consolidated Balance Sheets.
94
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
12. Income Taxes (continued)
SBLIC’s subsidiary, SARC, has a separate tax sharing agreement with EWS. Under the separate tax sharing agreement, SARC’s losses are benefited only to the extent SARC could otherwise utilize the losses on a stand-alone basis.
The provision for income taxes includes current federal and state income tax expense or benefit and deferred income tax expense or benefit due to temporary differences between the financial reporting and income tax bases of assets and liabilities.
As of December 31, 2025 and 2024, the Company had no gross unrecognized tax benefits. The Company recognizes interest and penalties related to unrecognized tax benefits in interest expense as a component of Other operating expenses in the Consolidated Statements of Operations. The Company recorded no interest expense for unrecognized tax benefits for the years ended December 31, 2025 and 2024.
The Company is subject to Corporate Alternative Minimum Tax (“CAMT”) due to being a member of a controlled group meeting the defined thresholds. This provision had no impact on the results of operations for years ended December 31, 2025, 2024, and 2023.
H.R.1, also referred to as the “One Big Beautiful Bill Act” (the “Tax Act of 2025”) was enacted into law on July 4, 2025. The Tax Act of 2025 does not have a material impact on the Company’s effective tax rate or deferred tax position.
Income tax expense consists of the following for the years ended:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Current income tax expense |
$ | 210,024 | $ | 342,456 | $ | 309,268 | ||||||
| Deferred income tax (benefit) expense |
2,691 | (94,620 | ) | (197,510 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Income tax expense |
$ | 212,715 | $ | 247,836 | $ | 111,758 | ||||||
|
|
|
|
|
|
|
|||||||
95
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
12. Income Taxes (continued)
The differences between reported income tax expense and the results from applying the statutory federal rate to income before income tax expense are as follows for the years ended:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Federal income tax expense computed at statutory rate |
$ | 213,492 | $ | 252,545 | $ | 119,070 | ||||||
| Increases (decreases) in taxes resulting from: |
||||||||||||
| Valuation allowance |
— | — | — | |||||||||
| Dividends received deduction |
(3,211 | ) | (4,167 | ) | (3,973 | ) | ||||||
| Changes in uncertain tax positions |
— | — | — | |||||||||
| Prior period adjustments |
603 | 40 | (752 | ) | ||||||||
| Tax exempt interest |
(1,139 | ) | (420 | ) | (381 | ) | ||||||
| Non-controlling interest |
2,957 | (645 | ) | — | ||||||||
| Other (1) |
13 | 483 | (2,206 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Income tax expense |
$ | 212,715 | $ | 247,836 | $ | 111,758 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | Includes state income taxes, nondeductible meals and entertainment, nondeductible dues and penalties, nondeductible lobbying expenses and other miscellaneous differences and adjustments. |
96
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
12. Income Taxes (continued)
Net deferred income tax assets and liabilities consist of the following as of December 31:
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Deferred income tax assets: |
||||||||
| Policyholder reserves |
$ | 683,255 | $ | 506,789 | ||||
| Net unrealized loss on derivatives |
42,918 | 40,984 | ||||||
| Net unrealized loss on investments |
— | 43,946 | ||||||
| Credit carryover |
1,983 | 4,476 | ||||||
| Rider fee |
7,731 | 7,973 | ||||||
| Net operating loss carryforward |
78,569 | 93,432 | ||||||
|
|
|
|
|
|||||
| Total gross deferred income tax assets before valuation allowance |
814,456 | 697,600 | ||||||
| Less valuation allowance |
— | — | ||||||
|
|
|
|
|
|||||
| Total deferred income tax assets |
814,456 | 697,600 | ||||||
| Deferred income tax liabilities: |
||||||||
| Net unrealized gain on investments |
23,083 | — | ||||||
| Deferred policy acquisition costs and deferred sales inducements |
513,264 | 409,460 | ||||||
| Investments |
208,642 | 110,359 | ||||||
| Value of business acquired |
164,611 | 190,899 | ||||||
| Depreciation |
5,867 | 3,569 | ||||||
| Other |
16,281 | 14,555 | ||||||
|
|
|
|
|
|||||
| Total deferred income tax liabilities |
931,748 | 728,842 | ||||||
|
|
|
|
|
|||||
| Net deferred income tax liability |
$ | (117,292 | ) | $ | (31,242 | ) | ||
|
|
|
|
|
|||||
The oldest credit carryover will expire in 2029 and relates to general business credits.
The Company’s deferred tax asset position includes $374.1 million of federal net operating loss carryforwards related to SARC losses which have no expiration date.
97
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
12. Income Taxes (continued)
The Company assesses the available positive and negative evidence surrounding the recoverability of the deferred income tax assets and applies its judgment in estimating the amount of valuation allowance necessary under the circumstances. The Company recorded no valuation allowance on deferred tax assets as of December 31, 2025 and 2024.
The realization of deferred tax assets related to unrealized loss on our available for sale fixed maturity securities is based on the the Company’s ability and intent to hold the securities for a period of time sufficient to allow for the recovery of the value.
98
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements
Fair Value Hierarchy
In accordance with ASC 820, Fair Value Measurement (“ASC 820”), the Company groups its financial assets and liabilities measured at fair value in three levels based on the inputs and assumptions used to determine the fair value. The levels are as follows:
Level 1 – Valuations are based upon unadjusted quoted prices for identical instruments traded in active markets.
Level 2 – Valuations are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, model-based valuation techniques for which significant assumptions are observable in the market, and option pricing models using inputs observable in the market.
Level 3 – Valuations are generated from techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s assumptions that market participants would use in pricing the asset or liability. Valuation techniques include discounted cash flow models, spread-based models, and similar techniques, using the best information available in the circumstances.
Determination of Fair Value
Under ASC 820, the Company bases fair values on the price that would be received to sell an asset (exit price) or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It is the Company’s policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements, in accordance with the fair value hierarchy in ASC 820.
99
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Cash equivalents
Cash equivalents include highly liquid securities with an original maturity of 90 days or less and money market accounts. The cash equivalents based on quoted market prices are included in Level 1 assets. When quoted prices are not available, the Company utilizes an independent pricing service, and includes those cash equivalents in Level 2 assets.
Fixed maturity investments
The fair values of fixed maturity securities in an active and orderly market are largely determined by utilizing third party pricing services. The Company has regular interactions with pricing services and its investment advisors to understand the pricing methodologies used and to confirm the prices are utilizing observable inputs. The pricing methodologies will vary based on the asset class and include inputs such as estimated cash flows, reported trades, broker quotes, credit quality, industry and economic events. Fixed maturity investments with fair values obtained from pricing services, applicable market indices, or internal models with substantially observable inputs are included in Level 2.
The Company will obtain a broker quote or utilize an internal pricing model specific to the asset utilizing unobservable relevant inputs if the Company is not able to utilize observable inputs. These assets are included in Level 3.
Equity securities
Fair values of equity securities are determined using quoted prices in active markets for identical assets when available, which are included in Level 1. When quoted prices are not available, the Company utilizes internal valuation methodologies appropriate for the specific asset that use observable inputs such as underlying share prices; therefore, the assets are included in Level 2. Fair values might also be determined using broker quotes or through the use of internal models or analysis that incorporates significant assumptions deemed appropriate given the circumstances and consistent with what other market participants would use when pricing such securities. These assets are included in Level 3.
100
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Short-term investments
Fair values of short-term investments are determined using broker quotes or through the use of internal models or analysis that incorporate significant assumptions deemed appropriate given the circumstances and consistent with what other market participants would use when pricing such investments. These assets are included in Levels 2 or 3, depending on the observability of the inputs.
Call options, currency forwards, swaps, and futures
Certain fair values of call options are valued with models that use market observable inputs, which are included in Level 2. Currency forwards with fair values obtained from pricing services with substantially observable inputs are included in Level 2. Swaps with fair values obtained from counterparties with substantially observable inputs are included in Level 2. Futures, swaps, and call options with fair values obtained from unadjusted quoted prices for identical instruments traded in active markets are included in Level 1.
Other invested assets
Certain other invested assets for which the fair value option was elected use inputs which are unobservable in the market and are included in Level 3.
Market risk benefits
Market risk benefits are valued with the use of inputs related to fees, assessments, and assumptions in determining the projected benefits in excess of the projected account balance. Judgment is required for both economic and actuarial assumptions, which can be either observable or unobservable, which impact future policyholder account growth. Market risk benefits are included in Level 3.
101
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Embedded derivatives – reinsurance contracts
The fair value of the embedded derivative reinsurance contracts asset is calculated as described below, under the heading Embedded derivatives—fixed index annuity contracts, where the portion of the liability ceded is held as a reinsurance recoverable asset. These assets are included in Level 3.
The fair value of the embedded derivative reinsurance contracts liability is determined by the expected value of future index credits calculated using call option pricing with current market data and updated fund value allocations for policyholder balances. These liabilities are included in Level 3.
Separate account assets
Separate account assets include equity securities, investments in notes receivable and investments in partnerships. The fair value of the equity securities within the separate accounts is determined using quoted prices in active markets for identical assets and is reflected in Level 1. The fair value of the investments in private notes within the separate accounts was determined using internal pricing models using inputs unobservable in the market. The fair value for partnerships within the separate accounts was determined through the use of an external third party pricing specialist through the use of the market approach, income approach, and underlying assets approach. The investments in private notes and partnerships are reflected in Level 3.
102
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Embedded derivatives – funds withheld liability
The Company estimates the fair value of the embedded derivative based on the change in the fair value of the assets supporting the funds withheld liability under the coinsurance funds withheld agreement. This liability is included in Level 3.
Embedded derivatives – fixed index annuity contracts
Fair values of the Company’s embedded derivative component of the fixed index annuity policy liabilities are determined by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk-free interest rates adjusted for the nonperformance risk related to those liabilities. The projections of policy contract values are based on the Company’s best estimate assumptions for future policy growth and future policy decrements. The Company’s best estimate assumptions for future policy growth include assumptions for the expected index credit on the next policy anniversary date derived from the fair values of the underlying call options purchased to fund such index credits and the expected costs of call options the Company will purchase in the future to fund index credits beyond the next policy anniversary. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values. These liabilities are included in Level 3.
Assets and Liabilities Measured and Reported at Fair Value
The following table presents categories measured at fair value on a recurring basis:
| December 31, 2025 | ||||||||||||||||
| Fair Value Hierarchy Level | ||||||||||||||||
| Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
| (in thousands) | ||||||||||||||||
| Assets: |
||||||||||||||||
| Cash equivalents |
$ | 15,881 | 15,881 | $ | — | — | ||||||||||
| Fixed maturity investments: |
||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
287,519 | — | 287,519 | — | ||||||||||||
| Obligations of government-sponsored enterprises |
832,594 | — | 832,594 | — | ||||||||||||
103
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| Corporate |
24,433,693 | — | 3,447,823 | 20,985,870 | ||||||||||||
| Municipal obligations |
330,991 | — | 319,809 | 11,182 | ||||||||||||
| Commercial mortgage-backed |
153,355 | — | 152,433 | 922 | ||||||||||||
| Residential mortgage-backed |
11,772 | — | 11,772 | — | ||||||||||||
| Collateralized debt obligations |
4,437 | — | 4,437 | — | ||||||||||||
| Collateralized loan obligations |
8,561,709 | — | 5,830,641 | 2,731,068 | ||||||||||||
| Redeemable preferred stock |
45,973 | — | — | 45,973 | ||||||||||||
| Other asset backed |
5,342,280 | — | 558,675 | 4,783,605 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed maturity investments, available for sale, including pledged securities (1) |
40,004,323 | — | 11,445,703 | 28,558,620 | ||||||||||||
| Fixed maturity investments, trading: |
||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
5,024 | — | 5,024 | — | ||||||||||||
| Obligations of government-sponsored enterprises |
— | — | — | — | ||||||||||||
| Corporate |
46,830 | — | 46,830 | — | ||||||||||||
| Obligations of foreign governments |
— | — | — | — | ||||||||||||
| Municipal obligations |
2,135 | — | 2,135 | — | ||||||||||||
| Commercial mortgage-backed |
7,562 | — | 7,562 | — | ||||||||||||
| Residential mortgage-backed |
5,551 | — | 5,551 | — | ||||||||||||
| Collateralized debt obligations |
— | — | — | — | ||||||||||||
| Collateralized loan obligations |
5,266 | — | 5,266 | — | ||||||||||||
| Redeemable preferred stock |
— | — | — | — | ||||||||||||
| Other asset backed |
13,085 | — | 13,085 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed maturity, trading investments |
85,453 | — | 85,453 | — | ||||||||||||
| Equity securities: |
||||||||||||||||
| Consumer |
692,739 | 101,744 | 298,241 | 292,754 | ||||||||||||
| Mutual funds |
2,879 | 2,879 | — | — | ||||||||||||
| Preferred stocks |
721,447 | — | 80,508 | 640,939 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total equity securities, including pledged securities (1) |
1,417,065 | 104,623 | 378,749 | 933,693 | ||||||||||||
| Other invested assets |
249,629 | — | — | 249,629 | ||||||||||||
| Short-term investments |
320,751 | — | 173,373 | 147,378 | ||||||||||||
| Derivative assets: |
||||||||||||||||
| Call options |
1,414,615 | — | 1,414,615 | — | ||||||||||||
| Currency forwards and swaps |
61,514 | — | 61,514 | — | ||||||||||||
| Interest rate swaps and total return swaps |
136,721 | — | 136,721 | — | ||||||||||||
| Bond forwards |
2,758 | 2,758 | ||||||||||||||
| Futures |
178 | 178 | — | — | ||||||||||||
| Other derivatives |
14 | 2 | 12 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total derivative assets |
1,615,800 | 180 | 1,615,620 | — | ||||||||||||
| Market risk benefits |
5,983 | — | — | 5,983 | ||||||||||||
| Embedded derivatives: |
||||||||||||||||
| Reinsurance contracts |
1,689,988 | — | — | 1,689,988 | ||||||||||||
| Funds withheld receivable |
(403 | ) | — | — | (403 | ) | ||||||||||
| Separate account assets |
6,804,874 | 3,458,074 | — | 3,346,800 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets |
$ | 52,209,344 | $ | 3,578,758 | $ | 13,698,898 | $ | 34,931,688 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Liabilities: |
||||||||||||||||
| Derivative liabilities: |
||||||||||||||||
| Call options |
$ | 19,468 | $ | — | $ | 19,468 | $ | — | ||||||||
| Currency forwards and swaps |
153,103 | — | 153,103 | — | ||||||||||||
| Interest rate swaps, foreign currency swaps, and total return swaps |
23,494 | — | 17,371 | 6,123 | ||||||||||||
| Hedge accounting liability for MYGA product |
11,643 | — | — | 11,643 | ||||||||||||
| Futures |
3,893 | 3,893 | — | — | ||||||||||||
| Interest rate caps |
211 | — | 205 | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total derivative liabilities |
211,812 | 3,893 | 190,147 | 17,772 | ||||||||||||
| Market risk benefits |
3,319,550 | — | — | 3,319,550 | ||||||||||||
| Embedded derivatives: |
||||||||||||||||
| Funds withheld liability |
87,850 | — | — | 87,850 | ||||||||||||
| Reinsurance contracts |
421,727 | — | — | 421,727 | ||||||||||||
| Fixed index annuity contracts |
5,218,871 | — | — | 5,218,871 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities |
$ | 9,259,810 | $ | 3,893 | $ | 190,147 | $ | 9,065,770 | ||||||||
|
|
|
|
|
|
|
|
|
104
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| (1) | As of December 31, 2025, pledged securities fair values accounted for $59.7 million related to Fixed maturity investments, available for sale and $0.3 million related to Equity securities. |
| December 31, 2024 | ||||||||||||||||
| Fair Value Hierarchy Level | ||||||||||||||||
| Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
| (unaudited) | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Assets: |
||||||||||||||||
| Cash equivalents |
$ | 1,291,999 | $ | 1,291,999 | $ | — | $ | — | ||||||||
| Fixed maturity investments: |
||||||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
7,015 | — | 7,015 | — | ||||||||||||
| Obligations of government-sponsored enterprises |
659,472 | — | 659,472 | — | ||||||||||||
| Corporate |
23,018,030 | — | 2,742,492 | 20,275,538 | ||||||||||||
| Municipal obligations |
15,220 | — | 3,888 | 11,332 | ||||||||||||
| Commercial mortgage-backed |
43,561 | — | 43,312 | 249 | ||||||||||||
| Residential mortgage-backed |
21,170 | — | 21,170 | — | ||||||||||||
| Collateralized debt obligations |
5,111 | — | 5,111 | — | ||||||||||||
| Collateralized loan obligations |
11,045,266 | — | 7,630,322 | 3,414,944 | ||||||||||||
| Redeemable preferred stock |
27,861 | — | 27,861 | — | ||||||||||||
| Other asset backed |
2,070,134 | — | 542,650 | 1,527,484 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed maturity investments |
36,912,840 | — | 11,683,293 | 25,229,547 | ||||||||||||
| Fixed maturity investments: trading |
76,221 | — | 75,963 | 258 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed maturity trading investments |
76,221 | — | 75,963 | 258 | ||||||||||||
| Equity securities: |
||||||||||||||||
| Consumer |
340,981 | 76,861 | 228,177 | 35,943 | ||||||||||||
| Mutual funds |
5,115 | 5,115 | — | — | ||||||||||||
| Preferred stocks |
645,610 | — | 312,169 | 333,441 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total equity securities |
991,706 | 81,976 | 540,346 | 369,384 | ||||||||||||
| Other invested assets |
271,382 | — | — | 271,382 | ||||||||||||
| Short-term investments |
91,020 | — | 91,020 | — | ||||||||||||
| Derivative assets: |
||||||||||||||||
| Call options |
1,020,039 | — | 1,020,039 | — | ||||||||||||
| Currency forwards and swaps |
191,359 | — | 191,359 | — | ||||||||||||
| Interest rate swaps and total return swaps |
42,218 | 39,572 | 2,093 | 553 | ||||||||||||
| Futures |
325 | 325 | — | — | ||||||||||||
| Other derivatives |
6 | 4 | 2 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total derivative assets |
1,253,947 | 39,901 | 1,213,493 | 553 | ||||||||||||
| Market risk benefits |
5,532 | — | — | 5,532 | ||||||||||||
| Embedded derivatives: |
||||||||||||||||
| Reinsurance contracts |
1,240,395 | — | — | 1,240,395 | ||||||||||||
| Funds withheld receivable |
(5,532 | ) | — | — | (5,532 | ) | ||||||||||
| Separate account assets |
6,416,351 | 3,374,151 | — | 3,042,200 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets |
$ | 48,545,861 | $ | 4,788,027 | $ | 13,604,115 | $ | 30,153,719 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Liabilities: |
||||||||||||||||
| Derivative liabilities: |
||||||||||||||||
| Call options |
$ | 12,059 | $ | — | $ | 12,059 | $ | — | ||||||||
| Currency forwards and swaps |
64,403 | — | 64,403 | — | ||||||||||||
| Interest rate swaps and total return swaps |
45,218 | 17,377 | 27,589 | 252 | ||||||||||||
105
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| Hedge accounting liability for MYGA product |
(47,236 | ) | — | — | (47,236 | ) | ||||||||||
| Futures |
6,915 | 6,915 | — | — | ||||||||||||
| Interest rate caps |
2,470 | — | 2,470 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total derivative liabilities |
83,829 | 24,292 | 106,521 | (46,984 | ) | |||||||||||
| Market risk benefits |
3,022,203 | — | — | 3,022,203 | ||||||||||||
| Embedded derivatives: |
||||||||||||||||
| Funds withheld liability |
(23,608 | ) | — | — | (23,608 | ) | ||||||||||
| Reinsurance contracts |
295,764 | — | — | 295,764 | ||||||||||||
| Fixed index annuity contracts |
3,856,761 | — | — | 3,856,761 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities |
$ | 7,234,949 | $ | 24,292 | $ | 106,521 | $ | 7,104,136 | ||||||||
|
|
|
|
|
|
|
|
|
106
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Changes in Level 3 Fair Value Measurements
The detail of the Level 3 purchases and issuances was as follows for the year ended December 31:
| 2025 | ||||||||||||
| Purchases | Issuances | Total | ||||||||||
| (in thousands) | ||||||||||||
| Assets: |
||||||||||||
| Fixed maturity investments, available for sale: |
||||||||||||
| Corporate |
$ | 8,410,533 | $ | 323,220 | $ | 8,733,753 | ||||||
| Municipal obligations |
2,598 | — | 2,598 | |||||||||
| Collateralized loan obligations |
665,232 | — | 665,232 | |||||||||
| Other asset backed |
4,585,104 | 270 | 4,585,374 | |||||||||
| Redeemable preferred stock |
35,283 | — | 35,283 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total fixed maturity investments, available for sale, including pledged securities |
13,698,750 | 323,490 | 14,022,240 | |||||||||
| Equity securities: |
||||||||||||
| Consumer |
556,753 | — | 556,753 | |||||||||
| Preferred stocks |
134,552 | — | 134,552 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total equity securities, including pledged securities |
691,305 | — | 691,305 | |||||||||
| Short-term investments |
947,364 | — | 947,364 | |||||||||
| Other invested assets |
64,598 | — | 64,598 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
$ | 15,402,017 | $ | 323,490 | $ | 15,725,507 | ||||||
|
|
|
|
|
|
|
|||||||
| Liabilities: |
||||||||||||
| Derivatives and embedded derivatives: |
||||||||||||
| Reinsurance contracts |
— | 281,418 | 281,418 | |||||||||
| Fixed index annuity contracts |
— | 910,968 | 910,968 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
$ | — | $ | 1,192,386 | $ | 1,192,386 | ||||||
|
|
|
|
|
|
|
|||||||
107
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| 2024 | ||||||||||||
| Purchases | Issuances | Total | ||||||||||
| (in thousands) | ||||||||||||
| Assets: |
||||||||||||
| Fixed maturity investments: |
||||||||||||
| Corporate |
$ | 10,587,181 | $ | 410,986 | $ | 10,998,167 | ||||||
| Municipal obligations |
250 | — | 250 | |||||||||
| Collateralized loan obligations |
490,734 | — | 490,734 | |||||||||
| Other asset backed |
47,395 | 5,150 | 52,545 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total fixed maturity investments |
11,125,560 | 416,136 | 11,541,696 | |||||||||
| Equity securities: |
||||||||||||
| Consumer |
27,602 | — | 27,602 | |||||||||
| Preferred stock |
50,000 | — | 50,000 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total equity securities |
77,602 | — | 77,602 | |||||||||
| Other invested assets |
156,273 | — | 156,273 | |||||||||
| Short-term investments |
4,469 | — | 4,469 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
$ | 11,363,904 | $ | 416,136 | $ | 11,780,040 | ||||||
|
|
|
|
|
|
|
|||||||
| Liabilities: |
||||||||||||
| Derivatives and embedded derivatives: |
||||||||||||
| Fixed index annuity contracts |
$ | — | $ | 219,727 | $ | 219,727 | ||||||
| Reinsurance derivative liability |
— | 914,999 | 914,999 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
$ | — | $ | 1,134,726 | $ | 1,134,726 | ||||||
|
|
|
|
|
|
|
|||||||
108
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Transfers
Transfers into and out of Level 3 of assets and liabilities measured at fair value was as follows for the year ended December 31:
| 2025 | ||||||||
| Transfers out of Level 2 into Level 3 |
Transfers out of Level 3 into Level 2 |
|||||||
| (in thousands) | ||||||||
| Assets: |
||||||||
| Fixed maturity investments, available for sale: |
||||||||
| Corporate |
$ | 348,651 | $ | (1,217 | ) | |||
| Commercial mortgage-backed |
650 | — | ||||||
| Collateralized loan obligations |
728,540 | — | ||||||
| Other asset backed |
118,413 | (1,783 | ) | |||||
| Redeemable preferred stock |
27,862 | — | ||||||
|
|
|
|
|
|||||
| Total fixed maturity investments, available for sale, including pledged securities |
1,224,116 | (3,000 | ) | |||||
| Equity securities: |
||||||||
| Consumer |
2 | — | ||||||
| Preferred stocks |
200,709 | — | ||||||
|
|
|
|
|
|||||
| Total equity securities, including pledged securities |
200,711 | — | ||||||
|
|
|
|
|
|||||
| Total asset transfers |
$ | 1,424,827 | $ | (3,000 | ) | |||
|
|
|
|
|
|||||
109
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Transfers into and out of Level 3 of assets and liabilities measured at fair value for the year ended December 31, 2024 are as follows:
| 2024 | ||||||||
| Transfers out of Level 2 into Level 3 |
Transfers out of Level 3 into Level 2 |
|||||||
| (in thousands) | ||||||||
| Assets: |
||||||||
| Fixed maturity investments: |
||||||||
| Corporate |
$ | 710,889 | $ | — | ||||
| Collateralized loan obligations |
32,680 | — | ||||||
|
|
|
|
|
|||||
| Total fixed maturity investments |
$ | 743,569 | $ | — | ||||
|
|
|
|
|
|||||
| Equity securities: |
||||||||
| Preferred stock |
175,839 | (195,769 | ) | |||||
|
|
|
|
|
|||||
| Total equity securities |
$ | 175,839 | $ | (195,769 | ) | |||
|
|
|
|
|
|||||
| Other invested assets |
— | (97,822 | ) | |||||
|
|
|
|
|
|||||
| Total assets |
$ | 919,408 | $ | (293,591 | ) | |||
|
|
|
|
|
|||||
The majority of the assets transferred into Level 3 during 2025 and 2024 was due to the inability to obtain a price from a recognized third party pricing vendor or due to changes in the observability of inputs or valuation techniques. The majority of assets transferred out of Level 3 during 2025 and 2024 was due to the ability to obtain a price from a recognized third party pricing vendor or due to changes in the observability of inputs or valuation techniques.
Quantitative Information about Level 3 Fair Value Measurements
The following table provides quantitative information about the significant unobservable inputs used for fair value measurements categorized within Level 3, excluding assets and liabilities for which significant unobservable inputs primarily consist of those valued using broker quotes.
| As of December 31, 2025 | ||||||||||||||
| Assets / Liabilities Measured at Fair Value |
Valuation Technique(s) | Unobservable Input Description | Input/Range of Inputs [Weighted-Average](4) | |||||||||||
| (in thousands) | ||||||||||||||
| Assets: |
||||||||||||||
| Fixed maturity investments: |
||||||||||||||
| Corporate |
$ | 16,730,869 | Discount Model | Credit Spread | 0 - 2,408 [268] bps | |||||||||
| 739,231 | Discount Model | Credit Spread, discount rate | 333 - 642 [424] bps, 9% - 19% [11%] | |||||||||||
110
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| 63,668 | Underlying Pricing Model, waterfall model |
Market Value of Underlying Investments, CFs |
90.5; 449.3 | |||||||
| 4,465 | Spread Duration | Credit Spread, recovery rate | 345 - 345 [345] bps | |||||||
| 205,561 | Black Scholes | Credit Spread, Volatility, Stock Price | 1,547.8, 25.9, 0 | |||||||
| 13,343 | Discounted Cash Flow | Discount Rate | 5.4% - 10.1% [10.1%] | |||||||
| Collateralized loan obligations |
2,026,282 | Discount Model | Credit Spread | 141 - 1035 [250] bps | ||||||
| 52,646 | Residual Equity | Residual Equity | 2,723 - 20,787,313 [17,131,483] | |||||||
| Other asset backed |
916,612 | Discount Model | Credit Spread | 0 - 479 [28] bps | ||||||
| 395,217 | Discount Model | Discount Margin | 162 - 214 [184] bps | |||||||
| 28,400 | Discount Model | Discount Rate | 4.37% | |||||||
| 19,989 | Spread Duration | Credit Spread | 118 - 118 [118] bps | |||||||
| 48,338 | Residual Equity and DCF | Residual Equity, Discount Rate | 50,334,352.8, 0.1 | |||||||
|
|
|
|||||||||
| Total fixed maturity investments |
21,244,621 | |||||||||
| Equity securities: |
||||||||||
| Equity securities - Financial |
25,178 | Market Comparables | Price to Adjusted Fund From Operations Multiple, Cap Rate Method |
13.62x, 5.8% | ||||||
| 12,281 | Cost Valuation | Cost spent to date, principal balance | 362,487,563.77 | |||||||
| 15,057 | Discount Model | Credit Spread | 2,493 - 3,913 [3,188] bps | |||||||
| 68,657 | Market Comp | P/B ratio | .765x | |||||||
|
|
|
|||||||||
| Total equity securities |
121,173 | |||||||||
| Funds withheld receivable |
(403 | ) | See Note (1) | |||||||
| Embedded derivatives - reinsurance contracts |
1,689,988 | See FIA contracts below | ||||||||
| Market risk benefits |
5,983 | See Market risk benefits below |
||||||||
| Separate account assets |
3,346,800 | Revenue Multiples | Projected Revenues | |||||||
| See Note (3) | ||||||||||
|
|
|
|||||||||
| Total assets |
$ | 26,408,162 | See Note (2) | |||||||
|
|
|
|||||||||
| Liabilities: |
||||||||||
| Derivatives and embedded derivatives: |
||||||||||
| Interest rate swaps and total return swaps |
$ | 6,123 | See Note (4) | |||||||
| Interest rate caps |
6 | See Note (4) | ||||||||
| Market risk benefits |
3,319,550 | Stochastic Discounted Cash Flow |
Own credit spread | 1.57% | ||||||
| Discount rate risk margin | 5% | |||||||||
| Hedge accounting liability for |
||||||||||
| MYGA product |
11,643 | See Note (1) | ||||||||
| Funds withheld liability |
87,850 | See Note (1) | ||||||||
| Reinsurance contracts |
421,727 | Expected value of future index credits |
||||||||
| Fixed index annuity contracts |
5,218,871 | Discounted Cash Flow | Own credit spread | 1.57% | ||||||
| Risk margin | 0.06% - 0.30% | |||||||||
|
|
|
|||||||||
| Total liabilities |
$ | 9,065,770 | ||||||||
|
|
|
111
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
| As of December 31, 2024 | ||||||||||||||||
| Assets / Liabilities Measured at Fair Value |
Valuation Technique(s) | Unobservable Input Description | Input/Range of Inputs [Weighted-Average](4) |
|||||||||||||
| (in thousands) | ||||||||||||||||
| Assets: |
||||||||||||||||
| Fixed maturity investments: |
||||||||||||||||
| Corporate |
$ | 14,835,319 | Discount Model | Credit Spread | 0 - 2,120.2 [294.5] bps | |||||||||||
| 66,563 | Underlying Pricing Model, Waterfall Model | |
Market Value of Underlying Investments, CFs |
|
||||||||||||
| 688,867 | Spread Duration | Credit Spread | 0 - 1,164.5 [432.8] bps | |||||||||||||
| 167,503 | Black Scholes | Credit Spread, Volatility, Stock Price | ||||||||||||||
| 73,998 | Discount Model | Discount Rate | 6.3% - 11.4% | |||||||||||||
| Collateralized loan obligations |
3,298,407 | Discount Model | Credit Spread | 152.0 - 1,200.0 (250.9) bps | ||||||||||||
| 63,667 | Residual Equity | Residual Equity | 28,005,814.16 | |||||||||||||
| Other asset backed |
911,107 | Discount Model | Credit Spread | 0 - 517.0 (163.9) bps | ||||||||||||
| 28,184 | Discount Model | Discount Rate | 4.68% | |||||||||||||
| 24,022 | Underlying Pricing Model | |
Market Value of Underlying Investments, CFs |
|
||||||||||||
| 19,979 | Spread Duration | Credit Spread | 113 bps | |||||||||||||
|
|
|
|||||||||||||||
| Total fixed maturity investments |
20,177,616 | |||||||||||||||
| Equity securities: |
||||||||||||||||
| Equity securities - Financial |
25,472 | Market Comparables | |
Price/Adjusted Funds from Operations Multiple and Cap Rate Method |
|
16.35x 5.2% | ||||||||||
| 5,678 | Black Scholes | Volatility | 244.00 | |||||||||||||
| Preferred stock |
15,059 | Discount Model | Credit Spread | 2,342.9-3,295.9 [2,749.5] bps | ||||||||||||
| 72,879 | Market Comparables | Price, Market Cap, P/B ratio | .81x | |||||||||||||
|
|
|
|||||||||||||||
| Total equity securities |
119,088 | |||||||||||||||
| Interest rate swaps and total return swaps |
553 | See Note (4) | ||||||||||||||
| Funds withheld receivable |
(5,532 | ) | See Note (1) | |||||||||||||
| Embedded derivatives—reinsurance contracts |
1,241,785 | See FIA contracts below | ||||||||||||||
| Market risk benefits |
5,532 | See Market risk benefits below | ||||||||||||||
| Separate account assets |
3,042,200 | Revenue Multiples | Projected Revenues | |||||||||||||
| See Note (3) | ||||||||||||||||
|
|
|
|||||||||||||||
| Total assets |
$ | 24,581,242 | See Note (2) | |||||||||||||
|
|
|
|||||||||||||||
| Liabilities: |
||||||||||||||||
| Market risk benefits |
$ | 3,022,203 | Stochastic Discounted Cash Flow | Own credit spread | 1.4% | |||||||||||
| Discount rate risk margin | 5% | |||||||||||||||
| Embedded derivatives: |
||||||||||||||||
| Interest rate swaps and total return swaps |
252 | See Note (4) | ||||||||||||||
| Hedge accounting MYGA products |
(47,236 | ) | See Note (1) | |||||||||||||
| Funds withheld liability |
(23,608 | ) | See (1) below | |||||||||||||
| Reinsurance contracts |
295,764 | Expected value of future index credits | ||||||||||||||
| Fixed index annuity contracts |
3,856,761 | Discounted Cash Flow | Own credit spread | 1.4% | ||||||||||||
| Risk margin | 0.06% - 0.30% | |||||||||||||||
|
|
|
|||||||||||||||
| Total liabilities |
$ | 7,104,136 | ||||||||||||||
|
|
|
|||||||||||||||
| (1) | Equal to the net unrealized gains or losses on the underlying assets held in trust to support the funds withheld liability. |
| (2) | The tables above exclude certain securities for which the fair value of $8,523.5 million and $5,573.9 million as of December 31, 2025 and 2024, respectively, was based on non-binding broker quotes. |
| (3) | Separate account investments in partnerships for which the fair value as of December 31, 2025 and 2024 was determined through a third party valuation of the fair value of the underlying investments. |
| (4) | Unobservable inputs were weighted by the relative fair value of the instruments. |
112
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
13. Fair Value Measurements (continued)
Market comparable discount rates are used as the base rate in the discounted cash flows used to determine the fair value of certain assets. Increases or decreases in the credit spreads on the comparable assets could cause the fair value of assets to significantly decrease or increase, respectively. Additionally, the Company may adjust the base discount rate or the modeled price by applying an illiquidity premium given the highly structured nature of certain assets. Increases or decreases in this illiquidity premium could cause significant decreases or increases, respectively, in the fair value of the asset.
Increases or decreases in market volatilities could cause significant increases or decreases, respectively, in the fair value of market risk benefits and fixed index annuity contract embedded derivative. Long duration interest rates are used as the mean return when projecting the growth in the value of associated account value. The amount of claims will increase if account value is not sufficient to cover guaranteed withdrawals.
Increases or decreases in risk free rates could cause the fair value of market risk benefits and fixed index annuity contract embedded derivatives to significantly decrease or increase, respectively. Increases or decreases in the Company’s credit risk, which impacts the rates used to discount future cash flows, could significantly decrease or increase, respectively, the fair value of market risk benefits and embedded derivatives. All of these changes in fair value would impact Net income, except the change in fair value of market risk benefits related to credit risk which goes through Other comprehensive income.
Increases or decreases in market volatilities of the underlying assets supporting the funds withheld liability could cause significant increases or decreases, respectively, in the fair value of the embedded derivatives.
113
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
14. Commitments and Contingencies
In connection with the Company’s investments in certain limited partnerships, the Company committed to invest additional capital of $470.7 million, of which $120.8 million was with related parties, at December 31, 2025, as required by the general partner compared to $493.9 million and $7.9 million at December 31, 2024. The Company had committed up to $10,070.6 million and $3,934.9 million in unfunded bridge loans, unfunded revolvers, and other private investments, of which $3,590.5 million and $1,762.0 million is with related parties or securitizations in which related parties act as collateral managers, as of December 31, 2025 and December 31, 2024 respectively. The portion of the total unfunded commitments that are considered to be on-demand funding obligations not controlled by the Company or its affiliated parties was $5,668.3 million as of December 31, 2025. As per the Company’s Liquidity Guidelines, the Company maintains sufficient liquidity capacity to fund the segment of the total unfunded commitments that are considered to be on-demand funding obligations not controlled by the Company or its affiliated parties.
Other legal and regulatory matters: SBLIC is a defendant in a putative class action, Ella Clinton, et al., v. Security Benefit Life Insurance Company, initially filed in the United States District Court, Southern District of Florida, on November 20, 2019. A First Amended Class Action Complaint (“FAC”) that includes additional named plaintiffs and causes of action was filed on January 21, 2020. The action was transferred to the United States District Court, District of Kansas. The allegations of the FAC arise out of the marketing and sale of SBLIC’s leading FIA products at the time. In their FAC, Plaintiffs assert claims for violation of the federal Racketeer Influenced and Corrupt Organizations Act, violations of California’s, Illinois’, and Arizona’s respective unfair competition, consumer fraud, and/or deceptive business practices acts, and common law fraud under the laws of Florida, California, Illinois, and Arizona. SBLIC’s motion to dismiss was granted by the District Court on February 12, 2021, but the dismissal was reversed by the United States Court of Appeals for the Tenth Circuit on March 28, 2023 in a split decision, and SBLIC’s request for a rehearing en banc was denied. The Tenth Circuit’s decision to reverse and remand the case was not based on the merits of any issue; on the contrary, the applicable Federal Rules of Civil Procedure required the Court to assume the truth of Plaintiffs’ allegations and to view the facts in a light most favorable to Plaintiffs. The issues will be decided on an evidentiary record established at the District Court level. On November 20, 2023, SBLIC filed its Answer and Affirmative Defenses to the FAC, and the parties thereafter commenced discovery.
114
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
14. Commitments and Contingencies (continued)
On June 13, 2025, the parties substantially completed discovery, and Plaintiffs filed their Motion for Class Certification. On September 29, 2025, SBLIC filed its Opposition to Plaintiffs’ Motion for Class Certification and its motions to exclude Plaintiffs’ experts’ opinions. On December 15, 2025, Plaintiffs filed a reply in support of their Motion for Class Certification, as well as Oppositions to SBLIC’s motions to exclude Plaintiffs’ experts’ opinions. SBLIC filed replies in support of its motions to exclude, along with motions to strike and exclude Plaintiffs’ rebuttal expert declarations and a Motion for Leave to file a sur-reply in opposition to class certification with a proposed sur-reply attached, on February 13, 2026. On March 6, 2026, Plaintiffs filed their Opposition to SBLIC’s Motion for Leave to file a sur-reply. SBLIC filed a reply in support of its Motion for Leave to file a sur-reply on March 13, 2026. Briefing on all motions related to class certification and class certification experts is now complete. A date has not yet been set for a hearing on the Motion for Class Certification or SBLIC’s motions to exclude Plaintiffs’ experts’ opinions. Although potential liability is reasonably possible for SBLIC from this lawsuit, no reasonable estimate can be made at this time regarding the amount or range of any possible loss that may result. SBLIC believes that it has substantial defenses to the claims alleged and intends to continue to defend itself vigorously in the lawsuit.
In addition, the Company is periodically party to legal and arbitral proceedings and subject to complaints and the like, and is periodically examined by its regulators and may discuss certain subjects with its regulators that come up during such examinations or otherwise. Management currently does not believe that any of the foregoing matters in this paragraph will, alone or collectively, materially adversely affect the Company’s results of operations or financial condition. In addition, the Company is subject to extensive regulation by, among others, governmental authorities and the NAIC, and it is subject to the effects of periodic changes in laws, regulations, and other standards that apply to it.
115
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
14. Commitments and Contingencies (continued)
Line of credit with FHLB
At December 31, 2025, the Company has access to a $575.4 million line of revolving credit facility from the Federal Home Loan Bank of Topeka (FHLB). Overnight borrowings in connection with this line of credit bear interest at 0.25% over the Federal Funds rate (3.64% at December 31, 2025). The Company had no borrowings under this line of credit at December 31, 2025 and 2024. The amount of the line of credit is determined by the fair market value of the Company’s available collateral held by FHLB, primarily mortgage-backed securities and commercial mortgage loans, not already pledged as collateral under existing contracts as of December 31, 2025.
Surplus notes
The Company has outstanding surplus notes with a carrying value of $112.0 million and $113.2 million at December 31, 2025 and 2024, respectively, issued by SBLIC. The surplus notes consist of $100.0 million of 7.45% notes issued in October 2003 and maturing on October 1, 2033. The surplus notes were issued pursuant to Rule 144A under the Securities Act of 1933. The surplus notes have repayment conditions and restrictions, whereby each payment of interest or principal on the surplus notes may be made only with the prior approval of the Commissioner of the Kansas Department of Insurance (“Kansas Commissioner”) and only out of SBLIC surplus funds that the Kansas Commissioner determines to be available for such payment under the Kansas Insurance Code.
Future principal payments
At December 31, 2025, future principal payments for the years ending December 31 are as follows:
116
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
15. Debt (continued)
| Surplus Notes |
||||
| (in thousands) | ||||
| 2026 |
$ | — | ||
| 2027 |
— | |||
| 2028 |
— | |||
| 2029 |
— | |||
| 2030 |
— | |||
| Thereafter |
100,000 | |||
|
|
|
|||
| Total amount of future principal payments |
$ | 100,000 | ||
|
|
|
|||
Interest expense as presented in the Consolidated Statements of Operations consisted of the following for the years ended:
| Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Debt/notes payable: |
||||||||||||
| Surplus note interest |
$ | 6,258 | $ | 6,321 | $ | 6,381 | ||||||
| Debt from consolidated VIE interest |
11,100 | 103,459 | 98,592 | |||||||||
| Note payable - SAILES 2, LLC interest |
— | 52 | 14 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total debt/notes payable interest |
17,358 | 109,832 | 104,987 | |||||||||
| Repurchase agreement interest |
23,458 | 58,768 | 23,990 | |||||||||
| Other interest |
41,321 | 43,425 | 29,191 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total |
$ | 82,137 | $ | 212,025 | $ | 158,168 | ||||||
|
|
|
|
|
|
|
|||||||
16. Related-Party Transactions
There are numerous transactions between the Company and entities related to the Company. Following are those the Company considers material (0.5% of total assets) that are not otherwise discussed (see Notes 1, 3, and 10). Transactions that are deemed to be immaterial (less than 0.5% of total assets) are not disclosed herein.
117
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
16. Related-Party Transactions (continued)
As of December 31, 2025 and 2024, the Company had investments in collateral loans of $13.8 billion and $12.6 billion, respectively, issued by related parties. These investments are included in Fixed maturities, available for sale on the Consolidated Balance Sheets, and are fully secured through the assets of each borrower. As of December 31, 2025 and 2024, $11.3 billion and $10.0 billion, respectively, of these loans were subject to cross-collateralization agreements and a separate master guaranty. Through the cross-collateralization agreements, the Company has the ability to exercise remedies against the assets of any related borrower to satisfy a loan in default. Under the master guaranty, collateral must be retained by the related party borrowers and certain of their parent entities, providing additional credit enhancement to the Company. No individual issuers were above 0.5% of assets threshold.
As of December 31, 2025 and 2024, the Company had the following investments in notes receivables with interest rates ranging from 4.8% to 8.5% and maturity dates ranging from February 2026 through December 2026. These investments are included in Notes receivable from related parties on the Consolidated Balance Sheets and are typically fully collateralized by assets of the debtor:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Mine Creek, LLC |
$ | 1,125,000 | $ | — | ||||
| Winward Portfolio Trust, LLC |
797,000 | — | ||||||
| Holliday Park, LLC |
760,000 | 565,000 | ||||||
| Auburndale, LLC |
647,000 | 402,000 | ||||||
| Chain Bridge Opportunistic Funding Holdings, LLC |
567,000 | 119,000 | ||||||
| Nicodemus Place, LLC |
494,000 | 347,000 | ||||||
118
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
16. Related-Party Transactions (continued)
As of December 31, 2025 and 2024, the Company had investments in commercial and residential mortgage loans with related parties in the amount of $2,836.8 million and $2,234.5 million, respectively. The Company had the following individually material investments in commercial and residential mortgage loans:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| OBH HoldCo |
$ | 1,745,258 | $ | 1,579,899 | ||||
As of December 31, 2025 and 2024, the Company had investments in joint ventures and partnerships of $1,266.0 million and $1,138.1 million, respectively, accounted for under the equity method pursuant to ASC 970-323-25-6. These equity method investments are considered to be with related parties.
SBL Holdings, Inc. (SBLH), the Company’s immediate parent, acquired an equity method investment in SkyRidge Cayman Holdings LLC, which is the ultimate parent company of SkyRidge Re Reinsurers (see Note 5). SBLIC entered into coinsurance with funds withheld reinsurance agreements to cede certain fixed annuity and fixed index annuity liabilities to the SkyRidge Re Reinsurers (see Note 10). SBLIC also entered into investment management agreements with the SkyRidge Re Reinsurers to manage their investments. As a result of these relationships, the SkyRidge Re Reinsurers are considered related parties for purposes of GAAP.
119
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
16. Related-Party Transactions (continued)
As of December 31, 2025 and 2024, the Company had total investments in securitizations in which related parties act as one or more of the collateral managers or sub-collateral managers of $3,111.2 million and $4,565.5 million, respectively. The repayment of these investments is provided by unrelated party assets and the Company does not have recourse to the related collateral manager or in the case of non-performance on the unrelated assets. These investments are included in Fixed maturities, available for sale and Short-term investments on the Consolidated Balance Sheets, aggregated at the issuer level. The Company had the following individually material investments in securitizations in which related parties act as on or more of the collateral managers or sub-collateral managers:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Binney Park Capital LLC |
$ | 537,184 | $ | 525,280 | ||||
| Shawnee 2025-1 LLC |
450,750 | 91,000 | ||||||
| Cedar Crest 2022-1, LLC |
425,307 | 745,620 | ||||||
| Cedar Crest 2021-2, LLC |
220,650 | 501,849 | ||||||
| Gage Park, LLC |
217,493 | 388,547 | ||||||
| Shawnee 2022-2 LLC |
196,962 | 455,188 | ||||||
| Cedar Crest 2021-1, LLC |
132,106 | 390,801 | ||||||
120
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
16. Related-Party Transactions (continued)
As of December 31, 2025 and 2024, the Company had total investments in other related parties of $3,159.9 million and $3,720.8 million, respectively. These investments are included in Fixed maturity investments available for sale, Equity securities at fair value and Short-term investments on the Consolidated Balance Sheets. The Company had the following individually material investments in other related parties:
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| (in thousands) | ||||||||
| Crawford Park Capital, LLC |
$ | 682,000 | $ | — | ||||
| American Media Productions, LLC |
371,503 | 349,911 | ||||||
| Cain Re LLC |
266,263 | 259,173 | ||||||
| Banner Creek Bridge, LLC |
— | 684,000 | ||||||
| Laisah, LLC |
— | 429,579 | ||||||
Pursuant to an agreement effective January 1, 2017 (as amended effective November 1, 2020), the Company paid $165.0 million, $152.3 million, and $140.1 million for the years ended December 31, 2025, 2024 and 2023, respectively, to Eldridge Business Services, LLC for providing investment services and business development services related to investment strategy, asset origination, developing new and differentiated products, enhancing existing or developing new marketing and distribution strategies, and assisting in capital planning and rating agency support.
The Company has a portfolio of collateral loan obligations (“CLOs”) it owns, which portfolio is managed by Eldridge Structured Credit Advisors, LLC (previously, Panagram Structured Asset Management, LLC). The Company also invests in warehouses for CLOs and loan and mezzanine investment funds managed by related parties. The manager of the CLO is entitled to senior, subordinated and incentive management fees payable by the CLO issuer; in some cases, the manager of the warehouse entity is entitled to management fees payable by the warehouse entity and the manager of the fund is entitled to fees. The Company is not directly liable for such fees,
121
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
16. Related-Party Transactions (continued)
but, insofar as the Company directly or indirectly owns any portion of the most subordinate or residual tranche of a CLO or a warehouse entity or investment in a fund, the Company may be considered to bear the portion of such fees indirectly. The aggregate of such portions of such fees borne by the Company indirectly for periods in which any such manager was a related party were $0.7 million, $0.5 million, and $7.2 million for the years ended December 31, 2025, 2024 and 2023, respectively.
The Company paid fees of $247.1 million, $241.5 million and $223.9 million for the years ended December 31, 2025, 2024 and 2023, respectively, to SBBS for providing management and administrative services.
The Company received $0.0 million, $0.0 million, and $435.0 million in capital contributions from SBLH during 2025, 2024, and 2023 respectively. The Company paid $642.2 million, $855.0 million, and $350.0 million in dividends to SBLH during 2025 and 2024, and 2023, respectively.
The Company has noncontrolling interest of $92.1 million as a result of an investment transaction which consolidates within the Company with a minority interest held by EWS.
122
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
17. Statutory Financial Information and Regulatory Net Capital Requirements
The Company’s statutory-basis financial statements are prepared on the basis of accounting practices prescribed or permitted by the Kansas Department of Insurance and the Vermont Department of Financial Regulation, as applicable. Kansas and Vermont have adopted the National Association of Insurance Commissioners’ accounting practices and procedures manual of statutory accounting practices (“NAIC SAP”) as the basis of its statutory accounting practices. In addition, the Kansas Commissioner and the Vermont Commissioner have the right to prescribe or permit other specific practices that may deviate from NAIC SAP. Permitted statutory accounting practices encompass all accounting practices that are not prescribed; such practices may differ from state to state, may differ from company to company within a state, and may change in the future.
Effective July 1, 2019, the State of Kansas adopted a statute for eligible derivative assets that differ from NAIC SAP which allows SBLIC, to the extent the hedging program is and continues to be economically effective, to report the eligible derivative assets at amortized cost. Eligible derivative assets consist of call and put options used to hedge the fixed index annuity index credits. In addition, under NAIC SAP, the corresponding reserve liabilities that are hedged by the call and put options are calculated under Actuarial Guideline 35, whereas the statute allows the reserves to assume the market value of the eligible derivative assets associated with the current interest crediting periods to be zero. At the conclusion of each interest crediting period, interest credited is reflected in reserves as realized. In addition, effective December 31, 2016, the Kansas Commissioner granted SBLIC approval of a permitted practice to reset unassigned surplus to zero in accordance with SSAP No. 72—Surplus and Quasi-Reorganizations.
123
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
17. Statutory Financial Information and Regulatory Net Capital Requirements (continued)
The following table presents the impact of SBLIC’s permitted and prescribed practices as of December 31:
| 2025 | 2024 | 2023 | ||||||||||
| (in thousands) | ||||||||||||
| Net income |
$ | 110,425 | $ | 245,834 | $ | 298,155 | ||||||
| Capital and surplus |
134,059 | 289,562 | 140,255 | |||||||||
Redundant statutory reserves relating to GLWB benefits on fixed index annuity contracts were ceded by SBLIC to SARC, an SBLIC subsidiary, in the amount of $546.4 million and $556.8 million as of December 31, 2025 and 2024, respectively. The assumed reserves on SARC were supported by an excess of loss receivable asset permitted by the Vermont Department of Financial Regulation which increased statutory capital and surplus for SARC by $457.3 million and $513.7 million as of December 31, 2025 and 2024, respectively. The permitted practice had no impact on SARC’s statutory net income.
SBLIC total adjusted capital, including surplus notes (see Note 15), was $8,203.8 million and $7,217.9 million at December 31, 2025 and 2024, respectively. Statutory net income of the insurance operations was $1,015.1 million, $1,181.8 million, and $1,202.5 million for the years ended December 31, 2025, 2024, and 2023, respectively.
Life insurance companies are subject to certain risk-based capital (“RBC”) requirements as specified by state law. The NAIC SAP has a standard formula for calculating RBC based on the risk factors relating to an insurance company’s capital and surplus, including asset risk, credit risk, underwriting risk, and business risk. State laws specify regulatory actions if any insurance company’s adjusted capital falls below certain levels, including the company action-level RBC and the authorized control-level RBC.
124
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
17. Statutory Financial Information and Regulatory Net Capital Requirements (continued)
The Company may not, without notice to the Kansas Commissioner and (A) the expiration of 30 days without disapproval by the Kansas Commissioner or (B) the Kansas Commissioner’s earlier approval, pay a dividend or distribution of cash or other property whose fair market value together with that of other dividends or distributions made within the preceding 12 months exceeds the greater of (1) 10% of its surplus as regards to policyholders as of the preceding December 31 or (2) the net gain from operations, not including realized capital gains, for the 12-month period ending on the preceding December 31. Any dividends paid must be paid from unassigned surplus.
SD is subject to the SEC Uniform Net Capital Rule (Rule 15c3-1 under the Securities Exchange Act of 1934). SD computes its net capital requirements under the basic method, which requires the maintenance of minimum net capital (greater of $25,000 or 6 2/3% of aggregated indebtedness) and requires that the ratio of aggregate indebtedness to net capital, both as defined, shall not exceed 15 to 1. Advances to related parties, dividend payments, and other equity withdrawals are subject to certain notification and other provisions of the SEC Uniform Net Capital Rule or other regulatory bodies.
At December 31, 2025, SD had net capital of $7.4 million, which was $7.0 million in excess of its required net capital of $0.4 million. SD claims exemption from Rule 15c3-3, which requires a reserve with respect to customer funds, pursuant to Paragraph (k)(2)(i) thereof. SD’s ratio of aggregate indebtedness to net capital was 0.77 to 1 at December 31, 2025.
18. Subsequent Events
Subsequent events have been evaluated through April 24, 2026, which is the date the financial statements were issued.
125
Security Benefit Life Insurance Company and Subsidiaries
Notes to Consolidated Financial Statements (continued)
18. Subsequent Events (continued)
Effective January 19, 2026, SBLIC, and Eldridge Credit Advisers, LLC (“ECA”) entered into an investment management agreement (the “ECA IMA”). ECA is a subsidiary of Eldridge Capital Management, LLC (“ECM”), which is a subsidiary of Eldridge, LLC, our indirect parent. Under the ECA IMA, ECA became the overall investment adviser to SBLIC with investment authority in various investment types and the ability to engage subadvisers. Personnel responsible for the Company’s investments were transferred to ECM or subsidiaries of ECM, with the exception of, among others, certain investment operations personnel. The transferred personnel will perform substantially the same functions at ECM, ECA or other subsidiaries of ECM as they did previously at the Company, subject to the oversight of, as applicable, the Board of Directors, its Investment Committee, and the newly established Conflicts Committee, the members of which include two independent advisory directors of SBLH.
In February 2026, the Company received a contribution of $600.0 million from SBLH.
The Company paid SBLH a $40.0 million ordinary cash dividend on March 31, 2026.
The Company declared a $170 million ordinary cash dividend on April 13, 2026 to be paid to SBLH in May 2026.
126
Exhibits and Financial Statement Schedules
Security Benefit Life Insurance Company and Subsidiaries
Exhibits and Financial Statement Schedules
Years Ended December 31, 2025, 2024 and 2023
Contents
| 129 | ||||
| Exhibits and Financial Statement Schedules |
||||
| 130 | ||||
| 131 | ||||
| Schedule IV - Reinsurance for the year ended December 31, 2025, 2024 and 2023 |
132 | |||
Report of Independent Auditors
The Board of Directors
Security Benefit Life Insurance Company
We have audited the consolidated financial statements of Security Benefit Life Insurance Company and Subsidiaries (the Company) as of December 31, 2025 and 2024, and for each of the three years in the period ended December 31, 2025, and have issued our report thereon dated April 24, 2026 (included elsewhere in this Registration Statement). Our audits of the consolidated financial statements included the financial statement schedules listed in Item 24(a)(2) of this Registration Statement. These schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s schedules, based on our audits.
In our opinion, the schedules present fairly, in all material respects, the information set forth therein when considered in conjunction with the consolidated financial statements.
/s/ Ernst & Young LLP
Kansas City, Missouri
April 24, 2026
| 2603-10001-CS | 129 |
A member firm of Ernst & Young Global Limited
Security Benefit Life Insurance Company and Subsidiaries
Schedule I - Summary of Investments
Other Than Investments in Related Parties
As of December 31, 2025
| December 31, 2025 | ||||||||||||
| Cost adjusted for related party |
Value adjusted for related party |
Amount at which shown in the balance sheet adjusted for related party |
||||||||||
| (in thousands) | ||||||||||||
| Securities available for sale: |
||||||||||||
| Fixed maturity investments: |
||||||||||||
| U.S. Treasury securities and other U.S. government corporations and agencies |
$ | 282,127 | $ | 287,519 | $ | 287,519 | ||||||
| Obligations of government-sponsored enterprises |
820,280 | 832,594 | 832,594 | |||||||||
| Corporate |
9,236,980 | 9,298,473 | 9,298,473 | |||||||||
| Municipal obligations |
325,607 | 330,991 | 330,991 | |||||||||
| Commercial mortgage-backed |
154,042 | 153,355 | 153,355 | |||||||||
| Residential mortgage-backed |
12,616 | 11,772 | 11,772 | |||||||||
| Collateralized debt obligations |
4,103 | 4,437 | 4,437 | |||||||||
| Collateralized loan obligations |
6,162,333 | 6,188,701 | 6,188,701 | |||||||||
| Redeemable preferred stock |
39,475 | 45,973 | 45,973 | |||||||||
| Other asset backed |
3,853,311 | 3,856,444 | 3,856,444 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total fixed maturity investments |
$ | 20,890,874 | $ | 21,010,259 | $ | 21,010,259 | ||||||
|
|
|
|
|
|
|
|||||||
| Equity securities: |
||||||||||||
| Consumer |
$ | 381,254 | $ | 465,632 | $ | 465,632 | ||||||
| Mutual funds |
3,115 | 2,879 | 2,879 | |||||||||
| Preferred stocks |
186,953 | 182,597 | 182,597 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total equity securities |
$ | 571,322 | $ | 651,108 | $ | 651,108 | ||||||
|
|
|
|
|
|
|
|||||||
| Securities Fair Value Option: |
||||||||||||
| Fixed maturities |
$ | 1,084,408 | $ | 1,069,141 | $ | 1,069,141 | ||||||
| Mortgage loans |
1,084,408 | 1,069,141 | 1,069,141 | |||||||||
| Cash and cash equivalents |
2,131,843 | 2,131,843 | 2,131,843 | |||||||||
| Short-term investments |
320,751 | 320,751 | 320,751 | |||||||||
| Derivative assets |
1,541,359 | 1,541,359 | 1,541,359 | |||||||||
|
|
|
|
|
|
|
|||||||
| $ | 27,624,965 | $ | 27,793,602 | $ | 27,793,602 | |||||||
|
|
|
|
|
|
|
|||||||
See accompanying Report of Independent Auditors
130
Security Benefit Life Insurance Company and Subsidiaries
Schedule III - Supplementary Insurance Information
As of December 31, 2025 and 2024
| Deferred policy acquisition cost |
Future policy benefits, losses, claims and loss expenses |
Unearned premiums |
Other policy claims and benefits payable |
|||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| As of December 31, 2025: |
||||||||||||||||||||
| Life, health, and annuity |
$ | 1,715,755 | $ | 53,605,353 | $ | — | $ | 7,544,982 | ||||||||||||
| As of December 31, 2024: |
||||||||||||||||||||
| Life, health, and annuity |
1,316,270 | 54,792,373 | — | 6,098,188 | ||||||||||||||||
| Premium revenue |
Net investment income |
Benefits, claims, losses and settlement expenses |
Amortization of deferred policy acquisition costs |
Other operating expenses |
||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| As of December 31, 2025: |
||||||||||||||||||||
| Life, health, and annuity |
$ | 257,374 | $ | 2,745,131 | $ | 1,875,261 | $ | 201,013 | $ | 496,839 | ||||||||||
| As of December 31, 2024: |
||||||||||||||||||||
| Life, health, and annuity |
273,050 | 3,026,091 | 1,713,678 | 291,295 | 643,190 | |||||||||||||||
See accompanying Report of Independent Auditors
131
Security Benefit Life Insurance Company and Subsidiaries
Schedule IV - Reinsurance
Years Ended December 31, 2025, 2024 and 2023
| December 31, 2025 | ||||||||||||||||||||
| Gross amount |
Ceded to other companies |
Assumed from companies |
Net amount | Percent of amount assumed to net |
||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Life insurance in force |
$ | 1,554,577 | $ | 1,553,344 | $ | 426,186 | $ | 427,420 | 100 | % | ||||||||||
| Premiums: |
||||||||||||||||||||
| Life insurance |
15,394 | 15,394 | 8,773 | 8,773 | 100 | % | ||||||||||||||
| Annuity |
7,685,970 | 2,241,025 | 8,245 | 5,453,190 | 0 | % | ||||||||||||||
| Accident and health insurance |
— | — | 37 | 37 | 100 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total premiums |
$ | 7,701,364 | $ | 2,256,419 | $ | 17,055 | $ | 5,462,000 | 0 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| December 31, 2024 | ||||||||||||||||||||
| Gross amount |
Ceded to other companies |
Assumed from companies |
Net amount | Percent of amount assumed to net |
||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Life insurance in force |
$ | 1,662,273 | $ | 1,655,611 | $ | 444,788 | $ | 451,450 | 99 | % | ||||||||||
| Premiums: |
||||||||||||||||||||
| Life insurance |
16,289 | 16,289 | 9,748 | 9,748 | 100 | % | ||||||||||||||
| Annuity |
6,796,955 | 1,981,470 | 10,790 | 4,826,275 | 0 | % | ||||||||||||||
| Accident and health insurance |
— | — | 45 | 45 | 100 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total premiums |
$ | 6,813,244 | $ | 1,997,759 | $ | 20,583 | $ | 4,836,068 | 0 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| December 31, 2023 | ||||||||||||||||||||
| Gross amount |
Ceded to other companies |
Assumed from companies |
Net amount | Percent of amount assumed to net |
||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Life insurance in force |
$ | 1,739,427 | $ | 1,733,372 | $ | 474,049 | $ | 480,104 | 99 | % | ||||||||||
| Premiums: |
||||||||||||||||||||
| Life insurance |
17,299 | 17,299 | 7,125 | 7,125 | 100 | % | ||||||||||||||
| Annuity |
6,721,795 | 2,475,021 | 10,292 | 4,257,066 | 0 | % | ||||||||||||||
| Accident and health insurance |
— | — | 50 | 50 | 0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total premiums |
$ | 6,739,094 | $ | 2,492,320 | $ | 17,467 | $ | 4,264,241 | 0 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
132
FINANCIAL STATEMENTS
SBL Variable Annuity Account VIII
Year Ended December 31, 2025
With Report of Independent Registered Public Accounting Firm
SBL Variable Annuity Account VIII
Financial Statements
Year Ended December 31, 2025
Contents
| 1 | ||||
| Audited Financial Statements |
||||
| 4 | ||||
| 6 | ||||
| 21 | ||||
| 21 | ||||
| 26 | ||||
| 27 | ||||
| 29 | ||||
| 38 | ||||
Report of Independent Registered Public Accounting Firm
To the Board of Directors of Security Benefit Life Insurance Company and
Contract Owners of SBL Variable Annuity Account VIII
Opinion on the Financial Statements
We have audited the accompanying statements of net assets of each of the subaccounts listed in the Appendix that comprise SBL Variable Annuity Account VIII (the Separate Account), as of December 31, 2025 and the related statements of operations and change in net assets for each of the periods indicated in the Appendix, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of each subaccount as of December 31, 2025, the results of its operations and changes in its net assets for each of the periods indicated in the Appendix, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Separate Account’s management. Our responsibility is to express an opinion on each of the subaccounts’ financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Separate Account in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of December 31, 2025, by correspondence with the fund companies or their transfer agents, as applicable. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We have served as the Separate Account’s auditor since 1994.
Kansas City, Missouri
April 24, 2026
1
Appendix
Subaccounts comprising SBL Variable Annuity Account VIII
| Subaccounts |
Statements of operations and changes in net assets | |
| American Funds IS® Asset Allocation | For each of the two years in the period ended December 31, 2025 | |
| American Funds IS® Global Growth | For each of the two years in the period ended December 31, 2025 | |
| American Funds IS® Growth-Income | For each of the two years in the period ended December 31, 2025 | |
| American Funds IS® International | For each of the two years in the period ended December 31, 2025 | |
| BlackRock High Yield V.I. | For each of the two years in the period ended December 31, 2025 | |
| BNY Mellon IP Technology Growth | For each of the two years in the period ended December 31, 2025 | |
| ClearBridge Variable Growth | For each of the two years in the period ended December 31, 2025 | |
| ClearBridge Variable Small Cap Growth | For each of the two years in the period ended December 31, 2025 | |
| Guggenheim VIF High Yield | For each of the two years in the period ended December 31, 2025 | |
| Guggenheim VIF Total Return Bond | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. American Value | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Comstock | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Discovery Mid Cap Growth | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Equity and Income | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. EVQ International Equity Fund | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Global Real Estate | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Government Money Market | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Government Securities | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Health Care | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Main Street Mid Cap Fund® | For each of the two years in the period ended December 31, 2025 | |
| Invesco V.I. Main Street Small Cap Fund® | For each of the two years in the period ended December 31, 2025 | |
| Janus Henderson VIT Enterprise | For each of the two years in the period ended December 31, 2025 | |
| LVIP American Century Ultra | For each of the two years in the period ended December 31, 2025 | |
| LVIP American Century Value | For each of the two years in the period ended December 31, 2025 | |
| MFS® VIT II Research International | For each of the two years in the period ended December 31, 2025 | |
| MFS® VIT Mid Cap Value | For each of the two years in the period ended December 31, 2025 | |
| MFS® VIT Total Return | For each of the two years in the period ended December 31, 2025 | |
| MFS® VIT Utilities | For each of the two years in the period ended December 31, 2025 | |
| NAA All Cap Value Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Large Cap Value Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Large Core Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Large Growth Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Mid Growth Series | For each of the two years in the period ended December 31, 2025 |
2
| Subaccounts |
Statements of operations and changes in net assets | |
| NAA Small Cap Value Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Small Growth Series | For each of the two years in the period ended December 31, 2025 | |
| NAA Smid-Cap Value Series | For each of the two years in the period ended December 31, 2025 | |
| NAA World Equity Income Series | For each of the two years in the period ended December 31, 2025 | |
| Neuberger Berman AMT Quality Equity Portfolio | For each of the two years in the period ended December 31, 2025 | |
| PIMCO VIT All Asset | For each of the two years in the period ended December 31, 2025 | |
| PIMCO VIT CommodityRealReturn Strategy | For each of the two years in the period ended December 31, 2025 | |
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) | For each of the two years in the period ended December 31, 2025 | |
| PIMCO VIT Low Duration | For each of the two years in the period ended December 31, 2025 | |
| PIMCO VIT Real Return | For each of the two years in the period ended December 31, 2025 | |
| Royce Micro-Cap | For each of the two years in the period ended December 31, 2025 |
3
SBL Variable Annuity Account VIII
Statements of Net Assets
December 31, 2025
| Subaccount |
Number of Shares |
Cost | Assets at Market Value |
Investment Income Receivable |
Net Assets | Units Outstanding |
Range of Unit Values | |||||||||||||||||||||||||
| American Funds IS® Asset Allocation |
164,919 | $ | 4,035,948 | $ | 4,414,882 | $ | — | $ | 4,414,882 | 261,929 | $ | 16.86 | $ | 16.86 | ||||||||||||||||||
| American Funds IS® Global Growth |
48,645 | 1,683,603 | 1,826,608 | — | 1,826,608 | 93,217 | 19.60 | 19.60 | ||||||||||||||||||||||||
| American Funds IS® Growth-Income |
92,642 | 5,395,504 | 6,000,443 | — | 6,000,443 | 280,042 | 21.43 | 21.43 | ||||||||||||||||||||||||
| American Funds IS® International |
237 | 4,270 | 5,170 | — | 5,170 | 398 | 12.97 | 12.97 | ||||||||||||||||||||||||
| BlackRock High Yield V.I. |
14,122 | 100,432 | 99,422 | 530 | 99,952 | 7,767 | 12.87 | 12.87 | ||||||||||||||||||||||||
| BNY Mellon IP Technology Growth |
497,089 | 9,005,083 | 8,694,081 | — | 8,694,081 | 104,078 | 83.57 | 83.57 | ||||||||||||||||||||||||
| ClearBridge Variable Growth |
206,376 | 3,669,944 | 2,732,424 | — | 2,732,424 | 76,918 | 35.59 | 35.59 | ||||||||||||||||||||||||
| ClearBridge Variable Small Cap Growth |
81,755 | 2,290,700 | 2,305,479 | — | 2,305,479 | 52,669 | 42.03 | 43.79 | ||||||||||||||||||||||||
| Guggenheim VIF High Yield |
85,785 | 2,323,202 | 2,121,468 | — | 2,121,468 | 51,829 | 32.09 | 41.12 | ||||||||||||||||||||||||
| Guggenheim VIF Total Return Bond |
233,866 | 3,532,149 | 3,440,169 | — | 3,440,169 | 154,617 | 17.00 | 22.56 | ||||||||||||||||||||||||
| Invesco V.I. American Value |
104,199 | 1,722,047 | 1,850,570 | — | 1,850,570 | 106,018 | 17.46 | 17.46 | ||||||||||||||||||||||||
| Invesco V.I. Comstock |
331,742 | 6,680,125 | 7,062,791 | — | 7,062,791 | 174,513 | 38.86 | 40.49 | ||||||||||||||||||||||||
| Invesco V.I. Discovery Mid Cap Growth |
18,444 | 1,182,552 | 1,169,502 | — | 1,169,502 | 32,758 | 35.70 | 35.70 | ||||||||||||||||||||||||
| Invesco V.I. Equity and Income |
142,363 | 2,461,013 | 2,579,618 | — | 2,579,618 | 81,500 | 31.65 | 31.65 | ||||||||||||||||||||||||
| Invesco V.I. EVQ International Equity Fund |
52,118 | 1,733,241 | 1,844,444 | — | 1,844,444 | 78,078 | 22.69 | 23.64 | ||||||||||||||||||||||||
| Invesco V.I. Global Real Estate |
52,324 | 826,779 | 740,911 | — | 740,911 | 33,894 | 20.92 | 21.87 | ||||||||||||||||||||||||
| Invesco V.I. Government Money Market |
6,470,976 | 6,470,976 | 6,470,976 | — | 6,470,976 | 622,409 | 10.19 | 10.40 | ||||||||||||||||||||||||
| Invesco V.I. Government Securities |
7,194 | 82,348 | 75,827 | — | 75,827 | 6,610 | 11.48 | 11.48 | ||||||||||||||||||||||||
| Invesco V.I. Health Care |
33,558 | 953,861 | 1,003,049 | — | 1,003,049 | 26,668 | 37.59 | 37.59 | ||||||||||||||||||||||||
| Invesco V.I. Main Street Mid Cap Fund® |
257,293 | 2,629,041 | 2,701,574 | — | 2,701,574 | 78,120 | 33.09 | 34.59 | ||||||||||||||||||||||||
| Invesco V.I. Main Street Small Cap Fund® |
87,361 | 2,237,192 | 2,420,766 | — | 2,420,766 | 50,422 | 45.93 | 48.01 | ||||||||||||||||||||||||
| Janus Henderson VIT Enterprise |
59,499 | 4,201,931 | 4,364,229 | — | 4,364,229 | 253,933 | 17.18 | 17.18 | ||||||||||||||||||||||||
| LVIP American Century Ultra |
397,422 | 9,147,110 | 11,907,969 | — | 11,907,969 | 161,588 | 70.51 | 73.72 | ||||||||||||||||||||||||
| LVIP American Century Value |
206,687 | 2,360,938 | 2,673,916 | — | 2,673,916 | 66,120 | 38.66 | 40.42 | ||||||||||||||||||||||||
| MFS® VIT II Research International |
52,896 | 904,292 | 1,072,203 | — | 1,072,203 | 51,224 | 20.13 | 20.97 | ||||||||||||||||||||||||
| MFS® VIT Mid Cap Value |
17,793 | 172,889 | 176,687 | — | 176,687 | 10,613 | 16.65 | 16.65 | ||||||||||||||||||||||||
| MFS® VIT Total Return |
41,194 | 932,692 | 932,626 | — | 932,626 | 35,894 | 25.94 | 25.94 | ||||||||||||||||||||||||
| MFS® VIT Utilities |
78,779 | 2,502,349 | 2,900,659 | — | 2,900,659 | 70,096 | 41.39 | 41.39 | ||||||||||||||||||||||||
| NAA All Cap Value Series |
283,674 | 8,230,589 | 8,453,489 | — | 8,453,489 | 91,936 | 47.11 | 91.83 | ||||||||||||||||||||||||
| NAA Large Cap Value Series |
185,652 | 6,692,693 | 7,088,207 | — | 7,088,207 | 97,116 | 39.65 | 73.24 | ||||||||||||||||||||||||
| NAA Large Core Series |
228,976 | 8,854,286 | 10,578,695 | — | 10,578,695 | 112,892 | 34.84 | 93.80 | ||||||||||||||||||||||||
| NAA Large Growth Series |
255,523 | 5,097,693 | 5,764,601 | — | 5,764,601 | 106,070 | 44.00 | 54.44 | ||||||||||||||||||||||||
| NAA Mid Growth Series |
179,414 | 8,133,653 | 8,915,077 | — | 8,915,077 | 72,473 | 35.36 | 123.94 | ||||||||||||||||||||||||
| NAA Small Cap Value Series |
95,507 | 3,658,650 | 3,501,268 | — | 3,501,268 | 45,253 | 76.41 | 77.44 | ||||||||||||||||||||||||
| NAA Small Growth Series |
82,611 | 2,307,058 | 2,508,058 | — | 2,508,058 | 48,949 | 25.77 | 51.39 | ||||||||||||||||||||||||
| NAA Smid-Cap Value Series |
268,828 | 16,352,735 | 16,511,443 | — | 16,511,443 | 96,064 | 82.98 | 175.83 | ||||||||||||||||||||||||
| NAA World Equity Income Series |
512,015 | 6,040,491 | 7,705,822 | — | 7,705,822 | 95,690 | 29.16 | 80.96 | ||||||||||||||||||||||||
| Neuberger Berman AMT Quality Equity Portfolio (a) |
101,583 | 2,722,868 | 4,349,777 | — | 4,349,777 | 61,826 | 67.71 | 70.46 | ||||||||||||||||||||||||
| PIMCO VIT All Asset |
86,926 | 885,201 | 832,753 | — | 832,753 | 36,217 | 22.00 | 23.00 | ||||||||||||||||||||||||
| PIMCO VIT CommodityRealReturn Strategy |
25,743 | 198,070 | 161,926 | — | 161,926 | 18,401 | 8.77 | 8.77 | ||||||||||||||||||||||||
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) |
37,958 | 398,371 | 381,098 | — | 381,098 | 21,870 | 16.79 | 17.49 | ||||||||||||||||||||||||
| PIMCO VIT Low Duration |
170,327 | 1,703,156 | 1,665,797 | — | 1,665,797 | 129,494 | 12.31 | 12.87 | ||||||||||||||||||||||||
| (a) | Name change. See Note 1. |
The accompanying notes are an integral part of these financial statements.
4
SBL Variable Annuity Account VIII
Statements of Net Assets (continued)
December 31, 2025
| Subaccount |
Number of Shares |
Cost | Assets at Market Value |
Investment Income Receivable |
Net Assets | Units Outstanding |
Range of Unit Values |
|||||||||||||||||||||||||
| PIMCO VIT Real Return |
130,617 | $ | 1,645,698 | $ | 1,568,707 | $ | — | $ | 1,568,707 | 97,518 | $ | 15.39 | $ | 16.08 | ||||||||||||||||||
| Royce Micro-Cap |
44,405 | 431,571 | 422,289 | — | 422,289 | 14,427 | 29.28 | 29.28 | ||||||||||||||||||||||||
The accompanying notes are an integral part of these financial statements.
5
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets
Years Ended December 31, 2025 and 2024, Except as Noted
| American Funds IS® Asset Allocation |
American Funds IS® Global Growth |
American Funds IS® Growth- Income |
||||||||||
| Net assets as of December 31, 2023 |
$ | 2,638,831 | $ | 1,275,911 | $ | 2,727,378 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
71,507 | 19,135 | 39,499 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(46,808 | ) | (19,284 | ) | (53,837 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
24,699 | (149 | ) | (14,338 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
139,259 | 37,396 | 169,282 | |||||||||
| Realized capital gain (loss) on investments |
22,197 | 11,188 | 100,843 | |||||||||
| Change in unrealized appreciation (depreciation) |
253,958 | 100,410 | 453,894 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
415,414 | 148,994 | 724,019 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
440,113 | 148,845 | 709,681 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
898,328 | 93,914 | 1,022,958 | |||||||||
| Terminations, withdrawals and annuity payments |
(971,194 | ) | (160,094 | ) | (746,334 | ) | ||||||
| Transfers between subaccounts, net |
972,732 | 75,471 | 1,052,551 | |||||||||
| Maintenance charges and mortality adjustments |
— | — | — | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
899,866 | 9,291 | 1,329,175 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
1,339,979 | 158,136 | 2,038,856 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 3,978,810 | $ | 1,434,047 | $ | 4,766,234 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
76,256 | 20,700 | 40,839 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(57,962 | ) | (22,987 | ) | (75,740 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
18,294 | (2,287 | ) | (34,901 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
295,391 | 212,749 | 912,997 | |||||||||
| Realized capital gain (loss) on investments |
24,906 | 11,284 | 34,133 | |||||||||
| Change in unrealized appreciation (depreciation) |
198,355 | 78,019 | (93,117 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
518,652 | 302,052 | 854,013 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
536,946 | 299,765 | 819,112 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
221,785 | 33,755 | 244,344 | |||||||||
| Terminations, withdrawals and annuity payments |
(483,014 | ) | (105,008 | ) | (119,988 | ) | ||||||
| Transfers between subaccounts, net |
160,355 | 164,049 | 290,741 | |||||||||
| Maintenance charges and mortality adjustments |
— | — | — | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(100,874 | ) | 92,796 | 415,097 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
436,072 | 392,561 | 1,234,209 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 4,414,882 | $ | 1,826,608 | $ | 6,000,443 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
6
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| American Funds IS® International |
BlackRock High Yield V.I. |
BNY Mellon IP Technology Growth |
||||||||||
| Net assets as of December 31, 2023 |
$ | 2,786 | $ | 78,996 | $ | 4,399,904 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
29 | 6,953 | — | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(39 | ) | (1,470 | ) | (82,815 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(10 | ) | 5,483 | (82,815 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
(31 | ) | (168 | ) | 181,958 | |||||||
| Change in unrealized appreciation (depreciation) |
46 | 395 | 1,040,924 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
15 | 227 | 1,222,882 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
5 | 5,710 | 1,140,067 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
— | 86,187 | 462,060 | |||||||||
| Terminations, withdrawals and annuity payments |
(10 | ) | (614 | ) | (556,044 | ) | ||||||
| Transfers between subaccounts, net |
115 | 20,116 | 2,182,566 | |||||||||
| Maintenance charges and mortality adjustments |
— | — | (3 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
105 | 105,689 | 2,088,579 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
110 | 111,399 | 3,228,646 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 2,896 | $ | 190,395 | $ | 7,628,550 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
55 | 11,653 | — | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(62 | ) | (2,529 | ) | (112,517 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(7 | ) | 9,124 | (112,517 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 215 | 4,045,124 | |||||||||
| Realized capital gain (loss) on investments |
94 | (1,898 | ) | (328,584 | ) | |||||||
| Change in unrealized appreciation (depreciation) |
1,071 | 5,446 | (1,791,910 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
1,165 | 3,763 | 1,924,630 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
1,158 | 12,887 | 1,812,113 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
— | 14,678 | 153,461 | |||||||||
| Terminations, withdrawals and annuity payments |
(27 | ) | (99,131 | ) | (615,970 | ) | ||||||
| Transfers between subaccounts, net |
1,143 | (18,877 | ) | (284,066 | ) | |||||||
| Maintenance charges and mortality adjustments |
— | — | (7 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
1,116 | (103,330 | ) | (746,582 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
2,274 | (90,443 | ) | 1,065,531 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 5,170 | $ | 99,952 | $ | 8,694,081 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
7
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| ClearBridge Variable Growth |
ClearBridge Variable Small Cap Growth |
Guggenheim VIF High Yield |
||||||||||
| Net assets as of December 31, 2023 |
$ | 2,197,090 | $ | 2,023,824 | $ | 3,054,989 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
1,985 | — | 186,444 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(31,819 | ) | (31,259 | ) | (43,374 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(29,834 | ) | (31,259 | ) | 143,070 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
691,236 | 83,758 | — | |||||||||
| Realized capital gain (loss) on investments |
(210,326 | ) | (2,842 | ) | (48,793 | ) | ||||||
| Change in unrealized appreciation (depreciation) |
(248,224 | ) | 14,013 | 88,791 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
232,686 | 94,929 | 39,998 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
202,852 | 63,670 | 183,068 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
11,439 | 23,449 | 29,654 | |||||||||
| Terminations, withdrawals and annuity payments |
(68,689 | ) | (123,280 | ) | (288,407 | ) | ||||||
| Transfers between subaccounts, net |
209,223 | 498,174 | 51,208 | |||||||||
| Maintenance charges and mortality adjustments |
— | (7 | ) | (93 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
151,973 | 398,336 | (207,638 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
354,825 | 462,006 | (24,570 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 2,551,915 | $ | 2,485,830 | $ | 3,030,419 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
— | — | 145,953 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(36,846 | ) | (33,848 | ) | (30,351 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(36,846 | ) | (33,848 | ) | 115,602 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
430,072 | 161,381 | — | |||||||||
| Realized capital gain (loss) on investments |
(84,579 | ) | (119 | ) | (130,405 | ) | ||||||
| Change in unrealized appreciation (depreciation) |
(34,410 | ) | 44,019 | 127,199 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
311,083 | 205,281 | (3,206 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
274,237 | 171,433 | 112,396 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
13,006 | 9,744 | 19,935 | |||||||||
| Terminations, withdrawals and annuity payments |
(139,433 | ) | (188,589 | ) | (169,167 | ) | ||||||
| Transfers between subaccounts, net |
32,699 | (172,932 | ) | (872,085 | ) | |||||||
| Maintenance charges and mortality adjustments |
— | (7 | ) | (30 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(93,728 | ) | (351,784 | ) | (1,021,347 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
180,509 | (180,351 | ) | (908,951 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 2,732,424 | $ | 2,305,479 | $ | 2,121,468 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
8
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| Guggenheim VIF Total Return Bond |
Invesco V.I. American Value |
Invesco V.I. Comstock |
||||||||||
| Net assets as of December 31, 2023 |
$ | 3,134,682 | $ | 1,034,472 | $ | 3,798,574 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
123,052 | 12,803 | 103,168 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(45,788 | ) | (19,798 | ) | (77,345 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
77,264 | (6,995 | ) | 25,823 | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 38,389 | 483,927 | |||||||||
| Realized capital gain (loss) on investments |
(50,102 | ) | 864 | 43,031 | ||||||||
| Change in unrealized appreciation (depreciation) |
27,830 | 312,946 | 29,955 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
(22,272 | ) | 352,199 | 556,913 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
54,992 | 345,204 | 582,736 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
38,547 | 14,411 | 82,212 | |||||||||
| Terminations, withdrawals and annuity payments |
(689,554 | ) | (20,609 | ) | (268,632 | ) | ||||||
| Transfers between subaccounts, net |
765,836 | 420,472 | 2,709,681 | |||||||||
| Maintenance charges and mortality adjustments |
(361 | ) | — | (110 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
114,468 | 414,274 | 2,523,151 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
169,460 | 759,478 | 3,105,887 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 3,304,142 | $ | 1,793,950 | $ | 6,904,461 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
148,684 | 3,706 | 96,108 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(48,397 | ) | (23,460 | ) | (96,984 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
100,287 | (19,754 | ) | (876 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 266,237 | 712,226 | |||||||||
| Realized capital gain (loss) on investments |
(30,578 | ) | (26,275 | ) | 97,149 | |||||||
| Change in unrealized appreciation (depreciation) |
131,919 | (44,194 | ) | 171,573 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
101,341 | 195,768 | 980,948 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
201,628 | 176,014 | 980,072 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
37,366 | 39,344 | 133,700 | |||||||||
| Terminations, withdrawals and annuity payments |
(370,971 | ) | (278,437 | ) | (646,280 | ) | ||||||
| Transfers between subaccounts, net |
268,248 | 119,699 | (309,146 | ) | ||||||||
| Maintenance charges and mortality adjustments |
(244 | ) | — | (16 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(65,601 | ) | (119,394 | ) | (821,742 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
136,027 | 56,620 | 158,330 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 3,440,169 | $ | 1,850,570 | $ | 7,062,791 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
9
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| Invesco V.I. Discovery Mid Cap Growth |
Invesco V.I. Equity and Income |
Invesco V.I. EVQ International Equity Fund |
||||||||||
| Net assets as of December 31, 2023 |
$ | 945,868 | $ | 2,102,046 | $ | 2,318,888 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
— | 40,965 | 28,011 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(15,084 | ) | (33,131 | ) | (28,749 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(15,084 | ) | 7,834 | (738 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 100,062 | 9,700 | |||||||||
| Realized capital gain (loss) on investments |
(10,648 | ) | 1,357 | 33,582 | ||||||||
| Change in unrealized appreciation (depreciation) |
235,749 | 112,374 | (49,478 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
225,101 | 213,793 | (6,196 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
210,017 | 221,627 | (6,934 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
160,539 | 79,320 | 2,743 | |||||||||
| Terminations, withdrawals and annuity payments |
(93,957 | ) | (306,952 | ) | (160,298 | ) | ||||||
| Transfers between subaccounts, net |
3,233 | 473,832 | (492,105 | ) | ||||||||
| Maintenance charges and mortality adjustments |
— | (8 | ) | (127 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
69,815 | 246,192 | (649,787 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
279,832 | 467,819 | (656,721 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 1,225,700 | $ | 2,569,865 | $ | 1,662,167 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
— | 46,498 | 21,086 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(16,519 | ) | (36,096 | ) | (25,612 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(16,519 | ) | 10,402 | (4,526 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
113,615 | 133,408 | 115,063 | |||||||||
| Realized capital gain (loss) on investments |
6,459 | 23,407 | 18,119 | |||||||||
| Change in unrealized appreciation (depreciation) |
(69,343 | ) | 95,724 | 118,083 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
50,731 | 252,539 | 251,265 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
34,212 | 262,941 | 246,739 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
240 | 5,773 | 28,032 | |||||||||
| Terminations, withdrawals and annuity payments |
(96,398 | ) | (340,888 | ) | (240,170 | ) | ||||||
| Transfers between subaccounts, net |
5,751 | 81,935 | 147,703 | |||||||||
| Maintenance charges and mortality adjustments |
(3 | ) | (8 | ) | (27 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(90,410 | ) | (253,188 | ) | (64,462 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(56,198 | ) | 9,753 | 182,277 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 1,169,502 | $ | 2,579,618 | $ | 1,844,444 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
10
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| Invesco V.I. Global Real Estate |
Invesco V.I. Government Money Market |
Invesco V.I. Government Securities |
||||||||||
| Net assets as of December 31, 2023 |
$ | 888,373 | $ | 1,267,375 | $ | 227,640 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
19,106 | 169,087 | 3,501 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(11,461 | ) | (53,849 | ) | (2,449 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
7,645 | 115,238 | 1,052 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
(20,680 | ) | — | (21,319 | ) | |||||||
| Change in unrealized appreciation (depreciation) |
(7,264 | ) | — | 18,197 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
(27,944 | ) | — | (3,122 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
(20,299 | ) | 115,238 | (2,070 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
2,137 | 304,276 | — | |||||||||
| Terminations, withdrawals and annuity payments |
(167,944 | ) | (1,367,566 | ) | (143,998 | ) | ||||||
| Transfers between subaccounts, net |
7,624 | 6,840,377 | (5,906 | ) | ||||||||
| Maintenance charges and mortality adjustments |
(14 | ) | (101 | ) | (12 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(158,197 | ) | 5,776,986 | (149,916 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(178,496 | ) | 5,892,224 | (151,986 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 709,877 | $ | 7,159,599 | $ | 75,654 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
14,824 | 255,878 | 2,154 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(10,286 | ) | (97,494 | ) | (1,050 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
4,538 | 158,384 | 1,104 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
(4,309 | ) | — | (901 | ) | |||||||
| Change in unrealized appreciation (depreciation) |
44,468 | — | 3,722 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
40,159 | — | 2,821 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
44,697 | 158,384 | 3,925 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
2,050 | 144,314 | — | |||||||||
| Terminations, withdrawals and annuity payments |
(28,858 | ) | (2,837,819 | ) | (6,404 | ) | ||||||
| Transfers between subaccounts, net |
13,157 | 1,846,589 | 2,664 | |||||||||
| Maintenance charges and mortality adjustments |
(12 | ) | (91 | ) | (12 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(13,663 | ) | (847,007 | ) | (3,752 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
31,034 | (688,623 | ) | 173 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 740,911 | $ | 6,470,976 | $ | 75,827 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
11
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| Invesco V.I. Health Care |
Invesco V.I. Main Street Mid Cap Fund® |
Invesco V.I. Main Street Small Cap Fund® |
||||||||||
| Net assets as of December 31, 2023 |
$ | 1,034,688 | $ | 1,468,073 | $ | 2,015,379 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
— | 3,279 | — | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(15,194 | ) | (27,459 | ) | (29,458 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(15,194 | ) | (24,180 | ) | (29,458 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 65,662 | 76,264 | |||||||||
| Realized capital gain (loss) on investments |
(1,804 | ) | 2,767 | 34,936 | ||||||||
| Change in unrealized appreciation (depreciation) |
44,919 | 228,511 | 127,974 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
43,115 | 296,940 | 239,174 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
27,921 | 272,760 | 209,716 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
6,592 | 9,189 | 30,292 | |||||||||
| Terminations, withdrawals and annuity payments |
(113,512 | ) | (98,682 | ) | (143,447 | ) | ||||||
| Transfers between subaccounts, net |
37,275 | 1,073,501 | 29,631 | |||||||||
| Maintenance charges and mortality adjustments |
(5 | ) | (91 | ) | (57 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(69,650 | ) | 983,917 | (83,581 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(41,729 | ) | 1,256,677 | 126,135 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 992,959 | $ | 2,724,750 | $ | 2,141,514 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
— | 2,885 | 5,491 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(13,591 | ) | (38,179 | ) | (31,677 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(13,591 | ) | (35,294 | ) | (26,186 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
38,930 | 276,298 | 244,137 | |||||||||
| Realized capital gain (loss) on investments |
(9,686 | ) | 6,112 | 21,285 | ||||||||
| Change in unrealized appreciation (depreciation) |
103,519 | (59,106 | ) | (80,304 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
132,763 | 223,304 | 185,118 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
119,172 | 188,010 | 158,932 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
900 | 64,583 | 62,304 | |||||||||
| Terminations, withdrawals and annuity payments |
(56,470 | ) | (210,888 | ) | (118,813 | ) | ||||||
| Transfers between subaccounts, net |
(53,504 | ) | (64,871 | ) | 176,840 | |||||||
| Maintenance charges and mortality adjustments |
(8 | ) | (10 | ) | (11 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(109,082 | ) | (211,186 | ) | 120,320 | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
10,090 | (23,176 | ) | 279,252 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 1,003,049 | $ | 2,701,574 | $ | 2,420,766 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
12
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| Janus Henderson VIT Enterprise |
LVIP American Century Ultra |
LVIP American Century Value |
||||||||||
| Net assets as of December 31, 2023 |
$ | 2,312,896 | $ | 8,749,498 | $ | 2,426,196 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
16,480 | — | 70,405 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(46,047 | ) | (152,661 | ) | (35,698 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(29,567 | ) | (152,661 | ) | 34,707 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
107,210 | 861,206 | 142,120 | |||||||||
| Realized capital gain (loss) on investments |
(1,382 | ) | 310,698 | 18,714 | ||||||||
| Change in unrealized appreciation (depreciation) |
318,966 | 1,437,129 | (9,020 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
424,794 | 2,609,033 | 151,814 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
395,227 | 2,456,372 | 186,521 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
101,495 | 664,256 | 51,190 | |||||||||
| Terminations, withdrawals and annuity payments |
(243,254 | ) | (690,199 | ) | (75,675 | ) | ||||||
| Transfers between subaccounts, net |
1,890,842 | 1,568,516 | (54,339 | ) | ||||||||
| Maintenance charges and mortality adjustments |
— | (182 | ) | (2 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
1,749,083 | 1,542,391 | (78,826 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
2,144,310 | 3,998,763 | 107,695 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 4,457,206 | $ | 12,748,261 | $ | 2,533,891 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
2,189 | — | 37,541 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(62,565 | ) | (166,169 | ) | (36,113 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(60,376 | ) | (166,169 | ) | 1,428 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
390,061 | 1,004,053 | 196,747 | |||||||||
| Realized capital gain (loss) on investments |
19,445 | 520,701 | 29,363 | |||||||||
| Change in unrealized appreciation (depreciation) |
(90,661 | ) | (284,232 | ) | 109,594 | |||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
318,845 | 1,240,522 | 335,704 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
258,469 | 1,074,353 | 337,132 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
111,755 | 318,177 | 46,365 | |||||||||
| Terminations, withdrawals and annuity payments |
(288,149 | ) | (1,099,366 | ) | (132,082 | ) | ||||||
| Transfers between subaccounts, net |
(175,052 | ) | (1,133,429 | ) | (111,388 | ) | ||||||
| Maintenance charges and mortality adjustments |
— | (27 | ) | (2 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(351,446 | ) | (1,914,645 | ) | (197,107 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(92,977 | ) | (840,292 | ) | 140,025 | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 4,364,229 | $ | 11,907,969 | $ | 2,673,916 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
13
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| MFS® VIT II Research International |
MFS® VIT Mid Cap Value |
MFS® VIT Total Return |
||||||||||
| Net assets as of December 31, 2023 |
$ | 893,348 | $ | 169,556 | $ | 965,091 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
12,546 | 1,951 | 20,272 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(12,640 | ) | (2,822 | ) | (12,640 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(94 | ) | (871 | ) | 7,632 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 7,896 | 43,484 | |||||||||
| Realized capital gain (loss) on investments |
16,243 | 7,926 | (853 | ) | ||||||||
| Change in unrealized appreciation (depreciation) |
2,722 | 4,523 | (306 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
18,965 | 20,345 | 42,325 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
18,871 | 19,474 | 49,957 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
1,747 | 65,540 | — | |||||||||
| Terminations, withdrawals and annuity payments |
(143,022 | ) | (37,194 | ) | (127,163 | ) | ||||||
| Transfers between subaccounts, net |
36,795 | 10,024 | (41,520 | ) | ||||||||
| Maintenance charges and mortality adjustments |
(97 | ) | — | (79 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(104,577 | ) | 38,370 | (168,762 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(85,706 | ) | 57,844 | (118,805 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 807,642 | $ | 227,400 | $ | 846,286 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
12,987 | 1,971 | 23,242 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(13,600 | ) | (3,093 | ) | (13,001 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(613 | ) | (1,122 | ) | 10,241 | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 21,482 | 68,380 | |||||||||
| Realized capital gain (loss) on investments |
14,942 | (719 | ) | 490 | ||||||||
| Change in unrealized appreciation (depreciation) |
151,881 | (11,467 | ) | 3,542 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
166,823 | 9,296 | 72,412 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
166,210 | 8,174 | 82,653 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
22,368 | 900 | — | |||||||||
| Terminations, withdrawals and annuity payments |
(114,556 | ) | (64,455 | ) | (77,277 | ) | ||||||
| Transfers between subaccounts, net |
190,550 | 4,668 | 81,016 | |||||||||
| Maintenance charges and mortality adjustments |
(11 | ) | — | (52 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
98,351 | (58,887 | ) | 3,687 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
264,561 | (50,713 | ) | 86,340 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 1,072,203 | $ | 176,687 | $ | 932,626 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
14
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| MFS® VIT Utilities |
NAA All Cap Value Series |
NAA Large Cap Value Series |
||||||||||
| Net assets as of December 31, 2023 |
$ | 2,763,277 | $ | 10,244,477 | $ | 8,140,819 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
59,054 | 162,372 | 138,758 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(40,057 | ) | (144,591 | ) | (115,122 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
18,997 | 17,781 | 23,636 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
82,222 | 514,597 | 571,441 | |||||||||
| Realized capital gain (loss) on investments |
21,611 | 334,181 | 361,840 | |||||||||
| Change in unrealized appreciation (depreciation) |
148,424 | 5,027 | (24,374 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
252,257 | 853,805 | 908,907 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
271,254 | 871,586 | 932,543 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
29,096 | 280,960 | 470,583 | |||||||||
| Terminations, withdrawals and annuity payments |
(224,253 | ) | (1,690,737 | ) | (1,580,051 | ) | ||||||
| Transfers between subaccounts, net |
(56,992 | ) | (97,623 | ) | (449,497 | ) | ||||||
| Maintenance charges and mortality adjustments |
(51 | ) | (102 | ) | (82 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(252,200 | ) | (1,507,502 | ) | (1,559,047 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
19,054 | (635,916 | ) | (626,504 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 2,782,331 | $ | 9,608,561 | $ | 7,514,315 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
75,576 | 119,711 | 111,004 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(39,680 | ) | (117,365 | ) | (99,060 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
35,896 | 2,346 | 11,944 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
37,690 | 1,757,501 | 1,289,969 | |||||||||
| Realized capital gain (loss) on investments |
26,635 | 308,468 | 214,104 | |||||||||
| Change in unrealized appreciation (depreciation) |
244,430 | (1,208,633 | ) | (709,540 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
308,755 | 857,336 | 794,533 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
344,651 | 859,682 | 806,477 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
19,906 | 80,673 | 106,039 | |||||||||
| Terminations, withdrawals and annuity payments |
(230,315 | ) | (683,311 | ) | (1,253,468 | ) | ||||||
| Transfers between subaccounts, net |
(15,861 | ) | (1,412,023 | ) | (85,125 | ) | ||||||
| Maintenance charges and mortality adjustments |
(53 | ) | (93 | ) | (31 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(226,323 | ) | (2,014,754 | ) | (1,232,585 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
118,328 | (1,155,072 | ) | (426,108 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 2,900,659 | $ | 8,453,489 | $ | 7,088,207 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
15
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| NAA Large Core Series |
NAA Large Growth Series |
NAA Mid Growth Series |
||||||||||
| Net assets as of December 31, 2023 |
$ | 10,494,671 | $ | 4,689,793 | $ | 11,259,970 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
317,739 | 125,981 | 326,708 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(150,299 | ) | (70,014 | ) | (153,914 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
167,440 | 55,967 | 172,794 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
675,649 | 355,749 | 363,897 | |||||||||
| Change in unrealized appreciation (depreciation) |
1,473,308 | 930,169 | 1,043,037 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
2,148,957 | 1,285,918 | 1,406,934 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
2,316,397 | 1,341,885 | 1,579,728 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
253,188 | 161,480 | 292,992 | |||||||||
| Terminations, withdrawals and annuity payments |
(1,261,148 | ) | (470,757 | ) | (1,170,121 | ) | ||||||
| Transfers between subaccounts, net |
(1,532,416 | ) | (832,038 | ) | (2,182,942 | ) | ||||||
| Maintenance charges and mortality adjustments |
(145 | ) | (66 | ) | (102 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(2,540,521 | ) | (1,141,381 | ) | (3,060,173 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(224,124 | ) | 200,504 | (1,480,445 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 10,270,547 | $ | 4,890,297 | $ | 9,779,525 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
288,747 | 131,636 | 257,163 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(142,874 | ) | (73,329 | ) | (130,693 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
145,873 | 58,307 | 126,470 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
1,909,713 | 1,105,388 | 396,404 | |||||||||
| Realized capital gain (loss) on investments |
413,390 | 152,543 | 153,071 | |||||||||
| Change in unrealized appreciation (depreciation) |
(1,063,800 | ) | (567,990 | ) | (631,934 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
1,259,303 | 689,941 | (82,459 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
1,405,176 | 748,248 | 44,011 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
312,805 | 116,150 | 129,140 | |||||||||
| Terminations, withdrawals and annuity payments |
(1,386,519 | ) | (417,429 | ) | (890,998 | ) | ||||||
| Transfers between subaccounts, net |
(23,198 | ) | 427,386 | (146,525 | ) | |||||||
| Maintenance charges and mortality adjustments |
(116 | ) | (51 | ) | (76 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(1,097,028 | ) | 126,056 | (908,459 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
308,148 | 874,304 | (864,448 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 10,578,695 | $ | 5,764,601 | $ | 8,915,077 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
16
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| NAA Small Cap Value Series |
NAA Small Growth Series |
NAA Smid-Cap Value Series |
||||||||||
| Net assets as of December 31, 2023 |
$ | 6,600,898 | $ | 3,356,477 | $ | 23,539,474 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
74,699 | 87,900 | 297,823 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(78,584 | ) | (43,923 | ) | (307,495 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(3,885 | ) | 43,977 | (9,672 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
275,373 | — | 607,178 | |||||||||
| Realized capital gain (loss) on investments |
305,610 | 19,744 | 1,443,571 | |||||||||
| Change in unrealized appreciation (depreciation) |
(163,676 | ) | 274,739 | (323,138 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
417,307 | 294,483 | 1,727,611 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
413,422 | 338,460 | 1,717,939 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
47,193 | 82,172 | 273,079 | |||||||||
| Terminations, withdrawals and annuity payments |
(546,756 | ) | (336,513 | ) | (2,358,409 | ) | ||||||
| Transfers between subaccounts, net |
(2,316,178 | ) | (685,795 | ) | (4,612,997 | ) | ||||||
| Maintenance charges and mortality adjustments |
(59 | ) | (32 | ) | (216 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(2,815,800 | ) | (940,168 | ) | (6,698,543 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(2,402,378 | ) | (601,708 | ) | (4,980,604 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 4,198,520 | $ | 2,754,769 | $ | 18,558,870 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
35,549 | 69,203 | 183,214 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(50,007 | ) | (36,812 | ) | (235,199 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
(14,458 | ) | 32,391 | (51,985 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
665,235 | — | 3,962,129 | |||||||||
| Realized capital gain (loss) on investments |
13,165 | 19,623 | 525,603 | |||||||||
| Change in unrealized appreciation (depreciation) |
(674,894 | ) | 61,673 | (3,542,702 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
3,506 | 81,296 | 945,030 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
(10,952 | ) | 113,687 | 893,045 | ||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
32,977 | 31,147 | 134,296 | |||||||||
| Terminations, withdrawals and annuity payments |
(579,273 | ) | (369,080 | ) | (2,364,090 | ) | ||||||
| Transfers between subaccounts, net |
(139,959 | ) | (22,447 | ) | (710,467 | ) | ||||||
| Maintenance charges and mortality adjustments |
(45 | ) | (18 | ) | (211 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(686,300 | ) | (360,398 | ) | (2,940,472 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(697,252 | ) | (246,711 | ) | (2,047,427 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 3,501,268 | $ | 2,508,058 | $ | 16,511,443 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
17
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| NAA World Equity Income Series |
Neuberger Berman AMT Quality Equity Portfolio(a) |
PIMCO VIT All Asset |
||||||||||
| Net assets as of December 31, 2023 |
$ | 9,354,573 | $ | 3,961,181 | $ | 1,067,758 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
253,417 | — | 64,587 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(129,945 | ) | (56,335 | ) | (14,168 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
123,472 | (56,335 | ) | 50,419 | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | 185,990 | — | |||||||||
| Realized capital gain (loss) on investments |
692,068 | 477,368 | (36,182 | ) | ||||||||
| Change in unrealized appreciation (depreciation) |
213,129 | 234,880 | 9,172 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
905,197 | 898,238 | (27,010 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
1,028,669 | 841,903 | 23,409 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
298,560 | 248,768 | — | |||||||||
| Terminations, withdrawals and annuity payments |
(1,511,027 | ) | (514,138 | ) | (187,984 | ) | ||||||
| Transfers between subaccounts, net |
(997,106 | ) | (456,914 | ) | (23,218 | ) | ||||||
| Maintenance charges and mortality adjustments |
(73 | ) | (19 | ) | (44 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(2,209,646 | ) | (722,303 | ) | (211,246 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(1,180,977 | ) | 119,600 | (187,837 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 8,173,596 | $ | 4,080,781 | $ | 879,921 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
139,747 | — | 40,214 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(103,794 | ) | (58,438 | ) | (12,020 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
35,953 | (58,438 | ) | 28,194 | ||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
1,170,565 | 250,401 | — | |||||||||
| Realized capital gain (loss) on investments |
558,275 | 179,122 | (15,192 | ) | ||||||||
| Change in unrealized appreciation (depreciation) |
(360,897 | ) | 95,669 | 87,367 | ||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
1,367,943 | 525,192 | 72,175 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
1,403,896 | 466,754 | 100,369 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
88,972 | 155,097 | 1,174 | |||||||||
| Terminations, withdrawals and annuity payments |
(807,914 | ) | (342,545 | ) | (152,122 | ) | ||||||
| Transfers between subaccounts, net |
(1,152,664 | ) | (10,296 | ) | 3,455 | |||||||
| Maintenance charges and mortality adjustments |
(64 | ) | (14 | ) | (44 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(1,871,670 | ) | (197,758 | ) | (147,537 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(467,774 | ) | 268,996 | (47,168 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 7,705,822 | $ | 4,349,777 | $ | 832,753 | ||||||
|
|
|
|
|
|
|
|||||||
| (a) Name change. See Note 1. |
||||||||||||
The accompanying notes are an integral part of these financial statements.
18
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| PIMCO VIT CommodityRealReturn Strategy |
PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) |
PIMCO VIT Low Duration |
||||||||||
| Net assets as of December 31, 2023 |
$ | 608,060 | $ | 586,088 | $ | 1,887,695 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
11,828 | 18,603 | 76,280 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(7,756 | ) | (7,401 | ) | (27,134 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
4,072 | 11,202 | 49,146 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
(68,623 | ) | (11,936 | ) | (8,111 | ) | ||||||
| Change in unrealized appreciation (depreciation) |
80,194 | 20,372 | 12,956 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
11,571 | 8,436 | 4,845 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
15,643 | 19,638 | 53,991 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
2,089 | 4,220 | 1,373 | |||||||||
| Terminations, withdrawals and annuity payments |
(58,733 | ) | (114,743 | ) | (139,428 | ) | ||||||
| Transfers between subaccounts, net |
(82,172 | ) | (71,266 | ) | 285,200 | |||||||
| Maintenance charges and mortality adjustments |
(1 | ) | (69 | ) | (149 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(138,817 | ) | (181,858 | ) | 146,996 | |||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(123,174 | ) | (162,220 | ) | 200,987 | |||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2024 |
$ | 484,886 | $ | 423,868 | $ | 2,088,682 | ||||||
|
|
|
|
|
|
|
|||||||
| Investment income (loss): |
||||||||||||
| Dividend distributions |
5,599 | 14,054 | 70,850 | |||||||||
| Investment Expenses: |
||||||||||||
| Mortality and expense risk and administrative charges |
(3,661 | ) | (5,700 | ) | (25,350 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net investment income (loss) |
1,938 | 8,354 | 45,500 | |||||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from operations: |
||||||||||||
| Capital gain distributions |
— | — | — | |||||||||
| Realized capital gain (loss) on investments |
(128,671 | ) | (2,539 | ) | (15,055 | ) | ||||||
| Change in unrealized appreciation (depreciation) |
176,886 | 4,049 | 42,299 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net gain (loss) on investments |
48,215 | 1,510 | 27,244 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net increase (decrease) in net assets from operations |
50,153 | 9,864 | 72,744 | |||||||||
|
|
|
|
|
|
|
|||||||
| Contract owner transactions: |
||||||||||||
| Variable annuity deposits |
— | 15,331 | 2,928 | |||||||||
| Terminations, withdrawals and annuity payments |
(151,852 | ) | (68,686 | ) | (246,354 | ) | ||||||
| Transfers between subaccounts, net |
(221,260 | ) | 727 | (252,184 | ) | |||||||
| Maintenance charges and mortality adjustments |
(1 | ) | (6 | ) | (19 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Increase (decrease) in net assets from contract transactions |
(373,113 | ) | (52,634 | ) | (495,629 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total increase (decrease) in net assets |
(322,960 | ) | (42,770 | ) | (422,885 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net assets as of December 31, 2025 |
$ | 161,926 | $ | 381,098 | $ | 1,665,797 | ||||||
|
|
|
|
|
|
|
|||||||
The accompanying notes are an integral part of these financial statements.
19
SBL Variable Annuity Account VIII
Statements of Operations and Change in Net Assets (continued)
Years Ended December 31, 2025 and 2024, Except as Noted
| PIMCO VIT Real Return |
Royce Micro-Cap | |||||||
| Net assets as of December 31, 2023 |
$ | 1,883,136 | $ | 728,058 | ||||
|
|
|
|
|
|||||
| Investment income (loss): |
||||||||
| Dividend distributions |
48,243 | — | ||||||
| Investment Expenses: |
||||||||
| Mortality and expense risk and administrative charges |
(25,809 | ) | (7,769 | ) | ||||
|
|
|
|
|
|||||
| Net investment income (loss) |
22,434 | (7,769 | ) | |||||
|
|
|
|
|
|||||
| Increase (decrease) in net assets from operations: |
||||||||
| Capital gain distributions |
— | 26,623 | ||||||
| Realized capital gain (loss) on investments |
(30,481 | ) | (15,559 | ) | ||||
| Change in unrealized appreciation (depreciation) |
27,422 | 60,067 | ||||||
|
|
|
|
|
|||||
| Net gain (loss) on investments |
(3,059 | ) | 71,131 | |||||
|
|
|
|
|
|||||
| Net increase (decrease) in net assets from operations |
19,375 | 63,362 | ||||||
|
|
|
|
|
|||||
| Contract owner transactions: |
||||||||
| Variable annuity deposits |
2,890 | 10,051 | ||||||
| Terminations, withdrawals and annuity payments |
(358,834 | ) | (73,982 | ) | ||||
| Transfers between subaccounts, net |
63,307 | (329,826 | ) | |||||
| Maintenance charges and mortality adjustments |
(43 | ) | — | |||||
|
|
|
|
|
|||||
| Increase (decrease) in net assets from contract transactions |
(292,680 | ) | (393,757 | ) | ||||
|
|
|
|
|
|||||
| Total increase (decrease) in net assets |
(273,305 | ) | (330,395 | ) | ||||
|
|
|
|
|
|||||
| Net assets as of December 31, 2024 |
$ | 1,609,831 | $ | 397,663 | ||||
|
|
|
|
|
|||||
| Investment income (loss): |
||||||||
| Dividend distributions |
53,710 | — | ||||||
| Investment Expenses: |
||||||||
| Mortality and expense risk and administrative charges |
(22,764 | ) | (5,404 | ) | ||||
|
|
|
|
|
|||||
| Net investment income (loss) |
30,946 | (5,404 | ) | |||||
|
|
|
|
|
|||||
| Increase (decrease) in net assets from operations: |
||||||||
| Capital gain distributions |
— | 62,790 | ||||||
| Realized capital gain (loss) on investments |
(10,487 | ) | (1,442 | ) | ||||
| Change in unrealized appreciation (depreciation) |
79,271 | (10,122 | ) | |||||
|
|
|
|
|
|||||
| Net gain (loss) on investments |
68,784 | 51,226 | ||||||
|
|
|
|
|
|||||
| Net increase (decrease) in net assets from operations |
99,730 | 45,822 | ||||||
|
|
|
|
|
|||||
| Contract owner transactions: |
||||||||
| Variable annuity deposits |
6,374 | 900 | ||||||
| Terminations, withdrawals and annuity payments |
(134,730 | ) | (22,334 | ) | ||||
| Transfers between subaccounts, net |
(12,460 | ) | 238 | |||||
| Maintenance charges and mortality adjustments |
(38 | ) | — | |||||
|
|
|
|
|
|||||
| Increase (decrease) in net assets from contract transactions |
(140,854 | ) | (21,196 | ) | ||||
|
|
|
|
|
|||||
| Total increase (decrease) in net assets |
(41,124 | ) | 24,626 | |||||
|
|
|
|
|
|||||
| Net assets as of December 31, 2025 |
$ | 1,568,707 | $ | 422,289 | ||||
|
|
|
|
|
|||||
The accompanying notes are an integral part of these financial statements.
20
SBL Variable Annuity Account VIII
Notes to Financial Statements
December 31, 2025
1. Organization and Significant Accounting Policies
SBL Variable Annuity Account VIII (the Account) is a separate account of Security Benefit Life Insurance Company (SBL). The Account is an investment company as defined by Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 946. The Account follows the accounting guidance as outlined in ASC 946. Purchase payments for the Account are allocated to one or more of the subaccounts that comprise the Account. The Account is registered as a unit investment trust under the Investment Company Act of 1940, as amended. As directed by the owners, amounts directed to each subaccount are invested in a designated mutual fund as follows:
| Subaccount/Mutual Fund |
Class |
Investment Adviser |
Sub-Adviser | |||
| American Funds IS® Asset Allocation | Class 4 | Capital Research and Management Company | - | |||
| American Funds IS® Global Growth | Class 4 | Capital Research and Management Company | - | |||
| American Funds IS® Growth-Income | Class 4 | Capital Research and Management Company | - | |||
| American Funds IS® International | Class 4 | Capital Research and Management Company | - | |||
| BlackRock High Yield V.I. | Class 3 | BlackRock Advisors LLC | BlackRock International Ltd | |||
| BNY Mellon IP Technology Growth | Service | BNY Mellon Investment Adviser, Inc | Newton Investment Management North America, LLC | |||
| ClearBridge Variable Growth | Class II | Legg Mason Partners Fund Advisor, LLC | ClearBridge Investments, LLC | |||
| ClearBridge Variable Small Cap Growth | Class I | Legg Mason Partners Fund Advisor, LLC | ClearBridge Investments, LLC | |||
| Guggenheim VIF High Yield | - | Security Investors, LLC | - | |||
| Guggenheim VIF Total Return Bond | - | Security Investors, LLC | - | |||
| Invesco V.I. American Value | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Comstock | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Discovery Mid Cap Growth | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Equity and Income | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. EVQ International Equity Fund | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Global Real Estate | Series I | Invesco Advisers, Inc | Invesco Asset Management Ltd | |||
| Invesco V.I. Government Money Market | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Government Securities | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Health Care | Series I | Invesco Advisers, Inc | - | |||
| Invesco V.I. Main Street Mid Cap Fund® | Series II | Invesco Advisers, Inc | - | |||
| Invesco V.I. Main Street Small Cap Fund® | Series II | Invesco Advisers, Inc | - | |||
| Janus Henderson VIT Enterprise | Service | Janus Capital Management LLC | - | |||
| LVIP American Century Ultra | Service Class | American Century Investment Management, Inc | - | |||
| LVIP American Century Value | Service Class | American Century Investment Management, Inc | - | |||
| MFS® VIT II Research International | Service | Massachusetts Financial Services Company | - | |||
| MFS® VIT Mid Cap Value | Service Shares | Massachusetts Financial Services Company | - | |||
| MFS® VIT Total Return | Service | Massachusetts Financial Services Company | - |
21
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
1. Organization and Significant Accounting Policies (continued)
| Subaccount/Mutual Fund |
Class |
Investment Adviser |
Sub-Adviser | |||
| MFS® VIT Utilities | Service | Massachusetts Financial Services Company | - | |||
| NAA All Cap Value Series | - | Security Investors, LLC | - | |||
| NAA Large Cap Value Series | - | Security Investors, LLC | - | |||
| NAA Large Core Series | - | Security Investors, LLC | - | |||
| NAA Large Growth Series | - | Security Investors, LLC | - | |||
| NAA Mid Growth Series | - | Security Investors, LLC | - | |||
| NAA Small Cap Value Series | - | Security Investors, LLC | - | |||
| NAA Small Growth Series | - | Security Investors, LLC | - | |||
| NAA Smid-Cap Value Series | - | Security Investors, LLC | - | |||
| NAA World Equity Income Series | - | Security Investors, LLC | - | |||
| Neuberger Berman AMT Quality Equity Portfolio | Class S | Neuberger Berman Investment Advisers LLC | - | |||
| PIMCO VIT All Asset | Administrative | Pacific Investment Management Company, LLC | Research Affiliates LLC | |||
| PIMCO VIT CommodityRealReturn Strategy | Administrative | Pacific Investment Management Company, LLC | - | |||
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) | Administrative | Pacific Investment Management Company, LLC | - | |||
| PIMCO VIT Low Duration | Administrative | Pacific Investment Management Company, LLC | - | |||
| PIMCO VIT Real Return | Administrative | Pacific Investment Management Company, LLC | - | |||
| Royce Micro-Cap | Investment | Royce & Associates, LP | - |
Forty-four subaccounts are currently offered by the Account, all of which had activity.
The Account has one underlying fund, BlackRock High Yield V.I., that pays dividends on the first of each month. The daily dividend amount is accumulated and the balance is recognised on the Statements of Net Assets as Investment Income Receivable.
22
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
1. Organization and Significant Accounting Policies (continued)
During the current year the following subaccount name change was made effective:
| Date |
New Name |
Old Name | ||
| July 28, 2025 | Neuberger Berman AMT Quality Equity Portfolio | Neuberger Berman AMT Sustainable Equity |
Investment Valuation
Investments in mutual fund shares are carried in the Statements of Net Assets at market value (net asset value of the underlying mutual fund). Investment transactions are accounted for on the trade date. Realized capital gains and losses on sales of investments are determined based on the average cost of investments sold. The difference between cost and current market value of investments owned on the day of measurement is recorded as unrealized appreciation or depreciation of investments.
The cost of investment purchases and proceeds from investments sold for the year ended December 31, 2025 were as follows:
| Subaccount |
Cost of Purchases |
Proceeds from Sales |
||||||
| American Funds IS® Asset Allocation |
$ | 848,418 | $ | 635,607 | ||||
| American Funds IS® Global Growth |
528,443 | 225,185 | ||||||
| American Funds IS® Growth-Income |
1,737,555 | 444,362 | ||||||
| American Funds IS® International |
1,726 | 617 | ||||||
| BlackRock High Yield V.I. |
27,180 | 120,664 | ||||||
| BNY Mellon IP Technology Growth |
4,525,214 | 1,339,189 | ||||||
| ClearBridge Variable Growth |
527,626 | 228,128 | ||||||
| ClearBridge Variable Small Cap Growth |
181,677 | 405,928 | ||||||
| Guggenheim VIF High Yield |
193,246 | 1,098,991 | ||||||
| Guggenheim VIF Total Return Bond |
754,677 | 719,991 | ||||||
| Invesco V.I. American Value |
988,957 | 861,868 | ||||||
| Invesco V.I. Comstock |
1,197,812 | 1,308,204 | ||||||
| Invesco V.I. Discovery Mid Cap Growth |
147,114 | 140,428 | ||||||
| Invesco V.I. Equity and Income |
262,932 | 372,310 | ||||||
| Invesco V.I. EVQ International Equity Fund |
341,085 | 295,010 | ||||||
| Invesco V.I. Global Real Estate |
28,729 | 37,854 | ||||||
| Invesco V.I. Government Money Market |
3,692,618 | 4,381,241 | ||||||
| Invesco V.I. Government Securities |
6,373 | 9,021 | ||||||
| Invesco V.I. Health Care |
42,989 | 126,732 | ||||||
| Invesco V.I. Main Street Mid Cap Fund® |
360,343 | 330,525 | ||||||
| Invesco V.I. Main Street Small Cap Fund® |
579,476 | 241,205 | ||||||
| Janus Henderson VIT Enterprise |
740,293 | 762,054 | ||||||
| LVIP American Century Ultra |
1,594,439 | 2,671,200 | ||||||
| LVIP American Century Value |
281,307 | 280,239 | ||||||
| MFS® VIT II Research International |
283,070 | 185,332 | ||||||
| MFS® VIT Mid Cap Value |
28,523 | 67,050 | ||||||
| MFS® VIT Total Return |
184,562 | 102,254 | ||||||
| MFS® VIT Utilities |
137,630 | 290,367 | ||||||
| NAA All Cap Value Series |
1,969,153 | 2,224,060 | ||||||
| NAA Large Cap Value Series |
1,602,315 | 1,532,987 | ||||||
| NAA Large Core Series |
2,595,613 | 1,637,055 | ||||||
| NAA Large Growth Series |
2,110,090 | 820,339 | ||||||
| NAA Mid Growth Series |
958,780 | 1,344,365 | ||||||
23
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
1. Organization and Significant Accounting Policies (continued)
| Subaccount |
Cost of Purchases |
Proceeds from Sales |
||||||
| NAA Small Cap Value Series |
$ | 788,233 | $ | 823,756 | ||||
| NAA Small Growth Series |
127,828 | 455,835 | ||||||
| NAA Smid-Cap Value Series |
4,370,603 | 3,400,931 | ||||||
| NAA World Equity Income Series |
1,409,442 | 2,074,594 | ||||||
| Neuberger Berman AMT Quality Equity Portfolio (a) |
474,131 | 479,926 | ||||||
| PIMCO VIT All Asset |
43,978 | 163,321 | ||||||
| PIMCO VIT CommodityRealReturn Strategy |
6,143 | 377,318 | ||||||
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) |
35,430 | 79,710 | ||||||
| PIMCO VIT Low Duration |
88,508 | 538,637 | ||||||
| PIMCO VIT Real Return |
64,533 | 174,441 | ||||||
| Royce Micro-Cap |
72,049 | 35,859 | ||||||
| (a) | Name change. See Note 1. |
Market Risk
Each subaccount invests in shares of a single underlying fund. The investment performance of each subaccount will reflect the investment performance of the underlying fund less separate account expenses. There is no assurance that the investment objective of any underlying fund will be met. A fund calculates a daily net asset value per share (“NAV”) which is based on the market value of its investment portfolio. The amount of risk varies significantly between subaccounts. Due to the level of risk associated with certain investment portfolios, it is at least reasonably possible that changes in the values of investment portfolios will occur in the near term and that such changes could materially affect contractholders’ investments in the funds and the amounts reported in the Statements of Net Assets. The contractholder assumes all of the investment performance risk for the subaccounts selected.
Annuity Assets
Annuity Assets relate to contracts that have matured and are in the payout stage. Such assets are computed on the basis of published mortality tables using assumed interest rates that will provide assets as prescribed by law. In cases where the payout option selected is life contingent, SBL periodically recalculates the required annuity assets, and any resulting adjustment is either charged or credited to SBL and not to the Account.
The annuity assets for December 31, 2025 by subaccount are as follows:
| Subaccount |
Annuity Assets | |||
| Guggenheim VIF High Yield |
$ | 13,191 | ||
| Guggenheim VIF Total Return Bond |
35,040 | |||
| Invesco V.I. Government Money Market |
758 | |||
| NAA All Cap Value Series |
60,738 | |||
| NAA Large Cap Value Series |
20,898 | |||
| NAA Large Core Series |
66,230 | |||
| NAA Large Growth Series |
77,643 | |||
| NAA Mid Growth Series |
11,648 | |||
| NAA Smid-Cap Value Series |
23,482 | |||
| NAA World Equity Income Series |
102,639 | |||
24
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
1. Organization and Significant Accounting Policies (continued)
Reinvestment of Dividends
Dividend and capital gain distributions paid by the mutual funds to the Account are reinvested in additional shares of each respective fund. Dividend income and capital gain distributions are recorded as income on the ex-dividend date.
Federal Income Taxes
The operations of the Account are included in the federal income tax return of SBL, which is taxed as a life insurance company under the provisions of the Internal Revenue Code (IRC). Under the current provisions of the IRC, SBL does not expect to incur federal income taxes on the earnings of the Account to the extent the earnings are credited under contracts. Based on this, no charge is being made currently to the Account for federal income taxes. SBL will review periodically the status of this policy in the event of changes in the tax law.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price).
The Account invests in shares of open-end mutual funds, which process contractholders directed purchases, sales and transfers on a daily basis at the funds’ computed NAVs. The fair value of the Account’s assets is based on the NAVs of mutual funds, which are obtained from the custodians and reflect the fair values of the mutual fund investments. The NAV is calculated daily and is based on the fair values of the underlying securities.
Because the fund provides liquidity for the investments through purchases and redemptions at NAV, this may represent the fair value of the investment in the fund. That is, for an open-ended mutual fund, the fair value of an investment in the fund would not be expected to be higher than the amount that a new investor would be required to spend in order to directly invest in the mutual fund. Similarly, the hypothetical seller of the investment would not be expected to accept less in proceeds than it could receive by directly redeeming its investment with the fund.
The Account had no financial liabilities as of December 31, 2025.
Segment Disclosures
An operating segment is defined in ASC Topic 280 as a component of a public entity that engages in business activities from which it may recognize revenues and incur expenses, has operating results that are regularly reviewed by the public entity’s chief operating decision maker (CODM) to make decisions about resources to be allocated to the segment and assess its performance, and has discrete financial information available. The CODM is Brian Beckett, Chief Financial Officer. The subaccount represents a single operating segment, as the CODM monitors the operating results of the subaccount and as a whole, the subaccount’s long-term strategic asset allocation is pre-determined based on a defined investment strategy. The net increase (decrease) in net assets from operations, which is used by the CODM to assess the segment’s performance is consistent with that presented within the subaccount’s financial statements. Segment assets are reflected on the accompanying Statements of Net Assets as “Net Assets” and significant segment expenses are listed on the accompanying Statements of Operations and Change in Net Assets.
25
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
2. Variable Annuity Contract Charges
Mortality and Expense Charge: The mortality and expense risks assumed by SBL are compensated for by a fee equivalent to an annual rate of 1.25% of average daily net asset value of which 0.70% is for assuming mortality risks and the remainder is for assuming expense risks. Extra Credit contract owners may elect an annual stepped up death benefit for an additional fee of 0.20% of average daily net asset value.
Administrative Charge: SBL deducts a daily administrative fee equivalent to an annual rate of 0.15% of the average daily net asset value.
These charges are presented as expenses on the Statements of Operations and Change in Net Assets under Mortality and expense risk and administrative charges line item.
Premium Tax Charge: When applicable, an amount for state premium taxes is deducted as provided by pertinent state law either from purchase payments or from the amount applied to effect an annuity at the time annuity payments commence.
Contract owner maintenance charges presented as a decrease in units on the Statements of Operations and Change in Net Assets under the Maintenance charges and mortality adjustments line item may include the following:
| • | Account Administrative Charge: For Extra Credit contracts, an account administrative fee of $30 is deducted annually, except for certain contracts based on a minimum account value and the period of time the contract has been in force. |
26
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
3. Summary of Unit Transactions
The changes in units outstanding for the periods December 31, 2025 and 2024 were as follows:
| 2025 | 2024 | |||||||||||||||||||||||
| Subaccount |
Units Issued |
Units Redeemed |
Net Increase (Decrease) |
Units Issued |
Units Redeemed |
Net Increase (Decrease) |
||||||||||||||||||
| American Funds IS® Asset Allocation |
32,042 | (39,150 | ) | (7,108 | ) | 117,280 | (52,509 | ) | 64,771 | |||||||||||||||
| American Funds IS® Global Growth |
17,465 | (11,811 | ) | 5,654 | 9,795 | (9,328 | ) | 467 | ||||||||||||||||
| American Funds IS® Growth-Income |
41,962 | (20,236 | ) | 21,726 | 123,955 | (46,252 | ) | 77,703 | ||||||||||||||||
| American Funds IS® International |
164 | (44 | ) | 120 | 74 | (67 | ) | 7 | ||||||||||||||||
| BlackRock High Yield V.I. |
1,229 | (9,371 | ) | (8,142 | ) | 8,999 | (112 | ) | 8,887 | |||||||||||||||
| BNY Mellon IP Technology Growth |
7,138 | (18,199 | ) | (11,061 | ) | 47,446 | (14,420 | ) | 33,026 | |||||||||||||||
| ClearBridge Variable Growth |
3,078 | (6,268 | ) | (3,190 | ) | 27,089 | (23,430 | ) | 3,659 | |||||||||||||||
| ClearBridge Variable Small Cap Growth |
615 | (9,108 | ) | (8,493 | ) | 14,095 | (4,241 | ) | 9,854 | |||||||||||||||
| Guggenheim VIF High Yield |
1,217 | (27,377 | ) | (26,160 | ) | 4,178 | (9,598 | ) | (5,420 | ) | ||||||||||||||
| Guggenheim VIF Total Return Bond |
28,775 | (31,333 | ) | (2,558 | ) | 36,820 | (31,214 | ) | 5,606 | |||||||||||||||
| Invesco V.I. American Value |
48,992 | (65,340 | ) | (16,348 | ) | 33,594 | (1,743 | ) | 31,851 | |||||||||||||||
| Invesco V.I. Comstock |
11,033 | (33,623 | ) | (22,590 | ) | 86,592 | (12,332 | ) | 74,260 | |||||||||||||||
| Invesco V.I. Discovery Mid Cap Growth |
1,074 | (3,702 | ) | (2,628 | ) | 7,448 | (5,426 | ) | 2,022 | |||||||||||||||
| Invesco V.I. Equity and Income |
2,878 | (11,457 | ) | (8,579 | ) | 20,042 | (11,258 | ) | 8,784 | |||||||||||||||
| Invesco V.I. EVQ International Equity Fund |
9,763 | (12,202 | ) | (2,439 | ) | 4,404 | (35,074 | ) | (30,670 | ) | ||||||||||||||
| Invesco V.I. Global Real Estate |
708 | (1,347 | ) | (639 | ) | 456 | (7,761 | ) | (7,305 | ) | ||||||||||||||
| Invesco V.I. Government Money Market |
334,980 | (417,132 | ) | (82,152 | ) | 1,318,159 | (742,359 | ) | 575,800 | |||||||||||||||
| Invesco V.I. Government Securities |
368 | (712 | ) | (344 | ) | 80 | (14,021 | ) | (13,941 | ) | ||||||||||||||
| Invesco V.I. Health Care |
151 | (3,505 | ) | (3,354 | ) | 2,789 | (4,898 | ) | (2,109 | ) | ||||||||||||||
| Invesco V.I. Main Street Mid Cap Fund® |
2,477 | (9,043 | ) | (6,566 | ) | 51,599 | (19,477 | ) | 32,122 | |||||||||||||||
| Invesco V.I. Main Street Small Cap Fund® |
7,560 | (4,858 | ) | 2,702 | 5,814 | (7,856 | ) | (2,042 | ) | |||||||||||||||
| Janus Henderson VIT Enterprise |
22,878 | (43,621 | ) | (20,743 | ) | 128,071 | (15,478 | ) | 112,593 | |||||||||||||||
| LVIP American Century Ultra |
9,686 | (40,312 | ) | (30,626 | ) | 46,684 | (21,782 | ) | 24,902 | |||||||||||||||
| LVIP American Century Value |
1,266 | (6,724 | ) | (5,458 | ) | 2,990 | (5,264 | ) | (2,274 | ) | ||||||||||||||
| MFS® VIT II Research International |
14,078 | (9,265 | ) | 4,813 | 3,435 | (8,996 | ) | (5,561 | ) | |||||||||||||||
| MFS® VIT Mid Cap Value |
348 | (3,977 | ) | (3,629 | ) | 6,658 | (4,301 | ) | 2,357 | |||||||||||||||
| MFS® VIT Total Return |
3,930 | (3,658 | ) | 272 | 690 | (8,119 | ) | (7,429 | ) | |||||||||||||||
| MFS® VIT Utilities |
778 | (6,761 | ) | (5,983 | ) | 2,680 | (9,546 | ) | (6,866 | ) | ||||||||||||||
27
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
3. Summary of Unit Transactions (continued)
| 2025 | 2024 | |||||||||||||||||||||||
| Subaccount |
Units Issued |
Units Redeemed |
Net Increase (Decrease) |
Units Issued |
Units Redeemed |
Net Increase (Decrease) |
||||||||||||||||||
| NAA All Cap Value Series |
1,236 | (25,630 | ) | (24,394 | ) | 4,214 | (22,721 | ) | (18,507 | ) | ||||||||||||||
| NAA Large Cap Value Series |
3,181 | (21,951 | ) | (18,770 | ) | 6,892 | (31,440 | ) | (24,548 | ) | ||||||||||||||
| NAA Large Core Series |
4,868 | (17,810 | ) | (12,942 | ) | 4,152 | (37,909 | ) | (33,757 | ) | ||||||||||||||
| NAA Large Growth Series |
17,856 | (15,618 | ) | 2,238 | 8,439 | (34,649 | ) | (26,210 | ) | |||||||||||||||
| NAA Mid Growth Series |
2,774 | (10,349 | ) | (7,575 | ) | 3,921 | (30,357 | ) | (26,436 | ) | ||||||||||||||
| NAA Small Cap Value Series |
1,381 | (11,388 | ) | (10,007 | ) | 1,299 | (38,958 | ) | (37,659 | ) | ||||||||||||||
| NAA Small Growth Series |
1,290 | (8,779 | ) | (7,489 | ) | 2,052 | (22,014 | ) | (19,962 | ) | ||||||||||||||
| NAA Smid-Cap Value Series |
1,512 | (19,381 | ) | (17,869 | ) | 1,905 | (42,590 | ) | (40,685 | ) | ||||||||||||||
| NAA World Equity Income Series |
1,451 | (28,499 | ) | (27,048 | ) | 5,133 | (38,229 | ) | (33,096 | ) | ||||||||||||||
| Neuberger Berman AMT Quality Equity Portfolio(a) |
3,487 | (6,532 | ) | (3,045 | ) | 6,355 | (19,393 | ) | (13,038 | ) | ||||||||||||||
| PIMCO VIT All Asset |
196 | (7,070 | ) | (6,874 | ) | 464 | (10,853 | ) | (10,389 | ) | ||||||||||||||
| PIMCO VIT CommodityRealReturn Strategy |
70 | (46,384 | ) | (46,314 | ) | 360 | (19,002 | ) | (18,642 | ) | ||||||||||||||
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) |
1,248 | (4,299 | ) | (3,051 | ) | 591 | (11,520 | ) | (10,929 | ) | ||||||||||||||
| PIMCO VIT Low Duration |
1,412 | (40,849 | ) | (39,437 | ) | 24,529 | (12,899 | ) | 11,630 | |||||||||||||||
| PIMCO VIT Real Return |
797 | (9,706 | ) | (8,909 | ) | 5,576 | (24,550 | ) | (18,974 | ) | ||||||||||||||
| Royce Micro-Cap |
407 | (1,237 | ) | (830 | ) | 519 | (16,593 | ) | (16,074 | ) | ||||||||||||||
| (a) | Name change. See Note 1. |
28
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights
The Account has a number of products, which have unique combinations of features and fees that are charged against the contract owner’s account balance. Differences in the fee structures result in a variety of unit values, expense ratios, and total returns. The information presented below identifies the range of lowest to highest expense ratios and the corresponding total return. The summary may not reflect the minimum and maximum contract charges offered by the Account as contract owners may not have selected all available and applicable contract options as discussed in Note 2.
A summary of units outstanding, unit values, net assets, expense ratios, investment income ratios and total return ratios for each of the five years in the period ended December 31, 2025 were as follows:
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| American Funds IS® Asset Allocation |
||||||||||||||||||||||||||||||||||||
| 2025 |
261,929 | 16.86 | 16.86 | 4,414,882 | 1.82 | 1.40 | 1.40 | 14.00 | 14.00 | |||||||||||||||||||||||||||
| 2024 |
269,037 | 14.79 | 14.79 | 3,978,810 | 0.02 | 1.40 | 1.40 | 14.47 | 14.47 | |||||||||||||||||||||||||||
| 2023 |
204,266 | 12.92 | 12.92 | 2,638,831 | 0.02 | 1.40 | 1.40 | 12.45 | 12.45 | |||||||||||||||||||||||||||
| 2022 |
216,651 | 11.49 | 11.49 | 2,489,302 | 0.02 | 1.40 | 1.40 | (14.89 | ) | (14.89 | ) | |||||||||||||||||||||||||
| 2021 |
208,891 | 13.50 | 13.50 | 2,819,240 | 0.01 | 1.40 | 1.40 | 13.26 | 13.26 | |||||||||||||||||||||||||||
| American Funds IS® Global Growth |
||||||||||||||||||||||||||||||||||||
| 2025 |
93,217 | 19.60 | 19.60 | 1,826,608 | 1.27 | 1.40 | 1.40 | 19.66 | 19.66 | |||||||||||||||||||||||||||
| 2024 |
87,563 | 16.38 | 16.38 | 1,434,047 | 0.01 | 1.40 | 1.40 | 11.81 | 11.81 | |||||||||||||||||||||||||||
| 2023 |
87,096 | 14.65 | 14.65 | 1,275,911 | 0.01 | 1.40 | 1.40 | 20.58 | 20.58 | |||||||||||||||||||||||||||
| 2022 |
101,109 | 12.15 | 12.15 | 1,228,316 | 0.00 | 1.40 | 1.40 | (25.96 | ) | (25.96 | ) | |||||||||||||||||||||||||
| 2021 |
76,278 | 16.41 | 16.41 | 1,251,757 | 0.00 | 1.40 | 1.40 | 14.52 | 14.52 | |||||||||||||||||||||||||||
| American Funds IS® Growth-Income |
||||||||||||||||||||||||||||||||||||
| 2025 |
280,042 | 21.43 | 21.43 | 6,000,443 | 0.76 | 1.40 | 1.40 | 16.15 | 16.15 | |||||||||||||||||||||||||||
| 2024 |
258,316 | 18.45 | 18.45 | 4,766,234 | 0.01 | 1.40 | 1.40 | 22.19 | 22.19 | |||||||||||||||||||||||||||
| 2023 |
180,613 | 15.10 | 15.10 | 2,727,378 | 0.01 | 1.40 | 1.40 | 24.08 | 24.08 | |||||||||||||||||||||||||||
| 2022 |
130,667 | 12.17 | 12.17 | 1,590,461 | 0.01 | 1.40 | 1.40 | (17.88 | ) | (17.88 | ) | |||||||||||||||||||||||||
| 2021 |
110,317 | 14.82 | 14.82 | 1,634,980 | 0.01 | 1.40 | 1.40 | 22.08 | 22.08 | |||||||||||||||||||||||||||
| American Funds IS® International |
||||||||||||||||||||||||||||||||||||
| 2025 |
398 | 12.97 | 12.97 | 5,170 | 1.36 | 1.40 | 1.40 | 24.59 | 24.59 | |||||||||||||||||||||||||||
| 2024 |
278 | 10.41 | 10.41 | 2,896 | 0.01 | 1.40 | 1.40 | 1.46 | 1.46 | |||||||||||||||||||||||||||
| 2023 |
271 | 10.26 | 10.26 | 2,786 | 0.01 | 1.40 | 1.40 | 14.00 | 14.00 | |||||||||||||||||||||||||||
| 2022 |
375 | 9.00 | 9.00 | 3,373 | 0.04 | 1.40 | 1.40 | (22.15 | ) | (22.15 | ) | |||||||||||||||||||||||||
| 2021 |
— | 11.56 | 11.56 | — | — | 1.40 | 1.40 | (3.10 | ) | (3.10 | ) | |||||||||||||||||||||||||
29
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| BlackRock High Yield V.I. |
||||||||||||||||||||||||||||||||||||
| 2025 |
7,767 | 12.87 | 12.87 | 99,952 | 8.03 | 1.40 | 1.40 | 7.52 | 7.52 | |||||||||||||||||||||||||||
| 2024 |
15,909 | 11.97 | 11.97 | 190,395 | 0.05 | 1.40 | 1.40 | 6.31 | 6.31 | |||||||||||||||||||||||||||
| 2023 |
7,022 | 11.26 | 11.26 | 78,996 | 0.06 | 1.40 | 1.40 | 11.37 | 11.37 | |||||||||||||||||||||||||||
| 2022 |
6,877 | 10.11 | 10.11 | 69,487 | 0.06 | 1.40 | 1.40 | (11.78 | ) | (11.78 | ) | |||||||||||||||||||||||||
| 2021 |
24,326 | 11.46 | 11.46 | 278,853 | 0.03 | 1.40 | 1.40 | 3.71 | 3.71 | |||||||||||||||||||||||||||
| BNY Mellon IP Technology Growth |
||||||||||||||||||||||||||||||||||||
| 2025 |
104,078 | 83.57 | 83.57 | 8,694,081 | — | 1.40 | 1.40 | 26.07 | 26.07 | |||||||||||||||||||||||||||
| 2024 |
115,139 | 66.29 | 66.29 | 7,628,550 | — | 1.40 | 1.40 | 23.63 | 23.63 | |||||||||||||||||||||||||||
| 2023 |
82,113 | 53.62 | 53.62 | 4,399,904 | — | 1.40 | 1.40 | 56.78 | 56.78 | |||||||||||||||||||||||||||
| 2022 |
83,615 | 34.20 | 34.20 | 2,857,603 | — | 1.40 | 1.40 | (47.26 | ) | (47.26 | ) | |||||||||||||||||||||||||
| 2021 |
87,750 | 64.85 | 64.85 | 5,687,094 | — | 1.40 | 1.40 | 11.06 | 11.06 | |||||||||||||||||||||||||||
| ClearBridge Variable Growth |
||||||||||||||||||||||||||||||||||||
| 2025 |
76,918 | 35.59 | 35.59 | 2,732,424 | — | 1.40 | 1.40 | 11.53 | 11.53 | |||||||||||||||||||||||||||
| 2024 |
80,108 | 31.91 | 31.91 | 2,551,915 | — | 1.40 | 1.40 | 10.84 | 10.84 | |||||||||||||||||||||||||||
| 2023 |
76,449 | 28.79 | 28.79 | 2,197,090 | 0.00 | 1.40 | 1.40 | 22.41 | 22.41 | |||||||||||||||||||||||||||
| 2022 |
66,715 | 23.52 | 23.52 | 1,566,025 | — | 1.40 | 1.40 | (27.61 | ) | (27.61 | ) | |||||||||||||||||||||||||
| 2021 |
70,043 | 32.49 | 32.49 | 2,271,485 | 0.00 | 1.40 | 1.40 | 8.48 | 8.48 | |||||||||||||||||||||||||||
| ClearBridge Variable Small Cap Growth |
||||||||||||||||||||||||||||||||||||
| 2025 |
52,669 | 42.03 | 43.79 | 2,305,479 | — | 1.40 | 1.60 | 7.47 | 7.70 | |||||||||||||||||||||||||||
| 2024 |
61,162 | 39.11 | 40.66 | 2,485,830 | — | 1.40 | 1.60 | 2.84 | 3.04 | |||||||||||||||||||||||||||
| 2023 |
51,308 | 38.03 | 39.46 | 2,023,824 | — | 1.40 | 1.60 | 6.68 | 6.88 | |||||||||||||||||||||||||||
| 2022 |
53,032 | 35.65 | 36.92 | 1,956,960 | — | 1.40 | 1.60 | (29.99 | ) | (29.84 | ) | |||||||||||||||||||||||||
| 2021 |
58,605 | 50.92 | 52.62 | 3,082,518 | — | 1.40 | 1.60 | 10.82 | 11.04 | |||||||||||||||||||||||||||
| Guggenheim VIF High Yield |
||||||||||||||||||||||||||||||||||||
| 2025 |
51,829 | 32.09 | 41.12 | 2,121,468 | 5.67 | 1.40 | 1.60 | 5.14 | 5.33 | |||||||||||||||||||||||||||
| 2024 |
77,989 | 30.52 | 39.04 | 3,030,419 | 0.06 | 1.40 | 1.60 | 5.90 | 6.12 | |||||||||||||||||||||||||||
| 2023 |
83,409 | 28.82 | 36.79 | 3,054,989 | 0.06 | 1.40 | 1.60 | 10.25 | 10.48 | |||||||||||||||||||||||||||
| 2022 |
91,122 | 26.14 | 33.30 | 3,023,233 | 0.06 | 1.40 | 1.60 | (11.15 | ) | (10.96 | ) | |||||||||||||||||||||||||
| 2021 |
99,308 | 29.42 | 37.40 | 3,696,845 | 0.05 | 1.40 | 1.60 | 3.74 | 3.92 | |||||||||||||||||||||||||||
30
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| Guggenheim VIF Total Return Bond |
||||||||||||||||||||||||||||||||||||
| 2025 |
154,617 | 17.00 | 22.56 | 3,440,169 | 4.41 | 1.40 | 1.60 | 5.79 | 5.97 | |||||||||||||||||||||||||||
| 2024 |
157,175 | 16.07 | 21.29 | 3,304,142 | 0.04 | 1.40 | 1.60 | 1.39 | 1.67 | |||||||||||||||||||||||||||
| 2023 |
151,569 | 15.85 | 20.94 | 3,134,682 | 0.04 | 1.40 | 1.60 | 5.25 | 5.44 | |||||||||||||||||||||||||||
| 2022 |
161,391 | 15.06 | 19.86 | 3,167,683 | 0.03 | 1.40 | 1.60 | (17.48 | ) | (17.32 | ) | |||||||||||||||||||||||||
| 2021 |
211,215 | 18.25 | 24.02 | 5,027,810 | 0.02 | 1.40 | 1.60 | (1.99 | ) | (1.80 | ) | |||||||||||||||||||||||||
| Invesco V.I. American Value |
||||||||||||||||||||||||||||||||||||
| 2025 |
106,018 | 17.46 | 17.46 | 1,850,570 | 0.20 | 1.40 | 1.40 | 19.10 | 19.10 | |||||||||||||||||||||||||||
| 2024 |
122,366 | 14.66 | 14.66 | 1,793,950 | 0.01 | 1.40 | 1.40 | 28.26 | 28.26 | |||||||||||||||||||||||||||
| 2023 |
90,515 | 11.43 | 11.43 | 1,034,472 | 0.00 | 1.40 | 1.40 | 13.62 | 13.62 | |||||||||||||||||||||||||||
| 2022 |
76,691 | 10.06 | 10.06 | 771,054 | 0.01 | 1.40 | 1.40 | (4.19 | ) | (4.19 | ) | |||||||||||||||||||||||||
| 2021 |
40,974 | 10.50 | 10.50 | 430,161 | 0.00 | 1.40 | 1.40 | — | — | |||||||||||||||||||||||||||
| Invesco V.I. Comstock |
||||||||||||||||||||||||||||||||||||
| 2025 |
174,513 | 38.86 | 40.49 | 7,062,791 | 1.38 | 1.40 | 1.60 | 15.24 | 15.52 | |||||||||||||||||||||||||||
| 2024 |
197,103 | 33.72 | 35.05 | 6,904,461 | 0.02 | 1.40 | 1.60 | 13.04 | 13.25 | |||||||||||||||||||||||||||
| 2023 |
122,843 | 29.83 | 30.95 | 3,798,574 | 0.02 | 1.40 | 1.60 | 10.32 | 10.54 | |||||||||||||||||||||||||||
| 2022 |
120,948 | 27.04 | 28.00 | 3,384,162 | 0.01 | 1.40 | 1.60 | (0.77 | ) | (0.57 | ) | |||||||||||||||||||||||||
| 2021 |
86,315 | 27.25 | 28.16 | 2,428,257 | 0.02 | 1.40 | 1.60 | 30.88 | 31.16 | |||||||||||||||||||||||||||
| Invesco V.I. Discovery Mid Cap Growth |
||||||||||||||||||||||||||||||||||||
| 2025 |
32,758 | 35.70 | 35.70 | 1,169,502 | — | 1.40 | 1.40 | 3.06 | 3.06 | |||||||||||||||||||||||||||
| 2024 |
35,386 | 34.64 | 34.64 | 1,225,700 | — | 1.40 | 1.40 | 22.19 | 22.19 | |||||||||||||||||||||||||||
| 2023 |
33,364 | 28.35 | 28.35 | 945,868 | — | 1.40 | 1.40 | 11.26 | 11.26 | |||||||||||||||||||||||||||
| 2022 |
35,119 | 25.48 | 25.48 | 894,705 | — | 1.40 | 1.40 | (32.09 | ) | (32.09 | ) | |||||||||||||||||||||||||
| 2021 |
58,419 | 36.31 | 37.52 | 2,191,763 | — | 1.40 | 1.60 | 16.90 | 17.14 | |||||||||||||||||||||||||||
| Invesco V.I. Equity and Income |
||||||||||||||||||||||||||||||||||||
| 2025 |
81,500 | 31.65 | 31.65 | 2,579,618 | 1.81 | 1.40 | 1.40 | 10.94 | 10.94 | |||||||||||||||||||||||||||
| 2024 |
90,079 | 28.53 | 28.53 | 2,569,865 | 0.02 | 1.40 | 1.40 | 10.32 | 10.32 | |||||||||||||||||||||||||||
| 2023 |
81,295 | 25.86 | 25.86 | 2,102,046 | 0.02 | 1.40 | 1.40 | 8.70 | 8.70 | |||||||||||||||||||||||||||
| 2022 |
94,406 | 23.79 | 23.79 | 2,245,660 | 0.02 | 1.40 | 1.40 | (8.99 | ) | (8.99 | ) | |||||||||||||||||||||||||
| 2021 |
77,811 | 26.14 | 26.14 | 2,033,925 | 0.02 | 1.40 | 1.40 | 16.70 | 16.70 | |||||||||||||||||||||||||||
31
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| Invesco V.I. EVQ International Equity Fund |
||||||||||||||||||||||||||||||||||||
| 2025 |
78,078 | 22.69 | 23.64 | 1,844,444 | 1.20 | 1.40 | 1.60 | 14.36 | 14.59 | |||||||||||||||||||||||||||
| 2024 |
80,517 | 19.84 | 20.63 | 1,662,167 | 0.01 | 1.40 | 1.60 | (1.29 | ) | (1.06 | ) | |||||||||||||||||||||||||
| 2023 |
111,187 | 20.10 | 20.85 | 2,318,888 | — | 1.40 | 1.60 | 15.98 | 16.22 | |||||||||||||||||||||||||||
| 2022 |
101,360 | 17.33 | 17.94 | 1,819,200 | 0.01 | 1.40 | 1.60 | (19.81 | ) | (19.66 | ) | |||||||||||||||||||||||||
| 2021 |
123,960 | 21.61 | 22.33 | 2,767,468 | 0.01 | 1.40 | 1.60 | 3.94 | 4.15 | |||||||||||||||||||||||||||
| Invesco V.I. Global Real Estate |
||||||||||||||||||||||||||||||||||||
| 2025 |
33,894 | 20.92 | 21.87 | 740,911 | 2.04 | 1.40 | 1.60 | 6.14 | 6.32 | |||||||||||||||||||||||||||
| 2024 |
34,533 | 19.71 | 20.57 | 709,877 | 0.02 | 1.40 | 1.60 | (3.38 | ) | (3.15 | ) | |||||||||||||||||||||||||
| 2023 |
41,838 | 20.40 | 21.24 | 888,373 | 0.01 | 1.40 | 1.60 | 7.31 | 7.49 | |||||||||||||||||||||||||||
| 2022 |
43,133 | 19.01 | 19.76 | 851,778 | 0.03 | 1.40 | 1.60 | (26.15 | ) | (25.96 | ) | |||||||||||||||||||||||||
| 2021 |
44,480 | 25.74 | 26.69 | 1,186,781 | 0.03 | 1.40 | 1.60 | 23.69 | 23.97 | |||||||||||||||||||||||||||
| Invesco V.I. Government Money Market |
||||||||||||||||||||||||||||||||||||
| 2025 |
622,409 | 10.19 | 10.40 | 6,470,976 | 3.75 | 1.40 | 1.60 | 2.00 | 2.36 | |||||||||||||||||||||||||||
| 2024 |
704,561 | 9.99 | 10.16 | 7,159,599 | 0.04 | 1.40 | 1.60 | 3.10 | 3.25 | |||||||||||||||||||||||||||
| 2023 |
128,761 | 9.69 | 9.84 | 1,267,375 | 0.05 | 1.40 | 1.60 | 2.87 | 3.14 | |||||||||||||||||||||||||||
| 2022 |
145,238 | 9.42 | 9.54 | 1,385,543 | 0.02 | 1.40 | 1.60 | (0.32 | ) | (0.21 | ) | |||||||||||||||||||||||||
| 2021 |
127,251 | 9.45 | 9.56 | 1,215,642 | 0.00 | 1.40 | 1.60 | (1.56 | ) | (1.34 | ) | |||||||||||||||||||||||||
| Invesco V.I. Government Securities |
||||||||||||||||||||||||||||||||||||
| 2025 |
6,610 | 11.48 | 11.48 | 75,827 | 2.84 | 1.40 | 1.40 | 5.42 | 5.42 | |||||||||||||||||||||||||||
| 2024 |
6,954 | 10.89 | 10.89 | 75,654 | 0.02 | 1.40 | 1.40 | 0.09 | 0.09 | |||||||||||||||||||||||||||
| 2023 |
20,895 | 10.88 | 10.88 | 227,640 | 0.02 | 1.40 | 1.40 | 3.03 | 3.03 | |||||||||||||||||||||||||||
| 2022 |
25,719 | 10.56 | 10.56 | 271,949 | 0.02 | 1.40 | 1.40 | (11.85 | ) | (11.85 | ) | |||||||||||||||||||||||||
| 2021 |
34,099 | 11.98 | 11.98 | 408,827 | 0.02 | 1.40 | 1.40 | (3.78 | ) | (3.78 | ) | |||||||||||||||||||||||||
| Invesco V.I. Health Care |
||||||||||||||||||||||||||||||||||||
| 2025 |
26,668 | 37.59 | 37.59 | 1,003,049 | — | 1.40 | 1.40 | 13.70 | 13.70 | |||||||||||||||||||||||||||
| 2024 |
30,022 | 33.06 | 33.06 | 992,959 | — | 1.40 | 1.40 | 2.70 | 2.70 | |||||||||||||||||||||||||||
| 2023 |
32,131 | 32.19 | 32.19 | 1,034,688 | — | 1.40 | 1.40 | 1.58 | 1.58 | |||||||||||||||||||||||||||
| 2022 |
42,703 | 31.69 | 31.69 | 1,353,545 | — | 1.40 | 1.40 | (14.51 | ) | (14.51 | ) | |||||||||||||||||||||||||
| 2021 |
51,904 | 37.07 | 37.07 | 1,924,745 | 0.00 | 1.40 | 1.40 | 10.72 | 10.72 | |||||||||||||||||||||||||||
32
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| Invesco V.I. Main Street Mid Cap Fund® |
||||||||||||||||||||||||||||||||||||
| 2025 |
78,120 | 33.09 | 34.59 | 2,701,574 | 0.11 | 1.40 | 1.60 | 7.23 | 7.46 | |||||||||||||||||||||||||||
| 2024 |
84,686 | 30.86 | 32.19 | 2,724,750 | — | 1.40 | 1.60 | 14.93 | 15.13 | |||||||||||||||||||||||||||
| 2023 |
52,564 | 26.85 | 27.96 | 1,468,073 | 0.00 | 1.40 | 1.60 | 12.34 | 12.56 | |||||||||||||||||||||||||||
| 2022 |
40,305 | 23.90 | 24.84 | 1,000,202 | 0.00 | 1.40 | 1.60 | (15.85 | ) | (15.65 | ) | |||||||||||||||||||||||||
| 2021 |
35,475 | 28.40 | 29.45 | 1,042,135 | 0.00 | 1.40 | 1.60 | 20.90 | 21.14 | |||||||||||||||||||||||||||
| Invesco V.I. Main Street Small Cap Fund® |
||||||||||||||||||||||||||||||||||||
| 2025 |
50,422 | 45.93 | 48.01 | 2,420,766 | 0.24 | 1.40 | 1.60 | 6.71 | 6.93 | |||||||||||||||||||||||||||
| 2024 |
47,720 | 43.04 | 44.90 | 2,141,514 | — | 1.40 | 1.60 | 10.61 | 10.81 | |||||||||||||||||||||||||||
| 2023 |
49,762 | 38.91 | 40.52 | 2,015,379 | 0.01 | 1.40 | 1.60 | 15.94 | 16.17 | |||||||||||||||||||||||||||
| 2022 |
47,812 | 33.56 | 34.88 | 1,666,632 | 0.00 | 1.40 | 1.60 | (17.40 | ) | (17.21 | ) | |||||||||||||||||||||||||
| 2021 |
42,396 | 40.63 | 42.13 | 1,784,963 | 0.00 | 1.40 | 1.60 | 20.31 | 20.54 | |||||||||||||||||||||||||||
| Janus Henderson VIT Enterprise |
||||||||||||||||||||||||||||||||||||
| 2025 |
253,933 | 17.18 | 17.18 | 4,364,229 | 0.05 | 1.40 | 1.40 | 5.85 | 5.85 | |||||||||||||||||||||||||||
| 2024 |
274,676 | 16.23 | 16.23 | 4,457,206 | — | 1.40 | 1.40 | 13.74 | 13.74 | |||||||||||||||||||||||||||
| 2023 |
162,083 | 14.27 | 14.27 | 2,312,896 | 0.00 | 1.40 | 1.40 | 16.11 | 16.11 | |||||||||||||||||||||||||||
| 2022 |
163,996 | 12.29 | 12.29 | 2,015,102 | 0.00 | 1.40 | 1.40 | (17.29 | ) | (17.29 | ) | |||||||||||||||||||||||||
| 2021 |
118,731 | 14.86 | 14.86 | 1,764,551 | 0.00 | 1.40 | 1.40 | 14.93 | 14.93 | |||||||||||||||||||||||||||
| LVIP American Century Ultra |
||||||||||||||||||||||||||||||||||||
| 2025 |
161,588 | 70.51 | 73.72 | 11,907,969 | — | 1.40 | 1.60 | 10.86 | 11.11 | |||||||||||||||||||||||||||
| 2024 |
192,214 | 63.60 | 66.35 | 12,748,261 | — | 1.40 | 1.60 | 26.57 | 26.82 | |||||||||||||||||||||||||||
| 2023 |
167,312 | 50.25 | 52.32 | 8,749,498 | — | 1.40 | 1.60 | 40.95 | 41.25 | |||||||||||||||||||||||||||
| 2022 |
175,407 | 35.65 | 37.04 | 6,495,437 | — | 1.40 | 1.60 | (33.53 | ) | (33.41 | ) | |||||||||||||||||||||||||
| 2021 |
198,411 | 53.63 | 55.62 | 11,032,885 | — | 1.40 | 1.60 | 21.01 | 21.28 | |||||||||||||||||||||||||||
| LVIP American Century Value |
||||||||||||||||||||||||||||||||||||
| 2025 |
66,120 | 38.66 | 40.42 | 2,673,916 | 1.44 | 1.40 | 1.60 | 14.01 | 14.25 | |||||||||||||||||||||||||||
| 2024 |
71,578 | 33.91 | 35.38 | 2,533,891 | 0.03 | 1.40 | 1.60 | 7.51 | 7.73 | |||||||||||||||||||||||||||
| 2023 |
73,852 | 31.54 | 32.84 | 2,426,196 | 0.02 | 1.40 | 1.60 | 7.28 | 7.50 | |||||||||||||||||||||||||||
| 2022 |
85,828 | 29.40 | 30.55 | 2,621,278 | 0.02 | 1.40 | 1.60 | (1.28 | ) | (1.07 | ) | |||||||||||||||||||||||||
| 2021 |
75,311 | 29.78 | 30.88 | 2,326,936 | 0.02 | 1.40 | 1.60 | 22.30 | 22.54 | |||||||||||||||||||||||||||
33
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| MFS® VIT II Research International |
||||||||||||||||||||||||||||||||||||
| 2025 |
51,224 | 20.13 | 20.97 | 1,072,203 | 1.38 | 1.40 | 1.60 | 19.82 | 20.03 | |||||||||||||||||||||||||||
| 2024 |
46,411 | 16.80 | 17.47 | 807,642 | 0.01 | 1.40 | 1.60 | 1.14 | 1.33 | |||||||||||||||||||||||||||
| 2023 |
51,972 | 16.61 | 17.24 | 893,348 | 0.01 | 1.40 | 1.60 | 11.03 | 11.30 | |||||||||||||||||||||||||||
| 2022 |
54,661 | 14.96 | 15.49 | 843,924 | 0.01 | 1.40 | 1.60 | (19.14 | ) | (18.99 | ) | |||||||||||||||||||||||||
| 2021 |
61,423 | 18.50 | 19.12 | 1,171,548 | 0.01 | 1.40 | 1.60 | 9.47 | 9.76 | |||||||||||||||||||||||||||
| MFS® VIT Mid Cap Value |
||||||||||||||||||||||||||||||||||||
| 2025 |
10,613 | 16.65 | 16.65 | 176,687 | 0.98 | 1.40 | 1.40 | 4.26 | 4.26 | |||||||||||||||||||||||||||
| 2024 |
14,242 | 15.97 | 15.97 | 227,400 | 0.01 | 1.40 | 1.40 | 11.91 | 11.91 | |||||||||||||||||||||||||||
| 2023 |
11,885 | 14.27 | 14.27 | 169,556 | 0.01 | 1.40 | 1.40 | 10.79 | 10.79 | |||||||||||||||||||||||||||
| 2022 |
13,227 | 12.88 | 12.88 | 170,301 | 0.01 | 1.40 | 1.40 | (10.24 | ) | (10.24 | ) | |||||||||||||||||||||||||
| 2021 |
10,418 | 14.35 | 14.35 | 149,493 | 0.01 | 1.40 | 1.40 | 28.82 | 28.82 | |||||||||||||||||||||||||||
| MFS® VIT Total Return |
||||||||||||||||||||||||||||||||||||
| 2025 |
35,894 | 25.94 | 25.94 | 932,626 | 2.61 | 1.40 | 1.40 | 9.36 | 9.36 | |||||||||||||||||||||||||||
| 2024 |
35,622 | 23.72 | 23.72 | 846,286 | 0.02 | 1.40 | 1.40 | 5.94 | 5.94 | |||||||||||||||||||||||||||
| 2023 |
43,051 | 22.39 | 22.39 | 965,091 | 0.02 | 1.40 | 1.40 | 8.69 | 8.69 | |||||||||||||||||||||||||||
| 2022 |
48,008 | 20.60 | 20.60 | 990,121 | 0.01 | 1.40 | 1.40 | (11.09 | ) | (11.09 | ) | |||||||||||||||||||||||||
| 2021 |
74,570 | 23.17 | 23.17 | 1,729,176 | 0.02 | 1.40 | 1.40 | 12.26 | 12.26 | |||||||||||||||||||||||||||
| MFS® VIT Utilities |
||||||||||||||||||||||||||||||||||||
| 2025 |
70,096 | 41.39 | 41.39 | 2,900,659 | 2.66 | 1.40 | 1.40 | 13.15 | 13.15 | |||||||||||||||||||||||||||
| 2024 |
76,079 | 36.58 | 36.58 | 2,782,331 | 0.02 | 1.40 | 1.40 | 9.78 | 9.78 | |||||||||||||||||||||||||||
| 2023 |
82,945 | 33.32 | 33.32 | 2,763,277 | 0.03 | 1.40 | 1.40 | (3.70 | ) | (3.70 | ) | |||||||||||||||||||||||||
| 2022 |
84,549 | 34.60 | 34.60 | 2,924,747 | 0.02 | 1.40 | 1.40 | (0.92 | ) | (0.92 | ) | |||||||||||||||||||||||||
| 2021 |
85,691 | 34.92 | 34.92 | 2,991,852 | 0.01 | 1.40 | 1.40 | 12.21 | 12.21 | |||||||||||||||||||||||||||
| NAA All Cap Value Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
91,936 | 47.11 | 91.83 | 8,453,489 | 1.33 | 1.40 | 1.60 | 11.08 | 11.30 | |||||||||||||||||||||||||||
| 2024 |
116,330 | 42.41 | 82.51 | 9,608,561 | 0.02 | 1.40 | 1.60 | 8.47 | 8.69 | |||||||||||||||||||||||||||
| 2023 |
134,837 | 39.10 | 75.91 | 10,244,477 | 0.02 | 1.40 | 1.60 | 6.80 | 7.01 | |||||||||||||||||||||||||||
| 2022 |
145,513 | 36.61 | 70.94 | 10,330,241 | 0.01 | 1.40 | 1.60 | (2.76 | ) | (2.55 | ) | |||||||||||||||||||||||||
| 2021 |
153,663 | 37.65 | 72.80 | 11,193,895 | 0.02 | 1.40 | 1.60 | 24.92 | 25.17 | |||||||||||||||||||||||||||
34
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| NAA Large Cap Value Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
97,116 | 39.65 | 73.24 | 7,088,207 | 1.52 | 1.40 | 1.60 | 12.32 | 12.56 | |||||||||||||||||||||||||||
| 2024 |
115,886 | 35.30 | 65.07 | 7,514,315 | 0.02 | 1.40 | 1.60 | 11.64 | 11.86 | |||||||||||||||||||||||||||
| 2023 |
140,434 | 31.62 | 58.17 | 8,140,819 | 0.02 | 1.40 | 1.60 | 7.51 | 7.76 | |||||||||||||||||||||||||||
| 2022 |
163,765 | 29.41 | 53.98 | 8,814,905 | 0.01 | 1.40 | 1.60 | (2.91 | ) | (2.70 | ) | |||||||||||||||||||||||||
| 2021 |
179,076 | 30.29 | 55.48 | 9,895,485 | 0.02 | 1.40 | 1.60 | 25.01 | 25.27 | |||||||||||||||||||||||||||
| NAA Large Core Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
112,892 | 34.84 | 93.80 | 10,578,695 | 2.77 | 1.40 | 1.60 | 14.57 | 14.81 | |||||||||||||||||||||||||||
| 2024 |
125,834 | 30.41 | 81.70 | 10,270,547 | 0.03 | 1.40 | 1.60 | 23.87 | 24.11 | |||||||||||||||||||||||||||
| 2023 |
159,591 | 24.55 | 65.83 | 10,494,671 | 0.02 | 1.40 | 1.60 | 24.87 | 25.13 | |||||||||||||||||||||||||||
| 2022 |
179,742 | 19.66 | 52.61 | 9,444,622 | 0.01 | 1.40 | 1.60 | (21.92 | ) | (21.78 | ) | |||||||||||||||||||||||||
| 2021 |
187,392 | 25.18 | 67.26 | 12,590,949 | 0.01 | 1.40 | 1.60 | 26.41 | 26.69 | |||||||||||||||||||||||||||
| NAA Large Growth Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
106,070 | 44.00 | 54.44 | 5,764,601 | 2.47 | 1.40 | 1.60 | 15.15 | 15.39 | |||||||||||||||||||||||||||
| 2024 |
103,832 | 38.21 | 47.18 | 4,890,297 | 0.03 | 1.40 | 1.60 | 30.05 | 30.33 | |||||||||||||||||||||||||||
| 2023 |
130,042 | 29.38 | 36.20 | 4,689,793 | 0.01 | 1.40 | 1.60 | 37.68 | 37.96 | |||||||||||||||||||||||||||
| 2022 |
143,182 | 21.34 | 26.24 | 3,743,951 | 0.00 | 1.40 | 1.60 | (31.80 | ) | (31.67 | ) | |||||||||||||||||||||||||
| 2021 |
157,026 | 31.29 | 38.40 | 6,010,054 | 0.01 | 1.40 | 1.60 | 25.76 | 25.98 | |||||||||||||||||||||||||||
| NAA Mid Growth Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
72,473 | 35.36 | 123.94 | 8,915,077 | 2.75 | 1.40 | 1.60 | 0.54 | 0.75 | |||||||||||||||||||||||||||
| 2024 |
80,048 | 35.17 | 123.02 | 9,779,525 | 0.03 | 1.40 | 1.60 | 15.50 | 15.72 | |||||||||||||||||||||||||||
| 2023 |
106,484 | 30.45 | 106.31 | 11,259,970 | 0.01 | 1.40 | 1.60 | 24.39 | 24.65 | |||||||||||||||||||||||||||
| 2022 |
115,700 | 24.48 | 85.29 | 9,819,310 | 0.00 | 1.40 | 1.60 | (28.94 | ) | (28.78 | ) | |||||||||||||||||||||||||
| 2021 |
121,833 | 34.45 | 119.76 | 14,527,474 | 0.01 | 1.40 | 1.60 | 11.89 | 12.09 | |||||||||||||||||||||||||||
| NAA Small Cap Value Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
45,253 | 76.41 | 77.44 | 3,501,268 | 0.92 | 1.40 | 1.60 | 1.65 | 1.85 | |||||||||||||||||||||||||||
| 2024 |
55,260 | 75.17 | 76.03 | 4,198,520 | 0.01 | 1.40 | 1.60 | 6.76 | 6.98 | |||||||||||||||||||||||||||
| 2023 |
92,919 | 70.41 | 71.07 | 6,600,898 | 0.01 | 1.40 | 1.60 | 8.52 | 8.75 | |||||||||||||||||||||||||||
| 2022 |
106,073 | 64.88 | 65.35 | 6,929,660 | 0.01 | 1.40 | 1.60 | (5.27 | ) | (5.08 | ) | |||||||||||||||||||||||||
| 2021 |
108,819 | 68.49 | 68.85 | 7,489,707 | 0.01 | 1.40 | 1.60 | 24.17 | 24.41 | |||||||||||||||||||||||||||
35
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| NAA Small Growth Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
48,949 | 25.77 | 51.39 | 2,508,058 | 2.63 | 1.40 | 1.60 | 4.84 | 5.01 | |||||||||||||||||||||||||||
| 2024 |
56,438 | 24.58 | 48.94 | 2,754,769 | 0.03 | 1.40 | 1.60 | 10.92 | 11.18 | |||||||||||||||||||||||||||
| 2023 |
76,400 | 22.16 | 44.02 | 3,356,477 | 0.01 | 1.40 | 1.60 | 19.08 | 19.33 | |||||||||||||||||||||||||||
| 2022 |
77,773 | 18.61 | 36.89 | 2,862,864 | 0.00 | 1.40 | 1.60 | (27.78 | ) | (27.64 | ) | |||||||||||||||||||||||||
| 2021 |
86,636 | 25.77 | 50.98 | 4,409,951 | 0.00 | 1.40 | 1.60 | 4.84 | 5.05 | |||||||||||||||||||||||||||
| NAA Smid-Cap Value Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
96,064 | 82.98 | 175.83 | 16,511,443 | 1.04 | 1.40 | 1.60 | 5.64 | 5.84 | |||||||||||||||||||||||||||
| 2024 |
113,933 | 78.55 | 166.13 | 18,558,870 | 0.01 | 1.40 | 1.60 | 7.29 | 7.52 | |||||||||||||||||||||||||||
| 2023 |
154,618 | 73.21 | 154.51 | 23,539,474 | 0.01 | 1.40 | 1.60 | 7.98 | 8.20 | |||||||||||||||||||||||||||
| 2022 |
170,383 | 67.80 | 142.80 | 23,998,137 | 0.01 | 1.40 | 1.60 | (3.42 | ) | (3.23 | ) | |||||||||||||||||||||||||
| 2021 |
187,078 | 70.20 | 147.56 | 27,251,363 | 0.02 | 1.40 | 1.60 | 21.77 | 22.01 | |||||||||||||||||||||||||||
| NAA World Equity Income Series |
||||||||||||||||||||||||||||||||||||
| 2025 |
95,690 | 29.16 | 80.96 | 7,705,822 | 1.76 | 1.40 | 1.60 | 20.80 | 21.03 | |||||||||||||||||||||||||||
| 2024 |
122,738 | 24.14 | 66.89 | 8,173,596 | 0.03 | 1.40 | 1.60 | 10.78 | 11.02 | |||||||||||||||||||||||||||
| 2023 |
155,834 | 21.79 | 60.25 | 9,354,573 | 0.03 | 1.40 | 1.60 | 10.50 | 10.71 | |||||||||||||||||||||||||||
| 2022 |
175,353 | 19.72 | 54.42 | 9,512,068 | 0.02 | 1.40 | 1.60 | (10.61 | ) | (10.39 | ) | |||||||||||||||||||||||||
| 2021 |
188,399 | 22.06 | 60.73 | 11,405,518 | 0.02 | 1.40 | 1.60 | 19.83 | 20.04 | |||||||||||||||||||||||||||
| Neuberger Berman AMT Quality Equity Portfolio (a) |
||||||||||||||||||||||||||||||||||||
| 2025 |
61,826 | 67.71 | 70.46 | 4,349,777 | — | 1.40 | 1.60 | 11.62 | 11.84 | |||||||||||||||||||||||||||
| 2024 |
64,871 | 60.66 | 63.00 | 4,080,781 | — | 1.40 | 1.60 | 23.52 | 23.75 | |||||||||||||||||||||||||||
| 2023 |
77,909 | 49.11 | 50.91 | 3,961,181 | 0.00 | 1.40 | 1.60 | 24.55 | 24.81 | |||||||||||||||||||||||||||
| 2022 |
107,222 | 39.43 | 40.79 | 4,369,500 | 0.00 | 1.40 | 1.60 | (19.96 | ) | (19.78 | ) | |||||||||||||||||||||||||
| 2021 |
114,054 | 49.26 | 50.85 | 5,794,949 | 0.00 | 1.40 | 1.60 | 21.18 | 21.42 | |||||||||||||||||||||||||||
| (a) | Name change. See Note 1. |
36
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| PIMCO VIT All Asset |
||||||||||||||||||||||||||||||||||||
| 2025 |
36,217 | 22.00 | 23.00 | 832,753 | 4.70 | 1.40 | 1.60 | 12.36 | 12.58 | |||||||||||||||||||||||||||
| 2024 |
43,091 | 19.58 | 20.43 | 879,921 | 0.07 | 1.40 | 1.60 | 2.09 | 2.30 | |||||||||||||||||||||||||||
| 2023 |
53,480 | 19.18 | 19.97 | 1,067,758 | 0.03 | 1.40 | 1.60 | 6.38 | 6.62 | |||||||||||||||||||||||||||
| 2022 |
50,715 | 18.03 | 18.73 | 949,545 | 0.08 | 1.40 | 1.60 | (13.23 | ) | (13.09 | ) | |||||||||||||||||||||||||
| 2021 |
51,362 | 20.78 | 21.55 | 1,106,319 | 0.12 | 1.40 | 1.60 | 14.36 | 14.63 | |||||||||||||||||||||||||||
| PIMCO VIT CommodityRealReturn Strategy |
||||||||||||||||||||||||||||||||||||
| 2025 |
18,401 | 8.77 | 8.77 | 161,926 | 1.73 | 1.40 | 1.40 | 17.09 | 17.09 | |||||||||||||||||||||||||||
| 2024 |
64,715 | 7.49 | 7.49 | 484,886 | 0.02 | 1.40 | 1.40 | 2.74 | 2.74 | |||||||||||||||||||||||||||
| 2023 |
83,357 | 7.29 | 7.29 | 608,060 | 0.17 | 1.40 | 1.40 | (9.10 | ) | (9.10 | ) | |||||||||||||||||||||||||
| 2022 |
107,369 | 8.02 | 8.02 | 861,881 | 0.33 | 1.40 | 1.40 | 7.08 | 7.08 | |||||||||||||||||||||||||||
| 2021 |
56,110 | 7.49 | 7.49 | 420,617 | 0.05 | 1.40 | 1.40 | 31.40 | 31.40 | |||||||||||||||||||||||||||
| PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) |
||||||||||||||||||||||||||||||||||||
| 2025 |
21,870 | 16.79 | 17.49 | 381,098 | 3.49 | 1.40 | 1.60 | 2.25 | 2.46 | |||||||||||||||||||||||||||
| 2024 |
24,921 | 16.42 | 17.07 | 423,868 | 0.04 | 1.40 | 1.60 | 3.79 | 4.02 | |||||||||||||||||||||||||||
| 2023 |
35,850 | 15.82 | 16.41 | 586,088 | 0.02 | 1.40 | 1.60 | 7.25 | 7.47 | |||||||||||||||||||||||||||
| 2022 |
34,539 | 14.75 | 15.27 | 525,788 | 0.01 | 1.40 | 1.60 | (11.57 | ) | (11.43 | ) | |||||||||||||||||||||||||
| 2021 |
43,996 | 16.68 | 17.24 | 755,839 | 0.02 | 1.40 | 1.60 | (3.53 | ) | (3.31 | ) | |||||||||||||||||||||||||
| PIMCO VIT Low Duration |
||||||||||||||||||||||||||||||||||||
| 2025 |
129,494 | 12.31 | 12.87 | 1,665,797 | 3.77 | 1.40 | 1.60 | 3.88 | 4.04 | |||||||||||||||||||||||||||
| 2024 |
168,931 | 11.85 | 12.37 | 2,088,682 | 0.04 | 1.40 | 1.60 | 2.78 | 3.08 | |||||||||||||||||||||||||||
| 2023 |
157,301 | 11.53 | 12.00 | 1,887,695 | 0.04 | 1.40 | 1.60 | 3.32 | 3.45 | |||||||||||||||||||||||||||
| 2022 |
182,958 | 11.16 | 11.60 | 2,119,428 | 0.02 | 1.40 | 1.60 | (7.23 | ) | (7.05 | ) | |||||||||||||||||||||||||
| 2021 |
194,207 | 12.03 | 12.48 | 2,421,966 | 0.01 | 1.40 | 1.60 | (2.51 | ) | (2.27 | ) | |||||||||||||||||||||||||
| PIMCO VIT Real Return |
||||||||||||||||||||||||||||||||||||
| 2025 |
97,518 | 15.39 | 16.08 | 1,568,707 | 3.38 | 1.40 | 1.60 | 6.14 | 6.28 | |||||||||||||||||||||||||||
| 2024 |
106,427 | 14.50 | 15.13 | 1,609,831 | 0.03 | 1.40 | 1.60 | 0.49 | 0.73 | |||||||||||||||||||||||||||
| 2023 |
125,401 | 14.43 | 15.02 | 1,883,136 | 0.03 | 1.40 | 1.60 | 2.05 | 2.25 | |||||||||||||||||||||||||||
| 2022 |
156,165 | 14.14 | 14.69 | 2,294,299 | 0.07 | 1.40 | 1.60 | (13.30 | ) | (13.18 | ) | |||||||||||||||||||||||||
| 2021 |
146,207 | 16.31 | 16.92 | 2,469,830 | 0.05 | 1.40 | 1.60 | 3.89 | 4.12 | |||||||||||||||||||||||||||
37
SBL Variable Annuity Account VIII
Notes to Financial Statements (continued)
4. Financial Highlights (continued)
| Subaccount |
Units | Unit Values Lowest ($) (4) |
Unit Values Highest ($) (4) |
Net Assets ($) |
Invest- ment Income Ratios (1) |
Expense Ratios Lowest (%) (2) |
Expense Ratios Highest (%) (2) |
Total Returns Lowest (%) (3)(4) |
Total Returns Highest (%) (3)(4) |
|||||||||||||||||||||||||||
| Royce Micro-Cap |
||||||||||||||||||||||||||||||||||||
| 2025 |
14,427 | 29.28 | 29.28 | 422,289 | — | 1.40 | 1.40 | 12.31 | 12.31 | |||||||||||||||||||||||||||
| 2024 |
15,257 | 26.07 | 26.07 | 397,663 | — | 1.40 | 1.40 | 12.08 | 12.08 | |||||||||||||||||||||||||||
| 2023 |
31,331 | 23.26 | 23.26 | 728,058 | — | 1.40 | 1.40 | 17.12 | 17.12 | |||||||||||||||||||||||||||
| 2022 |
28,736 | 19.86 | 19.86 | 570,070 | — | 1.40 | 1.40 | (23.53 | ) | (23.53 | ) | |||||||||||||||||||||||||
| 2021 |
49,808 | 25.97 | 25.97 | 1,292,560 | — | 1.40 | 1.40 | 28.18 | 28.18 | |||||||||||||||||||||||||||
| (1) | These amounts represent the dividends, excluding distributions of capital gains, received by the subaccount from the underlying mutual fund, net of management fees assessed by the fund manager, divided by the average net assets. Average net assets is a simple average of net assets and will not reflect offsetting changes in net assets occurring within a year. These ratios exclude those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the subaccount is affected by the timing of the declaration of dividends by the underlying fund in which the subaccount invests. |
| (2) | These ratios represent the annualized contract expenses of the Account, consisting primarily of administrative and mortality and expense charges, for each period indicated. The ratios include only those expenses that result in a direct reduction to the unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying fund are excluded. The disclosed range represents the lowest expense ratio to highest expense ratio, respectively. Certain contractholders may have expenses outside the range depending on the timing of deposits, withdrawals, and/or fund transfers. |
| (3) | These amounts represent the total return for the periods indicated, including changes in the value of the underlying fund, and reflect deductions for all items included in the expense ratio. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in a reduction in the total return presented. The total return is calculated for the period indicated or from the inception date through the end of the reporting period. |
| (4) | Unit value information is calculated on a daily basis regardless of whether or not the subaccount has contractholders. |
5. Subsequent Events
The Account has performed an evaluation of subsequent events through the date the financial statements were issued and has determined that no items require recognition or disclosure.
38
| Exhibit Number |
Description |
Location |
| (a) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 30, 1998) | |
| (b) |
Form of Custody Agreements |
Not Applicable |
| (c)(1) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 30, 2019) | |
| (c)(2) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 11, 2001) | |
| (c)(3) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 29, 2008) | |
| (c)(4) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-52114 (filed March 1, 2002) | |
| (c)(5) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 002-89328 (filed April 11, 2001) | |
| (c)(6) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-120399 (filed November 12, 2004) | |
| (c)(7) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 28, 2017) | |
| (d)(1) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 11, 2001) | |
| (d)(2) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 30, 1998) | |
| (d)(3) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-41180 (filed March 1, 2002) | |
| (d)(4) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 15, 2011) | |
| (d)(5) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 15, 2011) | |
| (d)(6) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 15, 2011) | |
| (d)(7) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 30, 1998) | |
| (d)(8) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 002-89328 (filed April 30, 1999) | |
| (d)(9) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 002-89328 (filed April 11, 2001) | |
| (d)(10) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 002-89328 (filed April 11, 2001) | |
| (e)(1) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 29, 2022) | |
| f(1) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-52114 (filed February 23, 2005) | |
| f(2) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2016) | |
| (g) |
Reinsurance Contracts |
Not Applicable |
| (h)(1) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed February 21, 2013) |
| Exhibit Number |
Description |
Location |
| (h)(2) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 30, 2014) | |
| (h)(3) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2022) | |
| (h)(4) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed February 21, 2013) | |
| (h)(5) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2022) | |
| (h)(6) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 28, 2017) | |
| (h)(7) |
Incorporated herein by reference to the exhibits filed with Registration Statement No. 333-138540 (filed April 30, 2024) | |
| (h)(8) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2022) | |
| (h)(9) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2025) | |
| (h)(10) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2022) | |
| (h)(11) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 29, 2020) | |
| (h)(12) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-41180 (filed April 29, 2022) | |
| (h)(13) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 30, 2014) | |
| (h)(14) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(15) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(16) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(17) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-41180 (filed April 30, 2009) | |
| (h)(18) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(19) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(20) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(21) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 27, 2007) | |
| (h)(22) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-41180 (filed April 27, 2007) | |
| (i) |
Administrative Contracts |
Not Applicable |
| (j) |
Other Material Contracts |
Not Applicable |
| (k) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 033-85592 (filed April 30, 2015) | |
| (l)(1) |
Filed herewith | |
| (l)(2) |
Filed herewith | |
| (m) |
Omitted Financial Statements |
Not Applicable |
| (n) |
Initial Capital Agreements |
Not Applicable |
| (o) |
Incorporated herein by reference to the Exhibits filed with Registration Statement No. 333-138540 (filed April 30, 2025). |
| Exhibit Number |
Description |
Location |
| (p) |
Letter Regarding Change in Certifying Accountant |
Not Applicable |
| (q) |
Historical Current Limits on Index Gains |
Not Applicable |
| Name and Principal Business Address* |
Positions and Offices with Insurance Company |
| Douglas G. Wolff |
Chief Executive Officer and Director |
| Brian J. Beckett |
Senior Vice President, Chief Financial Officer, and Director |
| Rui Guo |
Senior Vice President, Chief Actuary, Chief Product Officer, and Director |
| John F. Guyot |
Senior Vice President, Chief Legal Officer, and Director |
| Joseph W. Wittrock |
Senior Vice President, Chief Investment Officer, and Director |
| David G. Byrnes |
Senior Vice President and Chief Distribution Officer |
| Justin F. Carroll |
Senior Vice President, General Counsel, and Secretary |
| Lisa J. Flanary |
Senior Vice President, Chief Growth Officer |
| Melinda Lebofsky |
Senior Vice President and Chief Human Resources Officer |
| Sean O’Donoghue |
Senior Vice President, Chief Digital and Technology Officer |
| Richard J. Wells |
Senior Vice President, Head of Operations |
| Kurt E. Auleta |
Vice President |
| Amy L. Chandler |
Vice President, Head of Agile Center of Excellence, Six Sigma Master Black Belt |
| Amy L. Comer |
Vice President and Assistant General Counsel |
| Matt A. Dinkel |
Vice President, Chief Risk Officer |
| Joseph J. Elmy |
Vice President, Tax Director |
| Jilliane R. Erlbacher |
Vice President, Head of FP&A |
| Jackie R. Fox |
Vice President – Portfolio Strategy and Delivery |
| Jennifer L. Fulks |
Vice President, Head of HR Operations |
| Michael M. Grimmett |
Vice President, Investments |
| Duc X. Ho |
Vice President, Appointed Actuary |
| Cherie L. Huffman |
Vice President, Chief Compliance Officer and Head of Asset Services |
| Justin A. Jacquinot |
Vice President |
| James J. Kiley |
Vice President |
| Greg D. Kratz |
Vice President |
| Michael T. Maghini |
Vice President |
| William J. McDonough |
Vice President, Investments |
| Andrea D. Piepho |
Vice President, Product Actuary |
| Aaron Prieksat |
Vice President, Chief Accounting Officer |
| Matthew V. Rocha |
Vice President |
| Lyle S. Semchyshyn |
Vice President, Corporate Actuary |
| Jeanne R. Slusher |
Vice President, Chief Auditor |
| David P. Steffens |
Vice President, Centers of Excellence |
| Aaron M. Tallen |
Vice President, Inside Sales, 401k and Defined Contributions |
| Bhupesh Trivedi |
Vice President, Head of Solution Development |
| Craig P. Weishaar |
Vice President, Direct Relationships |
| Lisa M. Young |
Vice President and Treasurer |
| Gregory C. Garhart |
Assistant Vice President, Associate Chief Compliance Officer and AML Chief Compliance Officer |
| Alison J. Pollock |
Second Vice President, Assistant General Counsel, and Assistant Secretary |
| *Located at One Security Benefit Place, Topeka, KS 66636-0001 | |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Todd L. Boehly, Individual |
|
|
|
| 100 N. Crescent Holdings LLC |
DE |
100% |
by Mayfair Portfolio Trust, LLC |
| 100 N. Crescent LLC |
DE |
100% |
by 100 N. Cresent Holdings LLC |
| 125 West 57th Street Holdings LLC |
DE |
85.0% |
by CI W57th Street Holdings LLC |
| 125 West 57th Street Mezz 2, LLC |
DE |
100% |
by 125 West 57th Street Holdings LLC |
| 125 West 57th Street Mezz, LLC |
DE |
100% |
by 125 West 57th Street Mezz 2, LLC |
| 125 West 57th Street Property Owner LLC |
DE |
100% |
by 125 West 57th Street Holdings LLC |
| 125 West 57th Street Property Owner LLC |
DE |
100% |
by 125 West 57th Street Sole Member, LLC |
| 125 West 57th Street Sole Member, LLC |
DE |
100% |
by 125 West 57th Street Mezz, LLC |
| 13 FEG Alamo Production, LLC |
DE |
100% |
by 13 FEG Asset Production, LLC |
| 13 FEG Asset Production, LLC |
DE |
100% |
by 13FEG Ops, LLC |
| 13 FEG Columbus Holdings, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13 FEG Haunted Holdings, LLC |
DE |
100% |
by 13FEG Ops, LLC |
| 13 FEG Haunted Prison, LLC |
IL |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13 FEG Minneapolis LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13 FEG New Orleans, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13 FEG Touring Events, LLC |
DE |
100% |
by 13FEG Ops, LLC |
| 13FEG Houston Holdings, LLC |
TN |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13FEG Immersive Theater, LLC |
CA |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13FEG IP, LLC |
DE |
100% |
by Thirteenth Floor Entertainment Group, LLC |
| 13FEG Jacksonville Holdings, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13FEG LA Holdings, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| 13FEG Ops, LLC |
DE |
100% |
by Thirteenth Floor Entertainment Group, LLC |
| 13th Fl Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| 13th Floor Denver Holdings, LLC |
CO |
100% |
by 13 FEG Haunted Holdings, LLC |
| 1861 Capital, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| 3030 Chain Bridge Road, LLC |
DE |
90.0% |
by SBT Investors, LLC |
| 333 Fish Tacos NY 1, LLC |
NY |
100% |
by Fish Tacos NY 1, LLC |
| 37-41 Mortimer GP LTD |
GBR |
100% |
by Maslow's Group LLP |
| 37-41 Mortimer LP |
GBR |
99.99% |
by 37-41 Mortimer Unit Trust |
| 37-41 Mortimer Nominee 1 Ltd |
GBR |
100% |
by 37-41 Mortimer GP LTD |
| 37-41 Mortimer Nominee 2 Ltd |
GBR |
100% |
by 37-41 Mortimer GP LTD |
| 37-41 Mortimer Opco Ltd |
GBR |
100% |
by Maslow's Group LLP |
| 37-41 Mortimer Street LLP |
GBR |
0% |
Board rights held by CH Capital A Holdings LLc |
| 37-41 Mortimer Unit Trust |
JEY |
99.99% |
by Maslow's Group LLP |
| 4AIR, LLC |
DE |
100% |
by Lenticular Energy Holdings, LLC |
| 688 Bronx Commissary, LLC |
NY |
100% |
by MPQ 688 Bronx HoldCo, LLC |
| 700 Edgewater Development Mezz, LLC |
DE |
100% |
by CHE Edgewater LLC |
| 700 Edgewater Development Parent, LLC |
DE |
45.0% |
by CHE Edgewater LLC |
| 700 Edgewater Development, LLC |
DE |
100% |
by CHE Edgewater LLC |
| 720 NE Street Holdco LLC |
DE |
100% |
by CHE NE Street LLC |
| 720 NE Street LLC |
DE |
50.0% |
by CHE NE Street LLC |
| 720 NE Street PropCo LLC |
DE |
100% |
by CHE NE Street LLC |
| 9350 Civic Center Drive, LLC |
DE |
100% |
by 9350 Civic Center JV, LLC |
| 9350 Civic Center JV, LLC |
DE |
50.0% |
by SBC Civic Center LLC |
| A Cigar is Just a Cigar Limited |
GBR |
100% |
by A24 Films LLC |
| A Cigar is Just a Cigar LLC |
DE |
100% |
by A24 Films LLC |
| A24 Analytics LLC |
DE |
100% |
by A24 Films LLC |
| A24 CLT LLC |
GBR |
100% |
by A24 Films LLC |
| A24 Commerce St LLC |
DE |
100% |
by A24 Films LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| A24 Distribution, LLC |
DE |
100% |
by A24 Films LLC |
| A24 Films, LLC |
DE |
32.1% |
by Valence A24, LLC |
| A24 International LLC |
DE |
100% |
by A24 Films LLC |
| A24 Investments LLC |
DE |
100% |
by A24 Films LLC |
| A24 Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| A24 Merch LLC |
DE |
100% |
by A24 Films LLC |
| A24 Music LLC |
DE |
100% |
by A24 Films LLC |
| A24 Publishing LLC |
DE |
100% |
by A24 Films LLC |
| A24 Services, LLC |
DE |
100% |
by A24 Films LLC |
| A24 Studios Limited |
GBR |
100% |
by A24 Films LLC |
| A24 Studios LLC |
DE |
100% |
by A24 Films LLC |
| A24 Sunset LLC |
DE |
100% |
by A24 Films LLC |
| A24 TV Inc. |
DE |
100% |
by After The Fact LLC |
| A24 TV LLC |
DE |
100% |
by A24 Films LLC |
| A24 Ventures LLC |
DE |
100% |
by A24 Films LLC |
| ABM JG Greenwich, LLC |
DE |
100% |
by Aurify Brands Management, LLC |
| Acre Capital Advisors, LLC |
DE |
100% |
by Eldridge Acre Partners, LP |
| ACZ Investments LP |
DE |
0% |
Mgmt. by Eldridge CH GP LLC |
| ACZ PB Holdings, LLC |
DE |
100% |
by ACZ Investments LP |
| ACZ Students LLC |
DE |
100% |
by ACZ Investments LP |
| Adore Matchmaking LLC |
DE |
100% |
by After The Fact LLC |
| Adore Rights LLC |
DE |
100% |
by A24 Films LLC |
| Adult Braces LLC |
DE |
100% |
by A24 Films LLC |
| Adult Braces Rights LLC |
DE |
100% |
by A24 Films LLC |
| AECOM Capital Real Estate Fund II GP, LLC |
DE |
100% |
by Eldridge Acre Partners GP, LLC |
| Aero Solutions Srl |
Italy |
100% |
by Sirio S.p.A. |
| After The Fact LLC |
DE |
100% |
by A24 Films LLC |
| AG JapanResorts Management K.K. |
Japan |
100% |
by AP Hakone Pte. Limited |
| Air Eldridge LLC |
DE |
100% |
by Eldridge Corporate Services, LLC |
| Aircraft Hangar Services LLC |
DE |
100% |
by Air Eldridge LLC |
| Allbright Collective Limited |
GBR |
100% |
by EW InvestCo Limited |
| AltAlpha Vintage, L.P. |
DE |
0% |
Mgmt. by CAIS AltAlpha Vintage LLC |
| Altar Pictures LLC |
DE |
100% |
by A24 Films LLC |
| Altar Productions MB Inc. |
CAN |
99.0% |
by Altar Pictures LLC |
| Aman Group S.a.r.l. |
Switzerland |
100% |
by Mana OpCo Limited |
| Aman Miami Hotel LLC |
DE |
100% |
by Aman North America |
| Aman Miami Residences LLC |
DE |
100% |
by Aman North America |
| Aman New York Hotel LLC |
DE |
100% |
by Aman North America |
| Aman New York Residences LLC |
DE |
100% |
by Aman North America |
| Aman North America |
DE |
100% |
by Aman Group S.a.r.l. |
| Aman Property Corp |
DE |
100% |
by Aman North America |
| Amanresorts International Pte Ltd |
Singapore |
100% |
by Aman Group S.a.r.l. |
| Amanresorts Management B.V. |
Netherlands |
100% |
by Aman Group S.a.r.l. |
| Amicross Ltd |
Cyprus |
35.0% |
by Amrit Venture Limited |
| Amrit Investment Limited |
UAE |
100% |
by Mana Holdco Limited |
| Amrit Venture Limited |
UAE |
100% |
by Amrit Investment Limited |
| AOG, LLC |
OH |
100% |
by Fairgrave Omlie, LLC |
| AP Hakone Pte. Limited |
Singapore |
100% |
by Mana Holdco Limited |
| Apocalypse Events LLC |
CO |
100% |
by 13 FEG Touring Events, LLC |
| APQ 1131 Madison Avenue NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 1399 Madison NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 1592 First Avenue NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 17th Street DC, LLC |
DE |
100% |
by LPQ USA, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| APQ 33 Bakery Annex NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 33 Street Bakery NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 85 Broad NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ 8th and Walnut PA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Americana CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Beverly Hills CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Blaine Mansion DC, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Bleecker NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Bryant Park Kiosk NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Bryant Park NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Capitol Hill DC, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Carnegie Hill NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Carroll Square DC, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Claremont CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Coconut Grove FL, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ E65 NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Encino Bakery CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ First Avenue NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Florence Bakery Annex CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Garden City NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Grand Central West NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Greenwich CT, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Larchmont CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Lincoln Square NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Manhattan Beach CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Merrifield VA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Mineral Springs NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ New Canaan CT, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Rye NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Sailboat Pond NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ South End Avenue NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ South Gayley CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Studio City CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Tribeca NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Tuxedo Bakery MD, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Verdi Park NY, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Villa Marina CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Westlake CA, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Westport CT, LLC |
DE |
100% |
by LPQ USA, LLC |
| APQ Wildwood MD, LLC |
DE |
100% |
by LPQ USA, LLC |
| Arch Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Armstrong Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Arstar Productions, LLC |
CA |
100% |
by Keshet/dcp LLC |
| Asbury Boss, LLC |
DE |
100% |
by Eldridge IP Holdings LLC |
| Asian Perspective Media, LLC |
DE |
85.0% |
by Valence APM, LLC |
| Associated Aircraft Group, LLC |
DE |
100% |
by Flexjet Vertical Lift, LLC |
| Asylum Holdings, LLC |
CO |
100% |
by 13 FEG Haunted Holdings, LLC |
| Async Pictures Inc. |
CAN |
100% |
by Backrooms Rights LLC |
| Atlas Funding, LLC |
DE |
100% |
by Lenox Portfolio Trust, LLC |
| Atlas FundingCo GP LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Atlas HI GP LLC |
DE |
100% |
by CI AM LP |
| Atlas IntermediateCo LLC |
DE |
100% |
by Atlas Venture Holdings LP |
| Atlas MezzCo GP LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Atlas Venture Holdings LP |
DE |
50.0% |
by ACZ Investments LP |
| Atlas Venture Investment CIP LP |
DE |
50.0% |
by CI AM LP |
| Atlas Venture Investment LP |
DE |
100% |
by Atlas Venture Holdings LP |
| Auburndale, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Augusta Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Auld Fella UK Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Auld Fella, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Aurify Brands Holdings, LLC |
NY |
100% |
by Aurify Brands, LLC |
| Aurify Brands Management, LLC |
DE |
100% |
by Aurify Brands, LLC |
| Aurify Brands, LLC |
NY |
89.98% |
by Eldridge Convive Holdings, LLC |
| Aurify Fish Tacos Holdings LLC |
NY |
100% |
by Aurify Brands Holdings, LLC |
| Ausenco Bidco, LLC |
DE |
100% |
by Ausenco Holdings, LLC |
| Ausenco Funding, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Ausenco Holdings, LLC |
DE |
100% |
by Ausenco Funding, LLC |
| Ausenco Investors, LLC |
DE |
50.0% |
by Eldridge Ausenco Holdings, LLC |
| Avon Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| B.L. Bluepro Holdings Ltd |
Cyprus |
100% |
by Devenetco Ltd |
| Backrooms Rights LLC |
DE |
100% |
by A24 Films LLC |
| Baia Waterviews LLC |
DE |
100% |
by CHE Edgewater LLC |
| Baldwin Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Ballinshire Asset Holdings, LLC |
DE |
100% |
by Ballinshire Capital Funding Trust |
| Ballinshire Asset Holdings, LLC |
DE |
100% |
by EPH Holdings, LLC |
| Ballinshire Capital Funding Trust |
DE |
100% |
by EPH Holdings, LLC |
| Ballinshire FA Holdings, LLC |
NJ |
100% |
by Ballinshire Capital Funding Trust |
| Bambino Films LLC |
DE |
100% |
by MRC II Holdings, LP |
| Bambino Films UK Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Banner Creek Bridge, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| BBMA Holdings I, LLC |
DE |
100% |
by DCP Holdings DE, LLC |
| BBMA Holdings, LLC |
DE |
100% |
by DCP Rights, LLC |
| BBMA Parent, LLC |
DE |
100% |
by CP Investment Holdings, LLC |
| BCAP AMZ POZ 2 sp. z o.o |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP DF 1 Aps |
LUX |
100% |
by BCAP DF 1 Holdings ApS |
| BCAP DF 1 Holdings ApS |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP DF 6 ApS |
LUX |
100% |
by BCAP DF 1 Holdings ApS |
| BCAP EK SBRY 3 Ltd |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP ERFURT 2 SARL |
LUX |
100% |
by BCAP GE Holdings 3 SARL |
| BCAP ERFURT SARL |
LUX |
100% |
by BCAP GE Holdings 2 SARL |
| BCAP EROS 5 SLU |
LUX |
100% |
by Fental Investments SLU |
| BCAP FW 12 Holdings Ltd |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP FW 12 Ltd |
LUX |
100% |
by BCAP FW 12 Holdings Ltd |
| BCAP GE Holdings 2 SARL |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP GE Holdings 3 SARL |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP GE Holdings SARL |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP GX 11 Holdings Ltd |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP GX Ltd |
LUX |
100% |
by BCAP GX 11 Holdings Ltd |
| BCAP ILLE 9 Holdings S.L. |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP Illescas9 Property S.L. |
LUX |
95.0% |
by BCAP ILLE 9 Holdings S.L. |
| BCAP Ketsch SARL |
LUX |
100% |
by BCAP GE Holdings SARL |
| BCAP NL Holdings SARL |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP RD 13 Holdings Ltd |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP RD 13 Ltd |
LUX |
100% |
by BCAP RD 13 Holdings Ltd |
| BCAP Sens GP SARL |
LUX |
100% |
by Blackbrook Capital (Europe) SARL |
| BCAP Sens SAS |
LUX |
100% |
by BCAP Sens SCSP |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| BCAP Sens SCSP |
LUX |
0% |
Mgmt. by BCAP Sens GP SARL |
| BCAP Sens SCSP |
LUX |
99.0% |
by Blackbrook Property Trading SARL |
| BCAP SG 7 Holdings Ltd |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP SG 7 Ltd |
LUX |
100% |
by BCAP SG 7 Holdings Ltd |
| BCAP TAP 10 Holdings Sp.zo.o |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| BCAP TAP 10 Sp.zo.o |
LUX |
95.0% |
by BCAP TAP 10 Holdings Sp.zo.o |
| BCAP VM 8 SARL |
LUX |
100% |
by BCAP NL Holdings SARL |
| BCM 625 Broadway Holdco LLC |
DE |
93.0% |
by CI San Diego Holdings LLC |
| BCM 625 Broadway LLC |
DE |
100% |
by BCM 625 Broadway Mezz, LLC |
| BCM 625 Broadway Mezz, LLC |
DE |
100% |
by BCM 625 Broadway Holdco LLC |
| Beach Hotel Associates LLC |
DE |
100% |
by EC 17th Street MezzCo LLC |
| Bear Season Productions Inc. |
CAN |
100% |
by A24 Films LLC |
| Bedford Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Beef LLC |
DE |
100% |
by A24 Films LLC |
| Bellwether Alternative Income Access Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Bellwether Global Real Estate & Infrastructure Access Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Bend & Snap LLC |
DE |
100% |
by A24 Films LLC |
| Benedict White, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Bentley Park, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| BF Dining Limited |
GBR |
100% |
by Brava Hospitality Group Limited |
| BH Luxury Residences, LLC |
DE |
100% |
by BHLR Intermediate Co, LLC |
| BHLR Intermediate Co, LLC |
DE |
100% |
by BHLR Investco, LLC |
| BHLR Investco, LLC |
DE |
65.0% |
by OBH HoldCo LLC |
| Big Springs, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Bilbao Asset Holdings, LLC |
DE |
100% |
by Bilbao Capital, LLC |
| Bilbao Capital, LLC |
DE |
100% |
by SBT Investors, LLC |
| Bilbao-KCI, LLC |
DE |
90.0% |
by Bilbao Capital, LLC |
| Billboard IP Holdings LLC |
DE |
50.0% |
by Billboard Media, LLC |
| Billboard IP Holdings, LLC |
DE |
50.0% |
by BBMA Holdings, LLC |
| Billboard Media, LLC |
DE |
100% |
by PME Music, LLC |
| Binney Park Capital, LLC |
DE |
0% |
Mgmt. by Panagram Structured Asset Management, LLC |
| Birdie 3 Limited |
GBR |
100% |
by Eagle 2 Limited |
| Blackbrook Capital (Europe) Carry LP |
GBR |
0% |
Mgmt. by Blackbrook Capital (Europe) GP, LLC |
| Blackbrook Capital (Europe) GP, LLC |
DE |
100% |
by Eldridge BB Holdings, LLC |
| Blackbrook Capital (Europe) Limited |
GBR |
100% |
by Blackbrook Capital (Europe) LP |
| Blackbrook Capital (Europe) LP |
GBR |
0% |
Mgmt. by Blackbrook Capital (Europe) GP, LLC |
| Blackbrook Capital (Europe) LP |
GBR |
96.03% |
by Eldridge BBLP, LLC |
| Blackbrook Capital (Europe) SARL |
LUX |
100% |
by Blackbrook Capital (Europe) LP |
| Blackbrook Property Holdings SARL |
LUX |
100% |
by Blackbrook Capital (Europe) SARL |
| Blackbrook Property Trading SARL |
LUX |
100% |
by Blackbrook Capital (Europe) SARL |
| BlackRock Impact Opportunities (CAIS), L.P. |
DE |
0% |
Mgmt. by CAIS BlackRock Impact Opportunities GP LLC |
| Blue Cat Productions, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Bluefin Tuna LLC |
LA |
100% |
by A24 Films LLC |
| Bluefin Tuna Rights LLC |
DE |
100% |
by A24 Films LLC |
| Bombshow Productions, LLC |
CA |
100% |
by Keshet/dcp LLC |
| Brava Hospitality Group Limited |
GBR |
90.00% |
by Cain PE (UK) Limited |
| Brewskee Limited |
GBR |
100% |
by Competitive Socialising Limited |
| Bridge Road Southall 2 Limited |
GBR |
100% |
by Bridge Road Southall Limited |
| Bridge Road Southall Limited |
GBR |
100% |
by HoneyMonster HoldCo 2 Limited |
| Bridge Road Southall NewCo Limited |
GBR |
100% |
by Bridge Road Southall Limited |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Brief Recess LLC |
DE |
100% |
by A24 Films LLC |
| Brightside CDN Productions Inc. |
CAN |
100% |
by MRC II Holdings, LP |
| Brightside Productions LLC |
CA |
100% |
by MRC II Holdings, LP |
| Brightside Productions LLC |
NJ |
100% |
by MRC II Holdings, LP |
| Bronx to Brooklyn LLC |
DE |
100% |
by A24 Films LLC |
| Brook Creek Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Brooks Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Brookville Industries, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Bruce Park Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Buda Hills JV B.V. |
Netherlands |
90.0% |
by CIEF1 UK Holdings Limited |
| Businesswoman Special LLC |
DE |
100% |
by A24 Films LLC |
| Businesswoman Special Productions Inc. |
CAN |
100% |
by BWS Rights LLC |
| BWS Rights LLC |
DE |
100% |
by A24 Films LLC |
| Caboletix Lda |
LUX |
50.0% |
by Simpatica Decisao Unipessoal Lda. |
| Caboletix Lda |
LUX |
50.0% |
by Simples Rotina Unipessoal Lda. |
| Caesars Request LLC |
DE |
100% |
by A24 Films LLC |
| Cain Development GP LLC |
DE |
100% |
by Cain International II LP |
| Cain Development LP |
DE |
100% |
by Cain International II LP |
| Cain FinCo LLC |
DE |
100% |
by Cain International LP |
| Cain Global Real Estate Fund 1 LP |
DE |
31.77% |
by Cain RE LLC |
| Cain Hoy Finance Limited |
GBR |
100% |
by Cain PE LLC |
| Cain Hoy UK Holdings Limited |
MLT |
100% |
by CHE UK Holdings LP |
| Cain Hoy US LLC |
DE |
100% |
by Cain International LP |
| Cain International Advisers Ltd |
GBR |
100% |
by CI UK Master Holdings Limited |
| Cain International Agent Ltd |
GBR |
100% |
by CI AM LP |
| Cain International European Real Estate Opportunity Fund I GP Limited |
GBR |
100% |
by CI AM LP |
| Cain International European Real Estate Opportunity Fund I GP Limited |
JEY |
100% |
by CI AM LP |
| Cain International European Real Estate Opportunity Fund I LP |
GBR |
0% |
Mgmt. by Cain International European Real Estate Opportunity Fund I GP Limited |
| Cain International European Real Estate Opportunity Fund I LP |
JEY |
0% |
Mgmt. by Cain International European Real Estate Opportunity Fund I GP Limited |
| Cain International II LP |
DE |
0% |
Mgmt. by Eldridge CH GP LLC |
| Cain International LP |
DE |
0% |
Mgmt. by Eldridge CH GP LLC |
| Cain International Management Ltd |
GBR |
100% |
by CI AM LP |
| Cain International UK Services Ltd |
GBR |
100% |
by CI UK Master Holdings Limited |
| Cain International US Services LP |
DE |
0% |
Mgmt. by CI US Services GP LLC |
| Cain PE (UK) Limited |
GBR |
100% |
by Cain PE LLC |
| Cain PE LLC |
DE |
100% |
by Cain International LP |
| Cain RE LLC |
DE |
100% |
by Cain International LP |
| Cain Title Holdings LLC |
DE |
60.0% |
by Cain Title Holdings LLC |
| Cain Title Holdings LLC |
DE |
100% |
by CI AM LP |
| CAIS 26North Private Equity Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS 26North Private Equity Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS 26North Private Equity Fund I GP LLC |
| CAIS Access Fund - Asia Fund IV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Access Fund - Asia Fund IV LP |
DE |
0% |
Mgmt. by CAIS Access Fund - Asia Fund IV GP LLC |
| CAIS Access Fund - BCRE I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Access Fund - BCRE I LP |
DE |
0% |
Mgmt. by CAIS Access Fund - BCRE I GP LLC |
| CAIS Access Fund - BCRE II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Access Fund - BCRE II LP |
DE |
0% |
Mgmt. by CAIS Access Fund - BCRE II GP LLC |
| CAIS Access Fund - MMC 2018 (Offshore) LP |
CYM |
0% |
Mgmt. by CAIS Access Fund - MMC 2018 GP LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CAIS Access Fund - MMC 2018 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Access Fund - MMC 2018 LP |
DE |
0% |
Mgmt. by CAIS Access Fund - MMC 2018 GP LLC |
| CAIS Adams Street Private Income Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Alkeon Innovation Private Series II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Alkeon Innovation Private Series II LP |
DE |
0% |
Mgmt. by CAIS Alkeon Innovation Private Series II GP LLC |
| CAIS AltAlpha Vintage LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Aligned Alternatives Fund (TE) LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Aligned Alternatives Offshore Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Apollo Debt Solutions BDC Offshore Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Apollo HV Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Hybrid Value Access Fund LP |
DE |
0% |
Mgmt. by CAIS Apollo HV Access Fund GP LLC |
| CAIS Apollo Infrastructure Opportunities II Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Infrastructure Opportunities II Access Fund LP |
DE |
0% |
Mgmt. by CAIS Apollo Infrastructure Opportunities II Access Fund GP LLC |
| CAIS Apollo Investment Fund X GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Investment Fund X Offshore GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo Investment Fund X Offshore, LP |
CYM |
0% |
Mgmt. by CAIS Apollo Investment Fund X Offshore GP LLC |
| CAIS Apollo Investment Fund X, LP |
DE |
0% |
Mgmt. by CAIS Apollo Investment Fund X GP LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund (TE) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund (TE), L.P. |
DE |
0% |
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions Fund (TE) GP LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund Offshore GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund Offshore, L.P. |
CYM |
0% |
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions Fund Offshore GP LLC |
| CAIS Apollo S3 Equity & Hybrid Solutions Fund, L.P. |
DE |
0% |
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions Fund GP LLC |
| CAIS Ares Corporate Opportunities Fund VII GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Ares Corporate Opportunities Fund VII, L.P. |
DE |
0% |
Mgmt. by CAIS Ares Corporate Opportunities Fund VII GP LLC |
| CAIS Ares Senior Direct Lending II (TE) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Ares Senior Direct Lending II (TE) LP |
DE |
0% |
Mgmt. by CAIS Ares Senior Direct Lending II (TE) GP LLC |
| CAIS Ares Senior Direct Lending II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Ares Senior Direct Lending II LP |
DE |
0% |
Mgmt. by CAIS Ares Senior Direct Lending II GP LLC |
| CAIS Ares Senior Direct Lending III GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Ares Senior Direct Lending III TE GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Ares Senior Direct Lending III TE, L.P. |
DE |
0% |
Mgmt. by CAIS Ares Senior Direct Lending III TE GP LLC |
| CAIS Ares Senior Direct Lending III, L.P. |
DE |
0% |
Mgmt. by CAIS Ares Senior Direct Lending III GP LLC |
| CAIS Avenue Venture Opportunities Fund II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CAIS Avenue Venture Opportunities Fund II, L.P. |
DE |
0% |
Mgmt. by CAIS Avenue Venture Opportunities Fund II GP LLC |
| CAIS BC Fund XIII, GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS BC Fund XIII, LP |
DE |
0% |
Mgmt. by CAIS BC Fund XIII, GP LLC |
| CAIS BlackRock Impact Opportunities GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blackstone Growth GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blackstone Growth LP |
DE |
0% |
Mgmt. by CAIS Blackstone Growth GP LLC |
| CAIS Blackstone Tactical Opportunities Fund IV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blackstone Tactical Opportunities Fund IV LP |
DE |
0% |
Mgmt. by CAIS Blackstone Tactical Opportunities Fund IV GP LLC |
| CAIS Blackstone TAS V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blackstone TAS V LP |
DE |
0% |
Mgmt. by CAIS Blackstone TAS V GP LLC |
| CAIS Blackstone TAS VI GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blackstone TAS VI LP |
DE |
0% |
Mgmt. by CAIS Blackstone TAS VI GP LLC |
| CAIS Blue Owl GP Stakes VI (TE) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blue Owl GP Stakes VI (TE), L.P. |
DE |
0% |
Mgmt. by CAIS Blue Owl GP Stakes VI (TE) GP LLC |
| CAIS Blue Owl GP Stakes VI GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blue Owl GP Stakes VI, L.P. |
DE |
0% |
Mgmt. by CAIS Blue Owl GP Stakes VI GP LLC |
| CAIS Blue Owl Real Estate Fund VII GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blue Owl Real Estate Fund VII, L.P. |
DE |
0% |
Mgmt. by CAIS Blue Owl Real Estate Fund VII GP LLC |
| CAIS Blue Owl Strategic Equity GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Blue Owl Strategic Equity, L.P. |
DE |
0% |
Mgmt. by CAIS Blue Owl Strategic Equity GP LLC |
| CAIS Bonaccord Capital Partners III GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS Bonaccord Capital Partners III, L.P. |
DE |
0% |
CAIS Bonaccord Capital Partners III GP LLC |
| CAIS Bridge Net Lease Income Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Bridge Net Lease Income Fund, L.P. |
DE |
0% |
Mgmt. by CAIS Bridge Net Lease Income Fund GP LLC |
| CAIS BSP SSP II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS BSP SSP II, L.P. |
DE |
0% |
Mgmt. by CAIS BSP SSP II GP LLC |
| CAIS BTAS VIII Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS BTAS VIII Access Fund, LP |
DE |
0% |
Mgmt. by CAIS BTAS VIII Access Fund GP LLC |
| CAIS Capital LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Carlyle Direct Access GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Carlyle Direct Access II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Carlyle Direct Access II LP |
DE |
0% |
Mgmt. by CAIS Carlyle Direct Access II GP LLC |
| CAIS Carlyle Direct Access LP |
DE |
0% |
Mgmt. by CAIS Carlyle Direct Access GP LLC |
| CAIS Carlyle Realty Partners IX Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Carlyle Realty Partners IX Access Fund LP |
DE |
0% |
Mgmt. by CAIS Carlyle Realty Partners IX Access Fund GP LLC |
| CAIS Carlyle Renewable and Sustainable Energy Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Carlyle Renewable and Sustainable Energy Fund LP |
DE |
0% |
Mgmt. by CAIS Carlyle Renewable and Sustainable Energy Fund GP LLC |
| CAIS Commerce Street Private Credit Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Commerce Street Private Equity Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Crawford Lake Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Crow Holdings Fund X GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Crow Holdings Fund X, L.P. |
DE |
0% |
Mgmt. by CAIS Crow Holdings Fund X GP LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CAIS Davidson Kempner Opportunities Fund VII GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS Davidson Kempner Opportunities Fund VII, L.P. |
DE |
0% |
Mgmt. by CAIS Davidson Kempner Opportunities Fund VII GP LLC |
| CAIS Davidson Kempner Partners Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Davidson Kempner Real Estate Opportunities Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Davidson Kempner Real Estate Opportunities Fund, L.P. |
DE |
0% |
Mgmt. by CAIS Davidson Kempner Real Estate Opportunities Fund GP LLC |
| CAIS DES Composite Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS DES Lithic LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS DES Oculus LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS DES Oculus Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Financial Credit Investment IV Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Financial Credit Investment IV Access Fund LP |
DE |
0% |
Mgmt. by CAIS Financial Credit Investment IV Access Fund GP LLC |
| CAIS Franklin BSP Real Estate Opportunistic Debt Fund II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Franklin BSP Real Estate Opportunistic Debt Fund II, L.P. |
DE |
0% |
Mgmt. by CAIS Franklin BSP Real Estate Opportunistic Debt Fund II GP LLC |
| CAIS GLT Private Alts Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS HPS Strategic Investment Partners V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS HPS Strategic Investment Partners V, L.P. |
DE |
0% |
Mgmt. by CAIS HPS Strategic Investment Partners V GP LLC |
| CAIS ICG Core Private Equity Fund, LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICG LP Secondaries Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICG LP Secondaries Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS ICG LP Secondaries Fund I GP LLC |
| CAIS ICG LP Secondaries Fund II GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS ICG LP Secondaries Fund II, L.P. |
DE |
0% |
CAIS ICG LP Secondaries Fund II GP LLC |
| CAIS ICG Strategic Equity III GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICG Strategic Equity III LP |
DE |
0% |
Mgmt. by CAIS ICG Strategic Equity III GP LLC |
| CAIS ICG Strategic Equity IV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICG Strategic Equity IV LP |
DE |
0% |
Mgmt. by CAIS ICG Strategic Equity IV GP LLC |
| CAIS ICG Strategic Equity V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICG Strategic Equity V, L.P. |
DE |
0% |
Mgmt. by CAIS ICG Strategic Equity V GP LLC |
| CAIS ICGSEIV Offshore GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICGSEIV Offshore, L.P. |
CYM |
0% |
Mgmt. by CAIS ICGSEIV Offshore GP LLC |
| CAIS ICGSEV Offshore GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS ICGSEV Offshore, L.P. |
CYM |
0% |
Mgmt. by CAIS ICGSEV Offshore GP LLC |
| CAIS Insurance Solutions LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Jain Global Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS KKR Ascendant Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS KKR Ascendant Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS KKR Ascendant Fund I GP LLC |
| CAIS KKR Asset Based Finance Partners Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS KKR Asset Based Finance Partners Access Fund, LP |
DE |
0% |
Mgmt. by CAIS KKR Asset Based Finance Partners Access Fund GP LLC |
| CAIS KKR Asset Based Finance Partners Offshore Access Fund, LP |
CYM |
0% |
Mgmt. by CAIS KKR Asset Based Finance Partners Access Fund GP LLC |
| CAIS KKR North America Fund XIV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS KKR North America Fund XIV, L.P. |
DE |
0% |
Mgmt. by CAIS KKR North America Fund XIV GP LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CAIS Lead Edge Capital VII GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS Lead Edge Capital VII, L.P. |
DE |
0% |
CAIS Lead Edge Capital VII GP LLC |
| CAIS Leonard Green Equity Investors X GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Leonard Green Equity Investors X, L.P. |
DE |
0% |
Mgmt. by CAIS Leonard Green Equity Investors X GP LLC |
| CAIS Lexington Middle Market Investors V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Lexington Middle Market Investors V, L.P. |
DE |
0% |
Mgmt. by CAIS Lexington Middle Market Investors V GP LLC |
| CAIS LGP Sage Equity Investors GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS LGP Sage Equity Investors, L.P. |
DE |
0% |
Mgmt. by CAIS LGP Sage Equity Investors GP LLC |
| CAIS Mercer Private Equity Vintage Fund (TE) I LP |
DE |
0% |
Mgmt. by CM PEVF I GP LLC |
| CAIS Mercer Private Equity Vintage Fund I LP |
DE |
0% |
Mgmt. by CM PEVF I GP LLC |
| CAIS Mercer Private Equity Vintage Fund II LP |
DE |
0% |
Mgmt. by CM PEVF II GP LLC |
| CAIS Mercer Private Equity Vintage Fund III LP |
DE |
0% |
Mgmt. by CM PEVF III GP LLC |
| CAIS Mercer Private Equity Vintage Fund IV LP |
DE |
0% |
Mgmt. by CM PEVF IV GP LLC |
| CAIS Mercer Private Investments Partners VIII Feeder GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS Mercer Private Investments Partners VIII Feeder, L.P. |
DE |
0% |
Mgmt. by CAIS Mercer Private Investments Partners VIII Feeder GP LLC |
| CAIS Millennium Intl. Commitment Fund III Ltd. Offshore |
CYM |
100% |
by Capital Integration Systems LLC |
| CAIS Millennium Intl. Commitment Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Millennium Intl. Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Millennium USA Commitment Fund III GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Millennium USA Commitment Fund III LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Millennium USA Commitment Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Millennium USA LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Monroe PCF V (Onshore) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Monroe PCF V (Onshore), L.P. |
DE |
0% |
Mgmt. by CAIS Monroe PCF V (Onshore) GP LLC |
| CAIS North Rock Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS North Rock Fund, Ltd. |
CYM |
100% |
by Capital Integration Systems LLC |
| CAIS OT Opportunities XII CAIS (Onshore) Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Paloma International Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Paloma Partners LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Partners Group Secondary Fund VIII GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Partners Group Secondary Fund VIII, L.P. |
DE |
0% |
Mgmt. by CAIS Partners Group Secondary Fund VIII GP LLC |
| CAIS Pinegrove Capital Partners I Access GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Private Equity Core I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Private Equity Core I, L.P. |
DE |
0% |
Mgmt. by CAIS Private Equity Core I GP LLC |
| CAIS Private Equity Core III GP LLC |
|
100% |
by Capital Integration Systems LLC |
| CAIS Private Equity Core III, L.P. |
DE |
0% |
Mgmt. by CAIS Private Equity Core III GP LLC |
| CAIS Radnor Equity Partners GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Related Fund IV (TE) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Related Fund IV (TE), L.P. |
DE |
0% |
Mgmt. by CAIS Related Fund IV (TE) GP LLC |
| CAIS Related Fund IV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Related Fund IV, L.P. |
DE |
0% |
Mgmt. by CAIS Related Fund IV GP LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CAIS Reverence Capital Partners Credit Opportunities Fund II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Reverence Capital Partners Credit Opportunities Fund II, L.P. |
DE |
0% |
Mgmt. by CAIS Reverence Capital Partners Credit Opportunities Fund II GP LLC |
| CAIS Reverence Partners Opportunities Fund V (PE Fund III) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Reverence Partners Opportunities Fund V (PE Fund III) L.P. |
DE |
0% |
Mgmt. by CAIS Reverence Partners Opportunities Fund V (PE Fund III) GP LLC |
| CAIS SAM Alternative Investment Opportunities Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Sculptor Master Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Sculptor Master Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS SL Alpine II, GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS SL Alpine II, LP |
DE |
0% |
Mgmt. by CAIS SL Alpine II, GP LLC |
| CAIS SSA Strategic Partners LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Stonepeak Infrastructure Fund V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Stonepeak Infrastructure Fund V, L.P. |
DE |
0% |
Mgmt. by CAIS Stonepeak Infrastructure Fund V GP LLC |
| CAIS Strategic Investors Fund XI GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Strategic Investors Fund XI, L.P. |
DE |
100% |
by CAIS Strategic Investors Fund XI GP LLC |
| CAIS TCG Private Credit (Offshore) 2024 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS TCG Private Credit 2024 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS TCG Private Equity 2022 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Third Point Offshore Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| CAIS Third Point Partners LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Veritas PE IX GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Veritas PE IX, L.P. |
DE |
0% |
Mgmt. by CAIS Veritas PE IX GP LLC |
| CAIS Vista Equity Partners Fund VIII GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Vista Equity Partners Fund VIII Offshore GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Vista Equity Partners Fund VIII Offshore, L.P. |
CYM |
0% |
Mgmt. by CAIS Vista Equity Partners Fund VIII Offshore GP LLC |
| CAIS Vista Equity Partners Fund VIII, L.P. |
DE |
0% |
Mgmt. by CAIS Vista Equity Partners Fund VIII GP LLC |
| CAIS Vista Foundation Fund V (Offshore) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Vista Foundation Fund V (Offshore), L.P. |
CYM |
0% |
Mgmt. by CAIS Vista Foundation Fund V (Offshore) GP LLC |
| CAIS Vista Foundation Fund V GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS Vista Foundation Fund V, L.P. |
DE |
0% |
Mgmt. by CAIS Vista Foundation Fund V GP LLC |
| CAIS Warburg Pincus Global Growth (Fund XIV) , L.P. |
DE |
0% |
Mgmt. by CAIS Warburg Pincus Global Growth (Fund XIV) GP LLC |
| CAIS Warburg Pincus Global Growth (Fund XIV) GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS WorldQuant Millennium SEALS Fund LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CAIS WorldQuant Millennium SEALS Offshore Fund Ltd. |
CYM |
0% |
Mgmt. by Capital Integration Systems LLC |
| Cajalco - Corona, LP |
DE |
0% |
Mgmt. by SB-HS LOJV GP, LLC |
| California Pizza Kitchen LLC |
DE |
100% |
by CPK Holdings LLC |
| California Pizza Kitchen of Annapolis LLC |
MD |
98.0% |
by California Pizza Kitchen LLC |
| Camp Blood LLC |
DE |
100% |
by A24 Films LLC |
| Camp Blood Productions LLC |
DE |
100% |
by A24 Films LLC |
| Candy House LLC |
LA |
100% |
by A24 Films LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Canon Portfolio Trust, LLC |
KS |
100% |
by EPH, LLC |
| Capital Integration Systems LLC |
DE |
23.0% |
by Eldridge CG Holdings LLC |
| CardCash Holdings, LLC |
DE |
86.0% |
by Wanamaker Portfolio Trust, LLC |
| Carlostron, LLC |
DE |
100% |
by Media Rights Capital II, LLC |
| Carlton Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Cary Street Capital, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Cavalcade Productions, LLC |
DE |
100% |
by MRC II Holdings, LP |
| CBAM Credit Opportunities Fund GP, LLC |
DE |
100% |
by CBAM Partners, LLC |
| CBAM Credit Opportunities Fund, LP |
DE |
100% |
by CBAM Partners, LLC |
| CBAM Holdings, LLC |
DE |
56.5% |
by Eldridge Capital Management, LLC |
| CBAM Partners, LLC |
DE |
100% |
by CBAM Holdings, LLC |
| CF-G Funding II, LLC |
DE |
100% |
by Gennessee Insurance Agency, LLC |
| CF-G Funding III, LLC |
DE |
100% |
by Gennessee Insurance Agency, LLC |
| CF-G Funding, LLC |
DE |
100% |
by Gennessee Insurance Agency, LLC |
| CG 109-Fairburn, LP |
DE |
0% |
Mgmt. by SB-HS LOJV GP, LLC |
| CGREF 1 GP LLC |
DE |
100% |
by CI AM LP |
| CGREF AIV 1 GP LLC |
GBR |
100% |
by CI AM LP |
| CGREF AIV 1 Holdco Brand LLC |
DE |
100% |
by CGREF AIV 1 LP |
| CGREF AIV 1 Holdco Hotel LLC |
DE |
100% |
by CGREF AIV 1 LP |
| CGREF AIV 1 LP |
DE |
31.77% |
by Cain RE LLC |
| CGREF CIP (UK) SLP |
JEY |
100% |
by CI AM LP |
| CGREF CIP GP LLC |
DE |
100% |
by CI AM LP |
| CGREF CIP LP |
DE |
100% |
by CI AM LP |
| CH Capital A Holdings LLC |
DE |
100% |
by Cain RE LLC |
| CH McCourt (The Stage) LLC |
DE |
50.46% |
by CH Capital A Holdings LLc |
| Chain Bridge Opportunistic Funding Holdings, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Chain Bridge Opportunistic Funding, LLC |
KS |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| CHE 830 Brickell LLC |
DE |
100% |
by CHE Miami Holdings LLC |
| CHE Edgewater LLC |
DE |
100% |
by CHE Miami Holdings LLC |
| CHE Miami Holdings LLC |
DE |
100% |
by Cain RE LLC |
| CHE NE Street LLC |
DE |
100% |
by CHE Miami Holdings LLC |
| CHE SJG Holdings LLC |
DE |
100% |
by Cain PE LLC |
| CHE SJG LLC |
DE |
100% |
by CHE SJG Holdings LLC |
| CHE South Brickell LLC |
DE |
100% |
by CHE Miami Holdings LLC |
| CHE UK GP Limited |
JEY |
100% |
by Cain International LP |
| CHE UK Holdings LP |
JEY |
0% |
Mgmt. by CHE UK GP Limited |
| CHE US Holdings LLC |
DE |
100% |
by Cain International LP |
| Chisholm Trail, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| CI UK Newco Holdings Limited |
GBR |
100% |
by CI AM LP |
| CI AM CIP (UK) SLP |
JEY |
0% |
Mgmt. by CI AM CIP GP LLC |
| CI AM CIP GP LLC |
DE |
0% |
Mgmt. by Cain International LP |
| CI AM GP Ltd |
GBR |
100% |
by Cain International II LP |
| CI AM Holdings LLP |
GBR |
100% |
by CI AM LP |
| CI AM LLC |
GBR |
100% |
by CI AM LP |
| CI AM LP |
DE |
100% |
by CI AM GP Ltd |
| CI BH Holdings II LLC |
DE |
71.5% |
by Cain RE LLC |
| CI BH Holdings II LLC |
DE |
28.51% |
by Mason Portfolio Trust, LLC |
| CI BH Holdings LLC |
DE |
71.5% |
by One BH Investors LLC |
| CI BH Holdings LLC |
DE |
28.50% |
by Wanamaker Portfolio Trust, LLC |
| CI Boston Holdings LLC |
DE |
100% |
by Cain RE LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CI CB3 Subfund |
Ireland |
100% |
by Cain International European Real Estate Opportunity Fund I LP |
| CI Co-Invest I LLP |
GBR |
75.0% |
by Cain International Management Ltd |
| CI Diplomat Holdings LLC |
DE |
1.0% |
by Cain International LP |
| CI EREO I CIP GP Limited |
GBR |
100% |
by CI AM LP |
| CI EREO I CIP GP Limited |
JEY |
100% |
by CI AM LP |
| CI EREO I CIP LP |
GBR |
0% |
Mgmt. by CI EREO I CIP GP Limited |
| CI EREO I CIP LP |
JEY |
0% |
Mgmt. by CI EREO I CIP GP Limited |
| CI ExchangeCo Limited |
GBR |
100% |
by Cain FinCo LLC |
| CI FCL Funding 1 Limited |
GBR |
100% |
by CI FCL Investor LP |
| CI FCL Investor GP Limited |
GBR |
100% |
by Cain International LP |
| CI FCL Investor LP |
GBR |
100% |
by CI FCL Investor GP Limited |
| CI FLL Holdings, LLC |
DE |
100% |
by Cain RE LLC |
| CI Founder Partner GP LLC |
DE |
100% |
by Cain RE LLC |
| CI Founder Partner LP |
DE |
0% |
Mgmt. by Cain RE LLC |
| CI GGL Limited |
GBR |
100% |
by CH Capital A Holdings LLC |
| CI HM Holdings LLP |
GBR |
100% |
by Cain RE LLC |
| CI HM InvestCo Limited |
GBR |
100% |
by CI HM Holdings LLP |
| CI Koryfeum Sarl |
LUX |
100% |
by CIEF1 UK Holdings Limited |
| CI Logistics Strat 1 CIP GP Limited |
JEY |
100% |
by CI AM LP |
| CI Logistics Strat 1 CIP LP |
JEY |
100% |
by CI AM LP |
| CI Logistics Strat 1 GP Limited |
JEY |
60.0% |
by ACZ Investments LP |
| CI Logistics Strat 1 LP |
JEY |
60.0% |
by ACZ Investments LP |
| CI Lux Services S.a.r.l. |
DE |
100% |
by CI AM LP |
| CI Milan Limited |
GBR |
97.5% |
by Cain PE (UK) Limited |
| CI Roman Holdings Sarl |
LUX |
100% |
by CIEF1 UK Holdings Limited |
| CI San Diego Holdings LLC |
DE |
14.26% |
by Cain RE LLC |
| CI SF Holdings Limited |
GBR |
100% |
by Cain RE LLC |
| CI Student Strat 1 CIP GP Limited |
JEY |
100% |
by CI AM LP |
| CI Student Strat 1 CIP LP |
JEY |
100% |
by CI AM LP |
| CI Student Strat 1 GP Limited |
JEY |
100% |
by CI AM LP |
| CI Student Strat 1 LP |
JEY |
100% |
by ACZ Students LLC |
| CI UK Master Holdings Limited |
GBR |
100% |
by CI AM LP |
| CI US Services GP LLC |
DE |
100% |
by CI AM LP |
| CI W57th Street Holdings LLC |
DE |
100% |
by CGREF AIV 1 LP |
| CIEF1 UK Holdings Limited |
GBR |
100% |
by Cain International European Real Estate Opportunity Fund I LP |
| CI-F Zenith GP Limited |
JEY |
100% |
by CI Student Strat 1 LP |
| CI-F Zenith LP |
JEY |
95.0% |
by ACZ Investments LP |
| CI-F Zenith UK Holdings Limited |
GBR |
100% |
by CI-F Zenith LP |
| CILS Barnsley Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Belvedere Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Ellesmere Port Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Leighton Buzzard Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Milton Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Petersborough Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS Sherburn Limited |
GBR |
100% |
by CILS 1 UK Holdings Limited |
| CILS1 UK Holdings Limited |
GBR |
100% |
by CI Logistics Strat 1 LP |
| CIM Zenith Master Holdings Ltd |
JEY |
100% |
by CI Student Strat 1 LP |
| CIM Bristol Co-Living Holdings Limited |
GBR |
100% |
by CIM Zenith UK Holdings III Limited |
| CIM Bristol Holdings Limited |
GBR |
100% |
by CIM Zenith UK Holdings III Limited |
| CIM Leeds Holdings Limited |
GBR |
100% |
by CIM Zenith UK Holdings II Limited |
| CIM Leeds OpCo Limited |
GBR |
100% |
by CIM Zenith UK Holdings II Limited |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| CIM Liverpool OpCo Limited |
GBR |
100% |
by CIM Zenith UK Holdings Limited |
| CIM Manchester Holdings Limited |
GBR |
100% |
by CIM Zenith UK Holdings Limited |
| CIM Manchester OpCo Limited |
GBR |
100% |
by CIM Zenith UK Holdings Limited |
| CIM Nottingham Holdings 2 Limited |
GBR |
100% |
by CIM Zenith UK Holdings Limited |
| CIM Nottingham OpCo Limited |
GBR |
100% |
by CIM Zenith UK Holdings Limited |
| CIM York Holdings Limited |
GBR |
100% |
by CIM Zenith UK Holdings II Limited |
| CIM York OpCo Limited |
GBR |
100% |
by CIM Zenith UK Holdings II Limited |
| CIM Zenith UK Holdings II Limited |
GBR |
100% |
by CIM Zenith Master Holdings Ltd |
| CIM Zenith UK Holdings III Limited |
GBR |
100% |
by CIM Zenith Master Holdings Ltd |
| CIM Zenith UK Holdings Limited |
GBR |
100% |
by CIM Zenith Master Holdings Ltd |
| Clearcover, Inc. |
DE |
37.99% |
by Eldridge Clearcover Holdings LLC |
| Click Records, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| CLIO Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| CLT Devco LLC |
DE |
100% |
by A24 Commerce St LLC |
| CLT Leasing LLC |
DE |
100% |
by A24 Commerce St LLC |
| CM PEVF I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CM PEVF II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CM PEVF III GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| CM PEVF IV GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Collins Park, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Commerce Street Private Credit Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS Commerce Street Private Credit Fund I GP LLC |
| Commerce Street Private Equity Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS Commerce Street Private Equity Fund I GP LLC |
| Competitive Socialising Group Limited |
GBR |
90.2% |
by Cain PE (UK) Limited |
| Competitive Socialising Limited |
GBR |
100% |
by Cain PE (UK) Limited |
| Competitive Socializing US LLC |
DE |
100% |
by Competitive Socialising Limited |
| Constant Aviation, LLC |
OH |
100% |
by Fairgrave Omlie, LLC |
| Convergent Financial Technologies LLC |
DE |
100% |
by Zinnia Tech Solutions LLC |
| Convive Brands, LLC |
DE |
92.55% |
by Aurify Brands, LLC |
| Convive Commissary Holdings, LLC |
DE |
100% |
by Convive Brands, LLC |
| Convive PK Funding, LLC |
DE |
67.67% |
by Convive Brands, LLC |
| Convive PK Funding, LLC |
DE |
33.33% |
by Eldridge CPK Holdings, LLC |
| Convive PK Holdings, LLC |
DE |
92.5% |
by Convive PK Funding, LLC |
| Convive PK Intermediate, LLC |
DE |
100% |
by Convive PK Holdings, LLC |
| Cooper Portfolio Trust, LLC |
DE |
100% |
by Eldridge Corporate Portfolio Holdings, LLC |
| Core Complexity Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Core Complexity Fund, L.P. |
DE |
0% |
Mgmt. by Core Complexity Fund GP LLC |
| Core Convexity International Fund, Ltd. |
CYM |
100% |
by Capital Integration Systems LLC |
| Coronado Heights, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Corporate Wings Technical Services LLC |
OH |
100% |
by Fairgrave Omlie, LLC |
| Cottonwood Pioneer Capital, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| CP Investment Holdings, LLC |
DE |
100% |
by dcp Holdco II, LLC |
| CPI Productions, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| CPK Franchise LLC |
DE |
100% |
by CPK Holdings LLC |
| CPK Holdings LLC |
DE |
100% |
by Convive PK Intermediate, LLC |
| CPK Hospitality LLC |
TX |
100% |
by California Pizza Kitchen LLC |
| CPK Hunt Valley LLC |
MD |
98.0% |
by California Pizza Kitchen LLC |
| CPK Management LLC |
CA |
100% |
by California Pizza Kitchen LLC |
| CPK Spirits LLC |
TX |
100% |
by CPK Texas LLC |
| CPK Texas LLC |
TX |
100% |
by CPK Hospitality LLC |
| Crack in the Earth Limited |
GBR |
100% |
by A24 Films LLC |
| Crawford Park Capital, LLC |
DE |
100% |
by Orlando Portfolio Trust, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Crescent Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Crestview Park, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Croatan Holdings, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| CSL (Canada) Limited |
GBR |
100% |
by Competitive Socialising Limited |
| CSL (Jam) Limited |
GBR |
100% |
by Competitive Socialising Limited |
| CSL Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| Culper211 LLC |
DE |
65.0% |
by SCF Aviation Capital LLC |
| Cyrus Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Davis Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Dawn Acres V, LLC |
DE |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| Dawson 1967, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Dayton Funding II, LLC |
DE |
100% |
by Sherwood Park, Inc. |
| Dayton Funding, LLC |
DE |
100% |
by Dayton Funding II, LLC |
| DC Company Music, LLC |
CA |
100% |
by Dick Clark Productions, LLC |
| dcp Corp. |
DE |
100% |
by DCP Holdco I LLC |
| dcp Disc Inc. |
DE |
100% |
by DCP Holdco I LLC |
| DCP Funding LLC |
DE |
81.5% |
by EMG HoldCo, LLC |
| DCP Guaranty Services, LLC |
DE |
100% |
by Dick Clark Productions, LLC |
| DCP Holdco I LLC |
DE |
100% |
by DCP Funding LLC |
| dcp Holdco II, LLC |
DE |
100% |
by Valence Media, LLC |
| DCP Holdings DE, LLC |
DE |
100% |
by CP Investment Holdings, LLC |
| DCP Rights, LLC |
DE |
100% |
by DCP Guaranty Services, LLC |
| dcp TL Funding LLC |
DE |
50.0% |
by CP Investment Holdings, LLC |
| Dcpg investco, LLC |
DE |
100% |
by Eldridge Media Group, LLC |
| Dcpl investco, LLC |
DE |
100% |
by Eldridge Media Group, LLC |
| Death By Pretzel Productions Ltd. |
CAN |
100% |
by Eternity Productions LLC |
| Death Match LLC |
DE |
100% |
by A24 Films LLC |
| Death Yell LLC |
DE |
100% |
by A24 Films LLC |
| Deer Creek Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Delano Brand Holdings LLC |
DE |
33.34% |
by ECD Brand Holdings LLC |
| Delano Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Denver Zombie Crawl, LLC |
CO |
100% |
by 13 FEG Touring Events, LLC |
| Desert Screams LLC |
AZ |
100% |
by 13 FEG Haunted Holdings, LLC |
| Devenetco Ltd |
Cyprus |
100% |
by Amicross Ltd |
| Dick Clark Communications, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| Dick Clark Features, Inc. |
CA |
100% |
by DCP Holdco I LLC |
| Dick Clark Film Group, Inc. |
CA |
100% |
by DCP Holdco I LLC |
| Dick Clark Kids, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| Dick Clark Media Archives, LLC |
CA |
100% |
by Dick Clark Productions, LLC |
| Dick Clark Productions, LLC |
DE |
100% |
by DCP Holdings DE, LLC |
| Dick Clark Restaurants, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| Digital Media Asset Holdings, LLC |
DE |
100% |
by EMG AH LLC |
| Direct Holdings Americas LLC |
DE |
100% |
by Direct Holdings Global LLC |
| Direct Holdings Customer Service Inc. |
DE |
100% |
by Direct Holdings Americas LLC |
| Direct Holdings Global LLC |
DE |
100% |
by Mosaic Media Investment Partners, LLC |
| Direct Holdings Libraries Inc. |
DE |
100% |
by DCP Holdco I LLC |
| Dishwasher LLC |
DE |
100% |
by A24 Films LLC |
| Dishwasher Productions Inc. |
CAN |
100% |
by Dishwasher Rights LLC |
| Dishwasher Rights LLC |
DE |
100% |
by A24 Films LLC |
| DLICT, LLC |
DE |
75.0% |
by Eldridge Industries, LLC |
| DNBR Funding II, LLC |
DE |
100% |
by Dunbarre Insurance Agency, LLC |
| DNBR Funding, LLC |
KS |
100% |
by Dunbarre Insurance Agency, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Do It Live LLC |
DE |
100% |
by A24 Films LLC |
| Doc Lobster, LLC |
CA |
100% |
by MRC Documentary Holdings, LLC |
| Donkey Elephant Productions, LLC |
DE |
100% |
by Mayfair Portfolio Trust, LLC |
| Dopamine Sparkle LLC |
DE |
100% |
by A24 Films LLC |
| Double Yew LLC |
DE |
100% |
by A24 Films LLC |
| Dover Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| DPL Financial Partners, LLC |
DE |
47.0% |
by Eldridge DPL Holdings LLC |
| Dramatic Movie LA LLC |
LA |
100% |
by A24 Films LLC |
| Dramatic Movie LLC |
DE |
100% |
by A24 Films LLC |
| Dramatic Movie Rights LLC |
DE |
100% |
by A24 Films LLC |
| DS MB Holdings LLC |
DE |
100% |
by Steamboat Portfolio Trust, LLC |
| Dunbarre Insurance Agency, LLC |
DE |
100% |
by SBL Holdings, Inc. |
| Dust Bowl Capital, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Dynamo 1C S.a.r.l. |
DE |
100% |
by Cain PE LLC |
| E10 Holdings Kft |
Hungary |
100% |
by Buda Hills JV B.V. |
| E10 Project Kft |
Hungary |
100% |
by E10 Holdings Kft |
| EA Wellness FL LLC |
DE |
0% |
Mgmt. by EA Wellness MSO LLC |
| EA Wellness Holdings LLC |
DE |
55.98% |
by Eldridge MSO Holdings LLC |
| EA Wellness Intermendiate LLC |
DE |
100% |
by EA Wellness Holdings LLC |
| EA Wellness MSO LLC |
DE |
100% |
by EA Wellness Intermendiate LLC |
| EACS II, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| EACS LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eagle 2 Limited |
GBR |
19.1% |
by Cain PE (UK) Limited |
| Eagle 2 Limited |
GBR |
57.6% |
by Competitive Socialising Group Limited |
| Earhart Capital, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Easy Mark CDN Productions Inc |
CAN |
100% |
by MRC II Holdings, LP |
| Easy Mark, LLC |
CA |
100% |
by MRC II Holdings, LP |
| EBBH, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| EC 17th Street Holdings LLC |
DE |
54.9% |
by Delano Portfolio Trust, LLC |
| EC 17th Street MezzCo LLC |
DE |
100% |
by EC 17th Street Holdings LLC |
| ECD Brand Holdings LLC |
DE |
50.0% |
by CGREF AIV 1 Holdco Brand LLC |
| ECD Brands Holdings LLC |
DE |
50.0% |
by Delano Portfolio Trust, LLC |
| Echidna Capital LLC |
DE |
70.0% |
by Anthony D. Minella, Individual |
| ECM AH 2025-1, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| ECM UK Holdings Limited |
GBR |
100% |
by CI AM LP |
| EDCF I AB Assetco, LLC |
DE |
100% |
by Dayton Funding, LLC |
| EDCF I Assetco Trust |
DE |
0% |
Mgmt. by EDCF I AB Assetco, LLC |
| EDCF I Assetco, LLC |
KS |
100% |
by Mine Creek, LLC |
| EDCF II AssetCo (U) LLC |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| EDCF II AssetCo Offshore (U) LLC |
DE |
100% |
by Eldridge Diversified Credit Fund II GP, LP |
| EDCF II Assetco, LLC |
KS |
100% |
by Mine Creek, LLC |
| EDCF II Offshore Assetco, LLC |
KS |
100% |
by Mine Creek, LLC |
| EDCFX Assetco, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Edgewood Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| EEH 2017 Preferred Member, LLC |
DE |
100% |
by SBT Investors, LLC |
| EEH 2017, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| EEH 2017-AHC, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| EEH 2017-EC, LLC |
DE |
100% |
by EEH 2017 Prefered Member, LLC |
| EH Rockets Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| EH Rockets Master Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| EH2021, LLC |
DE |
100% |
by Zinnia Corporate Holdings, LLC |
| EHA 100 DE LP |
DE |
60.0% |
by EH Rockets Holdings LLC |
| EHA 100 GP LLC |
DE |
0% |
Mgmt. by EH Rockets Holdings LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| EISCP Co-Invest Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| EKW Holdings II LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| EKW Holdings III LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| EKW Holdings IV LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| EKW Holdings LLC |
DE |
100% |
by Vista Portfolio Trust, LLC |
| EKW Holdings V LLC |
DE |
100% |
by Carlton Portfolio Trust, LLC |
| Eldridge 17th Street Holdings LLC |
DE |
100% |
by Delano Portfolio Trust, LLC |
| Eldridge 4AIR Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge 625 Broadway, LLC |
DE |
100% |
by Mason Portfolio Trust, LLC |
| Eldridge A24 Holdings, LLC |
DE |
100% |
by Tuttle Portfolio Trust, LLC |
| Eldridge Accelerant Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Acre Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Acre Infrastructure Partners, LP |
DE |
60.0% |
by Eldridge Industries, LLC |
| Eldridge Acre Partners GP, LLC |
DE |
60.0% |
by Eldridge Acre Holdings LLC |
| Eldridge Acre Partners, LP |
DE |
60.0% |
by Eldridge Acre Holdings LLC |
| Eldridge ACZ Funding, LLC |
DE |
100% |
by Ruby Portfolio Trust, LLC |
| Eldridge Aircraft Services LLC |
DE |
100% |
by EPH II, LLC |
| Eldridge Al Maryah, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Alpaca Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge AMD Holdings LLC |
DE |
100% |
by Ridge Media Holdings, LLC |
| Eldridge ARK Crypto US Fund Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Asset Allocation, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Atlas Investor, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Ausenco Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Ballotready Holdings LLC |
DE |
25.43% |
by Mayfair Portfolio Trust, LLC |
| Eldridge BB Holdings, LLC |
DE |
100% |
by EBBH, LLC |
| Eldridge BBLP, LLC |
DE |
100% |
by Eldridge BB Holdings, LLC |
| Eldridge Bilt Holdings LLC |
DE |
100% |
by Dayton Funding, LLC |
| Eldridge Blink Holdings LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge Blockchain.com Funding LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge Buckle Funding, LLC |
DE |
100% |
by Primrose Portfolio Trust, LLC |
| Eldridge Business Services LLC |
DE |
99.0% |
by Eldridge Corporate Services, LLC |
| Eldridge C9E Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Capital Management (Singapore) PTE. LTD |
Singapore |
100% |
by ESCA Holdings, LLC |
| Eldridge Capital Management Services (UK) Limited |
GBR |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Capital Management Services, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Capital Management, LLC |
DE |
100% |
by Eldridge, LLC |
| Eldridge Carry Holdings, LP |
DE |
100% |
by Eldridge Industries Manager, LLC |
| Eldridge CDS Holdings, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Eldridge CEC Funding, LLC |
DE |
100% |
by Hillcrest Holdings, LLC |
| Eldridge CG Holdings LLC |
DE |
0% |
Mgmt. by Eldridge CGCI, LLC |
| Eldridge CG Holdings LLC |
DE |
0% |
Mgmt. by Eldridge FS Holdings, LLC |
| Eldridge CGCI, LLC |
DE |
100% |
by Eldridge FS Holdings, LLC |
| Eldridge CH GP LLC |
DE |
100% |
by Eldridge CH Holdings, LLC |
| Eldridge CH Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge CH LP LLC |
DE |
100% |
by Eldridge CH Holdings, LLC |
| Eldridge CI Holdings II LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge CI LP LLC |
DE |
100% |
by Eldridge CI Holdings II LLC |
| Eldridge CIC Holdings LLC |
DE |
17.35% |
by Palmer Portfolio Trust, LLC |
| Eldridge CILP Funding II, LLC |
DE |
12.51% |
by Eldridge Finco, LLC |
| Eldridge CILP Funding II, LLC |
DE |
87.49% |
by EPH, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge CILP Funding III, LLC |
DE |
100% |
by Eldridge Finco, LLC |
| Eldridge CILP Funding IV, LLC |
DE |
100% |
by Grigg Portfolio Trust, LLC |
| Eldridge CILP Funding, LLC |
DE |
100% |
by Skylark Portfolio Trust, LLC |
| Eldridge CIREF Holdings, LLC |
DE |
70.846% |
by Potwin Place, LLC |
| Eldridge CIREF Holdings, LLC |
DE |
29.154% |
by Skyline Portfolio Trust, LLC |
| Eldridge Clark Funding, LLC |
DE |
100% |
by Gladstone Portfolio Trust, LLC |
| Eldridge Clearcover Holdings LLC |
DE |
62.99% |
by Edgewood Portfolio Trust, LLC |
| Eldridge Clearcover Holdings LLC |
DE |
37.01% |
by Vista Portfolio Trust, LLC |
| Eldridge CLIO Holdings LLC |
DE |
100% |
by Collins Park, LLC |
| Eldridge CLO Manager, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Cloudframe Holdings LLC |
DE |
100% |
by Madison Portfolio Trust, LLC |
| Eldridge Cobalt Funding, LLC |
DE |
100% |
by Armstrong Portfolio Trust, LLC |
| Eldridge Co-Invest Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge College Sports Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Convive Holdings II, LLC |
DE |
27.9% |
by Arch Portfolio Trust, LLC |
| Eldridge Convive Holdings II, LLC |
DE |
36.33% |
by Palmer Portfolio Trust, LLC |
| Eldridge Convive Holdings II, LLC |
DE |
35.77% |
by Putnam Asset Holdings, LLC |
| Eldridge Convive Holdings, LLC |
DE |
100% |
by The Eldridge Convive Irrevocable Trust, LLC |
| Eldridge Corporate Funding LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Corporate Portfolio Holdings, LLC |
DE |
100% |
by EPH, LLC |
| Eldridge Corporate Services, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge CPK Holdings II, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge CPK Holdings III, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge CPK Holdings, LLC |
DE |
100% |
by Eldridge CPK Holdings II, LLC |
| Eldridge CRB Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Credit Advisers (UK) Limited |
GBR |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Credit Advisers, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Cutover Holdings LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge CVPF II Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Datamarx Holdings, LLC |
DE |
100% |
by Perry Portfolio Trust, LLC |
| Eldridge Dataminr Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge DBDK Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge DBZ Holdings, LLC |
DE |
13.463% |
by Bentley Park, LLC |
| Eldridge DCF II Aggregator LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge DCF II Aggregator LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge DCF II AIV LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge DCF II AIV LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge DCF II AIV LP Series I-Levered |
DE |
0% |
Mgmt. by Eldridge DCF II AIV LP |
| Eldridge DCF II AIV LP Series I-Unlevered |
DE |
0% |
Mgmt. by Eldridge DCF II AIV LP |
| Eldridge DCF II AIV Series Program I Blocker LLC |
DE |
100% |
by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge DCF II Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge DCP Holdings LLC |
DE |
100% |
by Ridge Media Holdings, LLC |
| Eldridge Defense & Security, LLC |
DE |
69.83% |
by Eldridge EDS Holdings II, LLC |
| Eldridge Defense & Security, LLC |
DE |
15.08% |
by Eldridge EDS Holdings, LLC |
| Eldridge Digital Asset Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Diversified Credit Feeder Fund II LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Feeder Fund II LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Feeder Fund II LP - Series I-Levered |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Feeder Fund II LP |
| Eldridge Diversified Credit Feeder Fund II LP - Series I-Unlevered |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Feeder Fund II LP |
| Eldridge Diversified Credit Feeder Fund LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge Diversified Credit Feeder Fund LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Diversified Credit Fund HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund I, LP |
| Eldridge Diversified Credit Fund HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Diversified Credit Fund I GP, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Diversified Credit Fund I, LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund I GP, LP |
| Eldridge Diversified Credit Fund II (Offshore) Levered HoldCo, LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II (Offshore) LP – Series I - Levered |
| Eldridge Diversified Credit Fund II (Offshore) Levered HoldCo, LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II (Offshore) LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II (Offshore) LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II (Offshore) LP – Series I - Levered |
CYM |
100% |
by Eldridge Diversified Credit Fund II (Offshore) LP |
| Eldridge Diversified Credit Fund II (Offshore) LP – Series I - Unlevered |
CYM |
100% |
by Eldridge Diversified Credit Fund II (Offshore) LP |
| Eldridge Diversified Credit Fund II (Offshore) Unlevered HoldCo, LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II (Offshore) LP – Series I - Unlevered |
| Eldridge Diversified Credit Fund II (Offshore) Unlevered HoldCo, LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II GP, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Diversified Credit Fund II GP, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Diversified Credit Fund II Levered HoldCo (L), LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II Levered HoldCo (L), LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II Levered HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II Levered HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II LP – Series I - Levered |
CYM |
100% |
by Eldridge Diversified Credit Fund II LP |
| Eldridge Diversified Credit Fund II LP – Series I - Unlevered |
CYM |
100% |
by Eldridge Diversified Credit Fund II LP |
| Eldridge Diversified Credit Fund II Unlevered HoldCo (L), LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II Unlevered HoldCo (L), LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund II Unlevered HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge DCF II Holdings, LLC |
| Eldridge Diversified Credit Fund II Unlevered HoldCo, LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge Diversified Credit Fund Rated Note Feeder LLC |
DE |
100% |
by Eldridge Diversified Credit RNF GP, LP |
| Eldridge Diversified Credit Fund RNF Master LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Diversified Credit Fund RNF Master LP |
DE |
0% |
Mgmt. by Eldridge Diversified Credit RNF GP, LP |
| Eldridge Diversified Credit RNF GP, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Diversified Credit RNF GP, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Diversified Credit Series Program I Blocker LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Feeder Fund II LP - Series I-Levered |
| Eldridge Diversified Credit Series Program I Blocker LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Feeder Fund II LP - Series I-Unlevered |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge Diversified Credit Series Program I Blocker LP |
CYM |
0% |
Mgmt. by Eldridge Diversified Credit Fund II GP, LP |
| Eldridge DMO, LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge DPL Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge EA Holdings, LLC |
DE |
84.5% |
by SBT Investors, LLC |
| Eldridge EAIP Holdings, LLC |
KS |
100% |
by Holliday Park, LLC |
| Eldridge Ediphy Holdings, LLC |
DE |
100% |
by Bruce Park Portfolio Trust, LLC |
| Eldridge EDS Holdings II, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge EDS Holdings, LLC |
DE |
99.0% |
by Baldwin Portfolio Trust, LLC |
| Eldridge EDS Holdings, LLC |
DE |
1.0% |
by Perry Portfolio Trust, LLC |
| Eldridge ELO Funding LLC |
DE |
100% |
by Mason Portfolio Trust, LLC |
| Eldridge Epic Holdings, LLC |
DE |
100% |
by EPH, LLC |
| Eldridge Equine Holdings LLC |
DE |
100% |
by Bedford Portfolio Trust, LLC |
| Eldridge Equine II Holdings LLC |
DE |
87.34% |
by Bedford Portfolio Trust, LLC |
| Eldridge Equine II Holdings LLC |
DE |
12.66% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge Equipment Finance LLC |
DE |
100% |
by EPH, LLC |
| Eldridge Esports Funding II LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge Executive Services LLC |
DE |
99.0% |
by Eldridge Corporate Services, LLC |
| Eldridge FEG Holdings |
DE |
100% |
by Steamboat Portfolio Trust, LLC |
| Eldridge Fevo Funding, LLC |
DE |
97.54% |
by Carlton Portfolio Trust, LLC |
| Eldridge Fevo Funding, LLC |
DE |
2.46% |
by Madison Portfolio Trust, LLC |
| Eldridge FGNY Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge FGNY LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge FHI Investor II, LLC |
DE |
100% |
by Dayton Funding II, LLC |
| Eldridge FHI Investor LLC |
DE |
100% |
by Dayton Funding II, LLC |
| Eldridge Finco Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Finco, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Fixated Holdings, LLC |
DE |
100% |
by Eldridge AMD Holdings LLC |
| Eldridge FS Holdings, LLC |
DE |
18.75% |
by Bruce Park Portfolio Trust, LLC |
| Eldridge FS Holdings, LLC |
DE |
81.75% |
by Montgomery Portfolio Trust, LLC |
| Eldridge Fund Aggregator, LLC |
DE |
100% |
by Eldridge Fund Investor II, LLC |
| Eldridge Fund Investor I, LLC |
DE |
100% |
by Wallace Portfolio Trust, LLC |
| Eldridge Fund Investor II, LLC |
DE |
100% |
by Cooper Portfolio Trust, LLC |
| Eldridge Gamma Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge G-Form Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Gizer Funding LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge goPuff Holdings LLC |
DE |
11.43% |
by Crawford Park Capital, LLC |
| Eldridge GP 1 SEF Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge GP, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge GP1 Advisers, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge GP1 Atlas Aggregator LP |
DE |
0% |
Mgmt. by Eldridge Atlas Investor, LLC |
| Eldridge GP1 Atlas Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 Atlas GP LLC |
| Eldridge GP1 Atlas Cayman LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Atlas Co-Investors Offshore LP |
| Eldridge GP1 Atlas Cayman LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Atlas GP, LLC |
| Eldridge GP1 Atlas Co-Investors Offshore LP |
CYM |
0% |
Mgmt. by Eldridge Atlas Investor, LLC |
| Eldridge GP1 Atlas Co-Investors Offshore LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Atlas GP LLC |
| Eldridge GP1 Atlas Co-Investors, LP |
DE |
0% |
Mgmt. by Eldridge Atlas Investor, LLC |
| Eldridge GP1 Atlas Co-Investors, LP |
DE |
0% |
Mgmt. by Eldridge GP1 Atlas GP, LLC |
| Eldridge GP1 Atlas FundingCo LP |
DE |
0% |
Mgmt. by Atlas FundingCo GP LLC |
| Eldridge GP1 Atlas FundingCo LP |
DE |
0% |
Mgmt. by Eldridge GP1 Atlas MezzCo LP |
| Eldridge GP1 Atlas GP LLC |
DE |
100% |
by Eldridge GP1 Strategic Equity Fund GP LP |
| Eldridge GP1 Atlas GP, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge GP1 Atlas I LLC |
DE |
100% |
by Eldridge GP1 Atlas FundingCo LP |
| Eldridge GP1 Atlas II LLC |
DE |
100% |
by Eldridge GP1 Atlas FundingCo LP |
| Eldridge GP1 Atlas MezzCo LP |
DE |
0% |
Mgmt. by Atlas MezzCo GP LLC |
| Eldridge GP1 Atlas MezzCo LP |
DE |
0% |
Mgmt. by Eldridge GP1 Atlas Aggregator LP |
| Eldridge GP1 Atlas Offshore LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Atlas GP LLC |
| Eldridge GP1 Atlas Offshore LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Atlas US LLC |
| Eldridge GP1 Atlas US LLC |
DE |
100% |
by Eldridge GP1 Atlas Co-Investors Offshore LP |
| Eldridge GP1 IPS Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 SEF Holding, LLC |
| Eldridge GP1 IPS Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 IPS Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge GP1 Puris Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 SEF Holding, LLC |
| Eldridge GP1 Puris Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Puris Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge GP1 Raven Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 SEF Holding, LLC |
| Eldridge GP1 Raven Aggregator LP |
DE |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Raven Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge GP1 SEF Atlas Cayman LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 SEF Atlas Cayman LP |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund Offshore LP – Series I |
| Eldridge GP1 SEF Holding, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge GP1 Strategic Equity Fund CIP LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge GP1 Strategic Equity Fund CIP LP |
CYM |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge GP1 Strategic Equity Fund Co-Invest LP |
DE |
0% |
Mgmt. by Eldridge Industries Manager, LLC |
| Eldridge GP1 Strategic Equity Fund Co-Invest LP |
DE |
0% |
Mgmt. by Eldridge Industries, LLC |
| Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
CYM |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge GP1 Strategic Equity Fund GP LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge GP1 Strategic Equity Fund GP LP |
CYM |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge GP1 Strategic Equity Fund L.P. |
CYM |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge GP1 Strategic Equity Fund L.P. |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Strategic Equity Fund LP |
DE |
0% |
Mgmt. by Eldridge GP1 SEF Holding, LLC |
| Eldridge GP1 Strategic Equity Fund LP |
DE |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Strategic Equity Fund LP – Series I |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Strategic Equity Fund LP – Series I |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund L.P. |
| Eldridge GP1 Strategic Equity Fund Offshore LP |
DE |
0% |
Mgmt. by Eldridge GP1 SEF Holding, LLC |
| Eldridge GP1 Strategic Equity Fund Offshore LP |
DE |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Strategic Equity Fund Offshore LP – Series I |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Strategic Equity Fund Offshore LP – Series I |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund Offshore LP |
| Eldridge GP1 Strategic Equity Fund-A L.P. |
CYM |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge GP1 Strategic Equity Fund-A L.P. |
CYM |
0% |
Mgmt. by Eldridge GP1 Strategic Equity Fund GP L.P. - Series 1 |
| Eldridge GP1 Tandem Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge HBF II Holdings, LLC |
DE |
100% |
by Hawk Trail, LLC |
| Eldridge HCC Investor LLC |
DE |
100% |
by PD Holdings LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge HCC, LLC |
DE |
6.25% |
by Eldridge HCC Investor LLC |
| Eldridge HI Funding, LLC |
DE |
100% |
by Gladstone Portfolio Trust, LLC |
| Eldridge HIP Riverport Holdings LLC |
DE |
100% |
by Skylark Portfolio Trust, LLC |
| Eldridge HNSF V Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Homodeus Funding LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge HS Funding LLC |
DE |
87.69% |
by Morningside Portfolio Trust, LLC |
| Eldridge HS Funding LLC |
DE |
12.31% |
by Walker Portfolio Trust, LLC |
| Eldridge HSCM Holdings, LLC |
DE |
100% |
by Mammoth Ridge Discovery, LLC |
| Eldridge HZACS LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge IE Funding LLC |
DE |
60.39% |
by Pinecrest Portfolio Trust, LLC |
| Eldridge IE Funding LLC |
DE |
100% |
by Walker Portfolio Trust, LLC |
| Eldridge India Holdings II, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge India Holdings, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge Industries Manager, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Industries, LLC |
DE |
2.1% |
by Bilbao-KCI, LLC |
| Eldridge Industries, LLC |
DE |
0% |
by Echidna Capital LLC |
| Eldridge Industries, LLC |
DE |
2.7% |
by EEH 2017, LLC |
| Eldridge Industries, LLC |
DE |
5.4% |
by EEH 2017-EC, LLC |
| Eldridge Industries, LLC |
DE |
74.1% |
by SBT Investors, LLC |
| Eldridge International Management Limited |
Abu Dhabi |
100% |
by Eldridge Al Maryah, LLC |
| Eldridge Investors Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Investors, LLC |
DE |
100% |
by Eldridge Investors Holdings, LLC |
| Eldridge IP Holdings II LLC |
DE |
81.75% |
by Eldridge IP Holdings III LLC |
| Eldridge IP Holdings III LLC |
DE |
7.96% |
by Armstrong Portfolio Trust, LLC |
| Eldridge IP Holdings III LLC |
DE |
22.88% |
by Bedford Portfolio Trust, LLC |
| Eldridge IP Holdings III LLC |
DE |
69.17% |
by Pinecrest Portfolio Trust, LLC |
| Eldridge IP Holdings LLC |
DE |
11.84% |
by Armstrong Portfolio Trust, LLC |
| Eldridge IP Holdings LLC |
DE |
22.88% |
by Bedford Portfolio Trust, LLC |
| Eldridge IP Holdings LLC |
DE |
65.29% |
by Pinecrest Portfolio Trust, LLC |
| Eldridge IP Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| Eldridge Isar Funding LLC |
DE |
100% |
by Winchester Portfolio Trust, LLC |
| Eldridge Kamerra Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Kindbody Holdings LLC |
DE |
1.91% |
by Canon Portfolio Trust, LLC |
| Eldridge Koho Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge KRNL Funding LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge LAD Holdings, LLC |
DE |
1.0% |
by Eldridge Industries, LLC |
| Eldridge LAD Holdings, LLC |
DE |
99.0% |
by SBC LAD Holdings, LLC |
| Eldridge Laylo Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge LPC Funding, LLC |
DE |
100% |
by Primrose Portfolio Trust, LLC |
| Eldridge Lynx Funding LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Management Carry Holdings, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Management Carry Holdings, LP |
DE |
0% |
Mgmt. by Eldridge Industries, LLC |
| Eldridge Management Holdings, LLC |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge Management Holdings, LLC |
DE |
0% |
Mgmt. by Eldridge Industries, LLC |
| Eldridge MasterClass Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Media Group, LLC |
DE |
1.0% |
by DCP Holdco I LLC |
| Eldridge Media Group, LLC |
DE |
99.0% |
by Eldridge Media Holdings, LLC |
| Eldridge Media Holdings, LLC |
DE |
58.67% |
by Ridge Media Holdings, LLC |
| Eldridge Media Publishing, LLC |
DE |
100% |
by Eldridge Media Holdings, LLC |
| Eldridge MetroTech Holdings II LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge MetroTech Holdings, LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge MM CLO WH 2026-2, LLC |
KS |
100% |
by SCF SB Investor, LLC |
| Eldridge Mojo Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge MSO Holdings LLC |
DE |
90.0% |
by Eldridge Industries, LLC |
| Eldridge Netomi Holdings LLC |
DE |
100% |
by Bedford Portfolio Trust, LLC |
| Eldridge Nexus Funding, LLC |
DE |
100% |
by Note Funding 1892-2, LLC |
| Eldridge Odyssey Holdings, LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge OOSTO Holdings, LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge PayActiv Holdings LLC |
DE |
12.31% |
by Canon Portfolio Trust, LLC |
| Eldridge PayActiv Holdings LLC |
DE |
11.72% |
by Maple Portfolio Trust, LLC |
| Eldridge PayActiv Holdings LLC |
DE |
9.21% |
by Mason Portfolio Trust, LLC |
| Eldridge PayActiv Holdings LLC |
DE |
11.72% |
by Newton Portfolio Trust, LLC |
| Eldridge PayActiv Holdings LLC |
DE |
55.03% |
by Oakridge Portfolio Trust, LLC |
| Eldridge PCH Holdings, LLC |
DE |
100% |
by Vista Portfolio Trust, LLC |
| Eldridge Pixion Funding LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge Powerboard Holdings LLC |
DE |
100% |
by Madison Portfolio Trust, LLC |
| Eldridge PPRO Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Puris Holdings, LLC |
DE |
100% |
by Oakridge Portfolio Trust, LLC |
| Eldridge PVIII Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Qcode Holdings, LLC |
DE |
100% |
by Eldridge AMD Holdings LLC |
| Eldridge Qloo Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge QuantaDT Holdings LLC |
DE |
100% |
by Putnam Asset Holdings, LLC |
| Eldridge Raven Holdings LLC |
DE |
100% |
by Eldridge GP1 Raven Holdings LLC |
| Eldridge RBUSA Holdings LLC |
DE |
30.87% |
by Armstrong Portfolio Trust, LLC |
| Eldridge RBUSA Holdings LLC |
DE |
1.91% |
by Canon Portfolio Trust, LLC |
| Eldridge RBUSA Holdings LLC |
DE |
9.17% |
by Steamboat Portfolio Trust, LLC |
| Eldridge RBUSA Holdings LLC |
DE |
58.06% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge RDCP II Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge RDE Holdings, LLC |
DE |
100% |
by Bedford Portfolio Trust, LLC |
| Eldridge Resilience Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge RJPC Holdings, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge ROS Holdings LLC |
DE |
100% |
by Carlton Portfolio Trust, LLC |
| Eldridge Route Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge RV Holdings, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Eldridge S3-H Holdings LLC |
DE |
100% |
by Dayton Funding II, LLC |
| Eldridge S3-R Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SamCart Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SCIH Holdings II LLC |
DE |
100% |
by Dayton Funding II, LLC |
| Eldridge SCIH Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SCIH-P Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SCIH-S Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SCPH Investor II LLC |
DE |
100% |
by Dayton Funding II, LLC |
| Eldridge SCPH Investor LLC |
DE |
100% |
by Mason Portfolio Trust, LLC |
| Eldridge SCPH, LLC |
DE |
3.06% |
by Eldridge SCPH Investor LLC |
| Eldridge SCPH, LLC |
DE |
46.94% |
by Eldridge SCPH Investor II LLC |
| Eldridge SE Co-Invest E, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge SE Co-Invest E, LP |
DE |
100% |
by Eldridge GP, LLC |
| Eldridge Services, LLC |
DE |
100% |
by Eldridge Corporate Services, LLC |
| Eldridge SFLY Funding, LLC |
DE |
100% |
by Potwin Place, LLC |
| Eldridge Sharp D LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge Sharp FC LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge Sharp FundingCo II GP LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sharp FundingCo II LP |
DE |
0% |
Mgmt. by Eldridge Sharp D LLC |
| Eldridge Sharp FundingCo II LP |
DE |
0% |
Mgmt. by Eldridge Sharp FundingCo II GP LP |
| Eldridge Sharp Holdings II LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Sharp Holdings II LLC |
DE |
100% |
by Eldridge Sharp Holdings III LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge Sharp Holdings III LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Sharp Holdings LLC |
DE |
100% |
by Eldridge Sharp Holdings II LLC |
| Eldridge Sharp PB LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge Sharp PC LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Eldridge SHDG Holdings LLC |
DE |
100% |
by Potwin Place, LLC |
| Eldridge SkyHive Holdings LLC |
DE |
100% |
by Primrose Portfolio Trust, LLC |
| Eldridge SLCF IV Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge SME Advisers, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Eldridge SME Co-Invest E, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge SMT Holdings LLC |
DE |
100% |
by Glenville Portfolio Trust, LLC |
| Eldridge Snap! Holdings II LLC |
DE |
100% |
by Oakridge Portfolio Trust, LLC |
| Eldridge Snap! Holdings LLC |
DE |
90.0% |
by Oakridge Portfolio Trust, LLC |
| Eldridge Sports and Entertainment C GP, LLC |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment GP, LP |
| Eldridge Sports and Entertainment Fund Aggregator A, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment Fund Aggregator A, LP |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment GP, LP |
| Eldridge Sports and Entertainment Fund Aggregator B, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment Fund Aggregator B, LP |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment C GP, LLC |
| Eldridge Sports and Entertainment Fund C, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment Fund C, LP |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment C GP, LLC |
| Eldridge Sports and Entertainment Fund LL, LP |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Sports and Entertainment Fund Offshore, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment Fund Offshore, LP |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment GP, LP |
| Eldridge Sports and Entertainment Fund, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment Fund, LP |
DE |
0% |
Mgmt. by Eldridge Sports and Entertainment GP, LP |
| Eldridge Sports and Entertainment GP, LP |
DE |
0% |
Mgmt. by Eldridge Carry Holdings, LP |
| Eldridge Sports and Entertainment GP, LP |
DE |
0% |
Mgmt. by Eldridge GP, LLC |
| Eldridge SpotOn Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge StandardVision Holdings, LLC |
DE |
100% |
by Vista Portfolio Trust, LLC |
| Eldridge Stash Funding LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge Structured Credit Advisers, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Eldridge Stucki Holdings, LLC |
DE |
100% |
by Perry Park, LLC |
| Eldridge Tax Services Inc. |
DE |
100% |
by Eldridge Business Services LLC |
| Eldridge TG Funding, LLC |
CYM |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| Eldridge Trent Rockets Holdings LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Eldridge Tripledot Holdings LLC |
DE |
100% |
by Maple Portfolio Trust, LLC |
| Eldridge Truebill Funding, LLC |
DE |
20.0% |
by Armstrong Portfolio Trust, LLC |
| Eldridge Truebill Funding, LLC |
DE |
80.0% |
by Mason Portfolio Trust, LLC |
| Eldridge TTV VI Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge TTV-GL Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Tuvoli Holdings LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| Eldridge Unqork Holdings II, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Unqork Holdings LLC |
DE |
70.0% |
by Eldridge Unqork Holdings II, LLC |
| Eldridge Util Holdings, LLC |
DE |
100% |
by Carlton Portfolio Trust, LLC |
| Eldridge Vanguard Holdings II, LLC |
DE |
100% |
by Eldridge Defense & Security, LLC |
| Eldridge Vanguard Holdings, LLC |
DE |
100% |
by Eldridge Vanguard Holdings II, LLC |
| Eldridge VG Funding, LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Eldridge Viral Nation Holdings LLC |
DE |
96.27% |
by Bedford Portfolio Trust, LLC |
| Eldridge Viral Nation Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Viral Nation Purchaseco Ltd. |
CAN |
100% |
by Eldridge Viral Nation Holdings LLC |
| Eldridge VM Holdings LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge Wealth Solutions, Inc. |
KS |
100% |
by Eldridge, LLC |
| Eldridge Wellthy Funding LLC |
DE |
100% |
by Crawford Park Capital, LLC |
| Eldridge, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Elia Management LLC |
DE |
100% |
by A24 Films LLC |
| Elia Services LLC |
DE |
100% |
by A24 Films LLC |
| Elm Portfolio Trust LLC |
DE |
100% |
by EPH II, LLC |
| Elo Entertainment Inc. |
DE |
28.0% |
by Eldridge ELO Funding LLC |
| ELPW Project Limited |
GBR |
100% |
by A24 Films LLC |
| ELPW Rights LLC |
GBR |
100% |
by A24 Films LLC |
| EMG AH LLC |
DE |
99.0% |
by Eldridge Media Group, LLC |
| EMG HoldCo, LLC |
DE |
0% |
Mgmt. by Eldridge Media Holdings, LLC |
| EMH AH LLC |
DE |
100% |
by EMH II, LLC |
| EMH I, LLC |
DE |
100% |
by Eldridge Media Holdings, LLC |
| EMH II, LLC |
DE |
100% |
by Eldridge Media Holdings, LLC |
| EMH-PME Holdings, LLC |
DE |
100% |
by Valence Media, LLC |
| EMH-PME LLC |
DE |
100% |
by Eldridge Media Group, LLC |
| EMO Holdings, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Empty Suit, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Endless Encore LLC |
DE |
100% |
by A24 Films LLC |
| Enemies LLC |
DE |
100% |
by A24 Films LLC |
| Enemies Rights LLC |
DE |
100% |
by A24 Films LLC |
| EPH Holdings II, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| EPH Holdings, LLC |
DE |
100% |
by EPH Holdings II, LLC |
| EPH II, LLC |
DE |
100% |
by EPH Holdings, LLC |
| EPH, LLC |
DE |
100% |
by EPH II, LLC |
| Epic Aero, Inc. |
DE |
100% |
by Flexjet, Inc. |
| Epic Preferred Holdings II LLC |
DE |
84.595% |
by Eldridge Epic Holdings, LLC |
| Epic Preferred Holdings II LLC |
DE |
15.405% |
by Hillcrest Holdings, LLC |
| Epic Preferred Holdings LLC |
DE |
82.28% |
by Harold Portfolio Trust, LLC |
| Epic Preferred Holdings LLC |
DE |
17.72% |
by Madison Portfolio Trust, LLC |
| Equinox Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| ESCA Capital Administrator, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| ESCA Capital, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| ESCA Holdings, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| ESCA Services Holdings, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| ESCA Services, LLC |
DE |
99.0% |
by ESCA Holdings, LLC |
| ESCA Services, LLC |
DE |
1.0% |
by Panagram Services Holdings, LLC |
| Eternal Springs Productions LLC |
NY |
100% |
by MRC II Holdings, LP |
| Eternity Film Productions Limited |
GBR |
100% |
by A24 Films LLC |
| Eternity Productions LLC |
DE |
100% |
by A24 Films LLC |
| Even Older CLT LLC |
DE |
100% |
by A24 Films LLC |
| Everest Fuel Management, LLC |
DE |
100% |
by Lenticular Energy Holdings, LLC |
| Evergreen Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Everly Holdings, LLC |
DE |
100% |
by SBL Holdings, Inc. |
| Everly Incentive Plan, LLC |
DE |
100% |
by Everly Holdings, LLC |
| Everly Life Insurance Company |
WI |
100% |
by Everly Holdings, LLC |
| Everly, LLC |
KS |
100% |
by Everly Holdings, LLC |
| Everywoman Limited |
GBR |
100% |
by EW InvestCo Limited |
| EW InvestCo Limited |
GBR |
90.6% |
by Cain PE LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| EWM Private Equity Access I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| EWM Private Equity Access I, L.P. |
DE |
0% |
Mgmt. by EWM Private Equity Access I GP LLC |
| Faces Off LLC |
DE |
100% |
by After The Fact LLC |
| Fairchild Place Ltd |
GBR |
100% |
by The Stage Shoreditch (Master) Unit Trust |
| Fairfield Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Fairgrave Omlie, LLC |
OH |
100% |
by One Sky Flight, LLC |
| Falcon Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| False Positive LLC |
DE |
100% |
by After The Fact LLC |
| Family Secret Productions, Inc. |
DE |
100% |
by DCP Holdco I LLC |
| Fang Shui, LLC |
DE |
100% |
by MRC II Holdings, LP |
| FC Virginia Soccer Club LLC |
VA |
100% |
by Cain International LP |
| FDC Investment Partners VIII GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| FDC Investment Partners VIII, L.P. |
DE |
0% |
Mgmt. by FDC Investment Partners VIII GP LLC |
| Fear Farm Holdings, LLC |
AZ |
100% |
by 13 FEG Haunted Holdings, LLC |
| Fental Investments SLU |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| Fever Lake LLC |
LA |
100% |
by After The Fact LLC |
| Fevo Czech s.r.o. |
Czech Republic |
100% |
by Fevo, Inc. |
| Fevo d.o.o. Beograd |
Serbia |
100% |
by Fevo, Inc. |
| Fevo, Inc. |
DE |
20.19% |
by Wanamaker Portfolio Trust, LLC |
| FGC 101 Maiden, LLC |
NY |
100% |
by Fields GC, LLC |
| FGC 24 E12, LLC |
DE |
100% |
by Fields GC, LLC |
| FGC 275 Madison, LLC |
NY |
100% |
by Fields GC, LLC |
| FGC 304 PAS, LLC |
NY |
100% |
by Fields GC, LLC |
| FGC 599 Lexington, LLC |
NY |
100% |
by Fields GC, LLC |
| FGNY ParentCo Holdings, LLC |
DE |
86.5% |
by Eldridge FGNY LLC |
| FHI Holdings LLC |
DE |
100% |
by FHI Investor, LLC |
| FHI Investor, LLC |
DE |
37.81% |
by Eldridge FHI Investor II, LLC |
| FHI Investor, LLC |
DE |
62.19% |
by Eldridge FHI Investor LLC |
| Field Point Portfolio Trust, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Fields GC, LLC |
NY |
56.0% |
by Aurify Brands, LLC |
| Film Expo Group Holdings LLC |
DE |
85.7% |
by Eldridge FEG Holdings LLC |
| Film Expo Group Intermediate Holdings, LLC |
DE |
100% |
by Film Expo Group Holdings LLC |
| Film Expo Group LLC |
DE |
99.0% |
by Film Expo Group Holdings LLC |
| FilmNation Partners, LLC |
DE |
20.2% |
by MRC II Distribution Company, L.P. |
| First Security Benefit Life Insurance and Annuity Company of New York |
NY |
100% |
by SBL Holdings, Inc. |
| Fish Tacos NY 1, LLC |
NY |
61.6% |
by Aurify Fish Tacos Holdings, LLC |
| Flexjet Holdings Malta Limited |
Malta |
100% |
by Flexjet International, DAC |
| Flexjet International, DAC |
Ireland |
49.0% |
by Flexjet Limited |
| Flexjet Limited |
GBR |
100% |
by One Sky Flight, LLC |
| Flexjet Operations Ltd. |
GBR |
100% |
by Flexjet International, DAC |
| Flexjet Operations Malta Limited |
Malta |
100% |
by Flexjet Malta Holdings Limited |
| Flexjet Vertical Lift, LLC |
DE |
100% |
by One Sky Flight, LLC |
| Flexjet, Inc. |
DE |
5.17% |
by Big Springs, LLC |
| Flexjet, Inc. |
DE |
15.67% |
by Eldridge EA Holdings, LLC |
| Flexjet, Inc. |
DE |
6.89% |
by Epic Preferred Holdings II LLC |
| Flexjet, Inc. |
DE |
3.41% |
by Epic Preferred Holdings LLC |
| Flexjet, LLC |
GBR |
100% |
by One Sky Flight, LLC |
| FLF Invest EOOD |
Bulgaria |
100% |
by Grayalfa Holdings Ltd |
| Flight Options, LLC |
DE |
100% |
by One Sky Flight, LLC |
| Flint Rock Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Flip the Script, LLC |
DE |
100% |
by Sugar23, Inc. |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Fort Pruf Rock Mezz LLC |
DE |
100% |
by Fort Pruf Rock Parent LLC |
| Fort Pruf Rock Parent LLC |
DE |
50.0% |
by CI FLL Holdings, LLC |
| Fort Pruf Rock Trustee LLC |
DE |
100% |
by Fort Pruf Rock Mezz LLC |
| Fortwell Capital Limited |
GBR |
95.0% |
by ECM UK Holdings Limited |
| Fortwick 1 LP |
Scotland |
71.25% |
by Fortwell Capital Limited |
| Fox River Investments, LLC |
DE |
100% |
by Spoon River Investments, LLC |
| FPR 1 Member LLC |
DE |
100% |
by Fort Pruf Rock Parent LLC |
| FPR 1 Mezz LLC |
DE |
100% |
by FPR Investor LLC |
| FPR 1 PropCo LLC |
DE |
100% |
by FPR 1 Mezz LLC |
| FPR Investor LLC |
DE |
100% |
by FPR 1 Member LLC |
| FPR US 1 LLC |
DE |
100% |
by Fort Pruf Rock Parent LLC |
| Franklin Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Free State Funding, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| FreezeCorp LLC |
DE |
100% |
by A24 Films LLC |
| Frimpse Film Productions Ltd |
CAN |
100% |
by Frimpse LLC |
| Frimpse LLC |
CA |
100% |
by MRC II Holdings, LP |
| Fulwell Cain Studios Limited |
GBR |
100% |
by CI SF Holdings Limited |
| Fulwell Investor, LP |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| Fulwell Member U.S. Holdco, Inc. |
GBR |
32.0% |
by Valence FW73, LLC |
| Fulwell Member UK Holdco Limited |
GBR |
32.0% |
by Valence FW73, LLC |
| Fusion PBSA Platform Limited |
GBR |
33.3% |
by CI UK Master Holdings Limited |
| Future Autumn LLC |
DE |
100% |
by After The Fact LLC |
| Future to the Back Limited |
GBR |
100% |
by A24 Films LLC |
| FX Leasing, LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| FX Notes LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| FXSolutions, LLC |
DE |
100% |
by One Sky Flight, LLC |
| Galinda Park, LLC |
DE |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| Galliard Developments Ltd |
GBR |
100% |
by GDL Holdco Limited |
| Galliard Group Limited |
GBR |
4.8% |
by CI GGL Limited |
| Gamma Media Holdings UK LTD |
GBR |
100% |
by Gamma Media Holdings, LLC |
| Gamma Media Holdings, LLC |
DE |
43.50% |
by Flint Rock Portfolio Trust, LLC |
| Garfield Park, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| GC Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| GDL (Millharbour) Ltd |
GBR |
100% |
by Galliard Developments Ltd |
| GDL (Romford) Limited |
GBR |
100% |
by Galliard Developments Ltd |
| GDL (TCRW) Limited |
GBR |
100% |
by Galliard Developments Ltd |
| GDL (Tower Bridge Road) Limited |
GBR |
70.0% |
by Galliard Developments Ltd |
| GDL Holdco Limited |
GBR |
0% |
Board rights held by CH Capital A Holdings LLc |
| GEC Finance, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Generate Entertainment, LLC |
DE |
100% |
by DCP Holdings DE, LLC |
| Gennessee Insurance Agency, LLC |
DE |
100% |
by SBL Holdings, Inc. |
| G-Form Incentive Plan, LLC |
DE |
100% |
by Eldridge G-Form Holdings LLC |
| G-Form, LLC |
RI |
23.50% |
by Wanamaker Portfolio Trust, LLC |
| Ghost Shift LLC |
DE |
100% |
by A24 Films LLC |
| Ghost Shift Rights LLC |
DE |
100% |
by A24 Films LLC |
| Gizer Inc. |
DE |
26.23% |
by Eldridge Gizer Funding LLC |
| Gladstone Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Glenville Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Glow Holdings, LLC |
DE |
100% |
by Pumpkin Fest Holdings, LLC |
| GLT Private Alts Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS GLT Private Alts Fund I GP LLC |
| Golden Dragons, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Golden Globes Holdings, LLC |
DE |
33.3% |
by EMH-PME LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Golden Globes, LLC |
DE |
60.0% |
by Golden Globes Holdings, LLC |
| Got a Little Sloppy LLC |
DE |
100% |
by A24 Films LLC |
| Got A Little Sloppy Productions Inc. |
CAN |
100% |
by Mother Mary Rights LLC |
| Granger Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Grayalfa Holdings Ltd |
Cyprus |
100% |
by Devenetco Ltd |
| GRE Austin, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Chicago, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Cincinnati, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Cleveland, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Columbus, LLC |
OH |
100% |
by Great Room Escape, LLC |
| GRE Dallas, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Denver, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Houston, LLC |
TX |
100% |
by Great Room Escape, LLC |
| GRE Jacksonville, LLC |
FL |
100% |
by Great Room Escape, LLC |
| GRE Nashville, LLC |
TN |
100% |
by Great Room Escape, LLC |
| GRE San Antonio, LLC |
DE |
100% |
by Great Room Escape, LLC |
| GRE Tempe, LLC |
DE |
100% |
by Great Room Escape, LLC |
| Great Green Room, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Great Room Escape, LLC |
CO |
100% |
by 13FEG Ops, LLC |
| Greatest Night, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Greenview Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Grigg Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Grove Lane Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Guacamole Airlines LLC |
DE |
100% |
by A24 Films LLC |
| Gun & Radio, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| GV 667, LLC |
DE |
100% |
by Air Eldridge LLC |
| GVI 6109, LLC |
DE |
100% |
by Air Eldridge LLC |
| GVI 6274, LLC |
DE |
100% |
by Air Eldridge LLC |
| GVI 7019, LLC |
DE |
100% |
by Air Eldridge LLC |
| GYKIT, LLC |
CA |
100% |
by MRC Documentary Holdings, LLC |
| Halfnelson Films UK Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Halfnelson Films, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Halo Aviation Ltd. |
GBR |
100% |
by Flexjet Operations Ltd. |
| Hamilton Portfolio Trust LLC |
DE |
100% |
by EPH, LLC |
| Hamilton Portfolio Trust LLC |
DE |
100% |
by EPH, LLC |
| Harold Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Harsh Times, LLC |
DE |
30.0% |
by MRC Investments, LLC |
| Hawk Trail, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| Hibernation Season Inc. |
CAN |
100% |
by A24 Films LLC |
| High Roller Productions LLC |
CA |
100% |
by MRC II Holdings, LP |
| Highland Peak Asset Holdings, LLC |
DE |
100% |
by Highland Peak Trust |
| Highland Peak FA Holdings, LLC |
NJ |
100% |
by Highland Peak Trust |
| Highland Peak Trust |
DE |
100% |
by EPH Holdings, LLC |
| Hillcrest Holdings, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Hillside Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| HM DevCo Limited |
GBR |
100% |
by Honey Monster Limited |
| Holliday Park, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Honey Monster Limited |
GBR |
100% |
by CI HM InvestCo Limited |
| HoneyMonster HoldCo 1 Limited |
GBR |
100% |
by Honey Monster Limited |
| HoneyMonster HoldCo 2 Limited |
GBR |
100% |
by HoneyMonster HoldCo 1 Limited |
| Horizon Sponsor, LLC |
DE |
30.33% |
by Eldridge HZACS LLC |
| Horseball Enterprises LLC |
DE |
100% |
by A24 Films LLC |
| Horseball Rights LLC |
DE |
100% |
by A24 Films LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Hot Costs LLC |
DE |
100% |
by A24 Films LLC |
| Hot Sauce LLC |
CA |
100% |
by MRC II Holdings, LP |
| Hotel Sales Services (Private) Limited |
Sri Lanka |
100% |
by Amanresorts Management B.V. |
| House Claw LLC |
LA |
100% |
by After The Fact LLC |
| House of Torment LLC |
TX |
100% |
by 13 FEG Haunted Holdings, LLC |
| Hungry City, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Hypercolor, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Hyphen Hyphen LLC |
DE |
100% |
by After The Fact LLC |
| HZACS CI, LLC |
DE |
0% |
Mgmt. by Eldridge HZACS LLC |
| IDF V, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| IDF VI, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| Illuminarium Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| Industry Standard Pictures LLC |
DE |
100% |
by A24 Films LLC |
| Into Drama LLC |
DE |
100% |
by A24 Films LLC |
| ITE Equipment Leasing Access Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| ITE Equipment Leasing Access Fund, L.P. |
DE |
0% |
Mgmt. by ITE Equipment Leasing Access Fund GP LLC |
| ITTF LLC |
DE |
100% |
by A24 Films LLC |
| ITTF Rights LLC |
DE |
100% |
by A24 Films LLC |
| Ivory Fort, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Janu Boat (Cayman) Limited |
CYM |
100% |
by Mana Holdco Limited |
| JANU BOAT FINCO LIMITED |
GBR |
100% |
by Mana Holdco Limited |
| Jazz Hands Motion Picture Group LLC |
DE |
100% |
by A24 Films LLC |
| Jefferson Square 1892, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Jellybean Ghost LLC |
DE |
100% |
by A24 Films LLC |
| JetCorp Technical Services, Inc. |
MO |
100% |
by Fairgrave Omlie, LLC |
| JJ Concepts Limited |
GBR |
50.0% |
by Cain PE (UK) Limited |
| JJ ISQ Limited |
GBR |
100% |
by JJ Concepts Limited |
| Joe Cross For Mayor LLC |
DE |
92.5% |
by A24 Films LLC |
| Joe Cross For Mayor Rights LLC |
DE |
100% |
by A24 Films LLC |
| Jola20, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| JP Initiative, LLC |
DE |
100% |
by Eldridge Business Services LLC |
| Juno Albatros, S.L.U. |
Spain |
100% |
by Juno Holdings Spain 1, S.L.U. |
| Juno CB 1, S.L.U. |
Spain |
100% |
by Juno Holdings Spain 2, S.L.U. |
| Juno Corn, S.L.U. |
Spain |
100% |
by Juno Holdings Spain 1, S.L.U. |
| Juno Holdings Lux 2 S.a.r.l |
LUX |
100% |
by Juno Holdings Lux I S.a.r.l |
| Juno Holdings Lux 3 S.a.r.l. |
LUX |
100% |
by Juno Holdings Lux I S.a.r.l |
| Juno Holdings Lux I S.a.r.l |
LUX |
95.0% |
by Juno Holdings Lux Sarl |
| Juno Holdings Lux M Sarl |
LUX |
100% |
by Juno Holdings Lux Sarl |
| Juno Holdings Lux Sarl |
LUX |
100% |
by CIEF1 UK Holdings Limited |
| Juno Holdings Spain 1, S.L.U. |
Spain |
100% |
by Juno Holdings Lux 2 S.a.r.l |
| Juno Holdings Spain 2, S.L.U. |
Spain |
100% |
by Juno Holdings Lux 3 S.a.r.l. |
| Katana Rights LLC |
DE |
100% |
by A24 Films LLC |
| Kaw Valley Capital, LLC |
DE |
100% |
by Eldridge Wealth Solutions, Inc. |
| Kebramatix Lda |
LUX |
50.0% |
by Simpatica Decisao Unipessoal Lda. |
| Keep Spitballing LLC |
DE |
100% |
by A24 Films LLC |
| Keshet/dcp LLC |
DE |
50.0% |
by PME-DCP HoldCo, LLC |
| KMA Gems LLC |
DE |
100% |
by After The Fact LLC |
| Knight Takes King Productions, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Knoema IT Solutions India Private Limited |
India |
100% |
by Seek Data LLC |
| Koryfeum GmbH |
LUX |
10.1% |
by CI Koryfeum Sarl |
| Krakow Office Park B.V. |
Netherlands |
90.0% |
by CIEF1 UK Holdings Limited |
| KV IX Access GP LLC |
|
100% |
by Capital Integration Systems LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| KV IX Access, L.P. |
DE |
0% |
Mgmt. by KV IX Access GP LLC |
| KWCI GP |
Ireland |
50.0% |
by Cain International European Real Estate Opportunity Fund I GP Limited |
| KWCI LP |
NJ |
50.0% |
by CI CB3 Subfund |
| KWSB Real Estate Venture I, LLC |
DE |
80.0% |
by EKW Holdings LLC |
| KWSB Real Estate Venture II, LLC |
DE |
80.0% |
by EKW Holdings II LLC |
| KWSB Real Estate Venture III, LLC |
DE |
80.0% |
by EKW Holdings III LLC |
| KWSB Real Estate Venture IV, LLC |
DE |
80.0% |
by EKW Holdings IV LLC |
| Last Rider Productions UK Limited |
GBR |
100% |
by MRC Documentary, L.P. |
| Last Rider Productions, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| LB 1140 Broadway, LLC |
NY |
100% |
by Little Beet, LLC |
| LB 125 Park, LLC |
NY |
100% |
by Little Beet, LLC |
| LB 1291 First Avenue, LLC |
DE |
100% |
by Little Beet, LLC |
| LB 148 Madison, LLC |
NY |
100% |
by Little Beet, LLC |
| LB 320 Park, LLC |
NY |
100% |
by Little Beet, LLC |
| LB Bryant Park, LLC |
NY |
100% |
by Little Beet, LLC |
| LB City Vista, LLC |
DE |
100% |
by Little Beet, LLC |
| LB Newport Center, LLC |
NY |
100% |
by Little Beet, LLC |
| LB Roosevelt Field, LLC |
NY |
100% |
by Little Beet, LLC |
| LB Sub W50, LLC |
NY |
100% |
by LB W50, LLC |
| LB W50, LLC |
NY |
100% |
by Little Beet, LLC |
| LB Westchester, LLC |
NY |
100% |
by Little Beet, LLC |
| LB Westport, LLC |
DE |
100% |
by Little Beet, LLC |
| Leadoff Investments, LLC |
DE |
100% |
by SBT Investors, LLC |
| Legs Film Rights LLC |
DE |
100% |
by A24 Films LLC |
| Lenox Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Lenticular Energy Holdings, LLC |
DE |
11.73% |
by Eldridge 4AIR Holdings LLC |
| Lenticular Energy Holdings, LLC |
DE |
7.17% |
by Eldridge EA Holdings, LLC |
| Lenticular Energy Holdings, LLC |
DE |
1.04% |
by Eldridge Tuvoli Holdings LLC |
| Lenticular Energy Holdings, LLC |
DE |
5.52% |
by Epic Preferred Holdings II LLC |
| Lenticular Energy Holdings, LLC |
DE |
1.56% |
by Epic Preferred Holdings LLC |
| Let Them Comes LLC |
DE |
100% |
by A24 Films LLC |
| Life is Beautiful Holdings, LLC |
DE |
32.32% |
by Rolling Stone LLC |
| Life Products Solutions Group, LLC |
FL |
100% |
by Zinnia Tech Solutions LLC |
| Life.io, LLC |
DE |
100% |
by Zinnia Tech Solutions LLC |
| Linda Margaret Rae LLC |
DE |
100% |
by After The Fact LLC |
| Little Beet Brands Holdings, LLC |
DE |
100% |
by Aurify Brands Holdings, LLC |
| Little Beet Table, LLC |
NY |
100% |
by Aurify Brands Holdings, LLC |
| Little Beet, LLC |
NY |
98.0% |
by Aurify Brands Holdings, LLC |
| Little Bluestem, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Liverpool Holdings Limited |
GBR |
100% |
by CI-F Zenith UK Holdings Limited |
| Livingston Portfolio Trust, LLC |
DE |
100% |
by Ruby Portfolio Trust, LLC |
| LME1 Limited |
GBR |
100% |
by Competitive Socialising Limited |
| Lockwood Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Locust Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Lost in the Andes, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| LPQ Sailboat Pond, Inc. |
DE |
100% |
by APQ Sailboat Pond NY, LLC |
| LPQ USA, LLC |
DE |
100% |
by Aurify Brands, LLC |
| LR Special Limited |
GBR |
100% |
by A24 Films LLC |
| LSPW Project Limited |
GBR |
100% |
by A24 Films LLC |
| LSPW Rights LLC |
DE |
100% |
by A24 Films LLC |
| Luminate Data Holdings, LLC |
DE |
100% |
by PME TopCo, LLC |
| Luminate Data, LLC |
DE |
100% |
by Luminate Data Holdings, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Luxury Linoleum LLC |
DE |
100% |
by A24 Films LLC |
| Madison Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| MAG Finance, LLC |
KS |
100% |
by Dornwood Park,LLC |
| Magnolia Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Maman sait mieux Productions Inc. |
CAN |
100% |
by A24 Sunset LLC |
| Mammoth Ridge Discovery, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Mana BH LLC |
DE |
100% |
by Mana Holdco Limited |
| Mana Holdco Limited |
GBR |
100% |
by Moto Investco Limited |
| Mana OpCo Limited |
GBR |
100% |
by Moto Investco Limited |
| Maple Hill, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Maple Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Maranon Capital Ultimate General Partner LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Maranon Centre Street Executive Fund LP |
DE |
99.00% |
by Eldridge Credit Advisers, LLC |
| Maranon Centre Street General Partner, LP |
DE |
100% |
by Maranon Capital Ultimate General Partner LLC |
| Maranon Centre Street Partnership LP |
DE |
0% |
Mgmt. by Maranon Centre Street General Partner, LP |
| Maranon Centre Street SPV LLC |
DE |
100% |
by Maranon Centre Street Partnership LP |
| Maranon Centre-B Street Partnership LP |
DE |
0% |
Mgmt. by Maranon Centre Street General Partner, LP |
| Maranon Centre-B Street SPV LLC |
DE |
100% |
by Maranon Centre-B Street Partnership LP |
| Maranon Holdings, LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Maranon Loan Funding 2026-1 WH, LLC |
KS |
100% |
by Ruby Slipper Pair, LLC |
| Maranon Management LLC |
DE |
100% |
by Eldridge Credit Advisers, LLC |
| Maranon Mezzanine Fund II, LP |
DE |
0% |
Mgmt. by Maranon Mezzanine GP II, LP |
| Maranon Mezzanine GP II, LP |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Mezzanine Offshore Fund II, LP |
CYM |
0% |
Mgmt. by Maranon Mezzanine GP II, LP |
| Maranon Partners, LLC |
KS |
60.98% |
by Eldridge Capital Management, LLC |
| Maranon Senior Credit Fund II-B, LP |
DE |
0% |
Mgmt. by Maranon Senior Credit GP II, L.P. |
| Maranon Senior Credit Fund IX DB, L.P. |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit Fund IX GP, L.P. |
DE |
100% |
by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit Fund IX, LLC |
DE |
100% |
by Maranon Senior Credit Fund IX DB, L.P. |
| Maranon Senior Credit Fund IX, LLC |
DE |
0% |
Mgmt. by Maranon Senior Credit Fund IX GP, L.P. |
| Maranon Senior Credit Fund V-Onshore SPV LLC |
DE |
100% |
by Maranon Senior Credit Strategies Fund V-Levered, LP |
| Maranon Senior Credit GP II, L.P. |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit IV, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Maranon Senior Credit Opportunities Fund SPV GP, LP |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit Opportunities Fund SPV II, LLC |
DE |
0% |
Mgmt. by Maranon Senior Credit Opportunities Fund SPV II, LP |
| Maranon Senior Credit Opportunities Fund SPV II, LP |
DE |
0% |
Mgmt. by Maranon Senior Credit Opportunities Fund SPV GP, LP |
| Maranon Senior Credit Opportunities Fund SPV III, LLC |
DE |
0% |
Mgmt. by Maranon Senior Credit Opportunities Fund SPV II, LP |
| Maranon Senior Credit Opportunities Fund SPV III, LP |
DE |
0% |
Mgmt. by Maranon Senior Credit Opportunities Fund SPV GP, LP |
| Maranon Senior Credit Opportunities Fund SPV, LLC |
DE |
0% |
Mgmt. by Maranon Senior Credit Opportunities Fund SPV, LP |
| Maranon Senior Credit Opportunities Fund SPV, LP |
DE |
100% |
by Maranon Senior Credit Opportunities Fund SPV GP, LP |
| Maranon Senior Credit Strategies Fund V-Levered, LP |
DE |
0% |
Mgmt. by Maranon Senior Credit Strategies GP V, LP |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Maranon Senior Credit Strategies Fund V-Unlevered, LP |
DE |
0% |
Mgmt. by Maranon Senior Credit Strategies GP V, LP |
| Maranon Senior Credit Strategies Fund X GP, L.P. |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit Strategies Fund XIII DB, LLC |
DE |
0% |
Mgmt. by Maranon Senior Strategies Fund XIII GP, L.P. |
| Maranon Senior Credit Strategies Fund XIV GP, L.P. |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit Strategies Fund XIV, L.P. |
DE |
0% |
Mgmt. by Maranon Senior Credit Strategies Fund XIV GP, L.P. |
| Maranon Senior Credit Strategies Fund X-Levered, L.P. |
DE |
0% |
Mgmt. by Maranon Senior Credit Strategies Fund X GP, L.P. |
| Maranon Senior Credit Strategies Fund X-Unlevered, L.P. |
DE |
0% |
Mgmt. by Maranon Senior Credit Strategies Fund X GP, L.P. |
| Maranon Senior Credit Strategies GP V, LP |
DE |
0% |
Mgmt. by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Credit X-Levered SPV, LLC |
DE |
100% |
by Maranon Senior Credit Strategies Fund X-Levered, L.P. |
| Maranon Senior Rated Fund I LLC |
DE |
0% |
Mgmt. by Eldridge Credit Advisers, LLC |
| Maranon Senior Strategies Fund XIII GP, L.P. |
DE |
100% |
by Maranon Capital Ultimate General Partner LLC |
| Maranon Senior Strategies Fund XIII, L.P. |
DE |
100% |
by Maranon Senior Credit Strategies Fund XIII DB, LLC |
| Maranon Services Corp. |
DE |
100% |
by Eldridge Credit Advisers, LLC |
| Maranon Services, LLC |
DE |
99.9% |
by Eldridge Credit Advisers, LLC |
| Maranon Services, LLC |
DE |
0.1% |
by Maranon Services Corp. |
| Mark the Squid Limited |
GBR |
100% |
by A24 Films LLC |
| Marty Post Inc. |
CAN |
100% |
by ITTF Rights LLC |
| MASH EI Holdco, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Maslow's Group LLP |
GBR |
0% |
Board rights held by Cain PE LLC |
| Maslow's Kensington Employee Co Limited |
GBR |
100% |
by Maslow's UK Services Ltd |
| Maslow's UK Services Ltd |
GBR |
100% |
by Maslow's Group LLP |
| Mason Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Massive Noise Holdings, LLC |
DE |
100% |
by 13FEG Ops, LLC |
| Massive Noise LLC |
CO |
100% |
by Massive Noise Holdings, LLC |
| Mayfair Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| McBride Portfolio Trust, LLC |
DE |
100% |
by Eldridge Finco, LLC |
| Meadowlark Funding LLC |
KS |
100% |
by Dayton Funding, LLC |
| Media Rights Capital II, LLC |
DE |
100% |
by MRC III Holdings, LLC |
| Media Rights Capital III, LLC |
DE |
0.94% |
by DCP Holdco I LLC |
| Media Rights Capital III, LLC |
DE |
36.56% |
by EMG HoldCo, LLC |
| Meez Culinary Solutions, Inc. |
DE |
14.9% |
by Aurify Brands Management, LLC |
| Meez Culinary Solutions, Inc. |
DE |
85.1% |
by Aurify Brands, LLC |
| Mellotron, LLC |
DE |
40.0% |
by Carlostron, LLC |
| Melt Shop Enterprises, LLC |
NY |
100% |
by Melt Shop, LLC |
| Melt Shop, LLC |
NY |
96.5% |
by Aurify Brands Holdings, LLC |
| Meriden Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Merriam Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| MF Master Seed Co., LLC |
DE |
100% |
by Wanamaker Portfolio Trust, LLC |
| MF Seed Co, LLC |
DE |
100% |
by MF Master Seed Co, LLC |
| MG Warwick Street HoldCo Limited |
GBR |
100% |
by Maslow's Group LLP |
| MG Warwick Street OpCo Limited |
GBR |
100% |
by MG Warwick Street HoldCo Limited |
| MG Warwick Street PropCo Limited |
GBR |
100% |
by MG Warwick Street HoldCo Limited |
| Miami Waterfront Ventures Mezz, LLC |
DE |
100% |
by CHE South Brickell LLC |
| Miami Waterfront Ventures Parent, LLC |
DE |
60.0% |
by CHE South Brickell LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Miami Waterfront Ventures, LLC |
DE |
100% |
by CHE South Brickell LLC |
| Millway Drive LLC |
DE |
100% |
by A24 Films LLC |
| Mine Creek, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Ministry of Arts and Interrogation LLC |
DE |
100% |
by A24 Films LLC |
| Ministry of Creative Reasoning LLC |
DE |
100% |
by After The Fact LLC |
| Miss Gabler Productions LLC |
DE |
100% |
by A24 Films LLC |
| Misty Green LLC |
DE |
100% |
by A24 Films LLC |
| Misty Rights LLC |
DE |
100% |
by A24 Films LLC |
| MK Debt, LLC |
DE |
100% |
by LPQ USA, LLC |
| MK USA, LLC |
DE |
100% |
by LPQ USA, LLC |
| Momijigaoka Shukusha Jigyo Tokutei Mokuteki Kaisha |
Japan |
74.0% |
by AP Hakone Pte. Limited |
| Monarch Field, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Monoceros Media LLC |
DE |
100% |
by A24 Films LLC |
| Monoceros Post Inc. |
CAN |
100% |
by A24 Sunset LLC |
| Monroe Portfolio Trust, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Monsters of God LLC |
DE |
100% |
by A24 Films LLC |
| Monterey Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Monterra Asset Holdings, LLC |
DE |
100% |
by Monterra Trust |
| Monterra FA Holdings, LLC |
NJ |
100% |
by Monterra Trust |
| Monterra Trust |
DE |
100% |
by EPH Holdings, LLC |
| Montgomery Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Moore Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Morning People LLC |
DE |
100% |
by Elia Management LLC |
| Morningside Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Morse Code UK Films Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Morse Code, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Mosaic Media Investment Partners, LLC |
DE |
100% |
by DCP Holdings DE, LLC |
| Mother Knows Post LLC |
DE |
100% |
by A24 Films LLC |
| Mother Mary Rights LLC |
DE |
100% |
by A24 Films LLC |
| Moto Investco Limited |
GBR |
13.33% |
by Atlas Venture Investment LP |
| Mountains & Rivers LLC |
DE |
100% |
by A24 Films LLC |
| MPQ 1377 Sixth Avenue, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 1400 Broadway, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 1535 Third Avenue LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 1800 Broadway, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 2161 Broadway, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 339 Seventh Avenue, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 370 Lexington, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 400 Fifth Avenue, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 685 Third Avenue, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ 688 Bronx HoldCo, LLC |
DE |
100% |
by MK USA, LLC |
| MPQ 921 Broadway, LLC |
NY |
100% |
by MK USA, LLC |
| MPQ Bronx Commissary, LLC |
NY |
100% |
by MK USA, LLC |
| MRC Documentary Holdings, LLC |
DE |
100% |
by Media Rights Capital II, LLC |
| MRC Documentary, L.P. |
DE |
99.9% |
by Media Rights Capital II, LLC |
| MRC I Hedge Co, LLC |
DE |
100% |
by MRC II Holdings, LP |
| MRC I Project Co, LLC |
DE |
100% |
by MRC II Holdings, LP |
| MRC II Distribution Company, L.P. |
DE |
99.9% |
by Media Rights Capital II, LLC |
| MRC II Holdings, LP |
DE |
99.9% |
by MRC II Distribution Company, L.P. |
| MRC II Sub GP, LLC |
DE |
100% |
by Media Rights Capital II, LLC |
| MRC III Holdings, LLC |
DE |
100% |
by Media Rights Capital III, LLC |
| MRC International Distribution Company, Inc. |
DE |
100% |
by MRC II Distribution Company, L.P. |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| MRC Investments, LLC |
DE |
100% |
by Media Rights Capital II, LLC |
| MRC360, LLC |
CA |
100% |
by MRC II Holdings, LP |
| MS 101 Maiden, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Menlo Park, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Roosevelt Field, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Smith Haven, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Special Events, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Staten Island, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Sub W50, LLC |
NY |
100% |
by MS W50, LLC |
| MS W26, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS W50, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS W52, LLC |
NY |
100% |
by Melt Shop, LLC |
| MS Westchester, LLC |
NY |
100% |
by Melt Shop, LLC |
| Mulberry Portfolio Trust LLC |
DE |
100% |
by EPH, LLC |
| Music Business Worldwide Limited (UK) |
GBR |
50.0% |
by PME Holdings, LLC |
| N318MM, LLC |
KS |
50.0% |
by Eldridge Wealth Solutions, Inc. |
| Nashville Nightmare, LLC |
TN |
100% |
by Nightmare Holdings, LLC |
| NBT Holdings, LLC |
DE |
97.0% |
by Venture Brand Management LLC |
| Neptune Co. |
CYM |
50.0% |
by Janu Boat (Cayman) Limited |
| Net-Net Worldwide LLC |
DE |
100% |
by A24 Films LLC |
| New Fortwick 1 GP Limited |
Scotland |
100% |
by ECM UK Holdings Limited |
| NewPoint Impact Fund I Access GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| NewPoint Impact Fund I Access, L.P. |
DE |
0% |
Mgmt. by NewPoint Impact Fund I Access GP LLC |
| Newton Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Nextant Aerospace, LLC |
OH |
100% |
by Nextant Sales, LLC |
| Nextant Sales, LLC |
OH |
100% |
by Fairgrave Omlie, LLC |
| Nice Playground LLC |
DE |
100% |
by A24 Films LLC |
| Nicodemus Place, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Nightmare Holdings, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| No Commas LLC |
DE |
100% |
by A24 Films LLC |
| North City Screams LLC |
IL |
100% |
by 13 FEG Haunted Holdings, LLC |
| Northwest TCI Holdings Ltd. |
Turks and Caicos |
100% |
by TCI FINCO LIMITED |
| Note Funding 1892-2, LLC |
KS |
100% |
by EPH, LLC |
| NZC Capital LLC |
DE |
89.5% |
by Todd L. Boehly, Individual |
| Oakridge Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Oaktree Entertainment, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Oaktree Opportunities XII CAIS (Onshore) Access Fund, L.P. |
DE |
0% |
Mgmt. by CAIS OT Opportunities XII CAIS (Onshore) Access Fund GP LLC |
| Oasis BH, LLC |
DE |
29.33% |
by CI BH Holdings II LLC |
| Oasis BH, LLC |
DE |
58.22% |
by CI BH Holdings LLC |
| Oasis West Realty LLC |
DE |
100% |
by OWR Mezz II Borrower LLC |
| OBH FB Issuer LLC |
DE |
100% |
by OBH PE Issuer II LLC |
| OBH HoldCo LLC |
DE |
100% |
by OBH HoldCo Pledgor LLC |
| OBH HoldCo Pledgor LLC |
DE |
100% |
by OBH FB Issuer LLC |
| OBH Intermediate Holdco, LLC |
DE |
100% |
by Oasis BH, LLC |
| OBH PE Issuer II LLC |
DE |
100% |
by OBH PE Issuer LLC |
| OBH PE Issuer LLC |
DE |
100% |
by Oasis BH, LLC |
| Ocarina Incident LLC |
DE |
100% |
by After The Fact LLC |
| OCM Private Wealth Alternative Opportunities Fund I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| OCM Private Wealth Alternative Opportunities Fund I, L.P. |
DE |
0% |
Mgmt. by OCM Private Wealth Alternative Opportunities Fund I GP LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| OGS London Limited |
GRB |
100% |
by Mana OpCo Limited |
| On The Rocks LLC |
DE |
100% |
by After The Fact LLC |
| One BH Investors LLC |
DE |
77.5% |
by Cain RE LLC |
| One BH Investors LLC |
DE |
22.5% |
by Mana BH LLC |
| One Brick Select Private Equity 2024 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| One Brick Select Private Equity 2024, L.P. |
DE |
0% |
Mgmt. by One Brick Select Private Equity 2024 GP LLC |
| One Brick Select Private Real Estate 2025 GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| One Brick Select Private Real Estate 2025, L.P. |
DE |
0% |
Mgmt. by One Brick Select Private Real Estate 2025 GP LLC |
| One For All Productions LLC |
DE |
100% |
by A24 Films LLC |
| One For All Rights LLC |
DE |
100% |
by A24 Films LLC |
| One Sky Flight Holdings, LLC |
DE |
100% |
by Epic Aero, Inc. |
| One Sky Flight, LLC |
DE |
100% |
by One Sky Flight Holdings, LLC |
| Onslaught Productions Inc. |
CAN |
100% |
by Onslaught Rights LLC |
| Onslaught Rights LLC |
DE |
100% |
by A24 Films LLC |
| Orlando Portfolio Trust, LLC |
DE |
100% |
by Rocky Portfolio Trust, LLC |
| Osler Media Inc. |
CAN |
100% |
by A24 Sunset LLC |
| Osler Media Quebec Inc. |
CAN |
100% |
by A24 Sunset LLC |
| Oso Season LLC |
DE |
100% |
by A24 Films LLC |
| Owl Capital, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| OWR Hotel Owner LLC |
DE |
100% |
by OWR Intermediate Co LLC |
| OWR Intermediate Co LLC |
DE |
100% |
by OWR InvestCo LLC |
| OWR InvestCo LLC |
DE |
100% |
by OBH HoldCo LLC |
| OWR Mezz II Borrower LLC |
DE |
100% |
by OBH Intermediate Holdco, LLC |
| Ozawkie LLC |
KS |
100% |
by Dayton Funding, LLC |
| Paderna sp.zo.o |
Poland |
100% |
by PZO JV B.V. |
| Palm Beach Ambassador Fee Borrower LLC |
DE |
100% |
by Palm Beach Ambassador Fee Pledgor LLC |
| Palm Beach Ambassador Fee Pledgor LLC |
DE |
100% |
by The Ambassador Hotel Cooperative Apartments Corp. |
| Palm Beach Ambassador Holdco LLC |
DE |
100% |
by Palm Beach Edgewater/Ambassador JV LLC |
| Palm Beach Ambassador Leasehold Borrower LLC |
DE |
100% |
by Palm Beach Ambassador Leasehold Pledgor LLC |
| Palm Beach Ambassador Leasehold Pledgor LLC |
DE |
100% |
by Palm Beach Ambassador Holdco LLC |
| Palm Beach Edgewater Fee Borrower LLC |
DE |
100% |
by Palm Beach Edgewater Fee Pledgor LLC |
| Palm Beach Edgewater Fee Pledgor LLC |
DE |
100% |
by The Edgewater House Corporation |
| Palm Beach Edgewater Holdco LLC |
DE |
100% |
by Palm Beach Edgewater/Ambassador JV LLC |
| Palm Beach Edgewater Leasehold Borrower LLC |
DE |
100% |
by Palm Beach Edgewater Leasehold Pledgor LLC |
| Palm Beach Edgewater Leasehold Pledgor LLC |
DE |
100% |
by Palm Beach Edgewater Holdco LLC |
| Palm Beach Edgewater/Ambassador JV LLC |
DE |
50.0% |
by ACZ PB Holdings, LLC |
| Palmer Portfolio Trust, LLC |
DE |
100% |
by Primrose Portfolio Trust, LLC |
| Palouse Productions LLC |
DE |
100% |
by A24 Films LLC |
| Panagram Senior Loan Fund I GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund I, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund I GP, LLC |
| Panagram Senior Loan Fund II GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund II, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund II GP, LLC |
| Panagram Senior Loan Fund III GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund III, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund III GP, LLC |
| Panagram Senior Loan Fund IV GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund IV, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund IV GP, LLC |
| Panagram Senior Loan Fund V GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund V, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund V GP, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Panagram Senior Loan Fund VI GP, LLC |
DE |
100% |
by ESCA Holdings, LLC |
| Panagram Senior Loan Fund VI, LP |
DE |
0% |
Mgmt. by Panagram Senior Loan Fund VI GP, LLC |
| Parks and Haites Limited |
GBR |
100% |
by A24 Films LLC |
| PayActiv, Inc. |
DE |
17.65% |
by Eldridge PayActiv Holdings LLC |
| PD Holdings LLC |
DE |
100% |
by Dayton Funding, LLC |
| Peasant Productions LLC |
DE |
100% |
by A24 Films LLC |
| Peasant Rights LLC |
DE |
100% |
by A24 Films LLC |
| Perry Park, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Perry Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| PG Senior Loan Fund VIII Issuer, LLC |
DE |
100% |
by Merriam Portfolio Trust, LLC |
| PG32OS LLC |
DE |
100% |
by Policygenius LLC |
| Pickleback NOLA, LLC |
LA |
100% |
by MRC II Holdings, LP |
| Pickleback, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Pinckney Holdings, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| Pinecrest Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Pinegrove Capital Partners I Access, L.P. |
DE |
0% |
Mgmt. by CAIS Pinegrove Capital Partners I Access GP LLC |
| Pink Chair Productions LLC |
DE |
100% |
by After The Fact LLC |
| Pink Opaque LLC |
DE |
100% |
by After The Fact LLC |
| Pixion Games Limited |
GBR |
11.62% |
by Eldridge Pixion Funding LLC |
| PME AH LLC |
DE |
100% |
by EMH II, LLC |
| PME Holdings, LLC |
DE |
100% |
by PME TopCo, LLC |
| PME Investor, LLC |
DE |
100% |
by Eldridge Sports and Entertainment GP, LP |
| PME Music, LLC |
DE |
100% |
by PME Holdings, LLC |
| PME TopCo, LLC |
DE |
40.0% |
by EMH-PME Holdings, LLC |
| PME-DCP HoldCo, LLC |
DE |
100% |
by PME TopCo, LLC |
| Poker Face CDN Productions Inc. |
CAN |
100% |
by MRC II Holdings, LP |
| Policygenius BGA LLC |
DE |
100% |
by Zinnia Tech Solutions LLC |
| Policygenius LLC |
DE |
100% |
by Zinnia Tech Solutions LLC |
| Poppy Field Productions, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Portsmouth Zenith Holdings Limited |
GBR |
100% |
by CI-F Zenith UK Holdings Limited |
| Post Portfolio Trust, LLC |
DE |
100% |
by Monroe Portfolio Trust, LLC |
| Potwin Place, LLC |
KS |
100% |
by Dayton Funding, LLC |
| Prairie Hill, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| PrescientCo Holdings, LLC |
DE |
16.58% |
by Eldridge PCH Holdings, LLC |
| PrescientCo Holdings, LLC |
DE |
15.25% |
by Mayfair Portfolio Trust, LLC |
| PrescientCo Holdings, LLC |
DE |
23.50% |
by Palmer Portfolio Trust, LLC |
| PrescientCo Holdings, LLC |
DE |
24.82% |
by Steamboat Portfolio Trust, LLC |
| PrescientCo LLC |
DE |
100% |
by PrescientCo Holdings, LLC |
| Prezzo Trading Limited |
GBR |
100% |
by Brava Hospitality Group Limited |
| Priest Lake Haunted Woods, LLC |
TN |
100% |
by Nightmare Holdings, LLC |
| Primary Issue Anchor Separate Account LLC |
DE |
100% |
by Sherwood Park, Inc. |
| Primrose Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Princess Klepto LLC |
DE |
100% |
by After The Fact LLC |
| PrivateFly Limited |
GBR |
100% |
by Skyjet Europe Limited |
| Procyon Evergreen I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Procyon Evergreen I, L.P. |
DE |
0% |
Mgmt. by Procyon Evergreen I GP LLC |
| Procyon Vintage I GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Procyon Vintage I, L.P. |
DE |
0% |
Mgmt. by Procyon Vintage I GP LLC |
| Prospect Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Public House Productions LLC |
DE |
100% |
by A24 Films LLC |
| Pumpkin Fest Holdings, LLC |
DE |
100% |
by 13FEG Ops, LLC |
| Putnam Asset Holdings, LLC |
DE |
100% |
by EPH, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| PZO JV B.V. |
Netherlands |
90.0% |
by CIEF1 UK Holdings Limited |
| Queen Morgan, LLC |
CA |
100% |
by MRC Documentary Holdings, LLC |
| Queens LLC |
DE |
100% |
by After The Fact LLC |
| Quinton Heights, LLC |
KS |
100% |
by Dayton Funding, LLC |
| RA 1537 Holding Limited |
GBR |
100% |
by Mana Holdco Limited |
| Radnor Equity Partners, L.P. |
DE |
0% |
Mgmt. by CAIS Radnor Equity Partners GP LLC |
| Raging Bear, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Raising Destiny, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Ramy Rights LLC |
DE |
100% |
by A24 Films LLC |
| Randolph Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Ravenwood Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Razor's Edge Fund IV Access GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Razor's Edge Fund IV Access, L.P. |
DE |
0% |
Mgmt. by Razor's Edge Fund IV Access GP LLC |
| Real American Hero LLC |
DE |
100% |
by A24 Films LLC |
| Real American Hero Productions Ltd. |
CAN |
100% |
by Real Hero Rights LLC |
| Real American Hero Quebec Productions Ltd. |
CAN |
100% |
by Real American Hero LLC |
| Real Hero Rights LLC |
DE |
100% |
by A24 Films LLC |
| Red Sea 2022-1, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Red Sea 2024-1, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Red Sea 2024-6, LLC |
DE |
100% |
by Eldridge Wealth Solutions, Inc. |
| Renegade Brands USA, INC. |
DE |
20.0% |
by Canon Portfolio Trust, LLC |
| Ride or Die CDN Productions Inc. |
CAN |
100% |
by MRC II Holdings, LP |
| Ride or Die Productions, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Ridge Media Holdings, LLC |
DE |
100% |
by GEC Finance, LLC |
| Rights By Lloyd LLC |
DE |
100% |
by A24 Films LLC |
| Ring Finger LLC |
DE |
100% |
by A24 Films LLC |
| Ring Finger Rights LLC |
DE |
100% |
by A24 Films LLC |
| Riot Going On, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Ripley Park, LLC |
DE |
70.0% |
by Sherwood Park, Inc. |
| Ripple Effects CDN Productions Inc. |
CAN |
100% |
by MRC II Holdings, LP |
| Ripple Effects Productions, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Rivabella sp.zo.o |
Poland |
100% |
by Krakow Office Park B.V. |
| Riverside Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| RJPC Holdings LLC |
DE |
95.0% |
by RJPC Investor, LLC |
| RJPC Investor, LLC |
DE |
50.0% |
by Eldridge RJPC Holdings, LLC |
| RJPC Investor, LLC |
DE |
50.0% |
by Stonebriar Commercial Finance LLC |
| RJPC Lender LLC |
DE |
100% |
by RJPC Holdings LLC |
| RNF AB Assetco, LLC |
DE |
100% |
by Dayton Funding, LLC |
| RNF Assetco, LLC |
KS |
100% |
by Mine Creek, LLC |
| Rocky Portfolio Trust, LLC |
DE |
100% |
by McBride Portfolio Trust, LLC |
| Roll Down, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Rolling Stone Licensing LLC |
DE |
100% |
by Rolling Stone LLC |
| Rolling Stone LLC |
DE |
100% |
by Rolling Stone Media, LLC |
| Rolling Stone Media, LLC |
DE |
100% |
by PME Music, LLC |
| Roman 1 Sarl |
LUX |
100% |
by Roman JV Sarl |
| Roman 2 Sarl |
LUX |
100% |
by Roman JV Sarl |
| Roman JV Sarl |
LUX |
100% |
by CI Roman Holdings Sarl |
| Roman SNC |
France |
99.9% |
by Roman 1 Sarl |
| Roman SNC |
France |
0.01% |
by Roman 2 Sarl |
| Rosa Alpina 1537 S.R.L. |
Italy |
49.0% |
by RA 1537 Holding Limited |
| Round About Bar LLC |
DE |
100% |
by After The Fact LLC |
| Round About Pub Limited |
GBR |
100% |
by A24 Films LLC |
| Royalty Rights LLC |
DE |
100% |
by A24 Films LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| RoyaltyHL5 LLC |
DE |
100% |
by After The Fact LLC |
| RS Branding, LLC |
DE |
100% |
by Rolling Stone LLC |
| Ruby Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Ruby Slipper Pair, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Rules Beauty, Inc. |
DE |
36.57% |
by A24 Ventures LLC |
| Rush Job LLC |
DE |
100% |
by A24 Films LLC |
| S (BOS) LLC |
MA |
100% |
by Competitive Socializing US LLC |
| S (CHI) LLC |
DE |
100% |
by Competitive Socializing US LLC |
| S(LSV) LLC |
NV |
100% |
by Competitive Socializing US LLC |
| S(WBP)LLC |
DC |
100% |
by Competitive Socializing US LLC |
| S(WDC) LLC |
DC |
100% |
by Competitive Socializing US LLC |
| S(WMB) LLC |
NY |
100% |
by Competitive Socializing US LLC |
| Sable River Capital, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Sager House (Almeida) Limited |
GBR |
100% |
by CH Capital A Holdings LLC |
| SAILES 2, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| Salsa Cruiseline Limited |
GBR |
100% |
by A24 Films LLC |
| SAM Alternative Investment Opportunities Fund I, L.P. |
DE |
0% |
Mgmt. by CAIS SAM Alternative Investment Opportunities Fund I GP LLC |
| SAM Alternative Investment Opportunities Fund II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| SAM Alternative Investment Opportunities Fund II, L.P. Offshore |
CYM |
0% |
Mgmt. by SAM Alternative Investment Opportunities Fund II GP LLC |
| Sapphire NY Hotel (Corp) LLC |
DE |
100% |
by Sapphire NY Hotel HoldCo LLC |
| Sapphire NY Hotel Dining LLC |
DE |
100% |
by Sapphire NY Hotel HoldCo LLC |
| Sapphire NY Hotel HoldCo LLC |
DE |
100% |
by CGREF AIV 1 LP |
| Sapphire NY Hotel MezzCo LLC |
DE |
99.0% |
by Sapphire NY Hotel PropCo HoldCo LLC |
| Sapphire NY Hotel OpCo GP LLC |
DE |
100% |
by Sapphire NY Hotel OpCo HoldCo LLC |
| Sapphire NY Hotel OpCo HoldCo LLC |
DE |
99.0% |
by Sapphire NY Hotel HoldCo LLC |
| Sapphire NY Hotel OpCo LP |
DE |
100% |
by Sapphire NY Hotel OpCo HoldCo LLC |
| Sapphire NY Hotel PropCo HoldCo LLC |
DE |
100% |
by Sapphire NY Hotel HoldCo LLC |
| Sapphire NY Hotel PropCo LLC |
DE |
100% |
by Sapphire NY Hotel MezzCo LLC |
| Saving The World LLC |
DE |
100% |
by A24 Films LLC |
| SB 625 Madison Holding, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| SB Corporate Funding LLC |
DE |
100% |
by Eldridge Wealth Solutions, Inc. |
| SB Corporate Funding LLC |
DE |
100% |
by Eldridge Wealth Solutions, Inc. |
| SB ISH LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| SB Knoema Holdings, LLC |
DE |
100% |
by Gladstone Portfolio Trust, LLC |
| SB Restructured Asset, LLC |
DE |
100% |
by Hawk Trail, LLC |
| SBC Civic Center LLC |
DE |
100% |
by Mason Portfolio Trust, LLC |
| SBC LAD Holdings, LLC |
DE |
100% |
by Eldridge Wealth Solutions, Inc. |
| SB-HS LOJV GP, LLC |
DE |
0% |
Mgmt. by SB-HS Lot Option Joint Venture, LLC |
| SB-HS Lot Option Joint Venture, LLC |
DE |
99.0% |
by Stonebriar Commercial Finance LLC |
| SB-HS Lot Option Pool 01, LP |
DE |
0% |
Mgmt. by SB-HS LOJV GP, LLC |
| SB-HS Lot Option Pool 2, LP |
DE |
0% |
Mgmt. by SB-HS LOJV GP, LLC |
| SBL Holdings, Inc. |
KS |
100% |
by Eldridge Wealth Solutions, Inc. |
| SBT Investors LLC |
DE |
100% |
by NZC Capital LLC |
| SBT Media Holdings, LLC |
DE |
100% |
by SBT Investors, LLC |
| SBT-WWB, LLC |
DE |
100% |
by SBT Investors, LLC |
| SCF 1187-001A LLC |
DE |
65.0% |
by Stonebriar Commercial Finance LLC |
| SCF 1187-002AP LLC |
DE |
86.1% |
by Stonebriar Commercial Finance LLC |
| SCF 1187-003AP LLC |
DE |
68.6% |
by Stonebriar Commercial Finance LLC |
| SCF 1239-003R LLC |
DE |
64.53% |
by Stonebriar Commercial Finance LLC |
| SCF 1239-004R LLC |
DE |
64.53% |
by Stonebriar Commercial Finance LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| SCF 1286-005MRL LLC |
DE |
65.0% |
by Stonebriar Commercial Finance LLC |
| SCF 1286-006CMR LLC |
DE |
70.67% |
by Stonebriar Commercial Finance LLC |
| SCF 1286-009CS LLC |
DE |
84.43% |
by Stonebriar Commercial Finance LLC |
| SCF 1322SL LLC |
DE |
85.24% |
by Stonebriar Commercial Finance LLC |
| SCF 1324-01MB LLC |
DE |
65.84% |
by Stonebriar Commercial Finance LLC |
| SCF 1337BCB LLC |
DE |
72.54% |
by Stonebriar Commercial Finance LLC |
| SCF 1341UL LLC |
DE |
53.82% |
by Stonebriar Commercial Finance LLC |
| SCF 1343-01M LLC |
DE |
63.22% |
by Stonebriar Commercial Finance LLC |
| SCF 1358-001A LLC |
DE |
64.94% |
by Stonebriar Commercial Finance LLC |
| SCF 1373-001OT LLC |
DE |
50.34% |
by Stonebriar Commercial Finance LLC |
| SCF 1378-002R LLC |
DE |
51.13% |
by Stonebriar Commercial Finance LLC |
| SCF 1406-003T LLC |
DE |
56.91% |
by Stonebriar Commercial Finance LLC |
| SCF Aviation Capital LLC |
DE |
100% |
by SCF Funding LLC |
| SCF Canada 2019-2 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2020 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2021 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2022 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2022-2 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2023-1 GP Ltd. |
CAN |
99.9% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2024-1 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2025-1 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2025-2 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2026-1 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada 2026-2 GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Canada Revolver GP Ltd. |
CAN |
100% |
by Stonebriar Commercial Finance Canada Inc. |
| SCF Equipment Leasing 2019-2 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2020-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2021-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2022-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2022-2 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2023-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing 2024-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Equipment Leasing Canada 2019-2 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2019-2 GP Ltd. |
| SCF Equipment Leasing Canada 2020-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2020 GP Ltd. |
| SCF Equipment Leasing Canada 2021-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2021 GP Ltd. |
| SCF Equipment Leasing Canada 2022-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2022 GP Ltd. |
| SCF Equipment Leasing Canada 2022-2 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2022-2 GP Ltd. |
| SCF Equipment Leasing Canada 2023-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2023-1 GP Ltd. |
| SCF Equipment Leasing Canada 2024-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2024-1 GP Ltd. |
| SCF Equipment Leasing Canada 2025-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2025-1 GP Ltd. |
| SCF Equipment Leasing Canada 2025-2 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2025-2 GP Ltd. |
| SCF Equipment Leasing Canada 2026-1 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2026-1 GP Ltd. |
| SCF Equipment Leasing Canada 2026-2 Limited Partnership |
CAN |
99.9% |
by SCF Canada 2026-2 GP Ltd. |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| SCF Funding LLC |
DE |
100% |
by Stonebriar Finance Holdings LLC |
| SCF FW Issuer LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| SCF Goose LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| SCF Maverick LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| SCF Merlin LLC |
DE |
100% |
by SCF Aviation Capital LLC |
| SCF MRL Subsidiary LLC |
DE |
84.96% |
by Stonebriar Commercial Finance LLC |
| SCF NBL LLC |
DE |
100% |
by SCF Funding LLC |
| SCF Preferred Equity II, LLC |
DE |
0% |
Mgmt. by Stonebriar Finance Holdings LLC |
| SCF Preferred Equity, LLC |
DE |
0% |
Mgmt. by Stonebriar Finance Holdings LLC |
| SCF Rail Leasing LLC |
DE |
100% |
by SCF Funding LLC |
| SCF Revolver 2018-1 LLC |
DE |
100% |
by Stonebriar Commercial Finance LLC |
| SCF Revolver Canada Limited Partnership |
CAN |
99.9% |
by SCF Canada Revolver GP Ltd. |
| SCF SB Investor, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| SCF Servicing Company LLC |
DE |
99.0% |
by SCF Funding LLC |
| Scranton Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| SE2 Services LLC |
DE |
100% |
by Zinnia Corporate Holdings, LLC |
| se2, LLC |
KS |
100% |
by Zinnia Corporate Holdings, LLC |
| SecBen GBM Investco, LLC |
DE |
100% |
by Security Benefit Life Insurance Company |
| Second Failure, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Security Benefit Academy, Inc. |
KS |
100% |
by Eldridge Wealth Solutions, Inc. |
| Security Benefit Business Services, LLC |
KS |
100% |
by Eldridge Wealth Solutions, Inc. |
| Security Benefit Life Insurance Company |
KS |
100% |
by SBL Holdings, Inc. |
| Security Distributors, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Security Financial Resources, Inc. |
KS |
100% |
by SBL Holdings, Inc. |
| Seek Data Holdings, LLC |
DE |
71.80% |
by SB Knoema Holdings, LLC |
| Seek Data LLC |
TN |
100% |
by Seek Data Holdings, LLC |
| Sensory Impact Group, LLC |
DE |
100% |
by Arch Portfolio Trust, LLC |
| Sentient Holdings, LLC |
DE |
100% |
by One Sky Flight, LLC |
| Sentient Jet Charter, LLC |
DE |
100% |
by Sentient Jet, LLC |
| Sentient Jet, LLC |
DE |
100% |
by Sentient Holdings, LLC |
| Sesame Marketplace, Inc. |
DE |
90.0% |
by Aurify Brands Management, LLC |
| Seward Street Maiden Voyage, LLC |
CA |
100% |
by X4Y LLC |
| Seward Street Productions, LLC |
CA |
100% |
by Seward Street Maiden Voyage, LLC |
| SFG Multi-Strategy Fund GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| SFG Multi-Strategy Fund, L.P. |
DE |
0% |
Mgmt. by SFG Multi-Strategy Fund GP LLC |
| Shamrock Valley, LLC |
KS |
100% |
by Security Benefit Life Insurance Company |
| Sharp FundingCo LP |
DE |
0% |
Mgmt. by Eldridge Sharp FC LLC |
| Sharp FundingCo LP |
DE |
0% |
Mgmt. by Sharp Squared GSD LLC |
| Sharp FundingCo LP |
DE |
0% |
Mgmt. by Sharp Squared PB LP |
| Sharp FundingCo LP |
DE |
0% |
Mgmt. by Sharp Squared PC LP |
| Sharp FundingCo SP LP |
DE |
0% |
Mgmt. by Sharp FundingCo LP |
| Sharp FundingCo W LP |
DE |
0% |
Mgmt. by Sharp FundingCo LP |
| Sharp Squared GSD LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Sharp Squared PB GP LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Sharp Squared PB LP |
DE |
0% |
Mgmt. by Eldridge Sharp PB LLC |
| Sharp Squared PB LP |
DE |
0% |
Mgmt. by Sharp Squared PB GP LLC |
| Sharp Squared PC GP LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Sharp Squared PC LP |
DE |
0% |
Mgmt. by Eldridge Sharp PC LLC |
| Sharp Squared PC LP |
DE |
0% |
Mgmt. by Sharp Squared PC GP LLC |
| Sharp Squared PI LLC |
DE |
100% |
by Eldridge Sharp Holdings LLC |
| Shelter At Home LLC |
DE |
100% |
by A24 Films LLC |
| Shepherd's Pie UK Ltd |
GBR |
100% |
by MRC II Holdings, LP |
| Shepherd's Pie, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Sherwood Park, Inc. |
KS |
100% |
by Eldridge Wealth Solutions, Inc. |
| Shock Hill Field, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Short of the Week, LLC |
DE |
10.3% |
by Sugar23, Inc. |
| Simpatica Decisao Unipessoal Lda. |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| Simples Rotina Unipessoal Lda. |
LUX |
100% |
by Blackbrook Property Holdings SARL |
| Sirio Acquisition S.r.l. |
Italy |
100% |
by Flexjet International, DAC |
| Sirio S.p.A. |
Italy |
95.0% |
by Sirio Acquisition S.r.l. |
| Sixth Avenue Reinsurance Company |
VT |
100% |
by Security Benefit Life Insurance Company |
| Sixth Floor LLC |
DE |
100% |
by A24 Films LLC |
| SJS&W Washington OpCo LLC |
DE |
100% |
by St. James Sports and Wellness Washington LLC |
| SJS&W Washington PropCo LLC |
DE |
100% |
by St. James Sports and Wellness Washington LLC |
| SJS&W Washington Property LLC |
DE |
100% |
by St. James Sports and Wellness Washington LLC |
| Skyjet Europe Limited |
GBR |
100% |
by One Sky Flight, LLC |
| Skylark Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Skyline Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Slayground LLC |
DE |
100% |
by A24 Films LLC |
| Slayground Productions Inc. |
CAN |
100% |
by Slayground Rights LLC |
| Slayground Rights LLC |
DE |
100% |
by A24 Films LLC |
| Slushie LLC |
DE |
100% |
by After The Fact LLC |
| Smith Portfolio Trust, LLC |
DE |
100% |
by Walsh Portfolio Trust, LLC |
| Social By Lloyd Limited |
GBR |
100% |
by A24 Films LLC |
| Social By Lloyd LLC |
DE |
100% |
by A24 Films LLC |
| Societe Nouvelle De L'hotel Bora Bora |
French Polynesia |
88.98% |
by Tahitian Resorts Limited |
| Soggy Jam UK Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Soggy Jam, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Somebody Told Me, LLC |
DE |
100% |
by Eldridge IP Holdings LLC |
| Sommsation Holdings, LLC |
DE |
100% |
by Eldridge Industries, LLC |
| Sommsation Services Holdings LLC |
DE |
100% |
by Sommsation Holdings, LLC |
| Sommsation Services, LLC |
DE |
100% |
by Sommsation Holdings, LLC |
| Sommsation, LLC |
DE |
100% |
by Sommsation Holdings, LLC |
| Soundview Portfolio Trust, LLC |
DE |
100% |
by Field Point Portfolio Trust, LLC |
| South Audley Street LLP |
GBR |
0% |
Board rights held by CH Capital A Holdings LLC |
| Speed Bump LLC |
GBR |
100% |
by A24 Films LLC |
| Spinmedia LLC |
DE |
100% |
by EMH-PME Holdings, LLC |
| Spoon River Investments, LLC |
DE |
100% |
by SBT Investors, LLC |
| Sports Media Technology Corporation |
DE |
14.1% |
by Steamboat Portfolio Trust, LLC |
| SRSB Credit Fund LLC |
KS |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| SRSB OCF LLC |
KS |
100% |
by Chain Bridge Opportunistic Funding Holdings, LLC |
| SSVP Capital, LLC |
KS |
100% |
by Hawk Trail, LLC |
| St. James Sports and Wellness Washington LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| StandardVision MIP, LLC |
DE |
100% |
by Eldridge StandardVision Holdings, LLC |
| Starmaker Rights LLC |
DE |
100% |
by A24 Films LLC |
| Starmaker Studios LLC |
DE |
100% |
by A24 Films LLC |
| Steamboat Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Stereogum Media LLC |
DE |
20.0% |
by EMG AH LLC |
| Stewart Street Productions, LLC |
DE |
100% |
by DCP Holdings DE, LLC |
| Stonebriar ABF Holdings LLC |
DE |
83.0% |
by Stonebriar Holdings LLC |
| Stonebriar ABF Issuer LLC |
DE |
100% |
by Stonebriar ABF Holdings LLC |
| Stonebriar Commercial Finance Canada Inc. |
CAN |
100% |
by SCF Funding LLC |
| Stonebriar Commercial Finance LLC |
DE |
100% |
by SCF Funding LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Stonebriar Finance Holdings LLC |
DE |
88.4% |
by Stonebriar Holdings LLC |
| Stonebriar Global Management Holdings LLC |
DE |
100% |
by Stonebriar Holdings LLC |
| Stonebriar Global Management LLC |
DE |
100% |
by Eldridge Capital Management, LLC |
| Stonebriar Holdings II LLC |
DE |
1.0% |
by Eldridge Wealth Solutions, Inc. |
| Stonebriar Holdings II LLC |
DE |
99.0% |
by Stonebriar Holdings LLC |
| Stonebriar Holdings LLC |
DE |
100% |
by Three L Finance Holdings, LLC |
| Stonebriar IFH LLC |
DE |
100% |
by SCF Funding LLC |
| Strataca Holdings, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Strivers LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| Studio Momo LLC |
DE |
100% |
by After The Fact LLC |
| Stuerza Properties Ltd |
Cyprus |
100% |
by B.L. Bluepro Holdings Ltd |
| Sugar23 Podcast Group LLC |
DE |
100% |
by Sugar23, Inc. |
| Sugar23, Inc. |
DE |
16.90% |
by Valence Circle Up, LLC |
| Sulliverhills Spain, SLU |
Spain |
95.0% |
by CIEF1 UK Holdings Limited |
| Sunday Best, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Sunny Waves, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Sunset Hills, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Sunset Screams LLC |
TX |
100% |
by 13 FEG Haunted Holdings, LLC |
| Super Eagles, LLC |
CA |
100% |
by MRC Documentary Holdings, LLC |
| Super, Awesome & Amazing LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| Sweepstakes Hero, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Swingers 1 Limited |
GBR |
100% |
by Competitive Socialising Limited |
| Swingers 2 Limited |
GBR |
100% |
by Competitive Socialising Limited |
| Swingers BOS, LLC |
DE |
50.0% |
by S (BOS) LLC |
| Swingers NY LLC |
NY |
100% |
by Competitive Socializing US LLC |
| SXSW, LLC |
TX |
50.0% |
by PME Holdings, LLC |
| Syracuse City, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Tahitian Resorts Limited |
BVI |
100% |
by TR Finco Limited |
| Talk Later LLC |
DE |
100% |
by A24 Films LLC |
| Tamarack Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| TCG Private Credit 2024, L.P. |
DE |
0% |
Mgmt. by CAIS TCG Private Credit 2024 GP LLC |
| TCG Private Equity 2022, L.P. |
DE |
0% |
Mgmt. by CAIS TCG Private Equity 2022 GP LLC |
| TCI Finco LIMITED |
GBR |
100% |
by Mana Holdco Limited |
| Technicolor Dreamcourt LLC |
DE |
100% |
by A24 Films LLC |
| Terror on the Fox Holdings, LLC |
CO |
100% |
by 13 FEG Haunted Holdings, LLC |
| TFEG ABG LA JV, LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| TFEG LB Event LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| TFEG OW JV, LLC |
DE |
50.0% |
by Thirteenth Floor Entertainment Group, LLC |
| TFEG Winchester Event LLC |
DE |
100% |
by 13 FEG Haunted Holdings, LLC |
| The Ambassador Hotel Cooperative Apartments Corp. |
FL |
100% |
by Palm Beach Ambassador Holdco LLC |
| The Edgewater House Corporation |
FL |
100% |
by Palm Beach Edgewater Holdco LLC |
| The Eldridge Convive Irrevocable Trust, LLC |
DE |
100% |
by Eldridge Convive Holdings II, LLC |
| The Eldridge FGNY Irrevocable Trust |
DE |
0% |
Mgmt. by Eldridge FGNY Holdings, LLC |
| The Hollywood Reporter, LLC |
DE |
100% |
by PME Holdings, LLC |
| The Most Down to Earth, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| The St. James FCVA LLC |
VA |
100% |
by SJS&W Washington Property LLC |
| The St. James Lacrosse LLC |
VA |
100% |
by SJS&W Washington Property LLC |
| The St. James Media LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| The St. James Sports & Wellness Lincolnshire LLC |
DE |
100% |
by Cain International LP |
| The St. James Sports and Wellness Complex LLC |
DE |
0% |
Board rights held by CHE SJG LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| The Stage Shoreditch (Commercial Tower) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (Commercial Tower) Unit Trust |
| The Stage Shoreditch (Commercial Tower) LP |
GBR |
99.9% |
by The Stage Shoreditch (Commercial Tower) Unit Trust |
| The Stage Shoreditch (Commercial Tower) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Commercial Tower) GP Ltd |
| The Stage Shoreditch (Commercial Tower) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (Containers) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (Containers) Unit Trust |
| The Stage Shoreditch (Containers) LP |
GBR |
99.9% |
by The Stage Shoreditch (Containers) Unit Trust |
| The Stage Shoreditch (Containers) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Containers) GP Ltd |
| The Stage Shoreditch (Containers) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (Curtain Theatre) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (Curtain Theatre) Unit Trust |
| The Stage Shoreditch (Curtain Theatre) LP |
GBR |
64.9% |
by The Stage Shoreditch (Curtain Theatre) Unit Trust |
| The Stage Shoreditch (Curtain Theatre) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Curtain Theatre) GP Ltd |
| The Stage Shoreditch (Curtain Theatre) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (Master) Unit Trust |
JEY |
99.0% |
by The Stage Shoreditch LLP |
| The Stage Shoreditch (Office North) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (Office North) Unit Trust |
| The Stage Shoreditch (Office North) LP |
GBR |
99.9% |
by The Stage Shoreditch (Office North) Unit Trust |
| The Stage Shoreditch (Office North) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Office North) GP Ltd |
| The Stage Shoreditch (Office North) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (Office South) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (Office South) Unit Trust |
| The Stage Shoreditch (Office South) LP |
GBR |
99.9% |
by The Stage Shoreditch (Office South) Unit Trust |
| The Stage Shoreditch (Office South) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Office South) GP Ltd |
| The Stage Shoreditch (Office South) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (Pavilion) GP Ltd |
GBR |
65.0% |
by The Stage Shoreditch (Pavilion) Unit Trust |
| The Stage Shoreditch (Pavilion) LP |
GBR |
99.9% |
by The Stage Shoreditch (Pavilion) Unit Trust |
| The Stage Shoreditch (Pavilion) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (Pavilion) GP Ltd |
| The Stage Shoreditch (Pavilion) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch (The Tower) GP Ltd |
GBR |
100% |
by The Stage Shoreditch (The Tower) Unit Trust |
| The Stage Shoreditch (The Tower) LP |
GBR |
99.9% |
by The Stage Shoreditch (The Tower) Unit Trust |
| The Stage Shoreditch (The Tower) Nominee Ltd |
GBR |
100% |
by The Stage Shoreditch (The Tower) GP Ltd |
| The Stage Shoreditch (The Tower) Unit Trust |
JEY |
99.2% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch Deveopment LLP |
GBR |
100% |
by The Stage Shoreditch LLP |
| The Stage Shoreditch LLP |
GBR |
17.09% |
by CH Capital A Holdings LLC |
| The Stage Shoreditch LLP |
GBR |
65.56% |
by CH McCourt (The Stage) LLC |
| The Stage Shoreditch Management Ltd |
GBR |
100% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch Master Residential Limited |
GBR |
100% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch Rental Residential Limited |
GBR |
100% |
by The Stage Shoreditch Master Residential Limited |
| The Stage Shoreditch Residential HoldCo Limited |
GBR |
100% |
by The Stage Shoreditch (Master) Unit Trust |
| The Stage Shoreditch Residential Ltd |
GBR |
100% |
by The Stage Shoreditch Residential HoldCo Limited |
| Thirteenth Floor Entertainment Group, LLC |
DE |
50.0% |
by Sensory Impact Group, LLC |
| Thornwood Capital, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Three L Finance Holdings, LLC |
DE |
100% |
by Eldridge Equipment Finance LLC |
| Thurston Aviation Engineering Limited |
GBR |
100% |
by Flexjet Operations Ltd. |
| Thurston Aviation Limited |
GBR |
100% |
by Flexjet Operations Ltd. |
| TLB-GBM, LLC |
DE |
100% |
by Todd L. Boehly, Individual |
| Topeka Grand Hotels, LLC |
DE |
37.0% |
by Security Benefit Life Insurance Company |
| Tornado Digital, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Touches LLC |
DE |
100% |
by A24 Films LLC |
| TR Finco Limited |
GBR |
100% |
by Mana Holdco Limited |
| Trigger Investco, LLC |
DE |
100% |
by Putnam Asset Holdings, LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Trigger Media Group, LLC |
DE |
100% |
by Trigger Investco, LLC |
| Trinity Stuart Development LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| Trinity Stuart Holding, LLC |
DE |
85.0% |
by CI Boston Holdings LLC |
| Trinity Stuart Hotel LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| Trinity Stuart Mezz LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| Truebill, Inc. |
DE |
18.22% |
by Eldridge Truebill Funding, LLC |
| TS Pied-a-Terre Holding, LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| TS Residences Holding, LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| TS Retail Holding, LLC |
DE |
100% |
by Trinity Stuart Holding, LLC |
| TSJ Bethesda Property LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| TSJ Lincolnshire Property LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| TSJ Management Company LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| TSJ RTC Property LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| TSJ Tysons Galleria Property LLC |
VA |
0% |
Mgmt. by The St. James Sports and Wellness Complex LLC |
| Turkey Club LLC |
DE |
100% |
by A24 Films LLC |
| Turville Film Ltd. |
GBR |
100% |
by A24 Films LLC |
| Turville Rights LLC |
DE |
100% |
by A24 Films LLC |
| Tuttle Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Tuvoli Canada, Inc. |
CAN |
100% |
by Tuvoli, LLC |
| Tuvoli Holdings, LLC |
DE |
16.87% |
by Eldridge EA Holdings, LLC |
| Tuvoli Holdings, LLC |
DE |
2.45% |
by Eldridge Tuvoli Holdings LLC |
| Tuvoli Holdings, LLC |
DE |
12.98% |
by Epic Preferred Holdings II LLC |
| Tuvoli Holdings, LLC |
DE |
3.67% |
by Epic Preferred Holdings LLC |
| Tuvoli, LLC |
DE |
100% |
by Tuvoli Holdings, LLC |
| Twenty Years LLC |
DE |
100% |
by After The Fact LLC |
| Un Chien Bizarre LLC |
DE |
100% |
by A24 Films LLC |
| Uniq Lark Development, S.L.U. |
Spain |
100% |
by Sulliverhills Spain, SLU |
| Upstate Riot, LLC |
CA |
100% |
by MRC Documentary Holdings, LLC |
| Valence A24, LLC |
DE |
100% |
by EMG AH LLC |
| Valence APM, LLC |
DE |
100% |
by Media Rights Capital II, LLC |
| Valence Circle Up, LLC |
DE |
100% |
by EMG AH LLC |
| Valence FW73, LLC |
DE |
100% |
by EMG AH LLC |
| Valence Media, LLC |
DE |
100% |
by EMH-PME LLC |
| Valence Zig Holdings, LLC |
DE |
100% |
by EMG AH LLC |
| Variety Media, LLC |
DE |
100% |
by PME Holdings, LLC |
| Vectura Services LLC |
DE |
100% |
by Eldridge Business Services LLC |
| Venture Brand Management LLC |
DE |
100% |
by Sugar23, Inc. |
| Vibe Media Publishing, LLC |
DE |
100% |
by PME Music, LLC |
| Vim & Victor LLC |
DE |
100% |
by The St. James Sports and Wellness Complex LLC |
| Viral Nation, Inc. |
CAN |
19.1% |
by Eldridge Viral Nation Purchaseco Ltd. |
| Vista Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Vivid Seats, Inc. |
DE |
29.77% |
by Post Portfolio Trust, LLC |
| Volo Sicuro, LLC |
DE |
5.97% |
by Epic Aero, Inc. |
| Volo Sicuro, LLC |
DE |
19.89% |
by Mayfair Portfolio Trust, LLC |
| Vydia, Inc. |
DE |
100% |
by Gamma Media Holdings, LLC |
| WAAM Acquisition LLC |
VA |
100% |
by The St. James Media LLC |
| WABH JV LLC |
DE |
0.27% |
by CI BH Holdings II LLC |
| WABH JV LLC |
DE |
0.88% |
by CI BH Holdings LLC |
| WABH LLC |
DE |
100% |
by WABH Mezz I LLC |
| WABH Mezz I LLC |
DE |
100% |
by WABH Mezz II LLC |
| WABH Mezz II LLC |
DE |
100% |
by WABH JV LLC |
| Waldron Private Equity Fund I GP LLC |
|
100% |
by Capital Integration Systems LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Waldron Private Equity Fund I, L.P. |
DE |
0% |
Waldron Private Equity Fund I GP LLC |
| Walker Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Wallace Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Walnut Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Walsh Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Wanamaker Portfolio Trust, LLC |
KS |
100% |
by EPH, LLC |
| Watson Brickell Development Mezz, LLC |
DE |
100% |
by CHE 830 Brickell LLC |
| Watson Brickell Development Parent, LLC |
DE |
50.0% |
by CHE 830 Brickell LLC |
| Watson Brickell Development Pledgor, LLC |
DE |
100% |
by CHE 830 Brickell LLC |
| Watson Brickell Development, LLC |
DE |
100% |
by CHE 830 Brickell LLC |
| Waverly Growth Fund II GP LLC |
DE |
100% |
by Capital Integration Systems LLC |
| Waverly Growth Fund II, L.P. |
DE |
0% |
Mgmt. by Waverly Growth Fund II GP LLC |
| Way Upfronts, LLC |
DE |
100% |
by Sugar23, Inc. |
| WBC, LLC |
DE |
100% |
by MRC II Holdings, LP |
| Weary Blues Holdings, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Weaver Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| Weer CLT LLC |
DE |
100% |
by A24 Films LLC |
| Weer Rights LLC |
DE |
100% |
by A24 Films LLC |
| Weissach Capital, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Western Meadowlark Plains, LLC |
KS |
100% |
by Sherwood Park, Inc. |
| Western Remedy LLC |
DE |
100% |
by A24 Films LLC |
| Westgate House Developments Limited |
GBR |
50.0% |
by Galliard Developments Ltd |
| Westwood Portfolio Trust, LLC |
DE |
100% |
by EPH, LLC |
| White Whale Productions, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Wight Cap Holdings, LLC |
DE |
0% |
Mgmt. by EEH 2017 Prefered Member, LLC |
| Wildfires, LLC |
CA |
100% |
by MRC Documentary, L.P. |
| Wildwood Portfolio Trust, LLC |
DE |
100% |
by SBT Investors, LLC |
| Williamstown Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Winchester Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Windsor Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| Windy Screams LLC |
IL |
100% |
by 13 FEG Haunted Holdings, LLC |
| Winning Spirit and Sons LLC |
DE |
100% |
by A24 Films LLC |
| Winward Portfolio Trust, LLC |
DE |
100% |
by Dayton Funding, LLC |
| WIP Slate Limited |
GBR |
100% |
by A24 Studios Limited |
| Wizards Productions LLC |
DE |
100% |
by A24 Films LLC |
| Wrong Trailer Park LLC |
DE |
92.5% |
by A24 Films LLC |
| WWB Holdings, LLC |
DE |
100% |
by SBT-WWB, LLC |
| X4Y LLC |
DE |
100% |
by Sugar23, Inc. |
| Yekaterina UK Limited |
GBR |
100% |
by MRC II Holdings, LP |
| Yekaterina, LLC |
CA |
100% |
by MRC II Holdings, LP |
| Young Brothers LLC |
DE |
100% |
by A24 Films LLC |
| ZDS Holdings LLC |
DE |
100% |
by Zinnia Tech Solutions LLC |
| Zinnia Asset Holdings II, LLC |
DE |
100% |
by Zinnia Asset Holdings, LLC |
| Zinnia Asset Holdings III, LLC |
DE |
100% |
by Zinnia Holdco, LLC |
| Zinnia Asset Holdings, LLC |
DE |
100% |
by Zinnia Asset Holdings III, LLC |
| Zinnia Business Services LLC |
DE |
100% |
by Zinnia Corporate Holdings, LLC |
| Zinnia Consulting LLC |
DE |
100% |
by Zinnia Distributor Solutions LLC |
| Zinnia Corporate Holdings, LLC |
DE |
100% |
by Zinnia Asset Holdings, LLC |
| Zinnia Digital Service LLP |
India |
0.0001% |
by se2, LLC |
| Zinnia Digital Service LLP |
India |
99.9999% |
by Zinnia Corporate Holdings, LLC |
| Zinnia Distributor Solutions LLC |
DE |
100% |
by ZDS Holdings LLC |
| Zinnia Holdco, LLC |
KS |
100% |
by Eldridge Wealth Solutions, Inc. |
| Zinnia Tech Solutions Canada ULC |
CAN |
100% |
by Zinnia Tech Solutions LLC |
| Name |
Jurisdiction |
Percent of Voting Securities Owned | |
| Zinnia Tech Solutions LLC |
DE |
100% |
by Zinnia Corporate Holdings, LLC |
| Zinnia Technology Services Ireland |
Ireland |
100% |
by Zinnia Corporate Holdings, LLC |
| (a)(1) |
Security Distributors, LLC (“SDL”), a subsidiary of SBL, acts as principal underwriter for the following separate accounts of SBL: |
| |
|
| |
SBL Variable Annuity Account I SBL Variable Annuity Account III SBL Variable Annuity Account IV Security Varilife Separate Account (Security Elite Benefit) Security Varilife Separate Account (Security Varilife) SBL Variable Universal Life Insurance Account (Varilife) Parkstone Advantage Variable Annuity Variflex Separate Account (Variflex) Variflex Separate Account (Variflex ES) SBL Variable Annuity Account VIII (Variflex Extra Credit) SBL Variable Annuity Account VIII (Variflex LS) SBL Variable Annuity Account VIII (Variflex Signature) Variable Annuity Account XI (Scarborough Advantage Variable Annuity) SBL Variable Annuity Account XIV (AdvisorDesigns Variable Annuity) SBL Variable Annuity Account XIV (AEA Variable Annuity) SBL Variable Annuity Account XIV (AdvanceDesigns Variable Annuity) SBL Variable Annuity Account XIV (EliteDesigns Variable Annuity) SBL Variable Annuity Account XIV (EliteDesigns II Variable Annuity) SBL Variable Annuity Account XIV (NEA Valuebuilder) SBL Variable Annuity Account XIV (NEA Valuebuilder Retirement Income Director Variable Annuity) SBL Variable Annuity Account XIV (SecureDesigns Variable Annuity) SBL Variable Annuity Account XIV (Security Benefit Advisor Variable Annuity) SBL Variable Annuity Account XVII (ClassicStrategies Variable Annuity) SBL Variable Annuity Account XVII (ThirdFed Variable Annuity) T. Rowe Price Variable Annuity Account |
| |
|
| (a)(2) |
SDL acts as principal underwriter for the following separate accounts of First Security Benefit Life Insurance and Annuity Company of New York (“FSBL”): |
| |
|
| |
Variable Annuity Account A (AdvisorDesigns Variable Annuity) Variable Annuity Account A (EliteDesigns Variable Annuity) Variable Annuity Account A (EliteDesigns II Variable Annuity) Variable Annuity Account B (SecureDesigns Variable Annuity) Variable Annuity Account B (AdvanceDesigns Variable Annuity) T. Rowe Price Variable Annuity Account of First Security Benefit Life Insurance and Annuity Company of New York |
| |
|
| (a)(3) |
SDL acts as principal underwriter for the following Nationwide Life Insurance Company Separate Accounts: |
| |
|
| |
Nationwide Multi-Flex Variable Account Nationwide Variable Account 9 |
| (b) |
Name and Principal Business Address* |
Position and Offices with Underwriter |
| |
David G. Byrnes |
President and Head of Distribution |
| |
Colin W. Bishop |
Chief Financial Officer, Treasurer, and Finance and Operations Principal |
| |
Kurt E. Auleta |
Senior Vice President, Sales Manager West |
| |
Justin A. Jacquinot |
Senior Vice President, Direct Relationships |
| |
James J. Kiley |
Senior Vice President, Education Market and Affiliates |
| |
Michael T. Maghini |
Senior Vice President, National Accounts |
| |
Michael K. Reidy |
Senior Vice President |
| |
Matthew V. Rocha |
Senior Vice President, Sales Manager East |
| |
Richard J. Wells |
Senior Vice President |
| |
Gregory C. Garhart |
Vice President, Chief Compliance Officer and AML Chief Compliance Officer |
| |
Alison J. Pollock |
Vice President and Secretary |
| |
Aaron M. Tallen |
Vice President, Inside Sales, 401k and Defined Contributions |
| |
Donald A. Wiley |
Vice President |
| (b) |
Name and Principal Business Address* |
Position and Offices with Underwriter |
| |
Mark J. Carr |
Assistant Vice President |
| |
Lisa M. Young |
Assistant Treasurer |
| |
*For all persons listed, the principal business address is One Security Benefit Place, Topeka, Kansas 66636-0001. | |
| (c) |
(1) |
(2) |
(3) |
(4) |
(5) |
| |
Name of Principal Underwriter |
Net Underwriting Discounts and Commissions |
Compensation on Redemption |
Brokerage Commissions |
Other Compensation |
| |
Security Distributors, LLC |
$181,7581 |
$02 |
$0 |
N/A |
| |
* SBL pays SDL an annual payment of 0.75% of all Purchase Payments received under variable annuity contracts issued by SBL to support SDL’s ongoing operations | ||||
| |
1 SBL pays commissions to selling broker-dealers through SDL. This is the amount paid to SDL in connection with all Contracts sold through the Separate Account. SDL passes through to the selling broker-dealers all such amounts. | ||||
| |
2 A contingent deferred sales charge may be assessed on a full or partial withdrawal from the Contract. This is the amount of contingent deferred sales charge assessed in connection with all withdrawals from all contracts in the Separate Account, all of which is retained by SBL. | ||||
| By: |
Security Benefit Life Insurance Company |
| |
(the Insurance Company) |
| |
* |
| |
Douglas G. Wolff, Chief Executive Officer and Director |
| By: |
SBL Variable Annuity Account VIII |
| |
(The Registered Separate Account) |
| |
* |
| |
Douglas G. Wolff, Chief Executive Officer and Director |
| By: |
* |
| Douglas G. Wolff, Chief Executive Officer and Director | |
| By: |
* |
| Brian J. Beckett, Senior Vice President, Chief Financial Officer, and Director | |
| By: |
* |
| Rui Guo, Senior Vice President, Chief Actuary, Chief Product Officer, and Director | |
| By: |
* |
| John F. Guyot, Senior Vice President, Chief Legal Officer, and Director | |
| By: |
* |
| Joseph W. Wittrock, Senior Vice President, Chief Investment Officer, and Director | |
| *By: |
/s/ Alison Pollock |
| Alison Pollock, as Attorney-in-Fact |
| (l)(1) |
Consent of Independent Registered Public Accounting Firm |
| (l)(2) |
Consent of Counsel |
| 101.INS |
XBRL Instance Document |
| 101.SCH |
XBRL Taxonomy Extension Schema Document |
| 101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.DEF |
XBRL Taxonomy Extension Definition Linkbase Document |
| 101.LAB |
XBRL Taxonomy Extension Label Linkbase Document |
| 101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document |