December 2023 Erie Family Life Insurance Company
annual@statement@for@the@year@RPRS@of@the@erie@family@life@insurance@company
ANNUAL STATEMENT FOR THE YEAR 2023 OF THE ERIE FAMILY LIFE INSURANCE COMPANY
ASSETS
|
Current Year |
Prior Year |
|||||||
|
1 |
2 |
3 |
4 |
|||||
|
Net Admitted Assets |
Net Admitted |
|||||||
|
Assets |
Nonadmitted Assets |
(Cols. 1 - 2) |
Assets |
|||||
|
1. |
Bonds (Schedule D) |
2,747,416,838 |
................................... |
2,747,416,838 |
2,681,221,843 |
|||
|
2. |
Stocks (Schedule D): |
|||||||
|
2.1 Preferred stocks |
31,629,488 |
................................... |
31,629,488 |
30,217,376 |
||||
|
2.2 Common stocks |
20,300 |
................................... |
20,300 |
15,900 |
||||
|
3. |
Mortgage loans on real estate (Schedule B): |
|||||||
|
3.1 First liens |
.................................................................................................. |
................................... |
................................... |
................................... |
................................... |
|||
|
3.2 Other than first liens |
................................... |
................................... |
................................... |
................................... |
||||
|
4. |
Real estate (Schedule A): |
|||||||
|
4.1 Properties occupied by the company (less $ |
||||||||
|
encumbrances) |
................................... |
................................... |
................................... |
................................... |
||||
|
4.2 Properties held for the production of income (less |
||||||||
|
$ |
encumbrances) |
................................... |
................................... |
................................... |
................................... |
|||
|
4.3 Properties held for sale (less $ |
||||||||
|
encumbrances) |
................................... |
................................... |
................................... |
................................... |
||||
|
5. |
Cash ($ |
25,645,059 |
, Schedule E - Part 1), cash equivalents |
|||||
|
($ |
52,535,636 , Schedule E - Part 2) and short-term |
|||||||
|
investments ($ |
, Schedule DA) |
78,180,695 |
................................... |
78,180,695 |
51,523,622 |
|||
|
6. |
Contract loans (including $ ................................... premium notes) |
28,697,751 |
................................... |
28,697,751 |
26,785,128 |
|||
|
7. |
Derivatives (Schedule DB) |
................................... |
................................... |
................................... |
................................... |
|||
|
8. |
Other invested assets (Schedule BA) |
38,837,683 |
................................... |
38,837,683 |
38,885,744 |
|||
|
9. |
Receivables for securities |
795,179 |
................................... |
795,179 |
418,380 |
|||
|
10. |
Securities lending reinvested collateral assets (Schedule DL) |
183,714,269 |
................................... |
183,714,269 |
186,313,234 |
|||
|
11. |
Aggregate write-ins for invested assets |
................................... |
................................... |
................................... |
................................... |
|||
|
12. |
Subtotals, cash and invested assets (Lines 1 to 11) |
3,109,292,203 |
................................... |
3,109,292,203 |
3,015,381,227 |
|||
|
13. |
Title plants less $ ................................... charged off (for Title insurers |
|||||||
|
only) |
................................... |
................................... |
................................... |
................................... |
||||
|
14. |
Investment income due and accrued |
32,118,100 |
................................... |
32,118,100 |
30,549,144 |
|||
|
15. |
Premiums and considerations: |
|||||||
|
15.1 Uncollected premiums and agents' balances in the course of collection |
2,347,642 |
................................... |
2,347,642 |
(569,440) |
||||
|
15.2 Deferred premiums, agents' balances and installments booked but |
||||||||
|
...................................deferred and not yet due (including $ |
||||||||
|
............................................................earned but unbilled premiums) |
............... 100,111,665 |
................................... |
............... 100,111,665 |
................. 97,627,104 |
||||
|
...................................15.3 Accrued retrospective premiums ($ |
) and |
|||||||
|
contracts subject to redetermination ($ |
) |
................................... ................................... ................................... ................................... |
16. Reinsurance:
|
16.1 |
Amounts recoverable from reinsurers |
................... 1,474,406 |
................................... |
................... 1,474,406 |
................... 2,965,782 |
|
|
16.2 |
Funds held by or deposited with reinsured companies |
................................... |
................................... |
................................... |
................................... |
|
|
16.3 |
Other amounts receivable under reinsurance contracts |
.......................112,673 |
................................... |
.......................112,673 |
...................... 361,901 |
|
|
17. |
Amounts receivable relating to uninsured plans |
................................... |
................................... |
................................... |
................................... |
|
|
18.1 |
Current federal and foreign income tax recoverable and interest thereon .... |
................................... |
................................... |
................................... |
................................... |
|
|
18.2 |
...................................................................................Net deferred tax asset |
................................... |
................................... |
................................... |
................................... |
|
|
19. |
......................................................Guaranty funds receivable or on deposit |
................................... |
................................... |
................................... |
................................... |
|
|
20. |
Electronic data processing equipment and software |
12,991,655 |
12,991,655 |
................................... |
................................... |
21. Furniture and equipment, including health care delivery assets
|
($ |
) |
................................... |
................................... |
................................... |
................................... |
|
|
22. |
.........Net adjustment in assets and liabilities due to foreign exchange rates |
................................... |
................................... |
................................... |
................................... |
|
|
23. |
.....................................Receivables from parent, subsidiaries and affiliates |
...................... 320,810 |
................................... |
...................... 320,810 |
.......................787,113 |
|
|
24. |
Health care ($ |
) and other amounts receivable |
................................... |
................................... |
................................... |
................................... |
|
25. |
Aggregate write-ins for other than invested assets |
................... 6,191,447 |
................... 5,294,372 |
.......................897,075 |
...................... 285,046 |
|
|
26. |
Total assets excluding Separate Accounts, Segregated Accounts and |
|||||
|
Protected Cell Accounts (Lines 12 to 25) |
............ 3,264,960,601 |
................. 18,286,027 |
............ 3,246,674,574 |
............ 3,147,387,877 |
||
|
27. |
From Separate Accounts, Segregated Accounts and Protected Cell |
|||||
|
Accounts |
................................... |
................................... |
................................... |
................................... |
||
|
28. |
Total (Lines 26 and 27) |
3,264,960,601 |
18,286,027 |
3,246,674,574 |
3,147,387,877 |
|
|
DETAILS OF WRITE-INS |
||||||
|
1101. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
|
1102. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
|
1103. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
|
1198. |
...................Summary of remaining write-ins for Line 11 from overflow page |
................................... |
................................... |
................................... |
................................... |
|
|
1199. |
Totals (Lines 1101 thru 1103 plus 1198)(Line 11 above) |
|||||
|
2501. |
Prepaid Advance Commissions |
5,241,272 |
................... 5,241,272 |
................................... |
................................... |
|
|
2502. |
Tax Credits |
...................... 950,175 |
........................ 53,100 |
.......................897,075 |
...................... 285,046 |
|
|
2503. |
........................................................................................................................................................... |
.................................... |
.................................... |
.................................... |
||
|
2598. |
...................Summary of remaining write-ins for Line 25 from overflow page |
................................... |
................................... |
................................... |
................................... |
|
|
2599. |
Totals (Lines 2501 thru 2503 plus 2598)(Line 25 above) |
6,191,447 |
5,294,372 |
897,075 |
285,046 |
2
ANNUAL STATEMENT FOR THE YEAR 2023 OF THE ERIE FAMILY LIFE INSURANCE COMPANY
LIABILITIES, SURPLUS AND OTHER FUNDS
|
1 |
2 |
||||
|
Current Year |
Prior Year |
||||
|
1. |
Aggregate reserve for life contracts $ |
2,539,175,302 (Exh. 5, Line 9999999) less $ |
|||
|
included in Line 6.3 (including $ |
Modco Reserve) |
.......................................................................... |
2,539,175,302 |
2,428,784,670 |
|
|
2. |
Aggregate reserve for accident and health contracts (including $ |
Modco Reserve) |
2,717,094 |
2,302,584 |
|
|
3. |
Liability for deposit-type contracts (Exhibit 7, Line 14, Col. 1) (including $ |
................................... Modco Reserve) |
................. 49,222,301 |
53,528,451 |
4. Contract claims:
|
4.1 Life (Exhibit 8, Part 1, Line 4.4, Col. 1 less Col. 6) |
11,432,967 |
11,353,579 |
||||||
|
4.2 Accident and health (Exhibit 8, Part 1, Line 4.4, Col. 6) |
................................... |
................................... |
||||||
|
5. |
Policyholders' dividends/refunds to members $ |
and coupons $ |
due |
|||||
|
.................................................................................................................................................and unpaid (Exhibit 4, Line 10) |
................................... |
................................... |
||||||
|
6. |
Provision for policyholders' dividends, refunds to members and coupons payable in following calendar year - estimated |
|||||||
|
amounts: |
||||||||
|
6.1 |
...................................Policyholders' dividends and refunds to members apportioned for payment (including $ |
|||||||
|
|
................................... |
................................... |
||||||
|
6.2 |
Policyholders' dividends and refunds to members not yet apportioned (including $ |
|
................................... |
................................... |
||||
|
6.3 |
Coupons and similar benefits (including $ |
|
................................... |
................................... |
||||
|
7. |
Amount provisionally held for deferred dividend policies not included in Line 6 |
................................... |
................................... |
|||||
|
8. |
Premiums and annuity considerations for life and accident and health contracts received in advance less |
|||||||
|
$ |
................................... discount; including $ |
850,117 |
accident and health premiums (Exhibit 1, |
|||||
|
Part 1, Col. 1, sum of lines 4 and 14) |
2,067,377 |
2,001,539 |
||||||
|
9. |
Contract liabilities not included elsewhere: |
|||||||
|
9.1 |
Surrender values on canceled contracts |
................................... |
................................... |
|||||
|
9.2 |
Provision for experience rating refunds, including the liability of $ |
................................... |
accident and health |
|||||
|
experience rating refunds of which $ |
is for medical loss ratio rebate per the Public Health |
|||||||
|
Service Act |
................................... |
................................... |
||||||
|
9.3 Other amounts payable on reinsurance, including $ |
assumed and $ |
411,568 |
||||||
|
ceded |
411,568 |
................................... |
||||||
|
9.4 Interest maintenance reserve (IMR, Line 6) |
4,221,762 |
5,372,529 |
||||||
|
10. |
Commissions to agents due or accrued-life and annuity contracts $ |
................... |
2,734,591 accident and health |
|||||
|
$ |
........................ 14,207 and deposit-type contract funds $ |
................................... |
................................................... |
................... 2,748,798 |
2,396,257 |
|||
|
11. |
Commissions and expense allowances payable on reinsurance assumed |
................................... |
................................... |
|||||
|
12. |
General expenses due or accrued (Exhibit 2, Line 12, Col. 7) |
8,150,684 |
8,462,758 |
|||||
|
13. |
Transfers to Separate Accounts due or accrued (net) (including $ |
................................... |
accrued for expense |
|||||
|
allowances recognized in reserves, net of reinsured allowances) |
........................................................................................... |
................................... |
................................... |
|||||
|
14. |
Taxes, licenses and fees due or accrued, excluding federal income taxes (Exhibit 3, Line 9, Col. 6) |
4,877,214 |
4,270,399 |
|||||
|
15.1 |
Current federal and foreign income taxes, including $ |
7,490 on realized capital gains (losses) |
1,706,272 |
910,532 |
||||
|
15.2 |
Net deferred tax liability |
................................... |
................................... |
|||||
|
16. |
Unearned investment income |
................................... |
................................... |
|||||
|
17. |
Amounts withheld or retained by reporting entity as agent or trustee |
469,923 |
801,148 |
|||||
|
18. |
Amounts held for agents' account, including $ |
.........................................agents' credit balances |
................................... |
................................... |
||||
|
19. |
........................................................................................................................................Remittances and items not allocated |
...................... 860,559 |
...................2,468,115 |
|||||
|
20. |
.....................................................................................Net adjustment in assets and liabilities due to foreign exchange rates |
................................... |
................................... |
|||||
|
21. |
Liability for benefits for employees and agents if not included above |
................................... |
................................... |
|||||
|
22. |
Borrowed money $ |
and interest thereon $ |
................................... ............................................ |
................................... |
................................... |
|||
|
23. |
........................................................................................................................Dividends to stockholders declared and unpaid |
................................... |
................................... |
|||||
|
24. |
Miscellaneous liabilities: |
|||||||
|
24.01 Asset valuation reserve (AVR, Line 16, Col. 7) |
||||||||
|
27,826,784 |
23,015,584 |
|||||||
|
24.02 Reinsurance in unauthorized and certified ($ |
) companies |
................................... |
................................... |
|||||
|
24.03 Funds held under reinsurance treaties with unauthorized and certified ($ |
) reinsurers |
................................... |
................................... |
|||||
|
..................................................................................................................24.04 Payable to parent, subsidiaries and affiliates |
................... 8,447,934 |
...................6,414,115 |
||||||
|
...........................................................................................................................................................24.05 Drafts outstanding |
................................... |
................................... |
||||||
|
............................................................................................................24.06 Liability for amounts held under uninsured plans |
................................... |
................................... |
||||||
|
24.07 Funds held under coinsurance |
................................... |
................................... |
||||||
|
24.08 Derivatives |
................................... |
................................... |
||||||
|
......................................................................................................................................................24.09 Payable for securities |
............................... 19 |
................................... |
||||||
|
..........................................................................................................................................24.10 Payable for securities lending |
................183,714,250 |
................186,313,234 |
||||||
|
24.11 Capital notes $ |
and interest thereon $ |
................................... ........................................ |
................................... |
................................... |
||||
|
25. |
................................................................................................................................................Aggregate write-ins for liabilities |
198,457 |
113,667 |
|||||
|
26. |
.....................................................................................Total liabilities excluding Separate Accounts business (Lines 1 to 25) |
2,848,249,265 |
2,738,509,161 |
|||||
|
27. |
.........................................................................................................................................From Separate Accounts Statement |
................................... |
................................... |
|||||
|
28. |
Total liabilities (Lines 26 and 27) |
2,848,249,265 |
2,738,509,161 |
|||||
|
29. |
...............................................................................................................................................................Common capital stock |
................... 3,780,400 |
................... 3,780,400 |
|||||
|
30. |
...............................................................................................................................................................Preferred capital stock |
................................... |
................................... |
|||||
|
31. |
...........................................................................................................Aggregate write-ins for other than special surplus funds |
................................... |
................................... |
|||||
|
32. |
.............................................................................................................................................................................Surplus notes |
................................... |
................................... |
|||||
|
33. |
Gross paid in and contributed surplus (Page 3, Line 33, Col. 2 plus Page 4, Line 51.1, Col. 1) |
305,630,600 |
305,630,600 |
|||||
|
34. |
Aggregate write-ins for special surplus funds |
............................................................................................................................ |
................................... |
................................... |
||||
|
35. |
.......................................................................................................................................................Unassigned funds (surplus) |
................. 89,014,309 |
................. 99,467,716 |
|||||
|
36. |
Less treasury stock, at cost: |
|||||||
|
36.1 |
................................... shares common (value included in Line 29 |
$ |
) |
................................... |
................................... |
|||
|
36.2 |
................................... shares preferred (value included in Line 30 |
$ |
) |
................................... |
................................... |
|||
|
37. |
Surplus (Total Lines 31+32+33+34+35-36) (including $ |
........in Separate Accounts Statement) |
394,644,909 |
405,098,316 |
||||
|
38. |
......................................................................................................................Totals of Lines 29, 30 and 37 (Page 4, Line 55) |
398,425,309 |
408,878,716 |
|||||
|
39. |
Totals of Lines 28 and 38 (Page 2, Line 28, Col. 3) |
3,246,674,574 |
3,147,387,877 |
|||||
|
DETAILS OF WRITE-INS |
||||||||
|
2501. |
Interest on Unpaid Claims |
|||||||
|
198,457 |
.......................113,667 |
|||||||
|
2502 |
.................................... |
|
2503 |
.................................... |
||
|
2598. |
Summary of remaining write-ins for Line 25 from overflow page |
................................... |
................................... |
|
2599. |
Totals (Lines 2501 thru 2503 plus 2598)(Line 25 above) |
198,457 |
113,667 |
|
3101 |
.................................... |
||
|
3102 |
.................................... |
||
|
3103 |
.................................... |
||
|
3198. |
Summary of remaining write-ins for Line 31 from overflow page |
................................... |
................................... |
|
3199. |
Totals (Lines 3101 thru 3103 plus 3198)(Line 31 above) |
||
|
3401 |
.................................... |
3402. ........................................................................................................................................................................................................................................ ....................................
3403. ........................................................................................................................................................................................................................................ ....................................
3498. Summary of remaining write-ins for Line 34 from overflow page .............................................................................................. ................................... ...................................
3499. Totals (Lines 3401 thru 3403 plus 3498)(Line 34 above)
3
ANNUAL STATEMENT FOR THE YEAR 2023 OF THE ERIE FAMILY LIFE INSURANCE COMPANY
SUMMARY OF OPERATIONS
|
1 |
2 |
|
Current Year |
Prior Year |
1. Premiums and annuity considerations for life and accident and health contracts (Exhibit 1, Part 1, Line 20.4, Col. 1 less
|
Col. 8) |
315,241,103 |
288,933,606 |
|
|
2. |
Considerations for supplementary contracts with life contingencies |
...................... 605,187 |
................................... |
|
3. |
Net investment income (Exhibit of Net Investment Income, Line 17) |
................132,651,595 |
................115,386,887 |
|
4. |
Amortization of Interest Maintenance Reserve (IMR, Line 5) |
.......................477,100 |
...................... 860,994 |
|
5. |
Separate Accounts net gain from operations excluding unrealized gains or losses |
................................... |
................................... |
|
6. |
Commissions and expense allowances on reinsurance ceded (Exhibit 1, Part 2, Line 26.1, Col. 1) |
................... 6,822,672 |
................... 7,778,514 |
|
7. |
Reserve adjustments on reinsurance ceded |
................................... |
................................... |
|
8. |
Miscellaneous Income: |
||
|
8.1 Income from fees associated with investment management, administration and contract guarantees from Separate |
|||
|
Accounts |
................................... |
................................... |
|
|
8.2 Charges and fees for deposit-type contracts |
................................... |
................................... |
|
|
8.3 Aggregate write-ins for miscellaneous income |
1,829,225 |
1,765,276 |
|
|
9. |
Total (Lines 1 to 8.3) |
457,626,882 |
414,725,277 |
|
10. |
Death benefits |
................. 67,534,265 |
................. 73,488,069 |
|
11. |
Matured endowments (excluding guaranteed annual pure endowments) |
||
|
................................... |
................................... |
||
|
12. |
Annuity benefits (Exhibit 8, Part 2, Line 6.4, Cols. 4 + 5 minus Analysis of Operations Summary, Line 18, Col. 1) |
................. 10,362,242 |
................. 11,323,449 |
|
13. |
Disability benefits and benefits under accident and health contracts |
................. 13,079,639 |
................. 10,091,121 |
|
14. |
Coupons, guaranteed annual pure endowments and similar benefits |
................................... |
................................... |
|
15. |
Surrender benefits and withdrawals for life contracts |
................138,927,137 |
............... 106,106,961 |
|
16. |
Group conversions |
................................... |
................................... |
|
17. |
Interest and adjustments on contract or deposit-type contract funds |
................... 2,750,944 |
...................2,884,040 |
|
18. |
Payments on supplementary contracts with life contingencies |
........................ 25,466 |
..........................2,247 |
|
19. |
Increase in aggregate reserves for life and accident and health contracts |
110,805,142 |
135,367,050 |
|
20. |
Totals (Lines 10 to 19) |
343,484,835 |
................339,262,937 |
21. Commissions on premiums, annuity considerations, and deposit-type contract funds (direct business only) (Exhibit 1, Part
|
2, Line 31, Col. 1) |
................. 34,693,472 |
................. 32,719,785 |
|
|
22. |
Commissions and expense allowances on reinsurance assumed (Exhibit 1, Part 2, Line 26.2, Col. 1) |
................................... |
|
|
23. |
General insurance expenses and fraternal expenses (Exhibit 2, Line 10, Cols. 1, 2, 3, 4 and 6) |
................. 60,333,183 |
................. 49,227,012 |
|
24. |
Insurance taxes, licenses and fees, excluding federal income taxes (Exhibit 3, Line 7, Cols. 1 + 2 + 3 + 5) |
................... 8,386,287 |
................... 7,677,858 |
|
25. |
Increase in loading on deferred and uncollected premiums |
................... 3,779,976 |
................... 3,138,134 |
|
26. |
Net transfers to or (from) Separate Accounts net of reinsurance |
................................... |
|
|
27. |
Aggregate write-ins for deductions |
36,349 |
371,231 |
|
28. |
Totals (Lines 20 to 27) |
450,714,102 |
432,396,957 |
29. Net gain from operations before dividends to policyholders, refunds to members and federal income taxes (Line 9 minus
|
Line 28) |
6,912,780 |
(17,671,680) |
- Dividends to policyholders and refunds to members .................................................................................................................
- Net gain from operations after dividends to policyholders, refunds to members and before federal income taxes (Line 29
|
minus Line 30) |
6,912,780 |
(17,671,680) |
||||
|
32. |
Federal and foreign income taxes incurred (excluding tax on capital gains) |
6,531,125 |
3,760,072 |
|||
|
33. |
Net gain from operations after dividends to policyholders, refunds to members and federal income taxes and before |
|||||
|
realized capital gains or (losses) (Line 31 minus Line 32) |
381,655 |
(21,431,752) |
||||
|
34. |
Net realized capital gains (losses) (excluding gains (losses) transferred to the IMR) less capital gains tax of |
|||||
|
$ |
28,008 (excluding taxes of $ |
......................................(179,076) transferred to the IMR) |
(151,864) |
283,468 |
||
|
35. |
Net income (Line 33 plus Line 34) |
229,791 |
................(21,148,284) |
|||
|
CAPITAL AND SURPLUS ACCOUNT |
||||||
|
36. |
...................................................................................Capital and surplus, |
408,878,716 |
439,153,208 |
|||
|
37. |
Net income (Line 35) |
229,791 |
................(21,148,284) |
|||
|
38. |
...................Change in net unrealized capital gains (losses) less capital gains tax of $ |
356,470 |
................... 1,341,003 |
................. (5,995,869) |
||
|
39. |
Change in net unrealized foreign exchange capital gain (loss) |
................................... |
................................... |
|||
|
40. |
...........................................................................................................................................Change in net deferred income tax |
.......................356,470 |
................. (1,593,839) |
|||
|
41. |
..................................................................................................................................................Change in nonadmitted assets |
................. (7,569,471) |
................. (2,255,359) |
|||
|
42. |
.............................................................................Change in liability for reinsurance in unauthorized and certified companies |
................................... |
................................... |
|||
|
43. |
Change in reserve on account of change in valuation basis, (increase) or decrease |
................................... |
................................... |
|||
|
44. |
Change in asset valuation reserve |
................. (4,811,200) |
...................... 718,859 |
|||
|
45. |
..........................................................................Change in treasury stock (Page 3, Lines 36.1 and 36.2, Col. 2 minus Col. 1) |
................................... |
................................... |
|||
|
46. |
..............................................................................Surplus (contributed to) withdrawn from Separate Accounts during period |
................................... |
................................... |
|||
|
47. |
......................................................................................................Other changes in surplus in Separate Accounts Statement |
................................... |
................................... |
|||
|
48. |
Change in surplus notes |
................................... |
................................... |
|||
|
49. |
Cumulative effect of changes in accounting principles |
................................... |
................................... |
|||
|
50. |
Capital changes: |
|||||
|
50.1 Paid in |
................................... |
................................... |
||||
|
........................................................................................................................50.2 Transferred from surplus (Stock Dividend) |
................................... |
................................... |
||||
|
50.3 Transferred to surplus |
................................... |
................................... |
||||
|
51. |
Surplus adjustment: |
|||||
|
51.1 Paid in |
................................... |
................................... |
||||
|
.............................................................................................................................51.2 Transferred to capital (Stock Dividend) |
................................... |
................................... |
||||
|
....................................................................................................................................................51.3 Transferred from capital |
................................... |
................................... |
||||
|
51.4 Change in surplus as a result of reinsurance |
................................... |
................................... |
||||
|
52. |
.........................................................................................................................................................Dividends to stockholders |
................................... |
................................... |
|||
|
53. |
..................................................................................................................Aggregate write-ins for gains and losses in surplus |
|||||
|
54. |
Net change in capital and surplus for the year (Lines 37 through 53) |
(10,453,407) |
(30,274,492) |
|||
|
55. |
Capital and surplus, |
398,425,309 |
408,878,716 |
|||
|
DETAILS OF WRITE-INS |
||||||
|
08.301. Miscellaneous Income |
1,829,225 |
................... 1,765,276 |
||||
|
08.302. |
........................................................................................................................................................................................................................................ |
.................................... |
||||
|
08.303. |
........................................................................................................................................................................................................................................ |
.................................... |
||||
|
08.398. Summary of remaining write-ins for Line 8.3 from overflow page |
............................................................................................. |
................................... |
................................... |
|||
|
08.399. Totals (Lines 08.301 thru 08.303 plus 08.398)(Line 8.3 above) |
1,829,225 |
1,765,276 |
||||
|
2701. |
Interest on Death Claims |
338,593 |
.......................372,738 |
|||
|
2702. |
Premium Tax Credit Offset |
(302,279) |
........................ (1,546) |
|||
|
2703. |
Tax Penalties |
35 |
............................... 39 |
|||
|
2798. |
..............................................................................................Summary of remaining write-ins for Line 27 from overflow page |
................................... |
................................... |
|||
|
2799. |
Totals (Lines 2701 thru 2703 plus 2798)(Line 27 above) |
36,349 |
371,231 |
|||
|
5301 |
................................... |
|||||
|
5302 |
.................................... |
|||||
|
5303 |
.................................... |
|||||
|
5398. |
..............................................................................................Summary of remaining write-ins for Line 53 from overflow page |
................................... |
................................... |
|||
|
5399. |
Totals (Lines 5301 thru 5303 plus 5398)(Line 53 above) |
4
ANNUAL STATEMENT FOR THE YEAR 2023 OF THE ERIE FAMILY LIFE INSURANCE COMPANY
CASH FLOW
|
1 |
2 |
|||
|
Current Year |
Prior Year |
|||
|
Cash from Operations |
||||
|
1. |
Premiums collected net of reinsurance |
................306,730,509 |
................284,575,166 |
|
|
2. |
Net investment income |
................132,626,180 |
................114,395,452 |
|
|
3. |
Miscellaneous income |
8,651,897 |
9,543,790 |
|
|
4. |
Total (Lines 1 through 3) |
448,008,586 |
408,514,408 |
|
|
5. |
Benefit and loss related payments |
................227,951,730 |
............... 201,518,481 |
|
|
6. |
.......................................................Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts |
................................... |
................................... |
|
|
7. |
Commissions, expenses paid and aggregate write-ins for deductions |
................101,927,338 |
................. 89,589,935 |
|
|
8. |
Dividends paid to policyholders |
................................... |
................................... |
|
|
9. |
Federal and foreign income taxes paid (recovered) net of $ |
24,515 tax on capital gains (losses) |
5,584,317 |
772,350 |
|
10. |
Total (Lines 5 through 9) |
335,463,385 |
291,880,766 |
|
|
11. |
Net cash from operations (Line 4 minus Line 10) |
112,545,201 |
116,633,642 |
|
Cash from Investments
12. Proceeds from investments sold, matured or repaid:
|
12.1 |
Bonds |
................137,936,039 |
................292,453,348 |
|
|
12.2 |
Stocks |
................................... |
................. 10,000,000 |
|
|
12.3 |
Mortgage loans |
................................... |
................................... |
|
|
12.4 |
Real estate |
................................... |
................................... |
|
|
12.5 |
Other invested assets |
................................... |
................................... |
|
|
12.6 |
Net gains or (losses) on cash, cash equivalents and short-term investments |
................................... |
................................... |
|
|
12.7 |
Miscellaneous proceeds |
2,607,660 |
9,676,680 |
|
|
12.8 Total investment proceeds (Lines 12.1 to 12.7) |
................140,543,699 |
................312,130,028 |
||
|
13. |
Cost of investments acquired (long-term only): |
|||
|
13.1 |
Bonds |
................206,438,856 |
................446,871,886 |
|
|
13.2 |
Stocks |
..........................8,500 |
................................... |
|
|
13.3 |
Mortgage loans |
................................... |
................................... |
|
|
13.4 |
Real estate |
................................... |
................................... |
|
|
13.5 |
Other invested assets |
................................... |
................................... |
|
|
13.6 |
Miscellaneous applications |
376,799 |
||
|
13.7 |
Total investments acquired (Lines 13.1 to 13.6) |
206,824,155 |
446,871,886 |
|
|
14. |
Net increase/(decrease) in contract loans and premium notes |
1,912,623 |
2,115,316 |
|
|
15. |
Net cash from investments (Line 12.8 minus Line 13.7 minus Line 14) |
(68,193,079) |
(136,857,174) |
|
|
Cash from Financing and Miscellaneous Sources |
||||
|
16. |
Cash provided (applied): |
|||
|
16.1 |
Surplus notes, capital notes |
................................... |
................................... |
|
|
................................................................................................................16.2 Capital and paid in surplus, less treasury stock |
................................... |
................................... |
||
|
.................................................................................................................................................................16.3 Borrowed funds |
................................... |
................................... |
||
|
..............................................................................16.4 Net deposits on deposit-type contracts and other insurance liabilities |
................. (7,051,781) |
................. (8,396,926) |
||
|
.................................................................................................................................................16.5 Dividends to stockholders |
................................... |
................................... |
||
|
...........................................................................................................................................16.6 Other cash provided (applied) |
(10,643,268) |
(403,374) |
||
|
17. |
Net cash from financing and miscellaneous sources (Lines 16.1 to 16.4 minus Line 16.5 plus Line 16.6) |
(17,695,049) |
(8,800,300) |
|
|
RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS |
||||
|
18. |
........................................Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17) |
26,657,073 |
(29,023,832) |
|
|
19. |
Cash, cash equivalents and short-term investments: |
|||
|
...............................................................................................................................................................19.1 Beginning of year |
................. 51,523,622 |
................. 80,547,454 |
||
|
19.2 End of year (Line 18 plus Line 19.1) |
78,180,695 |
51,523,622 |
Note: Supplemental disclosures of cash flow information for non-cash transactions:
5
Attachments
Disclaimer



December 2023 Erie Insurance Property & Casualty Company
December 2023 Erie Insurance Company
Advisor News
- CFP Board appoints K. Dane Snowden as CEO
- TIAA unveils ‘policy roadmap’ to boost retirement readiness
- 2026 may bring higher volatility, slower GDP growth, experts say
- Why affluent clients underuse advisor services and how to close the gap
- America’s ‘confidence recession’ in retirement
More Advisor NewsAnnuity News
- Insurer Offers First Fixed Indexed Annuity with Bitcoin
- Assured Guaranty Enters Annuity Reinsurance Market
- Ameritas: FINRA settlement precludes new lawsuit over annuity sales
- Guaranty Income Life Marks 100th Anniversary
- Delaware Life Insurance Company Launches Industry’s First Fixed Indexed Annuity with Bitcoin Exposure
More Annuity NewsHealth/Employee Benefits News
- Recent Reports from National Yang Ming Chiao Tung University Highlight Findings in Women’s Health (Health-care utilization after domestic violence: A nationwide study in Taiwan comparing individuals with and without intellectual disability): Women’s Health
- WHAT THEY ARE SAYING: LOWERING PREMIUMS MEANS ADDRESSING THE TRUE DRIVERS OF HIGHER HEALTH CARE COSTS
- Health insurance increase of $1,100 (or around $4,000 for a family of 4) creates big questions
- Researchers at U.S. International University Publish New Data on Health Insurance (The Combined Effects of Digital Health Interventions on Universal Health Coverage Equity in Kenya: An Integrated Approach): Health Insurance
- In WA, thousands are forgoing health insurance this year. Here’s why
More Health/Employee Benefits NewsLife Insurance News