SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Delaware Life Variable Account F – ‘N-VPFS’ for 12/31/23

On:  Wednesday, 4/24/24, at 11:02am ET   ·   Effective:  4/24/24   ·   For:  12/31/23   ·   Accession #:  1193125-24-109080   ·   File #:  811-05846

Previous ‘N-VPFS’:  ‘N-VPFS’ on 4/27/23 for 12/31/22   ·   Latest ‘N-VPFS’:  This Filing

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 4/24/24  Delaware Life Variable Account F  N-VPFS     12/31/23    1:12M                                    Donnelley … Solutions/FADelaware Life Variable Account F 20 Classes/Contracts2 more Classes/Contracts

Financial Statements of a Variable Annuity/Life Contract   —   Form N-VPFS   —   ICA’40

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: N-VPFS      Delaware Life Variable Account F                    HTML  12.75M 


Document Table of Contents

Page (sequential)   (alphabetic) Top
 
11st Page  –  Filing Submission
"Report of Independent Registered Public Accounting Firm
"Statement of Assets and Liabilities
"Statements of Operations
"Statements of Changes in Net Assets
"Notes to the Financial Statements
"Table of Contents
"Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus
"Statutory Statements of Operations
"Statutory Statements of Changes in Capital and Surplus
"Statutory Statements of Cash Flow
"Notes to the Statutory Financial Statements

This is an HTML Document rendered as filed.  [ Alternative Formats ]



  Delaware Life Variable Account F  
Table of Contents

Delaware Life Variable Account F — Regatta

Financial Statements as of and for the Year Ended December 31, 2023 and Report of Independent Registered Public Accounting Firm


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

Index

December 31, 2023

 

 

     Page(s)  

Report of Independent Registered Public Accounting Firm

     1-8  

Financial Statements

  

Statement of Assets and Liabilities

     9-17  

Statements of Operations

     18-79  

Statements of Changes in Net Assets

     80-173  

Notes to the Financial Statements

     174-213  


Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors of Delaware Life Insurance Company and the Contract Owners of Delaware Life Variable Account F - Regatta:

Opinion on the Financial Statements

We have audited the accompanying statements of assets and liabilities of the Sub-Accounts listed in the Appendix that comprise Delaware Life Variable Account F - Regatta (the Separate Account), as of December 31, 2023, the related statements of operations and changes in net assets for the periods indicated in the Appendix, and the related notes (collectively, the financial statements) and the financial highlights for each of the years or periods in the three-year period then ended. In our opinion, the financial statements and financial highlights present fairly, in all material respects, the financial position of the Sub- Accounts as of December 31, 2023, the results of their operations and changes in their net assets for the periods indicated in the Appendix, and the financial highlights for each of the years or periods in the

three-year period then ended, in conformity with U.S. generally accepted accounting principles. The financial highlights for each of the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants whose report, dated April 28, 2021, expressed an unqualified opinion on those financial highlights.

Basis for Opinion

These financial statements and financial highlights are the responsibility of the Sub-Accounts’ management. Our responsibility is to express an opinion on these financial statements and financial highlights 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 Sub-Accounts 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 and financial highlights 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 and financial highlights, 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 and financial highlights. Such procedures also included confirmation of securities owned as of December 31, 2023, by correspondence with the transfer agent of the underlying mutual funds; when replies were not received from the transfer agent, we performed other auditing procedures. 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/ KPMG LLP

We have served as the auditor of Delaware Life Insurance Company’s Separate Accounts since 2021.

Hartford, Connecticut

April 23, 2024


Table of Contents

Appendix

AB VPS Balanced Hedged Allocation Portfolio (Class B) Sub-Account (AL1) (1)

AB VPS Dynamic Asset Allocation Portfolio Class B Sub-Account (AO5) (1)

AB VPS Relative Value Portfolio Class B Sub-Account (A71) (1)(2)

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2) (1)

AB VPS International Value Portfolio (Class B) Sub-Account (A98) (1)

AB VPS Large Cap Growth (Class B) Sub-Account (AC4) (1)

AB VPS Small Cap Growth Portfolio Class B Sub-Account (A19) (1)

AB VPS Discovery Value Portfolio (Class B) Sub-Account (A74) (1)(3)

American Funds Growth Fund - Class 4 Sub-Account (AP0) (1)

American Funds Growth-Income Fund - Class 4 Sub-Account (AQ1) (1)

American Funds International Fund - Class 4 Sub-Account (AQ2) (1)

American Funds IS Asset Allocation - Class 4 Sub-Account (AS3) (1)

American Funds IS Global Growth - Class 4 Sub-Account (AS6) (1)

American Funds New World Fund - Class 4 Sub-Account (AQ3) (1)

AFIS-American Funds Global Balanced Fund Class 4 Sub-Account (AX1) (1)

BlackRock 60/40 Target Allocation ETF VI Fund Class III Sub-Account (B21) (1)

BlackRock Capital Appreciation V.I. Fund Class III Sub-Account (B19) (1)

BlackRock Equity Dividend V.I. Fund Class III Sub-Account (B20) (1)

BlackRock Global Allocation V.I. Fund (Class III) Sub-Account (B18) (1)

BlackRock Large Cap Growth Equity V.I. Fund Class III Sub Account (B22) (1)(4)

BlackRock Total Return V.I. Fund Class III Sub-Account (B23) (1)

ClearBridge Variable Mid Cap Portfolio - Class II Sub-Account (L33) (1)

ClearBridge Variable Appreciation Portfolio Class II Sub-Account (L34) (1)

ClearBridge Variable Dividend Strategy Portfolio Class II Sub-Account (L35) (1)

Columbia Variable Portfolio - Small Cap Value Fund Class 2 Sub-Account (C71) (1)

Columbia Variable Portfolio - Large Cap Growth Fund Class 1 Sub-Account (C59) (1)

Columbia Variable Portfolio - Large Cap Growth Fund Class 2 Sub-Account (C60) (1)

CTIVP - Principal Blue Chip Growth Fund Class 1 Sub-Account (C89) (1)

CTIVP - Principal Blue Chip Growth Fund Class 2 Sub-Account (C90) (1)


Table of Contents

Columbia Variable Portfolio - Overseas Core Fund Class 2 Sub-Account (C58) (1)

Columbia Variable Portfolio Select Large Cap Value- Class 2 Sub-Account (C91) (1)

Columbia VP Balanced Fund Class 2 Sub-Account (C92) (1)

Fidelity VIP Balanced Portfolio (Service Class 2) Sub-Account (FD7) (1)

Fidelity VIP Contrafund Portfolio (Service Class 2) Sub-Account (F24) (1)

Fidelity VIP Freedom 2010 Portfolio (Service Class 2) Sub-Account (F88) (1)

Fidelity VIP Freedom 2015 Portfolio (Service Class 2) Sub-Account (FB9) (1)

Fidelity VIP Freedom 2020 Portfolio (Service Class 2) Sub-Account (F15) (1)

Fidelity VIP Mid Cap Portfolio (Service Class 2) Sub-Account (F41) (1)

First Eagle Overseas Variable Fund Sub-Account (FE3) (1)

First Trust Capital Strength VIT Portfolio Class I Sub-Account (F17) (1)

First Trust International Developed Capital Strength VIT Portfolio Class I Sub-Account (F18) (1)

First Trust/Dow Jones Div&Inc Alloc Port - Class 1 Sub-Account (F19) (1)

Franklin Multi-Asset Variable Conservative Growth Fund Class II Sub-Account (L36) (1)

Franklin Templeton Developing Markets VIP Fund Class 2 Sub-Account (T21) (1)

Franklin Templeton Developing Markets VIP Fund Class 4 Sub-Account (S23) (1)

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20) (1)

Franklin Templeton Allocation VIP Fund Class 2 Sub-Account (FE6) (1)

Franklin Templeton Allocation VIP Fund Class 4 Sub-Account (S18) (1)

Franklin Templeton Global Bond VIP Fund Class 4 Sub-Account (T59) (1)

Franklin Templeton Growth VIP Fund Class 2 Sub-Account (F56) (1)

Franklin Templeton Income VIP Fund Class 2 Sub-Account (F59) (1)

Franklin Templeton Income VIP Fund Class 4 Sub-Account (FF0) (1)

Franklin Templeton Mutual Shares VIP Fund Class 2 Sub-Account (F54) (1)

Franklin Templeton Mutual Shares VIP Fund Class 4 Sub-Account (FG8) (1)

Franklin Templeton Rising Dividends VIP Fund Class 4 Sub-Account (S21)

(1) Franklin Templeton Small Cap Value VIP Fund Class 2 Sub-Account (F53) (1)

Franklin Templeton Small Cap Value VIP Fund Class 4 Sub-Account (FJ9) (1)

Franklin Templeton Strategic Income VIP Fund Class 2 Sub-Account (T28) (1)

Franklin Templeton Strategic Income VIP Fund Class 4 Sub-Account (FJ0) (1)


Table of Contents

Goldman Sachs VIT U.S. Equity Insights Fund - Service Class Sub-Account (G03) (1)

Invesco V.I. American Value Fund Series II Sub-Account (V35) (1)

Invesco V.I. Comstock Fund Series II Sub-Account (V13) (1)

Invesco V.I. Core Plus Bond Fund - Series II Sub-Account (AB3) (1)

Invesco V.I. Equity and Income Fund Series II Sub-Account (V11) (1)

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1) (1)

Invesco V.I. Discovery Mid Cap Growth Fund Series II Sub-Account (V17) (1)

Invesco V.I. Diversified Dividend Fund Series II Sub-Account (V19) (1)

Invesco V.I. Equally-Weighted S&P 500 Sub-Account (V20) (1)

Invesco V.I. S&P 500 Index Class II Sub-Account (V21) (1)

Janus Henderson VIT Balanced Portfolio Service Shares Sub-Account (MV1) (1)

Janus Henderson VIT Enterprise Portfolio Service Shares Sub-Account (MV2) (1)

Janus Henderson VIT Global Tech & Innovation Portfolio Service Shares Sub-Account (MV3) (1)

Janus Henderson VIT Mid Cap Value Portfolio Service Shares Sub-Account (MV4) (1)

LVIP JPMorgan Core Bond Fund Service Class Sub-Account (J88) (1)(8)

JPMorgan Insurance Trust Global Allocation Portfolio Sub-Account (JF1) (5)

JPMorgan Insurance Trust Income Builder – Class 2 Sub-Account (JF0) (5)

LVIP JPMorgan U.S. Equity Fund Service Class Sub-Account (J94) (1)(9)

Lazard Retirement Emerging Markets Equity Portfolio Service Class Sub-Account (L11) (1)

Lazard Retirement Global Dynamic Multi Asset Portfolio Sub-Account (L42) (1)

Lord Abbett Series Fund - Bonds-Debenture Portfolio Sub-Account (L16) (1)

Lord Abbett Series Fund - Growth Opportunities Portfolio VC Sub-Account (L18) (1)

Lord Abbett Series Fund- Fundamental Equity Portfolio VC Sub-Account (L17) (1)

Lord Abbett Series Short Duration Income Portfolio VC Sub-Account (L19) (1)

MFS VIT Total Return Series Initial Class Sub-Account (M07) (1)

MFS VIT Total Return Series Service Class Sub-Account (M35) (1)

MFS VIT I Growth Series Initial Class Sub-Account (M31) (1)

MFS VIT I Growth Series Service Class Sub-Account (M80) (1)

MFS VIT I Investors Trust Series - Service Class Sub-Account (M10) (1)

MFS VIT I Mid Cap Growth Series Initial Class Sub-Account (MF1) (1)


Table of Contents

MFS VIT I Mid Cap Growth Series Service Class Sub-Account (M41) (1)

MFS VIT I New Discovery Series Initial Class Sub-Account (M05) (1)

MFS VIT I New Discovery Series Service Class Sub-Account (M42) (1)

MFS VIT I Total Return Bond Series Service Class Sub-Account (M89) (1)

MFS VIT I Research Series Service Class Sub-Account (M82) (1)

MFS VIT I Utilities Series Initial Class Sub-Account (M44) (1)

MFS VIT I Utilities Series Service Class Sub-Account (M40) (1)

MFS VIT I Value Series Initial Class Sub-Account (M83) (1)

MFS VIT I Value Series Service Class Sub-Account (M08) (1)

MFS VIT II Blended Research Core Equity Portfolio I Class Sub-Account (MB6) (1)

MFS VIT II Blended Research Core Equity Portfolio S Class Sub-Account (MB7) (1)

MFS VIT II Corporate Bond Portfolio I Class Sub-Account (MC0) (1)

MFS VIT II Corporate Bond Portfolio S Class Sub-Account (MA0) (1)

MFS VIT II Core Equity Portfolio I Class Sub-Account (MC2) (1)

MFS VIT II Core Equity Portfolio S Class Sub-Account (MC1) (1)

MFS VIT II Emerging Markets Equity Portfolio I Class Sub-Account (MC3) (1)

MFS VIT II Emerging Markets Equity Portfolio S Class Sub-Account (MA1) (1)

MFS VIT II Global Governments Portfolio I Class Sub-Account (MC4) (1)

MFS VIT II Global Governments Portfolio S Class Sub-Account (MC5) (1)

MFS VIT II Global Growth Portfolio I Class Sub-Account (MC6) (1)

MFS VIT II Global Growth Portfolio S Class Sub-Account (MC7) (1)

MFS VIT II Global Research Portfolio I Class Sub-Account (MC8) (1)

MFS VIT II Global Research Portfolio S Class Sub-Account (MC9) (1)

MFS VIT II Global Tactical Allocation Portfolio I Class Sub-Account (MD0) (1)

MFS VIT II Global Tactical Allocation Portfolio S Class Sub-Account (M92) (1)

MFS VIT II Government Securities Portfolio I Class Sub-Account (M96) (1)

MFS VIT II Government Securities Portfolio S Class Sub-Account (MD2) (1)

MFS VIT II High Yield Portfolio I Class Sub-Account (MA6) (1)

MFS VIT II High Yield Portfolio Service Class Sub-Account (MA3) (1)

MFS VIT II International Growth Portfolio I Class Sub-Account (M97) (1)


Table of Contents

MFS VIT II International Growth Portfolio S Class Sub-Account (MD5) (1)

MFS VIT II International Intrinsic Value Portfolio Initial Class Sub-Account (M98) (1)

MFS VIT II International Intrinsic Value Portfolio Service Class Sub-Account (M93) (1)

MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class Sub-Account (MD6) (1)

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3) (1)

MFS U.S. Government Money Market Portfolio Initial Class Sub-Account (MD8) (1)

MFS U.S. Government Money Market Portfolio Service Class Sub-Account (MD9) (1)

MFS VIT II Research International Portfolio I Class Sub-Account (ME2) (1)

MFS VIT II Research International Portfolio S Class Sub-Account (ME3) (1)

MFS VIT II Income Portfolio I Class Sub-Account (MA5) (1)

MFS VIT II Income Portfolio S Class Sub-Account (MA7) (1)

MFS VIT II Technology Portfolio I Class Sub-Account (ME4) (1)

MFS VIT II Technology Portfolio S Class Sub-Account (MA2) (1)

MFS VIT III Blended Research Small Cap Equity Portfolio Service Class Sub-Account (MF3) (1)

MFS VIT III Conservative Allocation Portfolio Service Class Sub-Account (MF5) (1)

MFS VIT III Global Real Estate Portfolio Initial Class Sub-Account (MF6) (1)

MFS VIT III Global Real Estate Portfolio Service Class Sub-Account (MF7) (1)

MFS VIT III Growth Allocation Portfolio Service Class Sub-Account (MF9) (1)

MFS VIT III Inflation Adjusted Bond Portfolio Service Class Sub-Account (MG1) (1)

MFS VIT III Limited Maturity Portfolio Initial Class Sub-Account (MF2) (1)

MFS VIT III Limited Maturity Portfolio Service Class Sub-Account (MG2) (1)

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3) (1)

MFS VIT III Mid Cap Value Portfolio Service Class Sub-Account (MG4) (1)

MFS VIT III Moderate Allocation Portfolio Service Class Sub-Account (MG6) (1)

MFS VIT III New Discovery Value Portfolio Service Class Sub-Account (MG7) (1)

Morgan Stanley Variable Insurance Fund, Inc. Core Plus Fixed Income Portfolio Class II Sub-Account (V46) (6)

Morgan Stanley Variable Insurance Fund, Inc. Global Franchise Portfolio, Class II Sub-Account (V45) (10)

Morgan Stanley Variable Insurance Fund, Inc. Global Infrastructure - Class II Sub-Account (U43) (1)

Morgan Stanley Variable Insurance Fund, Inc. Global Strategist Portfolio, Class II Sub-Account (U41) (1)


Table of Contents

Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio Class II Sub-Account (V44) (1)

Morgan Stanley Variable Insurance Fund, Inc. Discovery Portfolio Class II Sub-Account (V43) (1)

Invesco V.I. Capital Appreciation Fund, Series II Sub-Account (O19) (1)

Invesco V.I. Conservative Balanced Fund, Series II Sub-Account (O23) (1)

Invesco V.I. Global Fund, Series II Sub-Account (O20) (1)

Invesco V.I. Main Street Fund, Series II Sub-Account (O21) (1)

Invesco V.I. Main Street Small Cap Fund, Series II Sub-Account (O04) (1)

PIMCO VIT StocksPLUS Global Portfolio Advisor Class Sub-Account (PH2) (1)

PIMCO VIT All Asset Portfolio Admin Class Sub-Account (P08) (1)

PIMCO VIT All Asset Portfolio Advisor Class Sub-Account (PC0) (1)

PIMCO VIT CommodityRealReturn Strategy Portfolio Advisor Class Sub-Account (P70) (1)

PIMCO VIT CommodityRealReturnTM Strategy Portfolio Admin Class Sub-Account (P10) (1)

PIMCO VIT Emerging Markets Bond Portfolio Admin Class Sub-Account (PK8) (1)

PIMCO VIT Emerging Markets Bond Portfolio Advisor Class Sub-Account (P20) (1)

PIMCO VIT Global Managed Asset Allocation Portfolio Advisor Class Sub-Account (PD6) (1)

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06) (1)

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07) (1)

PIMCO VIT Total Return Portfolio - Advisor Class Sub-Account (P68) (1)

Putnam VT Multi-Asset Absolute Return Fund Class IB Sub-Account (PI3) (7)

Putnam VT Large Cap Value Fund Class IB Sub-Account (P72) (1)

Putnam VT George Putnam Balanced Fun - Class IB Sub-Account (P88) (1)

Putnam VT Global Health Care Fund - Class IB Sub-Account (P89) (1)

Putnam VT Income Fund - Class IB Sub-Account (P95) (1)

Putnam VT Research Fund - Class IB Sub-Account (P79) (1)

Putnam VT Sustainable Future Fund Class IB Sub-Account (P80) (1)

Putnam VT Sustainable Leaders Fund Class IB Sub-Account (P81) (1)

T. Rowe Price Blue Chip Growth Portfolio II Sub-Account (TBD) (1)

T. Rowe Price Equity Income Portfolio II Sub-Account (TBE) (1)

T. Rowe Price Health Sciences Portfolio II Sub-Account (TBF) (1)

TOPS Aggressive Growth ETF Portfolio Sub-Account (TP1) (1)


Table of Contents

TOPS Balanced ETF Portfolio Sub-Account (TP2) (1)

TOPS Conservative ETF Portfolio Sub-Account (TP3) (1)

TOPS Growth ETF Portfolio Sub-Account (TP4) (1)

TOPS Moderate Growth ETF Portfolio Sub-Account (TP5) (1)

Wanger Select Fund Sub-Account (W41) (7)

Wanger Acorn Sub-Account (W42) (1)

Western Asset Variable Core Bond Plus II Sub-Account (W50) (1)

 

(1)

Statement of assets and liabilities as of December 31, 2023, the related statement of operations for the year then ended, the statements of changes in net assets for each of the years in the two-year period then ended, and the financial highlights for each of the years in the three-year period then ended. Financial highlights for the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants.

(2)

Formerly AB VPS Growth and Income Portfolio (Class B).

(3)

Formerly AB VPS Small/Mid Cap Value Portfolio (Class B).

(4)

Formerly BlackRock Large Cap Focus Growth V.I. Fund Class III.

(5)

Statements of operations and changes in net assets for the period January 1, 2023 to April 25, 2023 and statement of changes in net assets for the year ended December 31, 2022.

(6)

Statements of operations and changes in net assets for the period January 1, 2023 to July 25, 2023 and statement of changes in net assets for the year ended December 31, 2022.

(7)

Statements of operations and changes in net assets for the period January 1, 2023 to April 21, 2023 and statement of changes in net assets for the year ended December 31, 2022.

(8)

Formerly JPMorgan Insurance Trust Core Bond Portfolio Class 2

(9)

Formerly JPMorgan Insurance Trust U.S. Equity Portfolio Class 2

(10)

Statements of operations and changes in net assets for the period January 1, 2023 to September 18, 2023 and statement of changes in net assets for the year ended December 31, 2022.


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES

DECEMBER 31, 2023

 

 

            Assets      Liabilities         
     Shares      Cost      Investments at fair
value
     Receivable from
Sponsor
     Total assets      Payable to
Sponsor
     Net Assets  

AB VPS Balanced Hedged Allocation Portfolio (Class B) Sub-Account (AL1)

     3,206,608      $ 31,040,984      $ 27,673,016      $ —       $ 27,673,016      $ 2,402      $ 27,670,614  

AB VPS Dynamic Asset Allocation Portfolio Class B Sub-Account (AO5)

     5,311,148        55,603,640        47,269,214        —         47,269,214        4,145        47,265,069  

AB VPS Relative Value Portfolio Class B Sub-Account (A71) ²

     27,539        853,934        792,574        —         792,574        52        792,522  

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2)

     163,833        3,305,752        2,839,227        —         2,839,227        257        2,838,970  

AB VPS International Value Portfolio (Class B) Sub-Account (A98)

     1,318,203        17,367,771        19,390,768        16,587        19,407,355        1,778        19,405,577  

AB VPS Large Cap Growth (Class B) Sub-Account (AC4)

     193,715        13,432,019        12,971,146        —         12,971,146        857        12,970,289  

AB VPS Small Cap Growth Portfolio Class B Sub-Account (A19)

     439,397        4,210,953        3,501,997        —         3,501,997        234        3,501,763  

AB VPS Discovery Value Portfolio (Class B) Sub-Account (A74) ²

     904,669        15,316,971        15,777,430        2,153        15,779,583        1,304        15,778,279  

American Funds Growth Fund - Class 4 Sub-Account (AP0)

     421,598        41,454,629        40,346,932        —         40,346,932        2,678        40,344,254  

American Funds Growth-Income Fund - Class 4 Sub-Account (AQ1)

     324,613        18,035,104        18,613,294        —         18,613,294        1,231        18,612,063  

American Funds International Fund - Class 4 Sub-Account (AQ2)

     208,971        3,871,643        3,579,668        —         3,579,668        236        3,579,432  

American Funds IS Asset Allocation - Class 4 Sub-Account (AS3)

     3,195,041        77,929,934        74,572,239        —         74,572,239        4,924        74,567,315  

American Funds IS Global Growth - Class 4 Sub-Account (AS6)

     306,902        11,084,991        10,152,309        —         10,152,309        670        10,151,639  

American Funds New World Fund - Class 4 Sub-Account (AQ3)

     104,067        2,862,632        2,596,471        —         2,596,471        172        2,596,299  

AFIS-American Funds Global Balanced Fund Class 4 Sub-Account (AX1)

     850,474        10,659,906        10,290,728        —         10,290,728        676        10,290,052  

BlackRock 60/40 Target Allocation ETF VI Fund Class III Sub-Account (B21)

     829,839        10,647,602        10,912,389        —         10,912,389        722        10,911,667  

BlackRock Capital Appreciation V.I. Fund Class III Sub-Account (B19)

     368,861        2,805,427        2,991,464        —         2,991,464        197        2,991,267  

BlackRock Equity Dividend V.I. Fund Class III Sub-Account (B20)

     170,460        1,857,489        1,806,874        —         1,806,874        119        1,806,755  

BlackRock Global Allocation V.I. Fund (Class III) Sub-Account (B18)

     21,117,873        298,820,149        275,165,886        101,465        275,267,351        24,323        275,243,028  

BlackRock Large Cap Growth Equity V.I. Fund Class III Sub Account (B22) ²

     56,317        832,522        1,034,534        —         1,034,534        69        1,034,465  

BlackRock Total Return V.I.Fund Class III Sub-Account (B23)

     80,024        835,866        808,247        —         808,247        53        808,194  

ClearBridge Variable Mid Cap Portfolio - Class II Sub-Account (L33)

     115,612        2,748,190        2,609,341        —         2,609,341        173        2,609,168  

ClearBridge Variable Appreciation Portfolio Class II Sub-Account (L34)

     11,593        640,006        668,098        —         668,098        44        668,054  

ClearBridge Variable Dividend Strategy Portfolio Class II Sub-Account (L35)

     66,762        1,550,426        1,371,955        —         1,371,955        91        1,371,864  

Columbia Variable Portfolio - Small Cap Value Fund Class 2 Sub-Account (C71)

     973        12,749        12,469        —         12,469        1        12,468  

Columbia Variable Portfolio - Large Cap Growth Fund Class 1 Sub-Account (C59)

     2,064        38,987        76,947        —         76,947        7        76,940  

Columbia Variable Portfolio - Large Cap Growth Fund Class 2 Sub-Account (C60)

     1,192,998        26,150,574        42,971,788        57,463        43,029,251        4,010        43,025,241  

CTIVP - Principal Blue Chip Growth Fund Class 1 Sub-Account (C89)

     909        45,784        53,616        —         53,616        5        53,611  

CTIVP - Principal Blue Chip Growth Fund Class 2 Sub-Account (C90)

     239,107        8,468,390        13,643,422        7,024        13,650,446        1,272        13,649,174  

Columbia Variable Portfolio - Overseas Core Fund Class 2 Sub-Account (C58)

     239,274        2,833,253        3,163,201        —         3,163,201        295        3,162,906  

Columbia Variable Portfolio Select Large Cap Value- Class 2 Sub-Account (C91)

     174,637        6,147,255        6,538,417        —         6,538,417        432        6,537,985  

Columbia VP Balanced Fund Class 2 Sub-Account (C92)

     314,961        12,067,802        13,124,433        —         13,124,433        868        13,123,565  

Fidelity VIP Balanced Portfolio (Service Class 2) Sub-Account (FD7)

     4,040,110        78,733,713        87,023,979        —         87,023,979        8,773        87,015,206  

Fidelity VIP Contrafund Portfolio (Service Class 2) Sub-Account (F24)

     2,308,868        89,044,899        108,124,295        34,682        108,158,977        9,898        108,149,079  

Fidelity VIP Freedom 2010 Portfolio (Service Class 2) Sub-Account (F88)

     124,131        1,564,273        1,392,755        —         1,392,755        134        1,392,621  

Fidelity VIP Freedom 2015 Portfolio (Service Class 2) Sub-Account (FB9)

     609,882        7,681,795        6,958,752        —         6,958,752        829        6,957,923  

Fidelity VIP Freedom 2020 Portfolio (Service Class 2) Sub-Account (F15)

     988,146        13,001,673        12,253,016        —         12,253,016        1,085        12,251,931  

Fidelity VIP Mid Cap Portfolio (Service Class 2) Sub-Account (F41)

     1,566,744        47,382,257        54,350,348        87,654        54,438,002        5,018        54,432,984  

First Eagle Overseas Variable Fund Sub-Account (FE3)

     6,727,878        163,177,934        152,050,034        94,923        152,144,957        13,645        152,131,312  

First Trust Capital Strength VIT Portfolio Class I Sub-Account (F17)

     139,575        1,785,791        1,891,240        —         1,891,240        125        1,891,115  

First Trust International Developed Capital Strength VIT Portfolio Class I Sub-Account (F18)

     50,298        585,118        627,722        —         627,722        41        627,681  

First Trust/Dow Jones Div&Inc Alloc Port - Class 1 Sub-Account (F19)

     587,205        7,943,700        7,774,592        —         7,774,592        515        7,774,077  

Franklin Multi-Asset Variable Conservative Growth Fund Class II Sub-Account (L36)

     58,640        809,692        840,895        —         840,895        56        840,839  

Franklin Templeton Developing Markets VIP Fund Class 2 Sub-Account (T21)

     1,719,768        15,798,342        14,153,689        1,455        14,155,144        1,338        14,153,806  

Franklin Templeton Developing Markets VIP Fund Class 4 Sub-Account (S23)

     65,852        565,494        546,570        —         546,570        36        546,534  

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20)

     3,693,353        46,109,564        52,593,345        —         52,593,345        17,311        52,576,034  

Franklin Templeton Allocation VIP Fund Class 2 Sub-Account (FE6)

     3,630,047        19,522,188        17,787,231        —         17,787,231        1,596        17,785,635  

Franklin Templeton Allocation VIP Fund Class 4 Sub-Account (S18)

     393,306        1,954,614        2,005,862        —         2,005,862        133        2,005,729  

Franklin Templeton Global Bond VIP Fund Class 4 Sub-Account (T59)

     141,421        2,027,740        1,856,858        510        1,857,368        190        1,857,178  

Franklin Templeton Growth VIP Fund Class 2 Sub-Account (F56)

     856,983        8,824,902        10,275,231        —         10,275,231        1,810        10,273,421  

Franklin Templeton Income VIP Fund Class 2 Sub-Account (F59)

     2,599,919        38,279,254        36,918,847        —         36,918,847        3,791        36,915,056  

Franklin Templeton Income VIP Fund Class 4 Sub-Account (FF0)

     1,273,722        19,469,113        18,685,513        —         18,685,513        1,254        18,684,259  

Franklin Templeton Mutual Shares VIP Fund Class 2 Sub-Account (F54)

     5,832,739        90,347,571        89,415,886        2,815        89,418,701        8,197        89,410,504  

Franklin Templeton Mutual Shares VIP Fund Class 4 Sub-Account (FG8)

     69,369        1,076,092        1,077,294        —         1,077,294        74        1,077,220  

Franklin Templeton Rising Dividends VIP Fund Class 4 Sub-Account (S21)

     153,231        4,352,715        4,131,107        —         4,131,107        273        4,130,834  

Franklin Templeton Small Cap Value VIP Fund Class 2 Sub-Account (F53)

     1,156,565        14,136,105        15,347,623        477        15,348,100        1,417        15,346,683  

Franklin Templeton Small Cap Value VIP Fund Class 4 Sub-Account (FJ9)

     152,874        2,101,310        2,121,890        —         2,121,890        146        2,121,744  

 

The accompanying notes are an integral part of these financial statements.

 

- 9 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

            Assets      Liabilities         
     Shares      Cost      Investments at fair
value
     Receivable from
Sponsor
     Total assets      Payable to
Sponsor
     Net Assets  

Franklin Templeton Strategic Income VIP Fund Class 2 Sub-Account (T28)

     794,007      $ 7,894,314      $ 7,154,003      $ 905      $ 7,154,908      $ 653      $ 7,154,255  

Franklin Templeton Strategic Income VIP Fund Class 4 Sub-Account (FJ0)

     6,479        67,867        60,323        —         60,323        6        60,317  

Goldman Sachs VIT U.S. Equity Insights Fund - Service Class Sub-Account (G03)

     138,446        2,960,511        2,728,779        —         2,728,779        180        2,728,599  

Invesco V.I. American Value Fund Series II Sub-Account (V35)

     222,214        3,037,045        3,050,995        404        3,051,399        287        3,051,112  

Invesco V.I. Comstock Fund Series II Sub-Account (V13)

     895,855        13,803,157        17,540,845        —         17,540,845        1,636        17,539,209  

Invesco V.I. Core Plus Bond Fund - Series II Sub-Account (AB3)

     238,992        1,497,481        1,355,086        —         1,355,086        89        1,354,997  

Invesco V.I. Equity and Income Fund Series II Sub-Account (V11)

     5,513,906        91,973,473        90,207,509        26,076        90,233,585        7,423        90,226,162  

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1)

     43,936        1,440,846        1,470,533        —         1,470,533        137        1,470,396  

Invesco V.I. Discovery Mid Cap Growth Fund Series II Sub-Account (V17)

     61,572        3,710,853        3,325,524        —         3,325,524        221        3,325,303  

Invesco V.I. Diversified Dividend Fund Series II Sub-Account (V19)

     40,421        1,012,255        969,694        —         969,694        64        969,630  

Invesco V.I. Equally-Weighted S&P 500 Sub-Account (V20)

     294,473        7,534,775        7,411,897        —         7,411,897        491        7,411,406  

Invesco V.I. S&P 500 Index Class II Sub-Account (V21)

     —         —         —         —         —         —         —   

Janus Henderson VIT Balanced Portfolio Service Shares Sub-Account (MV1)

     1,668,008        76,923,299        80,147,768        —         80,147,768        5,295        80,142,473  

Janus Henderson VIT Enterprise Portfolio Service Shares Sub-Account (MV2)

     42,178        2,881,232        2,883,696        —         2,883,696        190        2,883,506  

Janus Henderson VIT Global Tech & Innovation Portfolio Service Shares Sub-Account (MV3)

     407,391        5,668,806        6,542,703        —         6,542,703        431        6,542,272  

Janus Henderson VIT Mid Cap Value Portfolio Service Shares Sub-Account (MV4)

     77,824        1,254,705        1,301,215        —         1,301,215        86        1,301,129  

LVIP JPMorgan Core Bond Fund Service Class Sub-Account (J88) ²

     3,294,856        35,612,154        32,114,961        —         32,114,961        2,845        32,112,116  

JPMorgan Insurance Trust Global Allocation Portfolio Sub-Account (JF1) ¹

     —         —         —         —         —         —         —   

JPMorgan Insurance Trust Income Builder - Class 2 Sub-Account (JF0) ¹

     —         —         —         —         —         —         —   

LVIP JPMorgan U.S. Equity Fund Service Class Sub-Account (J94) ²

     338,704        11,208,485        12,524,253        —         12,524,253        1,126        12,523,127  

Lazard Retirement Emerging Markets Equity Portfolio Service Class Sub-Account (L11)

     1,001,629        18,373,089        20,863,935        6,145        20,870,080        1,884        20,868,196  

Lazard Retirement Global Dynamic Multi Asset Portfolio Sub-Account (L42)

     29,639        379,772        355,083        —         355,083        23        355,060  

Lord Abbett Series Fund - Bonds-Debenture Portfolio Sub-Account (L16)

     415,459        4,809,379        4,287,533        —         4,287,533        283        4,287,250  

Lord Abbett Series Fund - Growth Opportunities Portfolio VC Sub-Account (L18)

     1,670,493        19,839,716        14,900,798        —         14,900,798        1,973        14,898,825  

Lord Abbett Series Fund- Fundamental Equity Portfolio VC Sub-Account (L17)

     1,401,079        20,788,210        23,524,112        291        23,524,403        2,212        23,522,191  

Lord Abbett Series Short Duration Income Portfolio VC Sub-Account (L19)

     125,292        1,700,701        1,632,550        —         1,632,550        108        1,632,442  

MFS VIT Total Return Series Initial Class Sub-Account (M07)

     10,148,213        238,396,881        236,047,442        —         236,047,442        842,430        235,205,012  

MFS VIT Total Return Series Service Class Sub-Account (M35)

     8,789,083        203,210,646        199,336,376        32,688        199,369,064        17,879        199,351,185  

MFS VIT I Growth Series Initial Class Sub-Account (M31)

     2,258,612        125,688,655        136,171,729        673,385        136,845,114        10,643        136,834,471  

MFS VIT I Growth Series Service Class Sub-Account (M80)

     384,230        21,890,304        21,393,924        —         21,393,924        6,939        21,386,985  

MFS VIT I Investors Trust Series - Service Class Sub-Account (M10)

     5,431        194,663        191,588        —         191,588        13        191,575  

MFS VIT I Mid Cap Growth Series Initial Class Sub-Account (MF1)

     2,134,897        20,700,608        18,296,063        7,752        18,303,815        1,453        18,302,362  

MFS VIT I Mid Cap Growth Series Service Class Sub-Account (M41)

     3,414,292        29,557,421        25,334,045        17,713        25,351,758        2,203        25,349,555  

MFS VIT I New Discovery Series Initial Class Sub-Account (M05)

     2,744,730        47,369,213        35,516,805        1,564        35,518,369        2,855        35,515,514  

MFS VIT I New Discovery Series Service Class Sub-Account (M42)

     2,976,812        40,335,999        30,065,809        —         30,065,809        7,610        30,058,199  

MFS VIT I Total Return Bond Series Service Class Sub-Account (M89)

     25,352,015        326,187,014        290,787,617        54,347        290,841,964        25,473        290,816,491  

MFS VIT I Research Series Service Class Sub-Account (M82)

     2,755,475        79,004,857        86,301,486        1,903        86,303,389        7,940        86,295,449  

MFS VIT I Utilities Series Initial Class Sub-Account (M44)

     2,088,910        65,420,118        67,367,355        73,914        67,441,269        5,274        67,435,995  

MFS VIT I Utilities Series Service Class Sub-Account (M40)

     1,073,061        34,043,345        33,844,344        1,310        33,845,654        3,008        33,842,646  

MFS VIT I Value Series Initial Class Sub-Account (M83)

     7,629,019        151,179,683        162,269,238        88,861        162,358,099        14,141        162,343,958  

MFS VIT I Value Series Service Class Sub-Account (M08)

     3,723,314        71,386,304        77,109,845        45,326        77,155,171        6,967        77,148,204  

MFS VIT II Blended Research Core Equity Portfolio I Class Sub-Account (MB6)

     3,946,074        204,406,018        218,809,783        23,750        218,833,533        17,049        218,816,484  

MFS VIT II Blended Research Core Equity Portfolio S Class Sub-Account (MB7)

     770,706        39,688,288        42,126,776        —         42,126,776        7,834        42,118,942  

MFS VIT II Corporate Bond Portfolio I Class Sub-Account (MC0)

     3,161,620        35,662,126        30,067,003        9,691        30,076,694        2,386        30,074,308  

 

The accompanying notes are an integral part of these financial statements.

 

- 10 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

            Assets      Liabilities         
     Shares      Cost      Investments at fair
value
     Receivable from
Sponsor
     Total assets      Payable to
Sponsor
     Net Assets  

MFS VIT II Corporate Bond Portfolio S Class Sub-Account (MA0)

     8,486,260      $ 93,339,800      $ 79,516,256      $ 4,042      $ 79,520,298      $ 7,139      $ 79,513,159  

MFS VIT II Core Equity Portfolio I Class Sub-Account (MC2)

     3,148,489        78,995,064        87,118,687        12,911        87,131,598        6,905        87,124,693  

MFS VIT II Core Equity Portfolio S Class Sub-Account (MC1)

     1,717,435        44,224,118        46,628,383        2,016        46,630,399        3,991        46,626,408  

MFS VIT II Emerging Markets Equity Portfolio I Class Sub-Account (MC3)

     783,878        11,133,363        9,767,119        2,845        9,769,964        776        9,769,188  

MFS VIT II Emerging Markets Equity Portfolio S Class Sub-Account (MA1)

     862,309        11,739,660        10,554,660        167        10,554,827        951        10,553,876  

MFS VIT II Global Governments Portfolio I Class Sub-Account (MC4)

     554,247        5,779,300        4,882,919        2,236        4,885,155        392        4,884,763  

MFS VIT II Global Governments Portfolio S Class Sub-Account (MC5)

     57,095        578,861        491,587        —         491,587        46        491,541  

MFS VIT II Global Growth Portfolio I Class Sub-Account (MC6)

     1,422,548        37,412,819        38,465,710        60,030        38,525,740        2,981        38,522,759  

MFS VIT II Global Growth Portfolio S Class Sub-Account (MC7)

     315,176        8,725,021        8,452,994        —         8,452,994        615        8,452,379  

MFS VIT II Global Research Portfolio I Class Sub-Account (MC8)

     2,070,267        58,990,487        65,813,802        383,842        66,197,644        5,068        66,192,576  

MFS VIT II Global Research Portfolio S Class Sub-Account (MC9)

     104,002        2,956,901        3,287,513        —         3,287,513        2,846        3,284,667  

MFS VIT II Global Tactical Allocation Portfolio I Class Sub-Account (MD0)

     1,993,100        29,760,924        27,165,957        109,788        27,275,745        2,119        27,273,626  

MFS VIT II Global Tactical Allocation Portfolio S Class Sub-Account (M92)

     24,774,814        363,588,978        330,496,021        112,143        330,608,164        28,511        330,579,653  

MFS VIT II Government Securities Portfolio I Class Sub-Account (M96)

     4,246,215        51,699,809        46,156,359        9,670        46,166,029        3,605        46,162,424  

MFS VIT II Government Securities Portfolio S Class Sub-Account (MD2)

     9,184,019        111,753,366        99,371,091        3,982        99,375,073        8,983        99,366,090  

MFS VIT II High Yield Portfolio I Class Sub-Account (MA6)

     5,871,907        31,846,850        29,359,537        105,506        29,465,043        2,306        29,462,737  

MFS VIT II High Yield Portfolio Service Class Sub-Account (MA3)

     4,478,258        24,017,429        22,122,596        —         22,122,596        17,220        22,105,376  

MFS VIT II International Growth Portfolio I Class Sub-Account (M97)

     1,815,958        25,520,225        26,640,109        14,152        26,654,261        2,112        26,652,149  

MFS VIT II International Growth Portfolio S Class Sub-Account (MD5)

     752,523        10,278,145        10,858,902        20,084        10,878,986        991        10,877,995  

MFS VIT II International Intrinsic Value Portfolio Initial Class Sub-Account (M98)

     962,213        25,663,525        28,289,062        14,059        28,303,121        2,206        28,300,915  

MFS VIT II International Intrinsic Value Portfolio Service Class Sub-Account (M93)

     1,918,250        53,796,533        55,303,156        9,659        55,312,815        5,169        55,307,646  

MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class Sub-Account (MD6)

     12,661,740        261,192,354        286,535,182        1,099,403        287,634,585        22,230        287,612,355  

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3)

     1,275,346        26,231,606        28,185,139        439        28,185,578        2,565        28,183,013  

MFS U.S. Government Money Market Portfolio Initial Class Sub-Account (MD8)

     35,057,861        35,057,861        35,057,861        —         35,057,861        21,307        35,036,554  

MFS U.S. Government Money Market Portfolio Service Class Sub-Account (MD9)

     98,647,517        98,647,517        98,647,517        1,710        98,649,227        8,726        98,640,501  

MFS VIT II Research International Portfolio I Class Sub-Account (ME2)

     881,622        13,849,685        14,881,778        1,761        14,883,539        1,169        14,882,370  

MFS VIT II Research International Portfolio S Class Sub-Account (ME3)

     1,629,976        25,443,512        27,106,494        —         27,106,494        6,365        27,100,129  

MFS VIT II Income Portfolio I Class Sub-Account (MA5)

     2,124,166        20,304,969        17,779,271        112,477        17,891,748        1,393        17,890,355  

MFS VIT II Income Portfolio S Class Sub-Account (MA7)

     272,954        2,614,117        2,270,977        —         2,270,977        2,694        2,268,283  

MFS VIT II Technology Portfolio I Class Sub-Account (ME4)

     585,465        12,466,419        17,815,689        18,850        17,834,539        1,435        17,833,104  

MFS VIT II Technology Portfolio S Class Sub-Account (MA2)

     477,538        12,200,107        13,375,837        —         13,375,837        920        13,374,917  

 

The accompanying notes are an integral part of these financial statements.

 

- 11 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

            Assets      Liabilities         
     Shares      Cost      Investments at fair
value
     Receivable from
Sponsor
     Total assets      Payable to
Sponsor
     Net Assets  

MFS VIT III Blended Research Small Cap Equity Portfolio Service Class Sub-Account (MF3)

     4,412,068        40,375,059        41,870,517      $ 29,090.00      $ 41,899,607      $ 3,852      $ 41,895,755  

MFS VIT III Conservative Allocation Portfolio Service Class Sub-Account (MF5)

     28,088,034        304,566,204        263,465,752        44,020        263,509,772        23,535        263,486,237  

MFS VIT III Global Real Estate Portfolio Initial Class Sub-Account (MF6)

     86,063        1,182,957        1,125,710        —         1,125,710        2,109        1,123,601  

MFS VIT III Global Real Estate Portfolio Service Class Sub-Account (MF7)

     2,316,109        37,668,347        36,895,614        8,329        36,903,943        3,441        36,900,502  

MFS VIT III Growth Allocation Portfolio Service Class Sub-Account (MF9)

     25,358,657        278,682,646        243,443,106        357,283        243,800,389        21,940        243,778,449  

MFS VIT III Inflation Adjusted Bond Portfolio Service Class Sub-Account (MG1)

     9,354,813        93,520,173        76,803,019        42,695        76,845,714        6,822        76,838,892  

MFS VIT III Limited Maturity Portfolio Initial Class Sub-Account (MF2)

     12,914,442        132,079,365        128,756,991        10,722        128,767,713        12,150        128,755,563  

MFS VIT III Limited Maturity Portfolio Service Class Sub-Account (MG2)

     7,486,639        76,494,209        74,716,654        463        74,717,117        6,716        74,710,401  

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3)

     1,817,298        14,415,721        17,864,037        —         17,864,037        3,748        17,860,289  

MFS VIT III Mid Cap Value Portfolio Service Class Sub-Account (MG4)

     1,685,692        12,784,358        16,317,498        410        16,317,908        1,444        16,316,464  

MFS VIT III Moderate Allocation Portfolio Service Class Sub-Account (MG6)

     84,568,821        1,035,320,179        907,423,448        —         907,423,448        636,108        906,787,340  

MFS VIT III New Discovery Value Portfolio Service Class Sub-Account (MG7)

     1,204,135        10,251,844        9,464,495        747        9,465,242        780        9,464,462  

Morgan Stanley Variable Insurance Fund, Inc. Core Plus Fixed Income Portfolio Class II Sub-Account (V46) ¹

     —         —         —         —         —         —         —   

Morgan Stanley Variable Insurance Fund, Inc. Global Franchise Portfolio, Class II Sub-Account (V45) ³

     —         —         —         —         —         —         —   

Morgan Stanley Variable Insurance Fund, Inc. Global Infrastructure - Class II Sub-Account (U43)

     248,843        1,769,177        1,503,010        —         1,503,010        100        1,502,910  

Morgan Stanley Variable Insurance Fund, Inc. Global Strategist Portfolio, Class II Sub-Account (U41)

     293,410        2,644,291        2,491,053        —         2,491,053        165        2,490,888  

Morgan Stanley Variable Insurance Fund, Inc. Growth Portfolio Class II Sub-Account (V44)

     2,427,228        21,945,215        24,587,824        —         24,587,824        1,854        24,585,970  

Morgan Stanley Variable Insurance Fund, Inc. Discovery Portfolio Class II Sub-Account (V43)

     1,117,878        4,081,679        4,527,405        331        4,527,736        422        4,527,314  

Invesco V.I. Capital Appreciation Fund, Series II Sub-Account (O19)

     271,243        12,402,822        12,108,307        659        12,108,966        1,142        12,107,824  

Invesco V.I. Conservative Balanced Fund, Series II Sub-Account (O23)

     741,073        11,748,104        11,182,785        —         11,182,785        909        11,181,876  

Invesco V.I. Global Fund, Series II Sub-Account (O20)

     272,954        9,985,781        9,689,880        530        9,690,410        888        9,689,522  

Invesco V.I. Main Street Fund, Series II Sub-Account (O21)

     5,800,695        115,622,531        103,078,334        —         103,078,334        17,141        103,061,193  

Invesco V.I. Main Street Small Cap Fund, Series II Sub-Account (O04)

     145,684        3,270,177        3,831,482        —         3,831,482        373        3,831,109  

PIMCO VIT StocksPLUS Global Portfolio Advisor Class Sub-Account (PH2)

     30,124        211,699        210,266        —         210,266        19        210,247  

PIMCO VIT All Asset Portfolio Admin Class Sub-Account (P08)

     1,502,165        15,193,665        13,594,594        —         13,594,594        1,254        13,593,340  

PIMCO VIT All Asset Portfolio Advisor Class Sub-Account (PC0)

     1,129,349        11,627,049        10,390,008        —         10,390,008        899        10,389,109  

PIMCO VIT CommodityRealReturn Strategy Portfolio Advisor Class Sub-Account (P70)

     537,002        3,958,756        2,932,032        —         2,932,032        198        2,931,834  

PIMCO VIT CommodityRealReturnTM Strategy Portfolio Admin Class Sub-Account (P10)

     2,967,847        19,004,854        15,877,981        44,465        15,922,446        1,461        15,920,985  

PIMCO VIT Emerging Markets Bond Portfolio Admin Class Sub-Account (PK8)

     460,052        5,579,469        4,853,544        1,170        4,854,714        454        4,854,260  

PIMCO VIT Emerging Markets Bond Portfolio Advisor Class Sub-Account (P20)

     9,366        114,815        98,815        —         98,815        9        98,806  

PIMCO VIT International Bond Portfolio (U.S. Dollar-Hedged) Advisor Class Sub-Account (PM5)

     64,382        660,113        632,870        —         632,870        42        632,828  

PIMCO VIT Global Managed Asset Allocation Portfolio Advisor Class Sub-Account (PD6)

     27,680,998        299,750,290        260,201,383        135,075        260,336,458        22,872        260,313,586  

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06)

     1,846,537        23,459,430        21,364,439        —         21,364,439        2,024        21,362,415  

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07)

     9,829,917        104,643,851        90,238,640        6,527        90,245,167        8,456        90,236,711  

PIMCO VIT Total Return Portfolio - Advisor Class Sub-Account (P68)

     603,943        6,349,758        5,544,194        —         5,544,194        366        5,543,828  

Putnam VT Multi-Asset Absolute Return Fund Class IB Sub-Account (PI3) ¹

     —         —         —         —         —         —         —   

Putnam VT Large Cap Value Fund Class IB Sub-Account (P72)

     681,512        17,603,105        19,641,178        —         19,641,178        1,665        19,639,513  

Putnam VT George Putnam Balanced Fun - Class IB Sub-Account (P88)

     654,110        8,534,201        8,935,149        —         8,935,149        591        8,934,558  

Putnam VT Global Asset Allocation Fund - Class IB Sub-Account (P93)

     141,299        2,428,465        2,523,603        —         2,523,603        167        2,523,436  

Putnam VT Global Health Care Fund - Class IB Sub-Account (P89)

     142,262        2,304,382        2,307,491        —         2,307,491        153        2,307,338  

Putnam VT Income Fund - Class IB Sub-Account (P95)

     115,699        1,074,955        959,145        —         959,145        63        959,082  

Putnam VT Research Fund - Class IB Sub-Account (P79)

     118,664        3,757,338        4,116,429        —         4,116,429        273        4,116,156  

Putnam VT Sustainable Future Fund Class IB Sub-Account (P80)

     70,585        962,392        1,043,243        —         1,043,243        69        1,043,174  

Putnam VT Sustainable Leaders Fund Class IB Sub-Account (P81)

     23,215        840,266        919,321        —         919,321        61        919,260  

T. Rowe Price Blue Chip Growth Portfolio II Sub-Account (TBD)

     172,110        6,697,526        7,493,675        —         7,493,675        496        7,493,179  

T. Rowe Price Equity Income Portfolio II Sub-Account (TBE)

     107,100        3,019,542        2,954,879        —         2,954,879        195        2,954,684  

T. Rowe Price Health Sciences Portfolio II Sub-Account (TBF)

     97,515        5,215,693        5,056,178        —         5,056,178        335        5,055,843  

TOPS Aggressive Growth ETF Portfolio Sub-Account (TP1)

     135,925        2,556,094        2,753,848        —         2,753,848        182        2,753,666  

TOPS Balanced ETF Portfolio Sub-Account (TP2)

     134,500        1,847,456        1,922,008        —         1,922,008        127        1,921,881  

TOPS Conservative ETF Portfolio Sub-Account (TP3)

     232,788        2,955,238        2,961,061        —         2,961,061        196        2,960,865  

TOPS Growth ETF Portfolio Sub-Account (TP4)

     73,476        1,354,560        1,463,639        —         1,463,639        97        1,463,542  

TOPS Moderate Growth ETF Portfolio Sub-Account (TP5)

     683,254        9,924,911        10,487,952        —         10,487,952        694        10,487,258  

Wanger Select Fund Sub-Account (W41) ¹

     —         —         —         —         —         —         —   

Wanger Acorn Sub-Account (W42)

     15,749        188,257        209,928        —         209,928        20        209,908  

Western Asset Variable Core Bond Plus II Sub-Account (W50)

     229,899        1,310,364        1,140,301        —         1,140,301        75        1,140,226  

 

1

This Sub-Account was closed in 2023 due to merger. Refer to Note 1 in the Variable Account’s Notes to the Financial Statements for more information.

2

This Sub-Account had a name change in 2023. Refer to Note 1 in the Variable Account’s Notes to the Financial Statements for more information.

3

This Sub-Account was closed in 2023 due to liquidation. Refer to Note 1 in the Variable Account’s Notes to the Financial Statements for more information.

 

The accompanying notes are an integral part of these financial statements.

 

- 12 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

AL1

     1,753,083      $ 27,670,614      $ —       $ 27,670,614  

AO5

     3,674,214        47,265,069        —         47,265,069  

A71

     69,890        792,522        —         792,522  

AM2

     259,829        2,838,970        —         2,838,970  

A98

     2,449,240        19,353,742        51,835        19,405,577  

AC4

     907,608        12,970,289        —         12,970,289  

A19

     481,963        3,501,763        —         3,501,763  

A74

     914,516        15,741,961        36,318        15,778,279  

AP0

     3,016,531        40,344,254        —         40,344,254  

AQ1

     1,463,434        18,612,063        —         18,612,063  

AQ2

     393,591        3,579,432        —         3,579,432  

AS3

     6,884,918        74,567,315        —         74,567,315  

AS6

     889,400        10,151,639        —         10,151,639  

AQ3

     253,072        2,596,299        —         2,596,299  

AX1

     1,011,153        10,290,052        —         10,290,052  

B21

     1,082,849        10,911,667        —         10,911,667  

B19

     296,711        2,991,267        —         2,991,267  

B20

     166,529        1,806,755        —         1,806,755  

B18

     14,489,368        274,666,823        576,205        275,243,028  

B22

     101,672        1,034,465        —         1,034,465  

B23

     91,451        808,194        —         808,194  

L33

     264,025        2,609,168        —         2,609,168  

L34

     58,919        668,054        —         668,054  

L35

     117,233        1,371,864        —         1,371,864  

C71

     383        12,468        —         12,468  

C59

     2,886        76,940        —         76,940  

C60

     1,656,505        42,824,609        200,632        43,025,241  

C89

     2,126        53,611        —         53,611  

C90

     558,446        13,522,895        126,279        13,649,174  

C58

     236,923        3,162,906        —         3,162,906  

C91

     528,425        6,537,985        —         6,537,985  

C92

     1,259,769        13,123,565        —         13,123,565  

FD7

     3,207,858        86,823,059        192,147        87,015,206  

F24

     3,045,303        107,761,817        387,262        108,149,079  

F88

     78,127        1,392,621        —         1,392,621  

FB9

     359,748        6,942,631        15,292        6,957,923  

F15

     589,083        12,251,931        —         12,251,931  

F41

     1,898,337        54,162,894        270,090        54,432,984  

FE3

     9,125,866        151,826,944        304,368        152,131,312  

F17

     176,112        1,891,115        —         1,891,115  

F18

     62,065        627,681        —         627,681  

F19

     748,251        7,774,077        —         7,774,077  

L36

     85,209        840,839        —         840,839  

T21

     918,485        14,129,918        23,888        14,153,806  

S23

     72,970        546,534        —         546,534  

 

The accompanying notes are an integral part of these financial statements.

 

- 13 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

T20

     2,499,454      $ 52,403,910      $ 172,124      $ 52,576,034  

FE6

     1,006,668        17,785,635        —         17,785,635  

S18

     202,333        2,005,729        —         2,005,729  

T59

     218,338        1,853,111        4,067        1,857,178  

F56

     409,091        10,225,088        48,333        10,273,421  

F59

     2,055,585        36,801,789        113,267        36,915,056  

FF0

     1,709,727        18,684,259        —         18,684,259  

F54

     3,040,585        89,292,866        117,638        89,410,504  

FG8

     95,257        1,077,220        —         1,077,220  

S21

     365,272        4,130,834        —         4,130,834  

F53

     306,209        15,328,654        18,029        15,346,683  

FJ9

     199,784        2,121,744        —         2,121,744  

T28

     515,004        7,132,569        21,686        7,154,255  

FJ0

     5,375        60,317        —         60,317  

G03

     190,093        2,728,599        —         2,728,599  

V35

     114,315        3,047,026        4,086        3,051,112  

V13

     673,014        17,509,449        29,760        17,539,209  

AB3

     140,646        1,354,997        —         1,354,997  

V11

     5,122,809        90,030,135        196,027        90,226,162  

AC1

     86,363        1,468,258        2,138        1,470,396  

V17

     396,535        3,325,303        —         3,325,303  

V19

     87,956        969,630        —         969,630  

V20

     685,426        7,411,406        —         7,411,406  

V21

     —         —         —         —   

MV1

     7,784,769        80,142,473        —         80,142,473  

MV2

     279,775        2,883,506        —         2,883,506  

MV3

     638,774        6,542,272        —         6,542,272  

MV4

     122,082        1,301,129        —         1,301,129  

J88

     3,228,763        32,112,116        —         32,112,116  

JF1

     —         —         —         —   

JF0

     —         —         —         —   

J94

     294,208        12,523,127        —         12,523,127  

L11

     1,930,479        20,839,841        28,355        20,868,196  

L42

     36,842        355,060        —         355,060  

L16

     449,391        4,287,250        —         4,287,250  

L18

     438,186        14,873,284        25,541        14,898,825  

L17

     699,255        23,497,710        24,481        23,522,191  

L19

     168,860        1,632,442        —         1,632,442  

M07

     13,434,634        231,400,385        3,804,627        235,205,012  

M35

     12,160,294        198,068,938        1,282,247        199,351,185  

M31

     2,298,822        134,759,834        2,074,637        136,834,471  

M80

     526,441        21,314,730        72,255        21,386,985  

M10

     17,662        191,575        —         191,575  

MF1

     957,870        18,144,144        158,218        18,302,362  

M41

     935,859        25,261,457        88,098        25,349,555  

 

The accompanying notes are an integral part of these financial statements.

 

- 14 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

M05

     1,775,607      $ 35,245,365      $ 270,149      $ 35,515,514  

M42

     1,507,837        30,003,970        54,229        30,058,199  

M89

     27,354,728        290,433,425        383,066        290,816,491  

M82

     2,800,574        86,199,317        96,132        86,295,449  

M44

     4,592,558        65,984,982        1,451,013        67,435,995  

M40

     2,469,252        33,756,108        86,538        33,842,646  

M83

     7,234,963        160,949,989        1,393,969        162,343,958  

M08

     3,332,985        76,774,564        373,640        77,148,204  

MB6

     3,665,833        214,985,326        3,831,158        218,816,484  

MB7

     873,443        41,946,135        172,807        42,118,942  

MC0

     1,273,633        29,766,438        307,870        30,074,308  

MA0

     4,362,277        79,368,137        145,022        79,513,159  

MC2

     1,739,623        86,406,024        718,669        87,124,693  

MC1

     1,685,893        46,547,328        79,080        46,626,408  

MC3

     343,257        9,710,617        58,571        9,769,188  

MA1

     669,421        10,546,897        6,979        10,553,876  

MC4

     324,296        4,831,310        53,453        4,884,763  

MC5

     41,539        491,541        —         491,541  

MC6

     613,110        38,085,290        437,469        38,522,759  

MC7

     528,698        8,448,694        3,685        8,452,379  

MC8

     1,530,936        64,996,646        1,195,930        66,192,576  

MC9

     106,847        3,203,621        81,046        3,284,667  

MD0

     826,983        27,023,513        250,113        27,273,626  

M92

     22,885,875        330,250,664        328,989        330,579,653  

M96

     2,548,982        45,555,798        606,626        46,162,424  

MD2

     8,471,324        98,977,458        388,632        99,366,090  

MA6

     1,022,975        28,989,923        472,814        29,462,737  

MA3

     951,567        21,960,655        144,721        22,105,376  

M97

     803,151        26,361,966        290,183        26,652,149  

MD5

     473,692        10,795,939        82,056        10,877,995  

M98

     558,725        27,942,447        358,468        28,300,915  

M93

     2,516,792        55,154,446        153,200        55,307,646  

MD6

     6,625,157        281,838,178        5,774,177        287,612,355  

MB3

     611,889        28,121,420        61,593        28,183,013  

MD8

     3,138,036        34,449,144        587,410        35,036,554  

MD9

     11,052,713        98,486,049        154,452        98,640,501  

ME2

     619,159        14,771,847        110,523        14,882,370  

ME3

     988,881        27,020,839        79,290        27,100,129  

MA5

     845,645        17,615,605        274,750        17,890,355  

MA7

     123,372        2,267,245        1,038        2,268,283  

ME4

     634,362        17,681,067        152,037        17,833,104  

MA2

     902,749        13,374,917        —         13,374,917  

MF3

     1,766,555        41,734,180        161,575        41,895,755  

MF5

     14,409,576        262,561,819        924,418        263,486,237  

 

The accompanying notes are an integral part of these financial statements.

 

- 15 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

MF6

     33,782      $ 1,122,757      $ 844      $ 1,123,601  

MF7

     1,750,353        36,808,190        92,312        36,900,502  

MF9

     8,393,104        243,189,664        588,785        243,778,449  

MG1

     7,203,737        76,720,844        118,048        76,838,892  

MF2

     12,577,002        128,303,054        452,509        128,755,563  

MG2

     7,498,815        74,682,373        28,028        74,710,401  

MG3

     571,568        17,813,733        46,556        17,860,289  

MG4

     623,872        16,312,320        4,144        16,316,464  

MG6

     37,477,004        906,195,633        591,707        906,787,340  

MG7

     471,520        9,443,904        20,558        9,464,462  

V46

     —         —         —         —   

V45

     —         —         —         —   

U43

     146,362        1,502,910        —         1,502,910  

U41

     258,575        2,490,888        —         2,490,888  

V44

     2,237,645        24,585,970        —         24,585,970  

V43

     144,005        4,523,964        3,350        4,527,314  

O19

     252,325        12,021,823        86,001        12,107,824  

O23

     1,003,083        11,181,876        —         11,181,876  

O20

     257,480        9,684,921        4,601        9,689,522  

O21

     2,426,931        102,676,428        384,765        103,061,193  

O04

     66,782        3,825,663        5,446        3,831,109  

PH2

     10,360        210,247        —         210,247  

P08

     787,454        13,593,340        —         13,593,340  

PC0

     743,945        10,389,109        —         10,389,109  

P70

     262,378        2,931,834        —         2,931,834  

P10

     2,297,572        15,836,168        84,817        15,920,985  

PK8

     167,233        4,831,763        22,497        4,854,260  

P20

     8,311        98,806        —         98,806  

PM5

     65,946        632,828        —         632,828  

PD6

     16,888,794        259,770,694        542,892        260,313,586  

P06

     1,316,280        21,338,058        24,357        21,362,415  

P07

     5,729,822        90,071,358        165,353        90,236,711  

P68

     572,065        5,543,828        —         5,543,828  

PI3

     —         —         —         —   

P72

     767,434        19,639,513        —         19,639,513  

P88

     811,323        8,934,558        —         8,934,558  

P93

     243,622        2,523,436        —         2,523,436  

P89

     174,133        2,307,338        —         2,307,338  

 

The accompanying notes are an integral part of these financial statements.

 

- 16 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Applicable to Owners
of Deferred Variable
Annuity Contracts
Value
     Reserve for
Variable
Annuities
     Net Assets  

P95

     101,777      $ 959,082      $ —       $ 959,082  

P79

     262,569        4,116,156        —         4,116,156  

P80

     126,822        1,043,174        —         1,043,174  

P81

     87,859        919,260        —         919,260  

TBD

     773,336        7,493,179        —         7,493,179  

TBE

     269,864        2,954,684        —         2,954,684  

TBF

     528,352        5,055,843        —         5,055,843  

TP1

     271,764        2,753,666        —         2,753,666  

TP2

     194,035        1,921,881        —         1,921,881  

TP3

     299,702        2,960,865        —         2,960,865  

TP4

     144,892        1,463,542        —         1,463,542  

TP5

     1,049,195        10,487,258        —         10,487,258  

W41

     —         —         —         —   

W42

     6,869        209,908        —         209,908  

W50

     120,713        1,140,226        —         1,140,226  

 

The accompanying notes are an integral part of these financial statements.

 

- 17 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     AL1
Sub-Account
    AO5
Sub-Account
    A71
Sub-Account
 

Income:

      

Dividend income

   $ 245,254     $ 284,126     $ 9,093  

Expenses:

      

Mortality and expense risk charges

     (331,464     (576,931     (6,041

Distribution and administration charges

     (105,748     (183,939     (2,467
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (191,958     (476,744     585  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,480,555     (3,424,931     (19,069

Realized gain distributions

     1,405,240       —        57,435  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (75,315     (3,424,931     38,366  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     3,144,187       9,131,951       30,505  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,068,872       5,707,020       68,871  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,876,914     $ 5,230,276     $ 69,456  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 18 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     AM2
Sub-Account
    A98
Sub-Account
    AC4
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 128,464     $ —   

Expenses:

      

Mortality and expense risk charges

     (35,621     (247,076     (93,331

Distribution and administration charges

     (12,032     (81,650     (38,072
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (47,653     (200,262     (131,403
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (157,786     (100,505     (273,222

Realized gain distributions

     106,149       —        810,651  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (51,637     (100,505     537,429  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     398,534       2,740,474       2,689,094  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     346,897       2,639,969       3,226,523  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 299,244     $ 2,439,707     $ 3,095,120  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 19 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     A19
Sub-Account
    A74
Sub-Account
    AP0
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 122,752     $ 59,168  

Expenses:

      

Mortality and expense risk charges

     (22,938     (167,493     (283,138

Distribution and administration charges

     (9,343     (59,484     (115,444
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (32,281     (104,225     (339,414
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (148,283     426,243       (1,350,668

Realized gain distributions

     —        1,290,592       1,932,411  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (148,283     1,716,835       581,743  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     575,183       585,588       9,978,814  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     426,900       2,302,423       10,560,557  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 394,619     $ 2,198,198     $ 10,221,143  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 20 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     AQ1
Sub-Account
    AQ2
Sub-Account
    AS3
Sub-Account
 

Income:

      

Dividend income

   $ 194,752     $ 36,171     $ 1,340,529  

Expenses:

      

Mortality and expense risk charges

     (130,410     (25,807     (514,201

Distribution and administration charges

     (53,187     (10,527     (209,668
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     11,155       (163     616,660  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (109,498     (89,278     (406,148

Realized gain distributions

     812,783       —        2,272,161  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     703,285       (89,278     1,866,013  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,715,812       480,482       5,139,085  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,419,097       391,204       7,005,098  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 3,430,252     $ 391,041     $ 7,621,758  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 21 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     AS6
Sub-Account
    AQ3
Sub-Account
    AX1
Sub-Account
 

Income:

      

Dividend income

   $ 63,016     $ 28,939     $ 123,542  

Expenses:

      

Mortality and expense risk charges

     (72,437     (18,333     (66,031

Distribution and administration charges

     (29,552     (7,478     (26,889
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (38,973     3,128       30,622  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (279,180     (55,458     (109,500

Realized gain distributions

     632,949       —        882,664  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     353,769       (55,458     773,164  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,291,378       339,553       113,272  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,645,147       284,095       886,436  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,606,174     $ 287,223     $ 917,058  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 22 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     B21
Sub-Account
    B19
Sub-Account
    B20
Sub-Account
 

Income:

      

Dividend income

   $ 194,471     $ —      $ 25,767  

Expenses:

      

Mortality and expense risk charges

     (72,337     (19,376     (11,419

Distribution and administration charges

     (29,473     (7,891     (4,649
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     92,661       (27,267     9,699  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (96,337     (60,806     (13,374

Realized gain distributions

     —        144,365       83,465  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (96,337     83,559       70,091  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,125,852       767,170       71,576  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,029,515       850,729       141,667  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,122,176     $ 823,462     $ 151,366  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 23 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     B18     B22     B23  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 6,670,066     $ —      $ 25,855  

Expenses:

      

Mortality and expense risk charges

     (3,407,988     (6,675     (6,151

Distribution and administration charges

     (1,092,622     (2,717     (2,510
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     2,169,456       (9,392     17,194  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (7,153,098     (77,281     (16,663

Realized gain distributions

     —        16,161       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (7,153,098     (61,120     (16,663
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     33,299,342       376,837       27,454  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     26,146,244       315,717       10,791  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 28,315,700     $ 306,325     $ 27,985  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 24 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     L33     L34     L35  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 473     $ 4,207     $ 25,062  

Expenses:

      

Mortality and expense risk charges

     (17,976     (3,940     (10,011

Distribution and administration charges

     (7,328     (1,603     (4,085
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (24,831     (1,336     10,966  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (52,933     (2,206     (33,968

Realized gain distributions

     13,613       15,669       180,522  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (39,320     13,463       146,554  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     315,965       72,490       (12,033
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     276,645       85,953       134,521  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 251,814     $ 84,617     $ 145,487  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 25 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C71     C59     C60  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 51     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (405     (925     (542,359

Distribution and administration charges

     (120     (279     (184,873
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (474     (1,204     (727,232
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (28,270     8,185       9,013,420  

Realized gain distributions

     875       —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (27,395     8,185       9,013,420  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     35,047       18,722       6,447,827  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     7,652       26,907       15,461,247  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 7,178     $ 25,703     $ 14,734,015  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 26 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C89     C90     C58  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 56,489  

Expenses:

      

Mortality and expense risk charges

     (550     (168,520     (40,769

Distribution and administration charges

     (150     (59,608     (13,843
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (700     (228,128     1,877  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (22     2,479,576       (29,719

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (22     2,479,576       (29,719
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     15,318       2,001,343       434,970  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     15,296       4,480,919       405,251  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 14,596     $ 4,252,791     $ 407,128  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 27 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C91     C92     FD7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 1,300,273  

Expenses:

      

Mortality and expense risk charges

     (50,388     (80,389     (1,073,132

Distribution and administration charges

     (20,575     (32,726     (345,742
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (70,963     (113,115     (118,601
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     9,757       (16,818     2,349,997  

Realized gain distributions

     —        —        3,440,594  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     9,757       (16,818     5,790,591  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     320,830       1,824,482       9,642,204  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     330,587       1,807,664       15,432,795  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 259,624     $ 1,694,549     $ 15,314,194  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 28 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F24     F88     FB9  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 260,531     $ 51,676     $ 240,334  

Expenses:

      

Mortality and expense risk charges

     (1,352,831     (17,637     (91,658

Distribution and administration charges

     (445,622     (6,732     (31,512
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,537,922     27,307       117,164  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     6,598,958       (20,787     (177,950

Realized gain distributions

     3,834,688       97,211       145,733  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     10,433,646       76,424       (32,217
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     20,325,977       (7,244     513,656  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     30,759,623       69,180       481,439  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 29,221,701     $ 96,487     $ 598,603  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 29 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F15     F41     FE3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 374,508     $ 201,200     $ —   

Expenses:

      

Mortality and expense risk charges

     (159,428     (678,170     (1,908,854

Distribution and administration charges

     (51,868     (230,114     (612,543
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     163,212       (707,084     (2,521,397
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (176,853     896,131       (2,654,366

Realized gain distributions

     96,203       1,511,348       11,029,445  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (80,650     2,407,479       8,375,079  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,161,825       4,867,610       6,551,123  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,081,175       7,275,089       14,926,202  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,244,387     $ 6,568,005     $ 12,404,805  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 30 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F17     F18     F19  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 15,512     $ 3,095     $ 160,057  

Expenses:

      

Mortality and expense risk charges

     (12,852     (3,773     (55,340

Distribution and administration charges

     (5,238     (1,535     (22,570
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (2,578     (2,213     82,147  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (11,514     (13,058     (73,586

Realized gain distributions

     —        —        114,570  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (11,514     (13,058     40,984  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     136,584       82,626       501,192  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     125,070       69,568       542,176  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 122,492     $ 67,355     $ 624,323  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 31 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     L36     T21     S23  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 16,502     $ 289,570     $ 7,781  

Expenses:

      

Mortality and expense risk charges

     (5,221     (179,881     (3,619

Distribution and administration charges

     (2,123     (62,850     (1,476
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     9,158       46,839       2,686  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (5,597     (396,105     (8,551

Realized gain distributions

     —        10,504       298  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (5,597     (385,601     (8,253
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     68,779       1,800,071       51,771  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     63,182       1,414,470       43,518  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 72,340     $ 1,461,309     $ 46,204  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 32 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     T20     FE6     S18  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,704,934     $ 257,143     $ 21,239  

Expenses:

      

Mortality and expense risk charges

     (673,988     (220,666     (13,549

Distribution and administration charges

     (250,622     (68,412     (5,519
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     780,324       (31,935     2,171  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (773,189     (1,267,540     (17,714

Realized gain distributions

     —        298,483       26,364  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (773,189     (969,057     8,650  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     9,120,068       3,124,111       178,664  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     8,346,879       2,155,054       187,314  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 9,127,203     $ 2,123,119     $ 189,485  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 33 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     T59     F56     F59  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ 340,269     $ 1,921,742  

Expenses:

      

Mortality and expense risk charges

     (24,216     (126,771     (466,386

Distribution and administration charges

     (9,898     (44,521     (154,464
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (34,114     168,977       1,300,892  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (96,047     (268,505     (366,458

Realized gain distributions

     —        —        2,329,766  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (96,047     (268,505     1,963,308  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     146,650       1,883,612       (837,288
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     50,603       1,615,107       1,126,020  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 16,489     $ 1,784,084     $ 2,426,912  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 34 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     FF0     F54     FG8  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 683,933     $ 1,639,139     $ 16,859  

Expenses:

      

Mortality and expense risk charges

     (129,279     (1,120,879     (7,665

Distribution and administration charges

     (51,380     (368,756     (2,944
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     503,274       149,504       6,250  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (84,033     (4,921,911     (23,513

Realized gain distributions

     842,692       7,544,477       82,012  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     758,659       2,622,566       58,499  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (204,695     6,978,760       36,372  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     553,964       9,601,326       94,871  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,057,238     $ 9,750,830     $ 101,121  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 35 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     S21     F53     FJ9  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 27,045     $ 82,376     $ 7,051  

Expenses:

      

Mortality and expense risk charges

     (27,570     (193,125     (14,398

Distribution and administration charges

     (11,237     (67,888     (5,713
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (11,762     (178,637     (13,060
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (14,881     431,469       (18,407

Realized gain distributions

     334,330       893,041       89,161  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     319,449       1,324,510       70,754  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     33,558       434,990       142,714  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     353,007       1,759,500       213,468  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 341,245     $ 1,580,863     $ 200,408  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 36 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     T28     FJ0     G03  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 322,448     $ 2,591     $ 11,683  

Expenses:

      

Mortality and expense risk charges

     (88,482     (749     (21,464

Distribution and administration charges

     (32,026     (273     (8,766
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     201,940       1,569       (18,547
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (324,249     (1,483     (72,897

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (324,249     (1,483     (72,897
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     576,027       3,486       594,276  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     251,778       2,003       521,379  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 453,718     $ 3,572     $ 502,832  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 37 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V35     V13     AB3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 10,985     $ 266,614     $ 31,663  

Expenses:

      

Mortality and expense risk charges

     (39,459     (226,123     (10,749

Distribution and administration charges

     (13,977     (80,859     (4,390
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (42,451     (40,368     16,524  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     266,134       1,290,693       (47,212

Realized gain distributions

     611,803       1,920,078       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     877,937       3,210,771       (47,212
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (442,115     (1,403,869     86,339  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     435,822       1,806,902       39,127  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 393,371     $ 1,766,534     $ 55,651  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 38 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V11     AC1     V17  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,506,968     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (975,288     (20,217     (21,251

Distribution and administration charges

     (328,010     (6,217     (8,655
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     203,670       (26,434     (29,906
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,785,920     (84,414     (139,896

Realized gain distributions

     4,575,113       1,103       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,789,193       (83,311     (139,896
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     4,322,274       348,005       463,459  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     7,111,467       264,694       323,563  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 7,315,137     $ 238,260     $ 293,657  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 39 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V19     V20     MV1  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 16,273     $ 81,594     $ 1,192,795  

Expenses:

      

Mortality and expense risk charges

     (6,637     (51,395     (508,088

Distribution and administration charges

     (2,705     (20,950     (206,931
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     6,931       9,249       477,776  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (19,353     (32,421     (116,845

Realized gain distributions

     77,293       524,439       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     57,940       492,018       (116,845
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     7,066       230,604       7,664,403  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     65,006       722,622       7,547,558  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 71,937     $ 731,871     $ 8,025,334  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 40 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MV2     MV3     MV4  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,462     $ —      $ 10,785  

Expenses:

      

Mortality and expense risk charges

     (17,857     (40,047     (8,910

Distribution and administration charges

     (7,270     (16,298     (3,631
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (22,665     (56,345     (1,756
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (47,235     (199,926     (9,305

Realized gain distributions

     160,033       —        28,945  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     112,798       (199,926     19,640  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     251,686       2,124,482       90,141  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     364,484       1,924,556       109,781  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 341,819     $ 1,868,211     $ 108,025  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 41 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     J88     JF1     JF0  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,005,482     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (381,211     (1,907     (2,266

Distribution and administration charges

     (116,948     (792     (942
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     507,323       (2,699     (3,208
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (682,505     (22,547     (91,174

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (682,505     (22,547     (91,174
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,373,720       63,139       127,012  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     691,215       40,592       35,838  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,198,538     $ 37,893     $ 32,630  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 42 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     J94     L11     L42  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 142,467     $ 970,314     $ —   

Expenses:

      

Mortality and expense risk charges

     (142,369     (258,108     (2,838

Distribution and administration charges

     (45,055     (86,925     (1,158
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (44,957     625,281       (3,996
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     365,680       (336,836     (5,672

Realized gain distributions

     560,791       —        18,221  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     926,471       (336,836     12,549  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,675,372       3,612,044       21,721  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     2,601,843       3,275,208       34,270  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,556,886     $ 3,900,489     $ 30,274  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 43 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     L16     L18     L17  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 213,891     $ —      $ 132,187  

Expenses:

      

Mortality and expense risk charges

     (31,892     (188,283     (301,719

Distribution and administration charges

     (13,013     (68,799     (103,999
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     168,986       (257,082     (273,531
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (54,405     (1,168,030     (50,862

Realized gain distributions

     —        —        671,472  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (54,405     (1,168,030     620,610  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     83,140       2,700,330       2,494,209  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     28,735       1,532,300       3,114,819  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 197,721     $ 1,275,218     $ 2,841,288  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 44 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     L19     M07     M35  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 73,319     $ 4,793,189     $ 3,672,607  

Expenses:

      

Mortality and expense risk charges

     (12,705     (2,865,557     (2,476,109

Distribution and administration charges

     (5,186     (423,038     (826,796
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     55,428       1,504,594       369,702  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (12,091     (567,098     (1,064,236

Realized gain distributions

     —        9,982,822       8,765,699  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (12,091     9,415,724       7,701,463  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     11,628       9,109,391       8,002,742  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (463     18,525,115       15,704,205  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 54,965     $ 20,029,709     $ 16,073,907  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 45 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M31     M80     M10  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 761  

Expenses:

      

Mortality and expense risk charges

     (1,550,651     (228,617     (1,313

Distribution and administration charges

     (250,931     (82,148     (535
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,801,582     (310,765     (1,087
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     5,504,756       (267,220     (917

Realized gain distributions

     9,855,384       1,620,082       9,270  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     15,360,140       1,352,862       8,353  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     23,118,631       4,474,225       17,960  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     38,478,771       5,827,087       26,313  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 36,677,189     $ 5,516,322     $ 25,226  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 46 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MF1     M41     M05  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (209,752     (284,893     (421,608

Distribution and administration charges

     (43,962     (102,329     (85,809
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (253,714     (387,222     (507,417
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (643,485     (1,313,875     (3,343,579

Realized gain distributions

     236,271       377,467       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (407,214     (936,408     (3,343,579
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     3,811,072       5,579,283       8,052,943  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,403,858       4,642,875       4,709,364  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 3,150,144     $ 4,255,653     $ 4,201,947  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 47 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M42     M89     M82  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ 8,736,957     $ 212,179  

Expenses:

      

Mortality and expense risk charges

     (344,315     (3,558,998     (1,085,761

Distribution and administration charges

     (126,757     (1,124,999     (357,034
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (471,072     4,052,960       (1,230,616
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (4,360,331     (8,427,640     1,444,157  

Realized gain distributions

     —        —        4,725,775  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (4,360,331     (8,427,640     6,169,932  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     8,287,767       19,642,012       10,895,518  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,927,436       11,214,372       17,065,450  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 3,456,364     $ 15,267,332     $ 15,834,834  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 48 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M44     M40     M83  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,543,207     $ 1,118,770     $ 2,655,007  

Expenses:

      

Mortality and expense risk charges

     (884,573     (407,768     (2,013,571

Distribution and administration charges

     (154,903     (144,996     (574,311
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,503,731       566,006       67,125  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,758,768       656,473       2,859,875  

Realized gain distributions

     3,935,228       1,876,577       11,159,751  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     5,693,996       2,533,050       14,019,626  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (10,142,733     (4,511,523     (4,429,401
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (4,448,737     (1,978,473     9,590,225  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ (2,945,006   $ (1,412,467   $ 9,657,350  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 49 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M08     MB6     MB7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,082,065     $ 2,940,528     $ 453,269  

Expenses:

      

Mortality and expense risk charges

     (945,704     (2,579,295     (522,592

Distribution and administration charges

     (331,002     (404,374     (193,356
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (194,641     (43,141     (262,679
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     902,407       4,183,741       205,763  

Realized gain distributions

     5,423,899       16,522,764       3,364,040  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     6,326,306       20,706,505       3,569,803  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (1,774,128     29,193,851       6,586,189  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     4,552,178       49,900,356       10,155,992  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 4,357,537     $ 49,857,215     $ 9,893,313  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 50 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MC0     MA0     MC2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,187,229     $ 2,932,036     $ 447,297  

Expenses:

      

Mortality and expense risk charges

     (369,520     (970,478     (1,023,304

Distribution and administration charges

     (69,458     (307,869     (187,575
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     748,251       1,653,689       (763,582
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,446,003     (3,420,553     2,049,780  

Realized gain distributions

     —        —        3,989,623  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (1,446,003     (3,420,553     6,039,403  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,894,199       7,136,597       11,047,125  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,448,196       3,716,044       17,086,528  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,196,447     $ 5,369,733     $ 16,322,946  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 51 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MC1     MC3     MA1  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 145,129     $ 145,306     $ 120,403  

Expenses:

      

Mortality and expense risk charges

     (510,651     (121,172     (129,771

Distribution and administration charges

     (192,035     (24,424     (44,783
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (557,557     (290     (54,151
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     413,244       (422,595     (656,426

Realized gain distributions

     2,192,253       —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,605,497       (422,595     (656,426
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     6,509,021       1,311,120       1,653,745  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     9,114,518       888,525       997,319  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 8,556,961     $ 888,235     $ 943,168  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 52 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MC4     MC5     MC6  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 53,818  

Expenses:

      

Mortality and expense risk charges

     (61,825     (6,085     (467,973

Distribution and administration charges

     (11,440     (2,235     (69,128
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (73,265     (8,320     (483,283
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (208,143     (18,633     1,189,615  

Realized gain distributions

     —        —        1,832,613  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (208,143     (18,633     3,022,228  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     326,066       28,789       4,153,774  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     117,923       10,156       7,176,002  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 44,658     $ 1,836     $ 6,692,719  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 53 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MC7     MC8     MC9  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ 609,191     $ 21,131  

Expenses:

      

Mortality and expense risk charges

     (68,086     (796,231     (38,627

Distribution and administration charges

     (28,467     (115,166     (11,986
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (96,553     (302,206     (29,482
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (83,080     4,026,933       62,527  

Realized gain distributions

     346,168       3,343,938       166,395  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     263,088       7,370,871       228,922  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,094,143       3,437,806       313,045  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,357,231       10,808,677       541,967  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,260,678     $ 10,506,471     $ 512,485  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 54 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MD0     M92     M96  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 116,062     $ 493,203     $ 698,096  

Expenses:

      

Mortality and expense risk charges

     (336,429     (4,068,351     (572,189

Distribution and administration charges

     (53,393     (1,282,621     (96,905
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (273,760     (4,857,769     29,002  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (787,028     (12,051,612     (1,746,257

Realized gain distributions

     1,011,664       12,779,864       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     224,636       728,252       (1,746,257
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,151,830       28,692,355       2,929,778  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     2,376,466       29,420,607       1,183,521  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,102,706     $ 24,562,838     $ 1,212,523  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 55 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MD2     MA6     MA3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,209,487     $ 1,732,422     $ 1,239,898  

Expenses:

      

Mortality and expense risk charges

     (1,220,333     (365,364     (279,801

Distribution and administration charges

     (410,884     (62,845     (102,529
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (421,730     1,304,213       857,568  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (2,815,747     (981,444     (887,132

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (2,815,747     (981,444     (887,132
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     5,367,660       2,710,019       2,278,786  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     2,551,913       1,728,575       1,391,654  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,130,183     $ 3,032,788     $ 2,249,222  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 56 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M97     MD5     M98  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 284,165     $ 94,756     $ 200,893  

Expenses:

      

Mortality and expense risk charges

     (318,562     (135,079     (344,768

Distribution and administration charges

     (63,176     (46,815     (59,486
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (97,573     (87,138     (203,361
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     279,750       70,500       1,128,331  

Realized gain distributions

     810,353       332,407       2,087,485  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     1,090,103       402,907       3,215,816  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,209,794       1,006,119       1,179,426  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,299,897       1,409,026       4,395,242  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 3,202,324     $ 1,321,888     $ 4,191,881  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 57 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M93     MD6     MB3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 257,657     $ 813,424     $ 13,384  

Expenses:

      

Mortality and expense risk charges

     (709,756     (3,385,077     (332,192

Distribution and administration charges

     (246,694     (526,754     (129,574
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (698,793     (3,098,407     (448,382
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     2,273,448       9,611,155       824,724  

Realized gain distributions

     4,124,906       14,072,533       1,446,911  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     6,398,354       23,683,688       2,271,635  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,419,238       35,049,914       3,638,807  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     8,817,592       58,733,602       5,910,442  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 8,118,799     $ 55,635,195     $ 5,462,060  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 58 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MD8     MD9     ME2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 1,567,834     $ 4,345,063     $ 157,674  

Expenses:

      

Mortality and expense risk charges

     (426,727     (1,181,532     (177,290

Distribution and administration charges

     (67,405     (399,067     (38,222
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,073,702       2,764,464       (57,838
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     —        —        223,057  

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     —        —        223,057  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     —        —        1,455,074  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     —        —        1,678,131  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,073,702     $ 2,764,464     $ 1,620,293  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 59 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     ME3     MA5     MA7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 212,978     $ 643,180     $ 78,637  

Expenses:

      

Mortality and expense risk charges

     (341,760     (216,455     (27,020

Distribution and administration charges

     (121,185     (39,240     (9,204
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (249,967     387,485       42,413  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     574,989       (650,270     (60,581

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     574,989       (650,270     (60,581
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,509,033       1,306,422       143,676  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,084,022       656,152       83,095  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 2,834,055     $ 1,043,637     $ 125,508  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 60 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     ME4     MA2     MF3  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 214,785  

Expenses:

      

Mortality and expense risk charges

     (181,371     (100,789     (491,056

Distribution and administration charges

     (39,651     (40,220     (169,759
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (221,022     (141,009     (446,030
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     862,765       (547,494     (1,454,155

Realized gain distributions

     —        —        1,417,274  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     862,765       (547,494     (36,881
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     5,617,511       5,385,450       6,701,877  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     6,480,276       4,837,956       6,664,996  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 6,259,254     $ 4,696,947     $ 6,218,966  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 61 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MF5     MF6     MF7  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 7,157,660     $ 9,223     $ 165,833  

Expenses:

      

Mortality and expense risk charges

     (3,330,714     (13,243     (448,583

Distribution and administration charges

     (1,090,484     (5,426     (160,484
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     2,736,462       (9,446     (443,234
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (11,366,114     (15,283     (314,733

Realized gain distributions

     11,603,026       75,093       2,110,812  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     236,912       59,810       1,796,079  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     18,200,263       49,777       1,868,918  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     18,437,175       109,587       3,664,997  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 21,173,637     $ 100,141     $ 3,221,763  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 62 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MF9     MG1     MF2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 5,474,850     $ 2,189,516     $ 2,073,906  

Expenses:

      

Mortality and expense risk charges

     (2,986,617     (959,553     (1,664,347

Distribution and administration charges

     (970,651     (310,524     (590,615
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,517,582       919,439       (181,056
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (6,609,945     (3,859,870     (1,211,410

Realized gain distributions

     20,837,632       —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     14,227,687       (3,859,870     (1,211,410
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     13,928,740       3,506,530       6,842,343  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     28,156,427       (353,340     5,630,933  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 29,674,009     $ 566,099     $ 5,449,877  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 63 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MG2     MG3     MG4  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 994,951     $ 313,490     $ 244,856  

Expenses:

      

Mortality and expense risk charges

     (957,266     (228,081     (200,390

Distribution and administration charges

     (310,641     (86,557     (64,384
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (272,956     (1,148     (19,918
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (866,305     334,134       618,634  

Realized gain distributions

     —        594,535       544,495  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (866,305     928,669       1,163,129  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     4,168,682       907,915       535,473  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,302,377       1,836,584       1,698,602  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 3,029,421     $ 1,835,436     $ 1,678,684  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 64 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MG6     MG7     V46  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 21,952,605     $ 83,050     $ 6,646  

Expenses:

      

Mortality and expense risk charges

     (11,176,413     (98,422     (851

Distribution and administration charges

     (3,602,604     (35,581     (352
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     7,173,588       (50,953     5,443  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (27,291,962     78,089       (22,016

Realized gain distributions

     57,912,241       757,016       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     30,620,279       835,105       (22,016
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     55,016,937       82,559       19,475  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     85,637,216       917,664       (2,541
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 92,810,804     $ 866,711     $ 2,902  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 65 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V45     U43     U41  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 13,041     $ 30,445     $ 32,900  

Expenses:

      

Mortality and expense risk charges

     (13,723     (11,535     (17,840

Distribution and administration charges

     (5,659     (4,710     (7,278
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (6,341     14,200       7,782  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (311,958     (32,870     (24,916

Realized gain distributions

     136,893       189,115       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (175,065     156,245       (24,916
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     410,308       (125,055     273,490  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     235,243       31,190       248,574  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 228,902     $ 45,390     $ 256,356  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 66 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V44     V43     O19  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (208,584     (56,903     (142,873

Distribution and administration charges

     (76,683     (19,383     (56,018
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (285,267     (76,286     (198,891
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (14,562,634     (3,896,467     (1,078,478

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (14,562,634     (3,896,467     (1,078,478
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     22,984,892       5,582,082       4,579,466  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     8,422,258       1,685,615       3,500,988  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 8,136,991     $ 1,609,329     $ 3,302,097  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 67 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     O23     O20     O21  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 184,347     $ —      $ 486,624  

Expenses:

      

Mortality and expense risk charges

     (113,409     (118,382     (1,325,875

Distribution and administration charges

     (38,635     (41,084     (484,222
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     32,303       (159,466     (1,323,473
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (147,732     (290,093     (16,487,965

Realized gain distributions

     —        1,086,797       6,947,991  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (147,732     796,704       (9,539,974
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,123,947       2,072,242       30,779,557  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     976,215       2,868,946       21,239,583  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,008,518     $ 2,709,480     $ 19,916,110  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 68 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     O04     PH2     P08  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 33,731     $ 5,731     $ 400,786  

Expenses:

      

Mortality and expense risk charges

     (44,636     (2,722     (169,317

Distribution and administration charges

     (18,520     (721     (58,292
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (29,425     2,288       173,177  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     26,489       (7,826     (497,124

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     26,489       (7,826     (497,124
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     549,850       45,905       1,144,910  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     576,339       38,079       647,786  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 546,914     $ 40,367     $ 820,963  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 69 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     PC0     P70     P10  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 296,116     $ 459,083     $ 2,583,713  

Expenses:

      

Mortality and expense risk charges

     (125,232     (25,692     (201,551

Distribution and administration charges

     (40,440     (10,428     (67,866
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     130,444       422,963       2,314,296  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (306,276     (151,255     293,478  

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (306,276     (151,255     293,478  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     816,361       (546,822     (4,118,926
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     510,085       (698,077     (3,825,448
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 640,529     $ (275,114   $ (1,511,152
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 70 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     PK8     P20     PM5  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 280,285     $ 5,506     $ 14,737  

Expenses:

      

Mortality and expense risk charges

     (61,304     (1,164     (5,065

Distribution and administration charges

     (22,784     (385     (2,069
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     196,197       3,957       7,603  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (268,485     (4,348     (11,028

Realized gain distributions

     —        —        15,760  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (268,485     (4,348     4,732  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     498,591       9,108       32,049  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     230,106       4,760       36,781  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 426,303     $ 8,717     $ 44,384  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 71 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     PD6     P06     P07  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 5,543,374     $ 654,958     $ 3,232,574  

Expenses:

      

Mortality and expense risk charges

     (3,224,715     (278,830     (1,154,170

Distribution and administration charges

     (1,021,056     (95,114     (398,010
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,297,603       281,014       1,680,394  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (13,525,912     (292,889     (3,111,268

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (13,525,912     (292,889     (3,111,268
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     39,771,171       407,809       5,044,683  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     26,245,259       114,920       1,933,415  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 27,542,862     $ 395,934     $ 3,613,809  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 72 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P68     PI3     P72  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 179,277     $ 644,714     $ 369,744  

Expenses:

      

Mortality and expense risk charges

     (44,255     (36,553     (212,627

Distribution and administration charges

     (18,077     (11,986     (70,578
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     116,945       596,175       86,539  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (63,685     (987,610     453,098  

Realized gain distributions

     —        —        1,036,452  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (63,685     (987,610     1,489,550  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     178,447       490,681       866,374  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     114,762       (496,929     2,355,924  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 231,707     $ 99,246     $ 2,442,463  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 73 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P88     P93     P89  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 70,090     $ 25,138     $ 5,406  

Expenses:

      

Mortality and expense risk charges

     (55,740     (16,641     (16,975

Distribution and administration charges

     (22,702     (6,780     (6,927
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (8,352     1,717       (18,496
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (89,184     (30,053     (13,180

Realized gain distributions

     —        —        143,025  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (89,184     (30,053     129,845  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,230,697       319,261       58,876  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,141,513       289,208       188,721  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 1,133,161     $ 290,925     $ 170,225  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 74 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P95     P79     P80  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 49,199     $ 29,097     $ —   

Expenses:

      

Mortality and expense risk charges

     (7,512     (31,411     (6,828

Distribution and administration charges

     (3,069     (12,823     (2,781
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     38,618       (15,137     (9,609
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (23,832     (6,829     (36,430

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (23,832     (6,829     (36,430
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     15,327       905,894       242,184  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (8,505     899,065       205,754  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 30,113     $ 883,928     $ 196,145  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 75 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P81     TBD     TBE  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 2,531     $ —      $ 48,330  

Expenses:

      

Mortality and expense risk charges

     (5,026     (49,865     (21,051

Distribution and administration charges

     (2,042     (20,315     (8,585
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (4,537     (70,180     18,694  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (4,085     (206,628     (32,121

Realized gain distributions

     15,514       —        120,693  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     11,429       (206,628     88,572  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     127,564       2,411,775       109,525  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     138,993       2,205,147       198,097  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 134,456     $ 2,134,967     $ 216,791  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 76 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     TBF     TP1     TP2  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ 20,418     $ 27,925  

Expenses:

      

Mortality and expense risk charges

     (33,747     (17,278     (14,214

Distribution and administration charges

     (13,755     (7,032     (5,796
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (47,502     (3,892     7,915  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (21,401     (13,165     (22,640

Realized gain distributions

     186,194       11,773       22,842  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     164,793       (1,392     202  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     142       307,269       138,541  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     164,935       305,877       138,743  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 117,433     $ 301,985     $ 146,658  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 77 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     TP3     TP4     TP5  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ 49,014     $ 13,581     $ 135,747  

Expenses:

      

Mortality and expense risk charges

     (21,468     (8,572     (74,401

Distribution and administration charges

     (8,759     (3,487     (30,320
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     18,787       1,522       31,026  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (10,138     (9,559     (88,522

Realized gain distributions

     67,381       12,983       115,198  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     57,243       3,424       26,676  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     110,455       140,302       987,703  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     167,698       143,726       1,014,379  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 186,485     $ 145,248     $ 1,045,405  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 78 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     W41     W42     W50  
     Sub-Account     Sub-Account     Sub-Account  

Income:

      

Dividend income

   $ —      $ —      $ 38,557  

Expenses:

      

Mortality and expense risk charges

     (752     (1,994     (8,913

Distribution and administration charges

     (234     (594     (3,641
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (986     (2,588     26,003  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (102,498     (17,057     (28,147

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (102,498     (17,057     (28,147
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     119,443       42,516       54,915  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     16,945       25,459       26,768  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 15,959     $ 22,871     $ 52,771  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 79 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AL1 Sub-Account     AO5 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (191,958   $ 469,443     $ (476,744   $ 510,992  

Net realized gains (losses)

     (75,315     2,496,614       (3,424,931     16,911,101  

Net change in unrealized appreciation/(depreciation)

     3,144,187       (10,485,237     9,131,951       (30,283,861
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,876,914       (7,519,180     5,230,276       (12,861,768
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     747,537       1,066,115       365,747       432,917  

Transfers between Sub-Accounts (including the Fixed Account), net

     (327,671     875,483       87,723       1,883,991  

Withdrawals, surrenders, annuitizations and contract charges

     (3,804,528     (3,900,121     (6,784,061     (7,676,266
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,384,662     (1,958,523     (6,330,591     (5,359,358
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,384,662     (1,958,523     (6,330,591     (5,359,358
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (507,748     (9,477,703     (1,100,315     (18,221,126

Net assets at beginning of year

     28,178,362       37,656,065       48,365,384       66,586,510  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 27,670,614     $ 28,178,362     $ 47,265,069     $ 48,365,384  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 80 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A71 Sub-Account     AM2 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 585     $ 23     $ (47,653   $ (54,472

Net realized gains (losses)

     38,366       82,683       (51,637     542,354  

Net change in unrealized appreciation/(depreciation)

     30,505       (105,356     398,534       (1,701,476
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     69,456       (22,650     299,244       (1,213,594
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     104,877       281,850       52,658       42,428  

Transfers between Sub-Accounts (including the Fixed Account), net

     (6,429     37,473       (22,215     254,698  

Withdrawals, surrenders, annuitizations and contract charges

     (12,013     (28,031     (497,841     (295,499
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     86,435       291,292       (467,398     1,627  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     86,435       291,292       (467,398     1,627  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     155,891       268,642       (168,154     (1,211,967

Net assets at beginning of year

     636,631       367,989       3,007,124       4,219,091  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 792,522     $ 636,631     $ 2,838,970     $ 3,007,124  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 81 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A98 Sub-Account     AC4 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (200,262   $ 532,633     $ (131,403   $ (107,438

Net realized gains (losses)

     (100,505     (51,731     537,429       1,128,922  

Net change in unrealized appreciation/(depreciation)

     2,740,474       (4,448,256     2,689,094       (4,143,179
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,439,707       (3,967,354     3,095,120       (3,121,695
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     469,877       350,894       1,063,836       2,893,603  

Transfers between Sub-Accounts (including the Fixed Account), net

     (687,008     (194,019     400,624       51,291  

Withdrawals, surrenders, annuitizations and contract charges

     (2,844,843     (2,517,863     (474,112     (291,909
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,061,974     (2,360,988     990,348       2,652,985  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     1,545       —        —        —   

Annuity payments and contract charges

     (28,564     (19,584     —        —   

Adjustments to annuity reserves

     16,862       (835     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (10,157     (20,419     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,072,131     (2,381,407     990,348       2,652,985  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (632,424     (6,348,761     4,085,468       (468,710

Net assets at beginning of year

     20,038,001       26,386,762       8,884,821       9,353,531  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 19,405,577     $ 20,038,001     $ 12,970,289     $ 8,884,821  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 82 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A19 Sub-Account     A74 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (32,281   $ (16,534   $ (104,225   $ (102,884

Net realized gains (losses)

     (148,283     780,615       1,716,835       2,785,394  

Net change in unrealized appreciation/(depreciation)

     575,183       (1,272,922     585,588       (5,545,769
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     394,619       (508,841     2,198,198       (2,863,259
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     822,553       1,246,938       365,571       922,027  

Transfers between Sub-Accounts (including the Fixed Account), net

     456,068       446,492       (395,317     1,345,994  

Withdrawals, surrenders, annuitizations and contract charges

     (93,568     (27,883     (1,342,771     (1,259,175
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,185,053       1,665,547       (1,372,517     1,008,846  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        (1,851     (2,006

Adjustments to annuity reserves

     —        —        449       (153
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (1,402     (2,159
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,185,053       1,665,547       (1,373,919     1,006,687  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,579,672       1,156,706       824,279       (1,856,572

Net assets at beginning of year

     1,922,091       765,385       14,954,000       16,810,572  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,501,763     $ 1,922,091     $ 15,778,279     $ 14,954,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 83 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AP0 Sub-Account     AQ1 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (339,414   $ (273,007   $ 11,155     $ 6,051  

Net realized gains (losses)

     581,743       3,342,086       703,285       1,029,685  

Net change in unrealized appreciation/(depreciation)

     9,978,814       (12,285,927     2,715,812       (2,960,993
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     10,221,143       (9,216,848     3,430,252       (1,925,257
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     5,042,841       6,439,583       2,287,897       3,598,624  

Transfers between Sub-Accounts (including the Fixed Account), net

     701,830       3,151,254       723,890       1,675,361  

Withdrawals, surrenders, annuitizations and contract charges

     (1,242,705     (859,200     (606,432     (403,472
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     4,501,966       8,731,637       2,405,355       4,870,513  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     4,501,966       8,731,637       2,405,355       4,870,513  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     14,723,109       (485,211     5,835,607       2,945,256  

Net assets at beginning of year

     25,621,145       26,106,356       12,776,456       9,831,200  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 40,344,254     $ 25,621,145     $ 18,612,063     $ 12,776,456  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 84 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AQ2 Sub-Account     AS3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (163   $ 12,184     $ 616,660     $ 322,924  

Net realized gains (losses)

     (89,278     207,768       1,866,013       3,721,951  

Net change in unrealized appreciation/(depreciation)

     480,482       (668,144     5,139,085       (9,463,957
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     391,041       (448,192     7,621,758       (5,419,082
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     252,954       477,709       14,151,608       23,507,424  

Transfers between Sub-Accounts (including the Fixed Account), net

     583,746       455,285       5,800,722       713,824  

Withdrawals, surrenders, annuitizations and contract charges

     (78,785     (64,828     (2,251,545     (1,255,347
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     757,915       868,166       17,700,785       22,965,901  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     757,915       868,166       17,700,785       22,965,901  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,148,956       419,974       25,322,543       17,546,819  

Net assets at beginning of year

     2,430,476       2,010,502       49,244,772       31,697,953  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,579,432     $ 2,430,476     $ 74,567,315     $ 49,244,772  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 85 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AS6 Sub-Account     AQ3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (38,973   $ (48,528   $ 3,128     $ (105

Net realized gains (losses)

     353,769       656,203       (55,458     145,385  

Net change in unrealized appreciation/(depreciation)

     1,291,378       (2,555,160     339,553       (599,694
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,606,174       (1,947,485     287,223       (454,414
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     1,284,795       2,113,569       235,921       365,191  

Transfers between Sub-Accounts (including the Fixed Account), net

     347,280       922,477       335,657       204,902  

Withdrawals, surrenders, annuitizations and contract charges

     (433,943     (224,911     (109,952     (51,211
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,198,132       2,811,135       461,626       518,882  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,198,132       2,811,135       461,626       518,882  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,804,306       863,650       748,849       64,468  

Net assets at beginning of year

     7,347,333       6,483,683       1,847,450       1,782,982  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,151,639     $ 7,347,333     $ 2,596,299     $ 1,847,450  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 86 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AX1 Sub-Account     B21 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 30,622     $ (45,221   $ 92,661     $ 62,941  

Net realized gains (losses)

     773,164       (28,024     (96,337     (66,819

Net change in unrealized appreciation/(depreciation)

     113,272       (453,524     1,125,852       (700,822
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     917,058       (526,769     1,122,176       (704,700
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     3,403,307       2,423,096       3,174,506       4,278,931  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,180,733       534,271       775,307       314,788  

Withdrawals, surrenders, annuitizations and contract charges

     (238,986     (103,223     (247,553     (230,292
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     4,345,054       2,854,144       3,702,260       4,363,427  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     4,345,054       2,854,144       3,702,260       4,363,427  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     5,262,112       2,327,375       4,824,436       3,658,727  

Net assets at beginning of year

     5,027,940       2,700,565       6,087,231       2,428,504  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,290,052     $ 5,027,940     $ 10,911,667     $ 6,087,231  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 87 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     B19 Sub-Account     B20 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (27,267   $ (14,699   $ 9,699     $ 2,419  

Net realized gains (losses)

     83,559       (30,813     70,091       85,910  

Net change in unrealized appreciation/(depreciation)

     767,170       (486,514     71,576       (113,017
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     823,462       (532,026     151,366       (24,688
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     612,073       1,193,974       648,912       567,747  

Transfers between Sub-Accounts (including the Fixed Account), net

     174,966       170,282       171,426       167,926  

Withdrawals, surrenders, annuitizations and contract charges

     (59,026     (110,694     (43,568     (13,522
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     728,013       1,253,562       776,770       722,151  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     728,013       1,253,562       776,770       722,151  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,551,475       721,536       928,136       697,463  

Net assets at beginning of year

     1,439,792       718,256       878,619       181,156  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,991,267     $ 1,439,792     $ 1,806,755     $ 878,619  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 88 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     B18 Sub-Account     B22 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,169,456     $ (5,174,707   $ (9,392   $ (3,487

Net realized gains (losses)

     (7,153,098     (5,359,449     (61,120     10,215  

Net change in unrealized appreciation/(depreciation)

     33,299,342       (55,344,906     376,837       (150,595
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     28,315,700       (65,879,062     306,325       (143,867
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     4,423,718       6,286,354       317,519       268,893  

Transfers between Sub-Accounts (including the Fixed Account), net

     (6,024,789     (315,790     12,623       20,997  

Withdrawals, surrenders, annuitizations and contract charges

     (38,797,162     (40,633,979     (24,208     (5,001
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (40,398,233     (34,663,415     305,934       284,889  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     115,428       288,941       —        —   

Annuity payments and contract charges

     (75,578     (73,016     —        —   

Adjustments to annuity reserves

     54,265       18,364       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     94,115       234,289       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (40,304,118     (34,429,126     305,934       284,889  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (11,988,418     (100,308,188     612,259       141,022  

Net assets at beginning of year

     287,231,446       387,539,634       422,206       281,184  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 275,243,028     $ 287,231,446     $ 1,034,465     $ 422,206  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 89 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     B23 Sub-Account     L33 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 17,194     $ 4,125     $ (24,831   $ (15,255

Net realized gains (losses)

     (16,663     (4,966     (39,320     62,590  

Net change in unrealized appreciation/(depreciation)

     27,454       (54,778     315,965       (459,009
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     27,985       (55,619     251,814       (411,674
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     105,071       403,842       212,035       297,083  

Transfers between Sub-Accounts (including the Fixed Account), net

     115,291       19,402       595,351       572,014  

Withdrawals, surrenders, annuitizations and contract charges

     (29,379     (5,702     (64,511     (59,414
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     190,983       417,542       742,875       809,683  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     190,983       417,542       742,875       809,683  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     218,968       361,923       994,689       398,009  

Net assets at beginning of year

     589,226       227,303       1,614,479       1,216,470  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 808,194     $ 589,226     $ 2,609,168     $ 1,614,479  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 90 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     L34 Sub-Account     L35 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (1,336   $ (632   $ 10,966     $ 1,488  

Net realized gains (losses)

     13,463       13,784       146,554       73,825  

Net change in unrealized appreciation/(depreciation)

     72,490       (45,071     (12,033     (165,221
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     84,617       (31,919     145,487       (89,908
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     140,488       178,846       228,044       228,065  

Transfers between Sub-Accounts (including the Fixed Account), net

     138,850       38,646       7,991       183,132  

Withdrawals, surrenders, annuitizations and contract charges

     (12,461     (7,511     (24,058     (40,945
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     266,877       209,981       211,977       370,252  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     266,877       209,981       211,977       370,252  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     351,494       178,062       357,464       280,344  

Net assets at beginning of year

     316,560       138,498       1,014,400       734,056  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 668,054     $ 316,560     $ 1,371,864     $ 1,014,400  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 91 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C71 Sub-Account     C59 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (474   $ (1,140   $ (1,204   $ (1,101

Net realized gains (losses)

     (27,395     34,860       8,185       1,174  

Net change in unrealized appreciation/(depreciation)

     35,047       (44,809     18,722       (28,358
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     7,178       (11,089     25,703       (28,285
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     —        115       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     55,939       (530     (12,182     8,917  

Withdrawals, surrenders, annuitizations and contract charges

     (143,332     (3,135     (2,229     (960
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (87,393     (3,550     (14,411     7,957  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (87,393     (3,550     (14,411     7,957  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (80,215     (14,639     11,292       (20,328

Net assets at beginning of year

     92,683       107,322       65,648       85,976  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 12,468     $ 92,683     $ 76,940     $ 65,648  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 92 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C60 Sub-Account     C89 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (727,232   $ (777,885   $ (700   $ (670

Net realized gains (losses)

     9,013,420       4,895,192       (22     13,626  

Net change in unrealized appreciation/(depreciation)

     6,447,827       (22,861,261     15,318       (28,424
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     14,734,015       (18,743,954     14,596       (15,468
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     707,434       699,546       —        31,900  

Transfers between Sub-Accounts (including the Fixed Account), net

     (7,601,700     7,710,558       1       (441

Withdrawals, surrenders, annuitizations and contract charges

     (5,758,360     (5,328,988     —        (31,901
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (12,652,626     3,081,116       1       (442
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     7,183       —        —        —   

Annuity payments and contract charges

     (85,726     (50,144     —        —   

Adjustments to annuity reserves

     56,488       143       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (22,055     (50,001     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (12,674,681     3,031,115       1       (442
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,059,334       (15,712,839     14,597       (15,910

Net assets at beginning of year

     40,965,907       56,678,746       39,014       54,924  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 43,025,241     $ 40,965,907     $ 53,611     $ 39,014  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 93 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C90 Sub-Account     C58 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (228,128   $ (245,362   $ 1,877     $ (35,129

Net realized gains (losses)

     2,479,576       1,073,149       (29,719     175,207  

Net change in unrealized appreciation/(depreciation)

     2,001,343       (5,926,809     434,970       (877,302
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,252,791       (5,099,022     407,128       (737,224
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     334,123       106,159       35,561       50,853  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,751,259     2,181,494       (19,724     (110,387

Withdrawals, surrenders, annuitizations and contract charges

     (2,401,923     (1,314,376     (645,326     (439,793
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,819,059     973,277       (629,489     (499,327
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (7,893     (9,115     —        —   

Adjustments to annuity reserves

     2,479       (1,134     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (5,414     (10,249     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,824,473     963,028       (629,489     (499,327
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     428,318       (4,135,994     (222,361     (1,236,551

Net assets at beginning of year

     13,220,856       17,356,850       3,385,267       4,621,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 13,649,174     $ 13,220,856     $ 3,162,906     $ 3,385,267  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 94 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C91 Sub-Account     C92 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (70,963   $ (59,606   $ (113,115   $ (64,237

Net realized gains (losses)

     9,757       90,040       (16,818     (49,081

Net change in unrealized appreciation/(depreciation)

     320,830       (179,735     1,824,482       (844,438
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     259,624       (149,301     1,694,549       (957,756
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     509,608       1,239,503       3,868,036       3,944,782  

Transfers between Sub-Accounts (including the Fixed Account), net

     517,553       (178,840     993,747       940,272  

Withdrawals, surrenders, annuitizations and contract charges

     (207,308     (202,501     (238,422     (147,915
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     819,853       858,162       4,623,361       4,737,139  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     819,853       858,162       4,623,361       4,737,139  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,079,477       708,861       6,317,910       3,779,383  

Net assets at beginning of year

     5,458,508       4,749,647       6,805,655       3,026,272  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 6,537,985     $ 5,458,508     $ 13,123,565     $ 6,805,655  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 95 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     FD7 Sub-Account     F24 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (118,601   $ (579,174   $ (1,537,922   $ (1,626,071

Net realized gains (losses)

     5,790,591       9,026,449       10,433,646       10,459,021  

Net change in unrealized appreciation/(depreciation)

     9,642,204       (30,662,645     20,325,977       (48,393,317
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     15,314,194       (22,215,370     29,221,701       (39,560,367
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     1,152,390       498,705       2,081,930       1,254,655  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,928,093     2,246,686       (12,902,330     13,101,517  

Withdrawals, surrenders, annuitizations and contract charges

     (13,737,131     (11,083,124     (15,505,516     (13,263,076
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (15,512,834     (8,337,733     (26,325,916     1,093,096  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     25,692       —        6,711       221,954  

Annuity payments and contract charges

     (25,614     (25,990     (67,933     (66,774

Adjustments to annuity reserves

     270       1,026       12,504       (19,601
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     348       (24,964     (48,718     135,579  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (15,512,486     (8,362,697     (26,374,634     1,228,675  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (198,292     (30,578,067     2,847,067       (38,331,692

Net assets at beginning of year

     87,213,498       117,791,565       105,302,012       143,633,704  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 87,015,206     $ 87,213,498     $ 108,149,079     $ 105,302,012  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 96 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F88 Sub-Account     FB9 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 27,307     $ 2,535     $ 117,164     $ 13,678  

Net realized gains (losses)

     76,424       85,212       (32,217     796,205  

Net change in unrealized appreciation/(depreciation)

     (7,244     (361,475     513,656       (2,413,662
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     96,487       (273,728     598,603       (1,603,779
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     1,625       15,881       327,847       84,949  

Transfers between Sub-Accounts (including the Fixed Account), net

     (3,357     (54,449     (19,560     34,855  

Withdrawals, surrenders, annuitizations and contract charges

     (108,825     (152,019     (1,309,956     (1,469,928
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (110,557     (190,587     (1,001,669     (1,350,124
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        16,209       —   

Annuity payments and contract charges

     —        —        (1,794     —   

Adjustments to annuity reserves

     —        —        (167     —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        14,248       —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (110,557     (190,587     (987,421     (1,350,124
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (14,070     (464,315     (388,818     (2,953,903

Net assets at beginning of year

     1,406,691       1,871,006       7,346,741       10,300,644  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,392,621     $ 1,406,691     $ 6,957,923     $ 7,346,741  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 97 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F15 Sub-Account     F41 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 163,212     $ 32,320     $ (707,084   $ (862,777

Net realized gains (losses)

     (80,650     1,744,467       2,407,479       4,341,878  

Net change in unrealized appreciation/(depreciation)

     1,161,825       (4,859,023     4,867,610       (15,219,169
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,244,387       (3,082,236     6,568,005       (11,740,068
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     232,318       382,716       885,132       958,442  

Transfers between Sub-Accounts (including the Fixed Account), net

     43,024       (630,743     (741,012     (722,211

Withdrawals, surrenders, annuitizations and contract charges

     (2,754,785     (1,659,350     (7,905,295     (7,674,289
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,479,443     (1,907,377     (7,761,175     (7,438,058
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        45,215       7,032  

Annuity payments and contract charges

     —        —        (39,301     (37,762

Adjustments to annuity reserves

     —        —        79,633       6,743  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        85,547       (23,987
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,479,443     (1,907,377     (7,675,628     (7,462,045
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,235,056     (4,989,613     (1,107,623     (19,202,113

Net assets at beginning of year

     13,486,987       18,476,600       55,540,607       74,742,720  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 12,251,931     $ 13,486,987     $ 54,432,984     $ 55,540,607  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 98 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     FE3 Sub-Account     F17 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (2,521,397   $ 743,346     $ (2,578   $ (4,062

Net realized gains (losses)

     8,375,079       7,454,224       (11,514     (7,066

Net change in unrealized appreciation/(depreciation)

     6,551,123       (26,785,329     136,584       (47,646
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     12,404,805       (18,587,759     122,492       (58,774
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     2,931,696       1,660,519       467,489       603,116  

Transfers between Sub-Accounts (including the Fixed Account), net

     670,391       (9,412,578     221,580       36,425  

Withdrawals, surrenders, annuitizations and contract charges

     (22,490,593     (19,426,581     (45,557     (22,170
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (18,888,506     (27,178,640     643,512       617,371  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     38,576       56,497       —        —   

Annuity payments and contract charges

     (31,508     (40,135     —        —   

Adjustments to annuity reserves

     68,026       25,736       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     75,094       42,098       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (18,813,412     (27,136,542     643,512       617,371  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,408,607     (45,724,301     766,004       558,597  

Net assets at beginning of year

     158,539,919       204,264,220       1,125,111       566,514  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 152,131,312     $ 158,539,919     $ 1,891,115     $ 1,125,111  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 99 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F18 Sub-Account     F19 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (2,213   $ (922   $ 82,147     $ 22,888  

Net realized gains (losses)

     (13,058     (1,917     40,984       337,439  

Net change in unrealized appreciation/(depreciation)

     82,626       (33,116     501,192       (750,216
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     67,355       (35,955     624,323       (389,889
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     81,691       115,060       1,405,207       2,523,135  

Transfers between Sub-Accounts (including the Fixed Account), net

     202,450       74,709       856,198       787,573  

Withdrawals, surrenders, annuitizations and contract charges

     (8,589     (4,137     (301,013     (83,566
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     275,552       185,632       1,960,392       3,227,142  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     275,552       185,632       1,960,392       3,227,142  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     342,907       149,677       2,584,715       2,837,253  

Net assets at beginning of year

     284,774       135,097       5,189,362       2,352,109  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 627,681     $ 284,774     $ 7,774,077     $ 5,189,362  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 100 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     T21 Sub-Account     S23 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 46,839     $ 135,260     $ 2,686     $ 2,071  

Net realized gains (losses)

     (385,601     1,641,909       (8,253     11,631  

Net change in unrealized appreciation/(depreciation)

     1,800,071       (6,219,082     51,771       (63,804
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,461,309       (4,441,913     46,204       (50,102
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     268,803       297,231       83,208       168,851  

Transfers between Sub-Accounts (including the Fixed Account), net

     234,264       1,351,239       76,503       38,433  

Withdrawals, surrenders, annuitizations and contract charges

     (2,127,583     (1,911,901     (6,740     (4,454
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,624,516     (263,431     152,971       202,830  
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     13,806       3,005       —        —   

Annuity payments and contract charges

     (6,484     (5,570     —        —   

Adjustments to annuity reserves

     (795     1,757       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     6,527       (808     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,617,989     (264,239     152,971       202,830  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (156,680     (4,706,152     199,175       152,728  

Net assets at beginning of year

     14,310,486       19,016,638       347,359       194,631  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 14,153,806     $ 14,310,486     $ 546,534     $ 347,359  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 101 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     T20 Sub-Account     FE6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 780,324     $ 719,623     $ (31,935   $ (1,873

Net realized gains (losses)

     (773,189     (1,715,176     (969,057     601,867  

Net change in unrealized appreciation/(depreciation)

     9,120,068       (5,070,514     3,124,111       (4,702,328
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     9,127,203       (6,066,067     2,123,119       (4,102,334
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     1,231,986       1,010,588       246,762       211,822  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,620,848     (3,458,413     (18,999     (411,831

Withdrawals, surrenders, annuitizations and contract charges

     (8,540,982     (7,576,265     (2,231,247     (2,434,878
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,929,844     (10,024,090     (2,003,484     (2,634,887
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     32,361       93,580       —        —   

Annuity payments and contract charges

     (68,702     (70,754     —        —   

Adjustments to annuity reserves

     (892     (16,334     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (37,233     6,492       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,967,077     (10,017,598     (2,003,484     (2,634,887
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (839,874     (16,083,665     119,635       (6,737,221

Net assets at beginning of year

     53,415,908       69,499,573       17,666,000       24,403,221  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 52,576,034     $ 53,415,908     $ 17,785,635     $ 17,666,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 102 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     S18 Sub-Account     T59 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,171     $ 1,367     $ (34,114   $ (47,285

Net realized gains (losses)

     8,650       51,517       (96,047     (372,825

Net change in unrealized appreciation/(depreciation)

     178,664       (130,037     146,650       197,839  
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     189,485       (77,153     16,489       (222,271
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        
Accumulation Activity:         

Purchase payments received

     578,584       602,661       39,233       22,076  

Transfers between Sub-Accounts (including the Fixed Account), net

     331,242       149,030       56,731       (326,465

Withdrawals, surrenders, annuitizations and contract charges

     (49,265     (11,913     (313,032     (740,496
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     860,561       739,778       (217,068     (1,044,885
  

 

 

   

 

 

   

 

 

   

 

 

 
Annuitization Activity:         

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        (251     (270

Adjustments to annuity reserves

     —        —        24       (16
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (227     (286
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     860,561       739,778       (217,295     (1,045,171
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,050,046       662,625       (200,806     (1,267,442

Net assets at beginning of year

     955,683       293,058       2,057,984       3,325,426  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,005,729     $ 955,683     $ 1,857,178     $ 2,057,984  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 103 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F56 Sub-Account     F59 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 168,977     $ (172,522   $ 1,300,892     $ 1,366,797  

Net realized gains (losses)

     (268,505     (635,781     1,963,308       1,384,339  

Net change in unrealized appreciation/(depreciation)

     1,883,612       (845,368     (837,288     (5,978,355
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,784,084       (1,653,671     2,426,912       (3,227,219
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     302,444       220,567       419,416       589,518  

Transfers between Sub-Accounts (including the Fixed Account), net

     (579,570     (251,168     774,046       (1,427,894

Withdrawals, surrenders, annuitizations and contract charges

     (1,505,731     (1,355,956     (5,195,611     (6,217,541
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,782,857     (1,386,557     (4,002,149     (7,055,917
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        16,665       37,910       16,281  

Annuity payments and contract charges

     (11,734     (12,452     (16,286     (13,198

Adjustments to annuity reserves

     (4,571     3,192       (450     (666
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (16,305     7,405       21,174       2,417  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,799,162     (1,379,152     (3,980,975     (7,053,500
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (15,078     (3,032,823     (1,554,063     (10,280,719

Net assets at beginning of year

     10,288,499       13,321,322       38,469,119       48,749,838  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,273,421     $ 10,288,499     $ 36,915,056     $ 38,469,119  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 104 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     FF0 Sub-Account     F54 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 503,274     $ 223,851     $ 149,504     $ 103,933  

Net realized gains (losses)

     758,659       132,078       2,622,566       8,536,513  

Net change in unrealized appreciation/(depreciation)

     (204,695     (775,537     6,978,760       (18,687,638
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,057,238       (419,608     9,750,830       (10,047,192
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     5,363,545       4,823,931       2,494,256       1,150,917  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,293,672       3,151,710       771,949       (7,228,516

Withdrawals, surrenders, annuitizations and contract charges

     (766,901     (267,786     (13,945,874     (11,409,531
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     6,890,316       7,707,855       (10,679,669     (17,487,130
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        4,399       18,913  

Annuity payments and contract charges

     —        —        (17,146     (30,451

Adjustments to annuity reserves

     —        —        273       (374
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (12,474     (11,912
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     6,890,316       7,707,855       (10,692,143     (17,499,042
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     7,947,554       7,288,247       (941,313     (27,546,234

Net assets at beginning of year

     10,736,705       3,448,458       90,351,817       117,898,051  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 18,684,259     $ 10,736,705     $ 89,410,504     $ 90,351,817  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 105 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     FG8 Sub-Account     S21 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 6,250     $ 2,856     $ (11,762   $ (6,068

Net realized gains (losses)

     58,499       41,984       319,449       209,412  

Net change in unrealized appreciation/(depreciation)

     36,372       (60,877     33,558       (283,916
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     101,121       (16,037     341,245       (80,572
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     370,734       171,397       772,268       1,390,353  

Transfers between Sub-Accounts (including the Fixed Account), net

     29,550       228,850       582,669       508,541  

Withdrawals, surrenders, annuitizations and contract charges

     (38,525     (29,348     (81,254     (31,436
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     361,759       370,899       1,273,683       1,867,458  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     361,759       370,899       1,273,683       1,867,458  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     462,880       354,862       1,614,928       1,786,886  

Net assets at beginning of year

     614,340       259,478       2,515,906       729,020  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,077,220     $ 614,340     $ 4,130,834     $ 2,515,906  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 106 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F53 Sub-Account     FJ9 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (178,637   $ (129,871   $ (13,060   $ (3,405

Net realized gains (losses)

     1,324,510       3,452,734       70,754       120,706  

Net change in unrealized appreciation/(depreciation)

     434,990       (5,704,236     142,714       (224,324
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,580,863       (2,381,373     200,408       (107,023
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     262,487       176,275       709,635       481,203  

Transfers between Sub-Accounts (including the Fixed Account), net

     (431,963     (1,204,275     110,488       134,351  

Withdrawals, surrenders, annuitizations and contract charges

     (2,303,588     (2,584,104     (60,974     (151,154
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,473,064     (3,612,104     759,149       464,400  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     7,077       6,696       —        —   

Annuity payments and contract charges

     (4,351     (2,242     —        —   

Adjustments to annuity reserves

     324       (247     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     3,050       4,207       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,470,014     (3,607,897     759,149       464,400  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (889,151     (5,989,270     959,557       357,377  

Net assets at beginning of year

     16,235,834       22,225,104       1,162,187       804,810  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 15,346,683     $ 16,235,834     $ 2,121,744     $ 1,162,187  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 107 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     T28 Sub-Account     FJ0 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 201,940     $ 228,711     $ 1,569     $ 1,844  

Net realized gains (losses)

     (324,249     (314,907     (1,483     (3,288

Net change in unrealized appreciation/(depreciation)

     576,027       (1,117,869     3,486       (9,247
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     453,718       (1,204,065     3,572       (10,691
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     150,740       205,850       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     50,339       49,052       854       (1,389

Withdrawals, surrenders, annuitizations and contract charges

     (1,232,839     (1,324,161     (4,307     (12,683
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,031,760     (1,069,259     (3,453     (14,072
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        61,954       —        —   

Annuity payments and contract charges

     (51,498     (60,973     —        —   

Adjustments to annuity reserves

     5,319       (5,712     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (46,179     (4,731     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,077,939     (1,073,990     (3,453     (14,072
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (624,221     (2,278,055     119       (24,763

Net assets at beginning of year

     7,778,476       10,056,531       60,198       84,961  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 7,154,255     $ 7,778,476     $ 60,317     $ 60,198  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 108 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     G03 Sub-Account     V35 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (18,547   $ (14,443   $ (42,451   $ (48,466

Net realized gains (losses)

     (72,897     (44,211     877,937       876,220  

Net change in unrealized appreciation/(depreciation)

     594,276       (543,707     (442,115     (1,045,166
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     502,832       (602,361     393,371       (217,412
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     20,457       316,211       69,094       143,566  

Transfers between Sub-Accounts (including the Fixed Account), net

     (4,950     (113,065     (229,375     (131,891

Withdrawals, surrenders, annuitizations and contract charges

     (102,979     (100,584     (605,958     (842,499
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (87,472     102,562       (766,239     (830,824
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        (70,445     (524

Adjustments to annuity reserves

     —        —        7,666       (8,490
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (62,779     (9,014
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (87,472     102,562       (829,018     (839,838
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     415,360       (499,799     (435,647     (1,057,250

Net assets at beginning of year

     2,313,239       2,813,038       3,486,759       4,544,009  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,728,599     $ 2,313,239     $ 3,051,112     $ 3,486,759  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 109 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V13 Sub-Account     AB3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (40,368   $ (83,161   $ 16,524     $ (7,858

Net realized gains (losses)

     3,210,771       1,854,126       (47,212     (39,205

Net change in unrealized appreciation/(depreciation)

     (1,403,869     (1,913,664     86,339       (168,143
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,766,534       (142,699     55,651       (215,206
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     250,545       191,675       143,031       153,465  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,021,760     (1,523,964     81,381       (84,024

Withdrawals, surrenders, annuitizations and contract charges

     (2,699,372     (2,603,640     (94,036     (37,438
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,470,587     (3,935,929     130,376       32,003  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     18,787       —        —        —   

Annuity payments and contract charges

     (29,910     (14,694     —        —   

Adjustments to annuity reserves

     (464     129       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (11,587     (14,565     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,482,174     (3,950,494     130,376       32,003  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,715,640     (4,093,193     186,027       (183,203

Net assets at beginning of year

     19,254,849       23,348,042       1,168,970       1,352,173  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 17,539,209     $ 19,254,849     $ 1,354,997     $ 1,168,970  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 110 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V11 Sub-Account     AC1 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 203,670     $ (75,788   $ (26,434   $ (5,616

Net realized gains (losses)

     2,789,193       12,716,475       (83,311     179,890  

Net change in unrealized appreciation/(depreciation)

     4,322,274       (20,812,031     348,005       (628,435
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     7,315,137       (8,171,344     238,260       (454,161
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     6,199,878       10,897,505       24,323       2,433  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,969,237       170,357       (94,728     15,584  

Withdrawals, surrenders, annuitizations and contract charges

     (9,936,220     (9,270,877     (376,606     (185,524
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,767,105     1,796,985       (447,011     (167,507
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        21,874       —        —   

Annuity payments and contract charges

     (40,303     (41,618     (2,004     (1,984

Adjustments to annuity reserves

     11,649       9,209       —        1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (28,654     (10,535     (2,004     (1,983
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,795,759     1,786,450       (449,015     (169,490
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     5,519,378       (6,384,894     (210,755     (623,651

Net assets at beginning of year

     84,706,784       91,091,678       1,681,151       2,304,802  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 90,226,162     $ 84,706,784     $ 1,470,396     $ 1,681,151  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 111 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V17 Sub-Account     V19 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (29,906   $ (17,019   $ 6,931     $ 3,732  

Net realized gains (losses)

     (139,896     442,016       57,940       51,772  

Net change in unrealized appreciation/(depreciation)

     463,459       (825,045     7,066       (50,991
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     293,657       (400,048     71,937       4,513  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,131,935       1,609,141       380,841       232,452  

Transfers between Sub-Accounts (including the Fixed Account), net

     179,116       113,371       (25,894     280,094  

Withdrawals, surrenders, annuitizations and contract charges

     (68,144     (27,537     (18,916     (4,841
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,242,907       1,694,975       336,031       507,705  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,242,907       1,694,975       336,031       507,705  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,536,564       1,294,927       407,968       512,218  

Net assets at beginning of year

     1,788,739       493,812       561,662       49,444  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,325,303     $ 1,788,739     $ 969,630     $ 561,662  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 112 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V20 Sub-Account     V21 Sub-Account  
     December 31,     December 31,     December 31,      December 31,  
     2023     2022     2023      2022  

Operations:

         

Net investment income (loss)

   $ 9,249     $ 2,462     $ —       $ 22,223  

Net realized gains (losses)

     492,018       199,773       —         (299,634

Net change in unrealized appreciation/(depreciation)

     230,604       (373,100     —         (5,477
  

 

 

   

 

 

   

 

 

    

 

 

 

Increase (decrease) in net assets from operations

     731,871       (170,865     —         (282,888
  

 

 

   

 

 

   

 

 

    

 

 

 

Contract Owner Transactions:

         

Accumulation Activity:

         

Purchase payments received

     2,035,059       1,528,270       —         1,384,936  

Transfers between Sub-Accounts (including the Fixed Account), net

     447,883       2,724,357       —         (2,270,721

Withdrawals, surrenders, annuitizations and contract charges

     (145,749     (95,394     —         (5,349
  

 

 

   

 

 

   

 

 

    

 

 

 

Net accumulation activity

     2,337,193       4,157,233       —         (891,134
  

 

 

   

 

 

   

 

 

    

 

 

 

Annuitization Activity:

         

Annuitizations

     —        —        —         —   

Annuity payments and contract charges

     —        —        —         —   

Adjustments to annuity reserves

     —        —        —         —   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net annuitization activity

     —        —        —         —   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net increase (decrease) from contract owner transactions

     2,337,193       4,157,233       —         (891,134
  

 

 

   

 

 

   

 

 

    

 

 

 

Total increase (decrease) in net assets

     3,069,064       3,986,368       —         (1,174,022

Net assets at beginning of year

     4,342,342       355,974       —         1,174,022  
  

 

 

   

 

 

   

 

 

    

 

 

 

Net assets at end of year

   $ 7,411,406     $ 4,342,342     $ —       $ —   
  

 

 

   

 

 

   

 

 

    

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 113 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MV1 Sub-Account     MV2 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 477,776     $ 31,538     $ (22,665   $ (10,458

Net realized gains (losses)

     (116,845     725,055       112,798       158,547  

Net change in unrealized appreciation/(depreciation)

     7,664,403       (4,719,420     251,686       (258,883
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,025,334       (3,962,827     341,819       (110,794
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     22,209,567       34,101,417       597,756       1,292,440  

Transfers between Sub-Accounts (including the Fixed Account), net

     8,032,829       4,434,503       541,397       (33,584

Withdrawals, surrenders, annuitizations and contract charges

     (1,650,383     (637,211     (78,704     (18,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     28,592,013       37,898,709       1,060,449       1,240,492  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     28,592,013       37,898,709       1,060,449       1,240,492  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     36,617,347       33,935,882       1,402,268       1,129,698  

Net assets at beginning of year

     43,525,126       9,589,244       1,481,238       351,540  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 80,142,473     $ 43,525,126     $ 2,883,506     $ 1,481,238  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 114 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MV3 Sub-Account     MV4 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (56,345   $ (27,863   $ (1,756   $ 1,440  

Net realized gains (losses)

     (199,926     395,768       19,640       32,694  

Net change in unrealized appreciation/(depreciation)

     2,124,482       (1,256,583     90,141       (51,552
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,868,211       (888,678     108,025       (17,418
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     946,974       1,726,618       216,315       601,810  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,027,090       1,100,463       181,808       87,261  

Withdrawals, surrenders, annuitizations and contract charges

     (281,070     (62,712     (41,829     (7,685
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,692,994       2,764,369       356,294       681,386  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,692,994       2,764,369       356,294       681,386  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,561,205       1,875,691       464,319       663,968  

Net assets at beginning of year

     2,981,067       1,105,376       836,810       172,842  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 6,542,272     $ 2,981,067     $ 1,301,129     $ 836,810  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 115 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     J88 Sub-Account     JF1 Sub-Account3  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 507,323     $ 76,567     $ (2,699   $ (1,128

Net realized gains (losses)

     (682,505     (552,332     (22,547     14,833  

Net change in unrealized appreciation/(depreciation)

     1,373,720       (5,124,239     63,139       (65,713
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,198,538       (5,600,004     37,893       (52,008
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     190,542       138,277       169,049       503,825  

Transfers between Sub-Accounts (including the Fixed Account), net

     4,803,070       105,007       (931,450     53,046  

Withdrawals, surrenders, annuitizations and contract charges

     (4,254,421     (5,473,961     (6,593     (12,025
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     739,191       (5,230,677     (768,994     544,846  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     739,191       (5,230,677     (768,994     544,846  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,937,729       (10,830,681     (731,101     492,838  

Net assets at beginning of year

     30,174,387       41,005,068       731,101       238,263  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 32,112,116     $ 30,174,387     $ —      $ 731,101  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

3 

The activities for this Sub-Account are for the period from January 1, 2023 to April 25, 2023. Refer to Note 10 for details on this closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 116 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     JF0 Sub-Account4     J94 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (3,208   $ 20,885     $ (44,957   $ (181,106

Net realized gains (losses)

     (91,174     15,915       926,471       2,617,821  

Net change in unrealized appreciation/(depreciation)

     127,012       (134,285     1,675,372       (5,428,171
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     32,630       (97,485     2,556,886       (2,991,456
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     20,000       569,818       15,929       12,162  

Transfers between Sub-Accounts (including the Fixed Account), net

     (924,021     (8,361     494,557       (174,345

Withdrawals, surrenders, annuitizations and contract charges

     (13,554     (42,617     (1,492,087     (1,525,151
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (917,575     518,840       (981,601     (1,687,334
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (917,575     518,840       (981,601     (1,687,334
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (884,945     421,355       1,575,285       (4,678,790

Net assets at beginning of year

     884,945       463,590       10,947,842       15,626,632  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —      $ 884,945     $ 12,523,127     $ 10,947,842  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 117 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     L11 Sub-Account     L42 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 625,281     $ 369,308     $ (3,996   $ (2,515

Net realized gains (losses)

     (336,836     (324,612     12,549       11,828  

Net change in unrealized appreciation/(depreciation)

     3,612,044       (4,504,637     21,721       (50,179
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,900,489       (4,459,941     30,274       (40,866
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     310,626       308,304       1,000       86,616  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,525,049     142,288       25,514       90,577  

Withdrawals, surrenders, annuitizations and contract charges

     (2,921,745     (2,928,541     (14,969     (5,385
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,136,168     (2,477,949     11,545       171,808  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        4,985       —        —   

Annuity payments and contract charges

     (10,938     (6,137     —        —   

Adjustments to annuity reserves

     6,530       (346     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (4,408     (1,498     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,140,576     (2,479,447     11,545       171,808  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (240,087     (6,939,388     41,819       130,942  

Net assets at beginning of year

     21,108,283       28,047,671       313,241       182,299  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 20,868,196     $ 21,108,283     $ 355,060     $ 313,241  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 118 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     L16 Sub-Account     L18 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 168,986     $ 108,481     $ (257,082   $ (298,640

Net realized gains (losses)

     (54,405     (53,373     (1,168,030     1,455,599  

Net change in unrealized appreciation/(depreciation)

     83,140       (491,578     2,700,330       (8,591,677
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     197,721       (436,470     1,275,218       (7,434,718
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     161,339       520,967       286,328       194,888  

Transfers between Sub-Accounts (including the Fixed Account), net

     968,860       285,976       436,580       2,192,089  

Withdrawals, surrenders, annuitizations and contract charges

     (135,813     (117,644     (2,109,303     (1,972,384
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     994,386       689,299       (1,386,395     414,593  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        4,755       7,668  

Annuity payments and contract charges

     —        —        (4,014     (6,967

Adjustments to annuity reserves

     —        —        357       (2,323
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        1,098       (1,622
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     994,386       689,299       (1,385,297     412,971  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,192,107       252,829       (110,079     (7,021,747

Net assets at beginning of year

     3,095,143       2,842,314       15,008,904       22,030,651  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,287,250     $ 3,095,143     $ 14,898,825     $ 15,008,904  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 119 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     L17 Sub-Account     L19 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (273,531   $ (185,945   $ 55,428     $ 23,689  

Net realized gains (losses)

     620,610       3,248,153       (12,091     (2,918

Net change in unrealized appreciation/(depreciation)

     2,494,209       (7,114,413     11,628       (69,026
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,841,288       (4,052,205     54,965       (48,255
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     183,234       193,941       319,798       213,359  

Transfers between Sub-Accounts (including the Fixed Account), net

     (707,358     (1,184,550     137,330       532,068  

Withdrawals, surrenders, annuitizations and contract charges

     (3,180,708     (2,684,065     (71,595     (17,994
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,704,832     (3,674,674     385,533       727,433  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     6,534       —        —        —   

Annuity payments and contract charges

     (5,168     (2,845     —        —   

Adjustments to annuity reserves

     46       (95     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     1,412       (2,940     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,703,420     (3,677,614     385,533       727,433  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (862,132     (7,729,819     440,498       679,178  

Net assets at beginning of year

     24,384,323       32,114,142       1,191,944       512,766  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 23,522,191     $ 24,384,323     $ 1,632,442     $ 1,191,944  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 120 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M07 Sub-Account     M35 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 1,504,594     $ 759,424     $ 369,702     $ (392,235

Net realized gains (losses)

     9,415,724       25,323,751       7,701,463       21,868,573  

Net change in unrealized appreciation/(depreciation)

     9,109,391       (57,966,295     8,002,742       (51,081,196
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     20,029,709       (31,883,120     16,073,907       (29,604,858
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     5,999,240       6,226,366       3,857,327       5,129,504  

Transfers between Sub-Accounts (including the Fixed Account), net

     (258,007     2,417,874       271,062       (1,191,345

Withdrawals, surrenders, annuitizations and contract charges

     (35,942,206     (34,532,041     (32,340,508     (28,929,425
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (30,200,973     (25,887,801     (28,212,119     (24,991,266
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     1,470,406       538,233       75,279       100,704  

Annuity payments and contract charges

     (756,451     (807,097     (195,664     (208,480

Adjustments to annuity reserves

     (193,215     264,744       (158,899     165,053  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     520,740       (4,120     (279,284     57,277  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (29,680,233     (25,891,921     (28,491,403     (24,933,989
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (9,650,524     (57,775,041     (12,417,496     (54,538,847

Net assets at beginning of year

     244,855,536       302,630,577       211,768,681       266,307,528  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 235,205,012     $ 244,855,536     $ 199,351,185     $ 211,768,681  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 121 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M31 Sub-Account     M80 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (1,801,582   $ (1,942,759   $ (310,765   $ (316,538

Net realized gains (losses)

     15,360,140       23,959,981       1,352,862       2,692,143  

Net change in unrealized appreciation/(depreciation)

     23,118,631       (81,243,945     4,474,225       (10,767,033
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     36,677,189       (59,226,723     5,516,322       (8,391,428
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,193,633       3,322,280       686,510       686,033  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,058,045     (680,877     197,699       1,922,766  

Withdrawals, surrenders, annuitizations and contract charges

     (14,367,732     (16,636,293     (2,429,710     (2,198,082
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (14,232,144     (13,994,890     (1,545,501     410,717  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     167,205       995,128       27,641       —   

Annuity payments and contract charges

     (753,543     (322,233     (16,135     (18,044

Adjustments to annuity reserves

     547,070       25,834       (28,028     16,519  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (39,268     698,729       (16,522     (1,525
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (14,271,412     (13,296,161     (1,562,023     409,192  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     22,405,777       (72,522,884     3,954,299       (7,982,236

Net assets at beginning of year

     114,428,694       186,951,578       17,432,686       25,414,922  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 136,834,471     $ 114,428,694     $ 21,386,985     $ 17,432,686  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 122 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M10 Sub-Account     MF1 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (1,087   $ (546   $ (253,714   $ (281,881

Net realized gains (losses)

     8,353       10,685       (407,214     2,596,062  

Net change in unrealized appreciation/(depreciation)

     17,960       (21,734     3,811,072       (10,241,852
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     25,226       (11,595     3,150,144       (7,927,671
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        251,409       359,379  

Transfers between Sub-Accounts (including the Fixed Account), net

     60,050       70,727       16,257       (744,277

Withdrawals, surrenders, annuitizations and contract charges

     (2,832     (1,657     (2,065,012     (2,015,016
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     57,218       69,070       (1,797,346     (2,399,914
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        30,920       3,090  

Annuity payments and contract charges

     —        —        (97,228     (40,032

Adjustments to annuity reserves

     —        —        (1,271     (5,929
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (67,579     (42,871
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     57,218       69,070       (1,864,925     (2,442,785
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     82,444       57,475       1,285,219       (10,370,456

Net assets at beginning of year

     109,131       51,656       17,017,143       27,387,599  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 191,575     $ 109,131     $ 18,302,362     $ 17,017,143  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 123 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M41 Sub-Account     M05 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (387,222   $ (405,855   $ (507,417   $ (583,206

Net realized gains (losses)

     (936,408     3,161,445       (3,343,579     11,015,320  

Net change in unrealized appreciation/(depreciation)

     5,579,283       (12,447,237     8,052,943       (27,343,706
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,255,653       (9,691,647     4,201,947       (16,911,592
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     932,088       909,952       607,110       1,026,719  

Transfers between Sub-Accounts (including the Fixed Account), net

     (205,735     2,580,782       (4,018     (850,487

Withdrawals, surrenders, annuitizations and contract charges

     (2,978,580     (2,466,888     (4,258,097     (4,488,064
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,252,227     1,023,846       (3,655,005     (4,311,832
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     3,047       —        31,328       3,482  

Annuity payments and contract charges

     (35,193     (27,322     (39,085     (59,680

Adjustments to annuity reserves

     17,096       (893     (1,183     6,242  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (15,050     (28,215     (8,940     (49,956
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,267,277     995,631       (3,663,945     (4,361,788
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,988,376       (8,696,016     538,002       (21,273,380

Net assets at beginning of year

     23,361,179       32,057,195       34,977,512       56,250,892  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 25,349,555     $ 23,361,179     $ 35,515,514     $ 34,977,512  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 124 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M42 Sub-Account     M89 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (471,072   $ (519,230   $ 4,052,960     $ 2,809,736  

Net realized gains (losses)

     (4,360,331     8,713,181       (8,427,640     (3,155,225

Net change in unrealized appreciation/(depreciation)

     8,287,767       (20,979,811     19,642,012       (60,406,324
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,456,364       (12,785,860     15,267,332       (60,751,813
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     733,924       829,366       3,352,149       4,081,677  

Transfers between Sub-Accounts (including the Fixed Account), net

     815,288       4,180,947       14,114,458       (3,442,288

Withdrawals, surrenders, annuitizations and contract charges

     (4,062,586     (3,572,703     (42,039,283     (44,030,320
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,513,374     1,437,610       (24,572,676     (43,390,931
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     8,328       18,540       65,794       86,657  

Annuity payments and contract charges

     (14,696     (23,139     (64,986     (109,272

Adjustments to annuity reserves

     (582     (3,572     3,140       27,616  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (6,950     (8,171     3,948       5,001  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,520,324     1,429,439       (24,568,728     (43,385,930
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     936,040       (11,356,421     (9,301,396     (104,137,743

Net assets at beginning of year

     29,122,159       40,478,580       300,117,887       404,255,630  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 30,058,199     $ 29,122,159     $ 290,816,491     $ 300,117,887  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 125 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M82 Sub-Account     M44 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (1,230,616   $ (1,420,295   $ 1,503,731     $ 812,841  

Net realized gains (losses)

     6,169,932       15,353,925       5,693,996       4,054,203  

Net change in unrealized appreciation/(depreciation)

     10,895,518       (35,307,046     (10,142,733     (5,606,255
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     15,834,834       (21,373,416     (2,945,006     (739,211
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,660,504       828,585       1,867,947       2,136,136  

Transfers between Sub-Accounts (including the Fixed Account), net

     (4,501,679     192,596       (978,439     (605,885

Withdrawals, surrenders, annuitizations and contract charges

     (12,503,720     (10,888,351     (11,566,219     (10,434,546
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (15,344,895     (9,867,170     (10,676,711     (8,904,295
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        31,065       261,441       733,847  

Annuity payments and contract charges

     (20,397     (18,821     (417,280     (352,801

Adjustments to annuity reserves

     3,306       (1,695     (37,949     55,561  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (17,091     10,549       (193,788     436,607  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (15,361,986     (9,856,621     (10,870,499     (8,467,688
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     472,848       (31,230,037     (13,815,505     (9,206,899

Net assets at beginning of year

     85,822,601       117,052,638       81,251,500       90,458,399  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 86,295,449     $ 85,822,601     $ 67,435,995     $ 81,251,500  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 126 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M40 Sub-Account     M83 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 566,006     $ 222,066     $ 67,125     $ (389,129

Net realized gains (losses)

     2,533,050       4,088,711       14,019,626       16,717,840  

Net change in unrealized appreciation/(depreciation)

     (4,511,523     (4,865,351     (4,429,401     (32,201,874
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (1,412,467     (554,574     9,657,350       (15,873,163
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     801,100       1,328,509       3,186,001       3,292,196  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,087,716       (2,770,213     2,810,183       (6,179,784

Withdrawals, surrenders, annuitizations and contract charges

     (3,944,007     (5,040,065     (23,640,835     (21,451,450
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,055,191     (6,481,769     (17,644,651     (24,339,038
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     13,139       3,154       124,816       378,564  

Annuity payments and contract charges

     (71,101     (10,657     (495,056     (342,234

Adjustments to annuity reserves

     (67,793     68,040       (6,385     (26,079
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (125,755     60,537       (376,625     10,251  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,180,946     (6,421,232     (18,021,276     (24,328,787
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,593,413     (6,975,806     (8,363,926     (40,201,950

Net assets at beginning of year

     36,436,059       43,411,865       170,707,884       210,909,834  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 33,842,646     $ 36,436,059     $ 162,343,958     $ 170,707,884  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 127 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M08 Sub-Account     MB6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (194,641   $ (446,389   $ (43,141   $ (707,888

Net realized gains (losses)

     6,326,306       8,043,674       20,706,505       46,755,110  

Net change in unrealized appreciation/(depreciation)

     (1,774,128     (15,755,297     29,193,851       (91,952,019
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,357,537       (8,158,012     49,857,215       (45,904,797
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,594,168       1,348,236       4,463,901       6,547,881  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,144,732       (5,654,602     (3,253,978     (3,718,499

Withdrawals, surrenders, annuitizations and contract charges

     (10,973,101     (10,967,590     (33,949,181     (32,302,018
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (8,234,201     (15,273,956     (32,739,258     (29,472,636
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     107,135       —        1,017,344       329,393  

Annuity payments and contract charges

     (125,168     (93,200     (735,052     (751,781

Adjustments to annuity reserves

     12,578       33,585       (85,009     (107,374
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (5,455     (59,615     197,283       (529,762
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (8,239,656     (15,333,571     (32,541,975     (30,002,398
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,882,119     (23,491,583     17,315,240       (75,907,195

Net assets at beginning of year

     81,030,323       104,521,906       201,501,244       277,408,439  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 77,148,204     $ 81,030,323     $ 218,816,484     $ 201,501,244  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 128 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MB7 Sub-Account     MC0 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (262,679   $ (400,413   $ 748,251     $ 674,064  

Net realized gains (losses)

     3,569,803       9,366,981       (1,446,003     917,168  

Net change in unrealized appreciation/(depreciation)

     6,586,189       (18,750,226     2,894,199       (8,984,978
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     9,893,313       (9,783,658     2,196,447       (7,393,746
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     973,291       1,366,227       1,187,516       550,287  

Transfers between Sub-Accounts (including the Fixed Account), net

     (3,082,302     209,229       373,680       (667,633

Withdrawals, surrenders, annuitizations and contract charges

     (7,693,226     (6,648,058     (5,014,438     (4,685,723
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,802,237     (5,072,602     (3,453,242     (4,803,069
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     19,424       37,534       24,016       24,050  

Annuity payments and contract charges

     (52,452     (70,974     (37,458     (41,694

Adjustments to annuity reserves

     (31,099     21,728       7,219       (13,892
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (64,127     (11,712     (6,223     (31,536
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,866,364     (5,084,314     (3,459,465     (4,834,605
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     26,949       (14,867,972     (1,263,018     (12,228,351

Net assets at beginning of year

     42,091,993       56,959,965       31,337,326       43,565,677  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 42,118,942     $ 42,091,993     $ 30,074,308     $ 31,337,326  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 129 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA0 Sub-Account     MC2 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 1,653,689     $ 1,241,308     $ (763,582   $ (1,034,427

Net realized gains (losses)

     (3,420,553     2,091,275       6,039,403       13,518,915  

Net change in unrealized appreciation/(depreciation)

     7,136,597       (22,191,034     11,047,125       (32,593,049
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     5,369,733       (18,858,451     16,322,946       (20,108,561
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,363,335       828,275       2,223,891       1,867,653  

Transfers between Sub-Accounts (including the Fixed Account), net

     5,739,472       (1,517,545     (346,745     (724,779

Withdrawals, surrenders, annuitizations and contract charges

     (11,364,021     (10,450,528     (12,783,195     (11,872,530
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,261,214     (11,139,798     (10,906,049     (10,729,656
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     87,609       97,296       159,468       97,051  

Annuity payments and contract charges

     (61,220     (68,905     (256,716     (169,790

Adjustments to annuity reserves

     (426     (15,967     (10,621     (51,809
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     25,963       12,424       (107,869     (124,548
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,235,251     (11,127,374     (11,013,918     (10,854,204
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,134,482       (29,985,825     5,309,028       (30,962,765

Net assets at beginning of year

     78,378,677       108,364,502       81,815,665       112,778,430  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 79,513,159     $ 78,378,677     $ 87,124,693     $ 81,815,665  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 130 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MC1 Sub-Account     MC3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (557,557   $ (704,361   $ (290   $ 289,126  

Net realized gains (losses)

     2,605,497       5,865,570       (422,595     519,783  

Net change in unrealized appreciation/(depreciation)

     6,509,021       (15,645,751     1,311,120       (3,560,455
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,556,961       (10,484,542     888,235       (2,751,546
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     783,721       431,311       277,332       265,177  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,637,325     (406,902     86,188       65,988  

Withdrawals, surrenders, annuitizations and contract charges

     (4,695,828     (3,297,698     (1,397,159     (1,156,172
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (5,549,432     (3,273,289     (1,033,639     (825,007
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        30,354       1,564       10,392  

Annuity payments and contract charges

     (56,121     (69,189     (13,373     (10,131

Adjustments to annuity reserves

     1,439       (22,830     (3,438     (13,056
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (54,682     (61,665     (15,247     (12,795
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (5,604,114     (3,334,954     (1,048,886     (837,802
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,952,847       (13,819,496     (160,651     (3,589,348

Net assets at beginning of year

     43,673,561       57,493,057       9,929,839       13,519,187  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 46,626,408     $ 43,673,561     $ 9,769,188     $ 9,929,839  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 131 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA1 Sub-Account     MC4 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (54,151   $ 261,285     $ (73,265   $ 1,538  

Net realized gains (losses)

     (656,426     365,916       (208,143     (192,331

Net change in unrealized appreciation/(depreciation)

     1,653,745       (3,705,487     326,066       (1,162,413
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     943,168       (3,078,286     44,658       (1,353,206
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     303,902       94,622       71,410       213,953  

Transfers between Sub-Accounts (including the Fixed Account), net

     (80,778     388,856       176,015       (207,591

Withdrawals, surrenders, annuitizations and contract charges

     (1,452,312     (1,363,125     (945,396     (914,785
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,229,188     (879,647     (697,971     (908,423
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     1,214       5,781       —        32,649  

Annuity payments and contract charges

     (1,684     (64     (6,371     (14,835

Adjustments to annuity reserves

     29       111       (4,283     1,592  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (441     5,828       (10,654     19,406  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,229,629     (873,819     (708,625     (889,017
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (286,461     (3,952,105     (663,967     (2,242,223

Net assets at beginning of year

     10,840,337       14,792,442       5,548,730       7,790,953  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,553,876     $ 10,840,337     $ 4,884,763     $ 5,548,730  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 132 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MC5 Sub-Account     MC6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (8,320   $ (2,772   $ (483,283   $ (503,141

Net realized gains (losses)

     (18,633     (35,444     3,022,228       6,761,403  

Net change in unrealized appreciation/(depreciation)

     28,789       (103,809     4,153,774       (16,417,742
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,836       (142,025     6,692,719       (10,159,480
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     9,363       11,201       587,741       880,487  

Transfers between Sub-Accounts (including the Fixed Account), net

     35,197       (2,221     (78,646     (260,082

Withdrawals, surrenders, annuitizations and contract charges

     (85,260     (110,901     (5,616,421     (4,484,921
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (40,700     (101,921     (5,107,326     (3,864,516
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        80,666       —   

Annuity payments and contract charges

     —        —        (85,415     (184,751

Adjustments to annuity reserves

     —        —        4,165       (11,461
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (584     (196,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (40,700     (101,921     (5,107,910     (4,060,728
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (38,864     (243,946     1,584,809       (14,220,208

Net assets at beginning of year

     530,405       774,351       36,937,950       51,158,158  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 491,541     $ 530,405     $ 38,522,759     $ 36,937,950  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 133 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MC7 Sub-Account     MC8 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (96,553   $ (87,332   $ (302,206   $ (582,519

Net realized gains (losses)

     263,088       745,697       7,370,871       9,931,192  

Net change in unrealized appreciation/(depreciation)

     1,094,143       (2,141,916     3,437,806       (25,496,751
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,260,678       (1,483,551     10,506,471       (16,148,078
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     579,396       929,696       1,110,367       1,373,550  

Transfers between Sub-Accounts (including the Fixed Account), net

     681,050       170,086       (511,154     (647,912

Withdrawals, surrenders, annuitizations and contract charges

     (527,426     (257,743     (8,770,617     (8,321,122
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     733,020       842,039       (8,171,404     (7,595,484
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        84,445       371,631  

Annuity payments and contract charges

     (3,200     (4,114     (358,812     (197,258

Adjustments to annuity reserves

     (1     1       220,277       (67,938
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (3,201     (4,113     (54,090     106,435  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     729,819       837,926       (8,225,494     (7,489,049
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,990,497       (645,625     2,280,977       (23,637,127

Net assets at beginning of year

     6,461,882       7,107,507       63,911,599       87,548,726  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 8,452,379     $ 6,461,882     $ 66,192,576     $ 63,911,599  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 134 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MC9 Sub-Account     MD0 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (29,482   $ (47,295   $ (273,760   $ 219,986  

Net realized gains (losses)

     228,922       428,654       224,636       1,399,587  

Net change in unrealized appreciation/(depreciation)

     313,045       (1,249,293     2,151,830       (4,469,857
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     512,485       (867,934     2,102,706       (2,850,284
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     60,733       77,546       513,244       466,282  

Transfers between Sub-Accounts (including the Fixed Account), net

     (127,403     188,564       (83,764     31,916  

Withdrawals, surrenders, annuitizations and contract charges

     (436,955     (653,737     (3,513,377     (3,346,779
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (503,625     (387,627     (3,083,897     (2,848,581
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     78,296       —        2,663       64,660  

Annuity payments and contract charges

     (17,981     (9,369     (72,348     (94,269

Adjustments to annuity reserves

     (2,559     3       13,898       14,686  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     57,756       (9,366     (55,787     (14,923
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (445,869     (396,993     (3,139,684     (2,863,504
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     66,616       (1,264,927     (1,036,978     (5,713,788

Net assets at beginning of year

     3,218,051       4,482,978       28,310,604       34,024,392  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,284,667     $ 3,218,051     $ 27,273,626     $ 28,310,604  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 135 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M92 Sub-Account     M96 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (4,857,769   $ 1,185,434     $ 29,002     $ 326,228  

Net realized gains (losses)

     728,252       18,861,794       (1,746,257     (1,672,784

Net change in unrealized appreciation/(depreciation)

     28,692,355       (59,786,984     2,929,778       (6,889,947
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     24,562,838       (39,739,756     1,212,523       (8,236,503
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     3,742,977       5,383,023       1,264,156       2,486,037  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,372,232     (13,546,513     2,179,904       (1,030,226

Withdrawals, surrenders, annuitizations and contract charges

     (50,825,321     (50,721,911     (7,504,152     (9,166,346
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (48,454,576     (58,885,401     (4,060,092     (7,710,535
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        107,587       50,314       309,895  

Annuity payments and contract charges

     (52,438     (51,848     (194,312     (238,604

Adjustments to annuity reserves

     10,276       100,705       (78,649     18,124  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (42,162     156,444       (222,647     89,415  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (48,496,738     (58,728,957     (4,282,739     (7,621,120
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (23,933,900     (98,468,713     (3,070,216     (15,857,623

Net assets at beginning of year

     354,513,553       452,982,266       49,232,640       65,090,263  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 330,579,653     $ 354,513,553     $ 46,162,424     $ 49,232,640  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 136 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MD2 Sub-Account     MA6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (421,730   $ 72,695     $ 1,304,213     $ 1,350,555  

Net realized gains (losses)

     (2,815,747     (3,265,493     (981,444     (1,088,107

Net change in unrealized appreciation/(depreciation)

     5,367,660       (14,638,730     2,710,019       (4,869,759
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,130,183       (17,831,528     3,032,788       (4,607,311
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,343,555       2,095,071       502,873       1,105,155  

Transfers between Sub-Accounts (including the Fixed Account), net

     8,176,584       (3,129,965     139,517       (1,394,287

Withdrawals, surrenders, annuitizations and contract charges

     (14,499,562     (16,158,948     (4,695,342     (5,278,942
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,979,423     (17,193,842     (4,052,952     (5,568,074
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     206,743       37,613       18,564       180,692  

Annuity payments and contract charges

     (60,159     (50,771     (183,437     (162,385

Adjustments to annuity reserves

     (2,788     (9,701     71,898       14,997  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     143,796       (22,859     (92,975     33,304  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,835,627     (17,216,701     (4,145,927     (5,534,770
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,705,444     (35,048,229     (1,113,139     (10,142,081

Net assets at beginning of year

     102,071,534       137,119,763       30,575,876       40,717,957  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 99,366,090     $ 102,071,534     $ 29,462,737     $ 30,575,876  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 137 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA3 Sub-Account     M97 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 857,568     $ 920,190     $ (97,573   $ (239,689

Net realized gains (losses)

     (887,132     (854,165     1,090,103       1,804,896  

Net change in unrealized appreciation/(depreciation)

     2,278,786       (3,776,806     2,209,794       (7,095,916
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,249,222       (3,710,781     3,202,324       (5,530,709
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     561,206       705,730       640,063       903,183  

Transfers between Sub-Accounts (including the Fixed Account), net

     48,897       (897,623     691,166       (974,520

Withdrawals, surrenders, annuitizations and contract charges

     (3,963,687     (4,039,333     (3,144,683     (3,448,174
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,353,584     (4,231,226     (1,813,454     (3,519,511
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     76,081       8,436       22,422       7,715  

Annuity payments and contract charges

     (91,544     (42,048     (141,636     (108,554

Adjustments to annuity reserves

     (19,761     (4,066     3,785       (16,406
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (35,224     (37,678     (115,429     (117,245
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,388,808     (4,268,904     (1,928,883     (3,636,756
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,139,586     (7,979,685     1,273,441       (9,167,465

Net assets at beginning of year

     23,244,962       31,224,647       25,378,708       34,546,173  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 22,105,376     $ 23,244,962     $ 26,652,149     $ 25,378,708  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 138 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MD5 Sub-Account     M98 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (87,138   $ (156,063   $ (203,361   $ (203,776

Net realized gains (losses)

     402,907       673,827       3,215,816       2,963,356  

Net change in unrealized appreciation/(depreciation)

     1,006,119       (2,988,713     1,179,426       (12,708,627
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,321,888       (2,470,949     4,191,881       (9,949,047
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     196,417       241,145       338,631       753,554  

Transfers between Sub-Accounts (including the Fixed Account), net

     (24,052     (455,000     (83,967     (565,202

Withdrawals, surrenders, annuitizations and contract charges

     (1,568,585     (1,381,449     (3,797,087     (3,486,984
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,396,220     (1,595,304     (3,542,423     (3,298,632
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        6,635       17,209       3,874  

Annuity payments and contract charges

     (35,958     (18,706     (53,545     (56,346

Adjustments to annuity reserves

     19,814       288       (5,397     (24,049
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (16,144     (11,783     (41,733     (76,521
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,412,364     (1,607,087     (3,584,156     (3,375,153
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (90,476     (4,078,036     607,725       (13,324,200

Net assets at beginning of year

     10,968,471       15,046,507       27,693,190       41,017,390  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,877,995     $ 10,968,471     $ 28,300,915     $ 27,693,190  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 139 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M93 Sub-Account     MD6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (698,793   $ (753,619   $ (3,098,407   $ (3,936,071

Net realized gains (losses)

     6,398,354       5,516,622       23,683,688       51,842,975  

Net change in unrealized appreciation/(depreciation)

     2,419,238       (24,223,758     35,049,914       (122,381,230
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,118,799       (19,460,755     55,635,195       (74,474,326
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     994,293       1,187,282       5,100,215       6,730,349  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,457,963     5,470,479       (2,655,109     (5,266,364

Withdrawals, surrenders, annuitizations and contract charges

     (8,377,418     (7,790,808     (37,636,688     (34,837,044
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,841,088     (1,133,047     (35,191,582     (33,373,059
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     45,288       14,139       474,675       927,506  

Annuity payments and contract charges

     (40,337     (39,961     (1,297,454     (1,402,282

Adjustments to annuity reserves

     (2,823     11,195       19,053       (81,540
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     2,128       (14,627     (803,726     (556,316
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,838,960     (1,147,674     (35,995,308     (33,929,375
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,720,161     (20,608,429     19,639,887       (108,403,701

Net assets at beginning of year

     57,027,807       77,636,236       267,972,468       376,376,169  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 55,307,646     $ 57,027,807     $ 287,612,355     $ 267,972,468  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 140 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MB3 Sub-Account     MD8 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (448,382   $ (517,134   $ 1,073,702     $ (95,699

Net realized gains (losses)

     2,271,635       5,407,133       —        —   

Net change in unrealized appreciation/(depreciation)

     3,638,807       (12,783,721     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     5,462,060       (7,893,722     1,073,702       (95,699
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     785,108       557,069       4,017,610       4,270,930  

Transfers between Sub-Accounts (including the Fixed Account), net

     (870,967     (292,878     6,445,682       7,721,929  

Withdrawals, surrenders, annuitizations and contract charges

     (4,369,334     (4,140,940     (11,570,487     (13,355,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,455,193     (3,876,749     (1,107,195     (1,362,667
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     29,579       —        63,467       38,916  

Annuity payments and contract charges

     (41,589     (59,142     (111,149     (136,329

Adjustments to annuity reserves

     615       (4,042     (5,647     5,847  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (11,395     (63,184     (53,329     (91,566
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,466,588     (3,939,933     (1,160,524     (1,454,233
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     995,472       (11,833,655     (86,822     (1,549,932

Net assets at beginning of year

     27,187,541       39,021,196       35,123,376       36,673,308  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 28,183,013     $ 27,187,541     $ 35,036,554     $ 35,123,376  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 141 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MD9 Sub-Account     ME2 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,764,464     $ (478,480   $ (57,838   $ 64,173  

Net realized gains (losses)

     —        —        223,057       595,387  

Net change in unrealized appreciation/(depreciation)

     —        —        1,455,074       (4,393,636
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,764,464       (478,480     1,620,293       (3,734,076
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,499,671       4,416,338       116,732       235,192  

Transfers between Sub-Accounts (including the Fixed Account), net

     24,068,680       14,788,289       (219,047     (70,478

Withdrawals, surrenders, annuitizations and contract charges

     (23,566,328     (24,339,647     (1,579,485     (1,518,383
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     3,002,023       (5,135,020     (1,681,800     (1,353,669
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     75,224       29,146       3,161       87,449  

Annuity payments and contract charges

     (102,117     (52,241     (17,713     (13,407

Adjustments to annuity reserves

     (9,548     4,906       147       (1,592
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (36,441     (18,189     (14,405     72,450  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     2,965,582       (5,153,209     (1,696,205     (1,281,219
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     5,730,046       (5,631,689     (75,912     (5,015,295

Net assets at beginning of year

     92,910,455       98,542,144       14,958,282       19,973,577  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 98,640,501     $ 92,910,455     $ 14,882,370     $ 14,958,282  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 142 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     ME3 Sub-Account     MA5 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (249,967   $ (25,937   $ 387,485     $ 393,790  

Net realized gains (losses)

     574,989       1,228,229       (650,270     (114,301

Net change in unrealized appreciation/(depreciation)

     2,509,033       (8,162,961     1,306,422       (3,615,704
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,834,055       (6,960,669     1,043,637       (3,336,215
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     522,514       302,534       551,299       345,020  

Transfers between Sub-Accounts (including the Fixed Account), net

     283,811       1,418,892       794,719       367,169  

Withdrawals, surrenders, annuitizations and contract charges

     (4,137,812     (3,604,869     (2,873,158     (2,001,675
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,331,487     (1,883,443     (1,527,140     (1,289,486
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     38,964       45,006       19,587       35,189  

Annuity payments and contract charges

     (29,353     (15,891     (37,228     (195,431

Adjustments to annuity reserves

     1,704       (12,776     (25,915     141,673  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     11,315       16,339       (43,556     (18,569
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,320,172     (1,867,104     (1,570,696     (1,308,055
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (486,117     (8,827,773     (527,059     (4,644,270

Net assets at beginning of year

     27,586,246       36,414,019       18,417,414       23,061,684  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 27,100,129     $ 27,586,246     $ 17,890,355     $ 18,417,414  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 143 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA7 Sub-Account     ME4 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 42,413     $ 36,564     $ (221,022   $ (228,061

Net realized gains (losses)

     (60,581     (69,391     862,765       2,563,544  

Net change in unrealized appreciation/(depreciation)

     143,676       (454,086     5,617,511       (10,067,889
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     125,508       (486,913     6,259,254       (7,732,406
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     10,218       138,203       442,232       155,217  

Transfers between Sub-Accounts (including the Fixed Account), net

     27,143       (219,479     293,910       (226,240

Withdrawals, surrenders, annuitizations and contract charges

     (264,947     (596,871     (1,637,700     (1,723,259
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (227,586     (678,147     (901,558     (1,794,282
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        (16,984     (32,678     (16,013

Adjustments to annuity reserves

     (351     (6,445     7,886       (15,603
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (351     (23,429     (24,792     (31,616
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (227,937     (701,576     (926,350     (1,825,898
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (102,429     (1,188,489     5,332,904       (9,558,304

Net assets at beginning of year

     2,370,712       3,559,201       12,500,200       22,058,504  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,268,283     $ 2,370,712     $ 17,833,104     $ 12,500,200  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 144 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA2 Sub-Account     MF3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (141,009   $ (121,869   $ (446,030   $ (516,322

Net realized gains (losses)

     (547,494     926,344       (36,881     8,902,547  

Net change in unrealized appreciation/(depreciation)

     5,385,450       (5,332,662     6,701,877       (18,551,313
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     4,696,947       (4,528,187     6,218,966       (10,165,088
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,286,911       1,611,299       1,036,886       1,185,873  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,408,041     1,258,541       126,616       897,437  

Withdrawals, surrenders, annuitizations and contract charges

     (549,732     (337,475     (5,545,091     (4,971,027
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (670,862     2,532,365       (4,381,589     (2,887,717
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        43,210       5,008  

Annuity payments and contract charges

     —        —        (54,902     (39,194

Adjustments to annuity reserves

     —        —        23,195       3,780  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        11,503       (30,406
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (670,862     2,532,365       (4,370,086     (2,918,123
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     4,026,085       (1,995,822     1,848,880       (13,083,211

Net assets at beginning of year

     9,348,832       11,344,654       40,046,875       53,130,086  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 13,374,917     $ 9,348,832     $ 41,895,755     $ 40,046,875  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 145 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MF5 Sub-Account     MF6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,736,462     $ 1,175,445     $ (9,446   $ (2,130

Net realized gains (losses)

     236,912       18,816,637       59,810       100,011  

Net change in unrealized appreciation/(depreciation)

     18,200,263       (81,294,342     49,777       (546,648
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     21,173,637       (61,302,260     100,141       (448,767
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     3,102,062       3,902,810       9,563       81,505  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,791,591       5,202,249       38,430       94,456  

Withdrawals, surrenders, annuitizations and contract charges

     (43,947,875     (39,923,740     (123,715     (262,862
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (39,054,222     (30,818,681     (75,722     (86,901
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     508,545       154,606       —        —   

Annuity payments and contract charges

     (151,939     (313,848     —        —   

Adjustments to annuity reserves

     16,763       6,714       2,207       (2,265
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     373,369       (152,528     2,207       (2,265
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (38,680,853     (30,971,209     (73,515     (89,166
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (17,507,216     (92,273,469     26,626       (537,933

Net assets at beginning of year

     280,993,453       373,266,922       1,096,975       1,634,908  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 263,486,237     $ 280,993,453     $ 1,123,601     $ 1,096,975  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 146 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MF7 Sub-Account     MF9 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (443,234   $ (228,743   $ 1,517,582     $ (737,085

Net realized gains (losses)

     1,796,079       3,100,840       14,227,687       29,890,497  

Net change in unrealized appreciation/(depreciation)

     1,868,918       (16,854,911     13,928,740       (92,467,837
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,221,763       (13,982,814     29,674,009       (63,314,425
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     899,705       1,023,656       4,176,406       2,944,659  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,740,711       4,334,772       (2,064,266     1,336,505  

Withdrawals, surrenders, annuitizations and contract charges

     (5,500,742     (4,689,920     (28,562,157     (26,214,694
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,860,326     668,508       (26,450,017     (21,933,530
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     18,753       46,098       (58,590     263,392  

Annuity payments and contract charges

     (44,341     (29,985     (32,769     (280,089

Adjustments to annuity reserves

     9,566       (1,655     393,524       (33,361
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (16,022     14,458       302,165       (50,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,876,348     682,966       (26,147,852     (21,983,588
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     345,415       (13,299,848     3,526,157       (85,298,013

Net assets at beginning of year

     36,555,087       49,854,935       240,252,292       325,550,305  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 36,900,502     $ 36,555,087     $ 243,778,449     $ 240,252,292  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 147 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MG1 Sub-Account     MF2 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 919,439     $ 2,252,228     $ (181,056   $ 255,204  

Net realized gains (losses)

     (3,859,870     5,137,915       (1,211,410     (1,090,258

Net change in unrealized appreciation/(depreciation)

     3,506,530       (32,364,004     6,842,343       (8,781,940
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     566,099       (24,973,861     5,449,877       (9,616,994
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,079,163       1,231,536       2,758,189       3,033,854  

Transfers between Sub-Accounts (including the Fixed Account), net

     3,747,345       8,658,676       4,920,726       (13,333,538

Withdrawals, surrenders, annuitizations and contract charges

     (11,934,560     (13,317,976     (20,281,628     (20,936,722
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (7,108,052     (3,427,764     (12,602,713     (31,236,406
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     9,040       28,767       115,815       147,087  

Annuity payments and contract charges

     (52,933     (9,647     (148,995     (199,333

Adjustments to annuity reserves

     7,535       29,181       (4,986     51  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (36,358     48,301       (38,166     (52,195
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (7,144,410     (3,379,463     (12,640,879     (31,288,601
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,578,311     (28,353,324     (7,191,002     (40,905,595

Net assets at beginning of year

     83,417,203       111,770,527       135,946,565       176,852,160  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 76,838,892     $ 83,417,203     $ 128,755,563     $ 135,946,565  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 148 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MG2 Sub-Account     MG3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (272,956   $ (27,888   $ (1,148   $ (158,439

Net realized gains (losses)

     (866,305     (551,921     928,669       2,362,013  

Net change in unrealized appreciation/(depreciation)

     4,168,682       (5,099,680     907,915       (4,599,556
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,029,421       (5,679,489     1,835,436       (2,395,982
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,278,883       798,556       582,060       329,267  

Transfers between Sub-Accounts (including the Fixed Account), net

     528,790       (3,843,426     65,466       (1,041,155

Withdrawals, surrenders, annuitizations and contract charges

     (11,698,519     (10,295,467     (2,607,496     (2,774,432
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (9,890,846     (13,340,337     (1,959,970     (3,486,320
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     9,879       —        26,956       70,388  

Annuity payments and contract charges

     (3,668     (3,112     (59,377     (45,576

Adjustments to annuity reserves

     33       373       (741     (3,854
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     6,244       (2,739     (33,162     20,958  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (9,884,602     (13,343,076     (1,993,132     (3,465,362
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,855,181     (19,022,565     (157,696     (5,861,344

Net assets at beginning of year

     81,565,582       100,588,147       18,017,985       23,879,329  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 74,710,401     $ 81,565,582     $ 17,860,289     $ 18,017,985  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 149 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MG4 Sub-Account     MG6 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (19,918   $ (150,637   $ 7,173,588     $ 1,059,764  

Net realized gains (losses)

     1,163,129       2,085,837       30,620,279       105,034,687  

Net change in unrealized appreciation/(depreciation)

     535,473       (4,049,797     55,016,937       (328,938,251
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,678,684       (2,114,597     92,810,804       (222,843,800
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     372,606       558,050       10,761,732       12,784,612  

Transfers between Sub-Accounts (including the Fixed Account), net

     (196,538     (927,615     (2,793,752     (751,377

Withdrawals, surrenders, annuitizations and contract charges

     (2,573,714     (1,688,694     (115,764,563     (118,598,328
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,397,646     (2,058,259     (107,796,583     (106,565,093
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        151,117       147,389  

Annuity payments and contract charges

     (553     (573     (42,690     (200,845

Adjustments to annuity reserves

     116       37       (106,517     (460,970
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (437     (536     1,910       (514,426
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,398,083     (2,058,795     (107,794,673     (107,079,519
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (719,399     (4,173,392     (14,983,869     (329,923,319

Net assets at beginning of year

     17,035,863       21,209,255       921,771,209       1,251,694,528  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 16,316,464     $ 17,035,863     $ 906,787,340     $ 921,771,209  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 150 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MG7 Sub-Account     V46 Sub-Account4  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (50,953   $ (103,430   $ 5,443     $ 1,731  

Net realized gains (losses)

     835,105       2,227,102       (22,016     (335

Net change in unrealized appreciation/(depreciation)

     82,559       (3,394,724     19,475       (18,994
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     866,711       (1,271,052     2,902       (17,598
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     137,203       889,835       8,462       45,719  

Transfers between Sub-Accounts (including the Fixed Account), net

     383,903       309,812       (171,974     53,946  

Withdrawals, surrenders, annuitizations and contract charges

     (672,865     (1,018,176     (2,680     (3,538
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (151,759     181,471       (166,192     96,127  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (3,427     (3,600     —        —   

Adjustments to annuity reserves

     310       155       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (3,117     (3,445     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (154,876     178,026       (166,192     96,127  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     711,835       (1,093,026     (163,290     78,529  

Net assets at beginning of year

     8,752,627       9,845,653       163,290       84,761  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 9,464,462     $ 8,752,627     $ —      $ 163,290  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

4 

The activities for this Sub-Account are for the period from January 1, 2023 to July 25, 2023. Refer to Note 10 for details on this closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 151 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V45 Sub-Account5     U43 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (6,341   $ (11,331   $ 14,200     $ 16,707  

Net realized gains (losses)

     (175,065     171,689       156,245       50,219  

Net change in unrealized appreciation/(depreciation)

     410,308       (548,775     (125,055     (141,483
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     228,902       (388,417     45,390       (74,557
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     175,324       460,832       19,071       559,009  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,399,084     59,425       241,348       290,690  

Withdrawals, surrenders, annuitizations and contract charges

     (37,962     (60,068     (39,393     (21,047
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,261,722     460,189       221,026       828,652  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,261,722     460,189       221,026       828,652  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,032,820     71,772       266,416       754,095  

Net assets at beginning of year

     2,032,820       1,961,048       1,236,494       482,399  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —      $ 2,032,820     $ 1,502,910     $ 1,236,494  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5 

The activities for Morgan Stanley Variable Insurance Fund, Inc. Global Franchise Portfolio, Class II Sub-Account (V45) are for the period from January 1, 2023 to September 18, 2023. Refer to Note 10 for details on this closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 152 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     U41 Sub-Account     V44 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 7,782     $ (15,689   $ (285,267   $ (285,712

Net realized gains (losses)

     (24,916     218,464       (14,562,634     (835,878

Net change in unrealized appreciation/(depreciation)

     273,490       (427,124     22,984,892       (18,403,286
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     256,356       (224,349     8,136,991       (19,524,876
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     317,473       984,197       772,308       2,606,830  

Transfers between Sub-Accounts (including the Fixed Account), net

     191,195       144,938       (248,719     7,855,751  

Withdrawals, surrenders, annuitizations and contract charges

     (41,620     (25,180     (1,489,721     (1,475,260
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     467,048       1,103,955       (966,132     8,987,321  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     467,048       1,103,955       (966,132     8,987,321  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     723,404       879,606       7,170,859       (10,537,555

Net assets at beginning of year

     1,767,484       887,878       17,415,111       27,952,666  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,490,888     $ 1,767,484     $ 24,585,970     $ 17,415,111  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 153 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V43 Sub-Account     O19 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (76,286   $ (84,514   $ (198,891   $ (221,369

Net realized gains (losses)

     (3,896,467     (777,408     (1,078,478     4,537,770  

Net change in unrealized appreciation/(depreciation)

     5,582,082       (4,328,972     4,579,466       (9,577,166
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,609,329       (5,190,894     3,302,097       (5,260,765
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     100,324       2,839       45,853       582,427  

Transfers between Sub-Accounts (including the Fixed Account), net

     (753,976     2,388,911       (1,002,311     637,916  

Withdrawals, surrenders, annuitizations and contract charges

     (796,003     (428,387     (1,148,996     (1,773,700
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,449,655     1,963,363       (2,105,454     (553,357
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (401     (561     (19,033     (26,959

Adjustments to annuity reserves

     146       (212     480       49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (255     (773     (18,553     (26,910
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,449,910     1,962,590       (2,124,007     (580,267
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     159,419       (3,228,304     1,178,090       (5,841,032

Net assets at beginning of year

     4,367,895       7,596,199       10,929,734       16,770,766  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,527,314     $ 4,367,895     $ 12,107,824     $ 10,929,734  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 154 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     O23 Sub-Account     O20 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 32,303     $ (73,104   $ (159,466   $ (175,962

Net realized gains (losses)

     (147,732     965,351       796,704       1,717,135  

Net change in unrealized appreciation/(depreciation)

     1,123,947       (3,535,610     2,072,242       (6,151,303
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,008,518       (2,643,363     2,709,480       (4,610,130
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,258,062       1,174,499       80,806       106,139  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,204,986       (2,211,106     (1,292,985     1,295,869  

Withdrawals, surrenders, annuitizations and contract charges

     (1,494,224     (930,416     (1,004,032     (1,607,071
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     968,824       (1,967,023     (2,216,211     (205,063
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        43,114  

Annuity payments and contract charges

     —        —        (45,312     (4,971

Adjustments to annuity reserves

     —        —        (792     (364
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (46,104     37,779  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     968,824       (1,967,023     (2,262,315     (167,284
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,977,342       (4,610,386     447,165       (4,777,414

Net assets at beginning of year

     9,204,534       13,814,920       9,242,357       14,019,771  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 11,181,876     $ 9,204,534     $ 9,689,522     $ 9,242,357  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 155 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     O21 Sub-Account     O04 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (1,323,473   $ (750,684   $ (29,425   $ (62,789

Net realized gains (losses)

     (9,539,974     43,058,376       26,489       589,413  

Net change in unrealized appreciation/(depreciation)

     30,779,557       (72,417,880     549,850       (1,387,168
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     19,916,110       (30,110,188     546,914       (860,544
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,150,441       2,136,937       161,703       59,040  

Transfers between Sub-Accounts (including the Fixed Account), net

     (7,304,738     6,473,527       1,452       (245,341

Withdrawals, surrenders, annuitizations and contract charges

     (16,427,104     (14,839,518     (520,420     (546,544
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (21,581,401     (6,229,054     (357,265     (732,845
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     102,102       191,243       —        —   

Annuity payments and contract charges

     (183,013     (137,453     (6,068     (6,335

Adjustments to annuity reserves

     (7,674     (8,013     (1     2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (88,585     45,777       (6,069     (6,333
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (21,669,986     (6,183,277     (363,334     (739,178
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,753,876     (36,293,465     183,580       (1,599,722

Net assets at beginning of year

     104,815,069       141,108,534       3,647,529       5,247,251  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 103,061,193     $ 104,815,069     $ 3,831,109     $ 3,647,529  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 156 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     PH2 Sub-Account     P08 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,288     $ (1,689   $ 173,177     $ 896,242  

Net realized gains (losses)

     (7,826     30,954       (497,124     1,134,368  

Net change in unrealized appreciation/(depreciation)

     45,905       (107,503     1,144,910       (4,238,967
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     40,367       (78,238     820,963       (2,208,357
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        30,905       32,427       102,399  

Transfers between Sub-Accounts (including the Fixed Account), net

     (16,056     24,712       764,402       331,259  

Withdrawals, surrenders, annuitizations and contract charges

     (20,543     (138,835     (1,618,151     (1,760,447
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (36,599     (83,218     (821,322     (1,326,789
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (36,599     (83,218     (821,322     (1,326,789
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,768       (161,456     (359     (3,535,146

Net assets at beginning of year

     206,479       367,935       13,593,699       17,128,845  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 210,247     $ 206,479     $ 13,593,340     $ 13,593,699  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 157 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     PC0 Sub-Account     P70 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 130,444     $ 706,743     $ 422,963     $ 497,965  

Net realized gains (losses)

     (306,276     991,406       (151,255     118,930  

Net change in unrealized appreciation/(depreciation)

     816,361       (3,468,013     (546,822     (595,931
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     640,529       (1,769,864     (275,114     20,964  
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     20,880       125,949       252,173       1,054,525  

Transfers between Sub-Accounts (including the Fixed Account), net

     202,300       (234,359     (77,015     420,089  

Withdrawals, surrenders, annuitizations and contract charges

     (1,355,050     (1,439,219     (109,729     (79,063
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,131,870     (1,547,629     65,429       1,395,551  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,131,870     (1,547,629     65,429       1,395,551  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (491,341     (3,317,493     (209,685     1,416,515  

Net assets at beginning of year

     10,880,450       14,197,943       3,141,519       1,725,004  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 10,389,109     $ 10,880,450     $ 2,931,834     $ 3,141,519  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 158 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P10 Sub-Account     PK8 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 2,314,296     $ 4,099,330     $ 196,197     $ 171,785  

Net realized gains (losses)

     293,478       2,555,842       (268,485     (205,986

Net change in unrealized appreciation/(depreciation)

     (4,118,926     (3,849,403     498,591       (1,106,164
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     (1,511,152     2,805,769       426,303       (1,140,365
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     496,784       199,757       180,873       84,386  

Transfers between Sub-Accounts (including the Fixed Account), net

     2,220,006       (5,491,860     29,842       86,737  

Withdrawals, surrenders, annuitizations and contract charges

     (2,498,418     (2,243,133     (839,405     (606,714
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     218,372       (7,535,236     (628,690     (435,591
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     3,902       —        —        —   

Annuity payments and contract charges

     (23,326     (34,527     (1,477     (1,579

Adjustments to annuity reserves

     7,833       35,370       252       (19
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (11,591     843       (1,225     (1,598
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     206,781       (7,534,393     (629,915     (437,189
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (1,304,371     (4,728,624     (203,612     (1,577,554

Net assets at beginning of year

     17,225,356       21,953,980       5,057,872       6,635,426  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 15,920,985     $ 17,225,356     $ 4,854,260     $ 5,057,872  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 159 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P20 Sub-Account     PM5 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 3,957     $ 3,524     $ 7,603     $ 1,117  

Net realized gains (losses)

     (4,348     (5,254     4,732       (4,285

Net change in unrealized appreciation/(depreciation)

     9,108       (21,849     32,049       (51,197
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     8,717       (23,579     44,384       (54,365
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        49,890       73,472  

Transfers between Sub-Accounts (including the Fixed Account), net

     (2,920     (2,730     17,449       166,884  

Withdrawals, surrenders, annuitizations and contract charges

     (7,984     (13,255     (32,231     (13,126
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (10,904     (15,985     35,108       227,230  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (10,904     (15,985     35,108       227,230  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (2,187     (39,564     79,492       172,865  

Net assets at beginning of year

     100,993       140,557       553,336       380,471  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 98,806     $ 100,993     $ 632,828     $ 553,336  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 160 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     PD6 Sub-Account     P06 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 1,297,603     $ 823,117     $ 281,014     $ 1,344,723  

Net realized gains (losses)

     (13,525,912     45,763,689       (292,889     102,235  

Net change in unrealized appreciation/(depreciation)

     39,771,171       (118,112,593     407,809       (5,177,382
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     27,542,862       (71,525,787     395,934       (3,730,424
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,187,454       2,687,128       412,667       327,263  

Transfers between Sub-Accounts (including the Fixed Account), net

     (3,254,400     4,479,373       1,468,509       (983,638

Withdrawals, surrenders, annuitizations and contract charges

     (38,293,346     (35,840,164     (3,526,944     (3,316,782
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (39,360,292     (28,673,663     (1,645,768     (3,973,157
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     112,993       21,616       13,380       9,847  

Annuity payments and contract charges

     (71,290     (73,012     (8,065     (11,930

Adjustments to annuity reserves

     125,293       (2,821     642       (1,963
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     166,996       (54,217     5,957       (4,046
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (39,193,296     (28,727,880     (1,639,811     (3,977,203
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (11,650,434     (100,253,667     (1,243,877     (7,707,627

Net assets at beginning of year

     271,964,020       372,217,687       22,606,292       30,313,919  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 260,313,586     $ 271,964,020     $ 21,362,415     $ 22,606,292  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 161 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P07 Sub-Account     P68 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 1,680,394     $ 920,742     $ 116,945     $ 67,014  

Net realized gains (losses)

     (3,111,268     (2,455,175     (63,685     (144,986

Net change in unrealized appreciation/(depreciation)

     5,044,683       (17,231,919     178,447       (792,866
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     3,613,809       (18,766,352     231,707       (870,838
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,562,797       2,058,507       250,203       506,774  

Transfers between Sub-Accounts (including the Fixed Account), net

     5,206,093       235,903       434,438       127,784  

Withdrawals, surrenders, annuitizations and contract charges

     (13,877,503     (14,239,211     (211,627     (293,524
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (7,108,613     (11,944,801     473,014       341,034  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     54,513       57,623       —        —   

Annuity payments and contract charges

     (69,001     (66,097     —        —   

Adjustments to annuity reserves

     (3,463     4,994       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (17,951     (3,480     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (7,126,564     (11,948,281     473,014       341,034  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (3,512,755     (30,714,633     704,721       (529,804

Net assets at beginning of year

     93,749,466       124,464,099       4,839,107       5,368,911  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 90,236,711     $ 93,749,466     $ 5,543,828     $ 4,839,107  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 162 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     PI3 Sub-Account6     P72 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 596,175     $ (14,917   $ 86,539     $ (28,561

Net realized gains (losses)

     (987,610     (303,239     1,489,550       1,806,790  

Net change in unrealized appreciation/(depreciation)

     490,681       167,697       866,374       (2,601,585
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     99,246       (150,459     2,442,463       (823,356
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        155,515       683,218       871,705  

Transfers between Sub-Accounts (including the Fixed Account), net

     (9,790,036     (108,183     1,735,462       1,734,437  

Withdrawals, surrenders, annuitizations and contract charges

     (364,142     (1,433,830     (2,706,974     (1,596,435
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (10,154,178     (1,386,498     (288,294     1,009,707  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (10,154,178     (1,386,498     (288,294     1,009,707  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (10,054,932     (1,536,957     2,154,169       186,351  

Net assets at beginning of year

     10,054,932       11,591,889       17,485,344       17,298,993  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —      $ 10,054,932     $ 19,639,513     $ 17,485,344  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6 

The activities for this Sub-Account are for the period from January 1, 2023 to April 21, 2023. Refer to Note 10 for details on this closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 163 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P88 Sub-Account     P93 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (8,352   $ (16,276   $ 1,717     $ (2,670

Net realized gains (losses)

     (89,184     250,295       (30,053     68,461  

Net change in unrealized appreciation/(depreciation)

     1,230,697       (992,122     319,261       (245,440
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     1,133,161       (758,103     290,925       (179,649
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     2,540,557       2,089,532       587,002       761,949  

Transfers between Sub-Accounts (including the Fixed Account), net

     371,445       182,429       284,142       253,795  

Withdrawals, surrenders, annuitizations and contract charges

     (182,162     (154,426     (117,465     (27,904
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     2,729,840       2,117,535       753,679       987,840  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     2,729,840       2,117,535       753,679       987,840  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,863,001       1,359,432       1,044,604       808,191  

Net assets at beginning of year

     5,071,557       3,712,125       1,478,832       670,641  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 8,934,558     $ 5,071,557     $ 2,523,436     $ 1,478,832  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 164 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P89 Sub-Account     P95 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (18,496   $ (13,305   $ 38,618     $ 21,529  

Net realized gains (losses)

     129,845       119,002       (23,832     (19,596

Net change in unrealized appreciation/(depreciation)

     58,876       (204,882     15,327       (115,250
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     170,225       (99,185     30,113       (113,317
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     267,569       527,759       30,000       50,000  

Transfers between Sub-Accounts (including the Fixed Account), net

     189,380       (261,555     103,826       328,155  

Withdrawals, surrenders, annuitizations and contract charges

     (66,649     (41,667     (65,644     (28,416
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     390,300       224,537       68,182       349,739  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     390,300       224,537       68,182       349,739  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     560,525       125,352       98,295       236,422  

Net assets at beginning of year

     1,746,813       1,621,461       860,787       624,365  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,307,338     $ 1,746,813     $ 959,082     $ 860,787  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 165 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P79 Sub-Account     P80 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (15,137   $ (22,259   $ (9,609   $ (4,161

Net realized gains (losses)

     (6,829     214,527       (36,430     45,323  

Net change in unrealized appreciation/(depreciation)

     905,894       (932,496     242,184       (151,374
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     883,928       (740,228     196,145       (110,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     87,286       219,890       132,234       220,000  

Transfers between Sub-Accounts (including the Fixed Account), net

     15,390       (274,927     272,294       172,047  

Withdrawals, surrenders, annuitizations and contract charges

     (122,542     (85,540     (23,318     (7,547
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (19,866     (140,577     381,210       384,500  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (19,866     (140,577     381,210       384,500  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     864,062       (880,805     577,355       274,288  

Net assets at beginning of year

     3,252,094       4,132,899       465,819       191,531  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,116,156     $ 3,252,094     $ 1,043,174     $ 465,819  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 166 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P81 Sub-Account     L36 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (4,537   $ (1,888   $ 9,158     $ 2,998  

Net realized gains (losses)

     11,429       16,918       (5,597     12,436  

Net change in unrealized appreciation/(depreciation)

     127,564       (50,692     68,779       (37,522
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     134,456       (35,662     72,340       (22,088
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     144,148       264,040       511,905       300,406  

Transfers between Sub-Accounts (including the Fixed Account), net

     272,834       99,416       (445     345  

Withdrawals, surrenders, annuitizations and contract charges

     (9,959     (3,755     (18,956     (3,670
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     407,023       359,701       492,504       297,081  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     407,023       359,701       492,504       297,081  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     541,479       324,039       564,844       274,993  

Net assets at beginning of year

     377,781       53,742       275,995       1,002  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 919,260     $ 377,781     $ 840,839     $ 275,995  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 167 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     TBD Sub-Account     TBE Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (70,180   $ (36,879   $ 18,694     $ 9,744  

Net realized gains (losses)

     (206,628     183,280       88,572       100,899  

Net change in unrealized appreciation/(depreciation)

     2,411,775       (1,437,827     109,525       (164,931
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     2,134,967       (1,291,426     216,791       (54,288
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,202,973       1,920,690       519,697       855,657  

Transfers between Sub-Accounts (including the Fixed Account), net

     439,002       1,531,171       378,669       266,853  

Withdrawals, surrenders, annuitizations and contract charges

     (255,514     (51,943     (101,501     (34,722
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,386,461       3,399,918       796,865       1,087,788  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,386,461       3,399,918       796,865       1,087,788  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,521,428       2,108,492       1,013,656       1,033,500  

Net assets at beginning of year

     3,971,751       1,863,259       1,941,028       907,528  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 7,493,179     $ 3,971,751     $ 2,954,684     $ 1,941,028  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 168 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     TBF Sub-Account     TP1 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (47,502   $ (26,020   $ (3,892   $ (1,140

Net realized gains (losses)

     164,793       3,768       (1,392     (2,405

Net change in unrealized appreciation/(depreciation)

     142       (106,242     307,269       (133,794
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     117,433       (128,494     301,985       (137,339
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,038,030       1,845,484       571,211       376,300  

Transfers between Sub-Accounts (including the Fixed Account), net

     906,437       538,621       728,228       233,914  

Withdrawals, surrenders, annuitizations and contract charges

     (155,149     (43,758     (56,515     (14,809
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     1,789,318       2,340,347       1,242,924       595,405  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     1,789,318       2,340,347       1,242,924       595,405  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,906,751       2,211,853       1,544,909       458,066  

Net assets at beginning of year

     3,149,092       937,239       1,208,757       750,691  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 5,055,843     $ 3,149,092     $ 2,753,666     $ 1,208,757  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 169 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     TP2 Sub-Account     TP3 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 7,915     $ 4,657     $ 18,787     $ 12,866  

Net realized gains (losses)

     202       10,100       57,243       17,007  

Net change in unrealized appreciation/(depreciation)

     138,541       (64,408     110,455       (105,917
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     146,658       (49,651     186,485       (76,044
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     863,734       579,950       674,302       444,588  

Transfers between Sub-Accounts (including the Fixed Account), net

     130,030       482,290       94,372       1,537,378  

Withdrawals, surrenders, annuitizations and contract charges

     (241,473     (21,237     (60,823     (28,150
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     752,291       1,041,003       707,851       1,953,816  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     752,291       1,041,003       707,851       1,953,816  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     898,949       991,352       894,336       1,877,772  

Net assets at beginning of year

     1,022,932       31,580       2,066,529       188,757  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,921,881     $ 1,022,932     $ 2,960,865     $ 2,066,529  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 170 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     TP4 Sub-Account     TP5 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ 1,522     $ 2,149     $ 31,026     $ 18,557  

Net realized gains (losses)

     3,424       731       26,676       15,845  

Net change in unrealized appreciation/(depreciation)

     140,302       (31,595     987,703       (427,538
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     145,248       (28,715     1,045,405       (393,136
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     827,868       556,512       2,924,187       6,786,381  

Transfers between Sub-Accounts (including the Fixed Account), net

     (126,615     119,607       (171,215     681,105  

Withdrawals, surrenders, annuitizations and contract charges

     (41,796     (5,270     (589,159     (129,498
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     659,457       670,849       2,163,813       7,337,988  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     659,457       670,849       2,163,813       7,337,988  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     804,705       642,134       3,209,218       6,944,852  

Net assets at beginning of year

     658,837       16,703       7,278,040       333,188  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,463,542     $ 658,837     $ 10,487,258     $ 7,278,040  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 171 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     W41 Sub-Account7     W42 Sub-Account  
     December 31,     December 31,     December 31,     December 31,  
     2023     2022     2023     2022  

Operations:

        

Net investment income (loss)

   $ (986   $ (3,288   $ (2,588   $ (610

Net realized gains (losses)

     (102,498     50,895       (17,057     10,728  

Net change in unrealized appreciation/(depreciation)

     119,443       (137,536     42,516       (26,468
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     15,959       (89,929     22,871       (16,350
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (195,187     33,973       190,053       5,825  

Withdrawals, surrenders, annuitizations and contract charges

     (2,252     (6,795     (38,859     (541
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (197,439     27,178       151,194       5,284  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        —        —   

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (197,439     27,178       151,194       5,284  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (181,480     (62,751     174,065       (11,066

Net assets at beginning of year

     181,480       244,231       35,843       46,909  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ —      $ 181,480     $ 209,908     $ 35,843  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7

The current year activities for this Sub-Account are for the period from January 1, 2023 to April 21, 2023. Refer to Note 1 for details on closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 172 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     W50 Sub-Account  
     December 31,     December 31,  
     2023     2022  

Operations:

    

Net investment income (loss)

   $ 26,003     $ 5,558  

Net realized gains (losses)

     (28,147     (49,036

Net change in unrealized appreciation/(depreciation)

     54,915       (188,915
  

 

 

   

 

 

 

Increase (decrease) in net assets from operations

     52,771       (232,393
  

 

 

   

 

 

 

Contract Owner Transactions:

    

Accumulation Activity:

    

Purchase payments received

     2,500       147,250  

Transfers between Sub-Accounts (including the Fixed Account), net

     131,569       (148,861

Withdrawals, surrenders, annuitizations and contract charges

     (30,441     (29,375
  

 

 

   

 

 

 

Net accumulation activity

     103,628       (30,986
  

 

 

   

 

 

 

Annuitization Activity:

    

Annuitizations

     —        —   

Annuity payments and contract charges

     —        —   

Adjustments to annuity reserves

     —        —   
  

 

 

   

 

 

 

Net annuitization activity

     —        —   
  

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     103,628       (30,986
  

 

 

   

 

 

 

Total increase (decrease) in net assets

     156,399       (263,379

Net assets at beginning of year

     983,827       1,247,206  
  

 

 

   

 

 

 

Net assets at end of year

   $ 1,140,226     $ 983,827  
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 173 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

1. BUSINESS AND ORGANIZATION

Delaware Life Variable Account F (the “Variable Account”) is a separate account of Delaware Life Insurance Company (the “Sponsor”). The Variable Account was established on July 13, 1989 as a funding vehicle for the variable portion of Regatta contracts, Regatta Access contracts, Regatta Choice contracts, Regatta Choice II contracts, Regatta Classic contracts, Regatta Extra contracts, Regatta Flex II contracts, Regatta Flex 4 contracts, Regatta Gold contracts, Regatta Platinum contracts, Masters Access contracts, Masters Choice contracts, Masters Choice II contracts, Masters Extra contracts, Masters Extra II contracts, Masters Flex contracts, Masters Flex II contracts, Masters I Share contracts, Masters IV contracts, Masters VII contracts, Masters Prime contracts, Accelerator Prime contracts (collectively the “Contracts”), and certain other fixed and variable annuity contracts issued by the Sponsor. The Variable Account is registered with the Securities and Exchange Commission under the Investment Company Act of 1940, as amended, as a unit investment trust existing in accordance with the regulations of the Delaware Insurance Department and is an investment company. Accordingly, the Variable Account follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 Financial Services – Investment Companies.

The assets of the Variable Account are divided into “Sub-Accounts”. Each Sub-Account is invested in shares of a specific mutual fund (collectively the “Funds”), or series thereof, registered under the Investment Company Act of 1940, as amended. The contract owners of the Variable Account direct the deposits into the Sub-Accounts of the Variable Account.

Under applicable insurance law, the assets and liabilities of the Variable Account are clearly identified and distinguished from the Sponsor’s other assets and liabilities. Assets applicable to the Variable Account are not chargeable with liabilities arising out of any other business the Sponsor may conduct.

A summary of the name changes related to Sub-Accounts held by the contract owners of the Variable Account during the current year, is as follows:

 

Sub-Account

  

Previous Name

  

Effective Date

J88    JPMorgan Insurance Trust Core Bond Portfolio Class 2    April 28, 2023
J94    JPMorgan Insurance Trust U.S. Equity Portfolio Class 2    April 28, 2023
A74    AB VPS Small/Mid Cap Value Portfolio (Class B)    May 1, 2023
A71    AB VPS Growth and Income Portfolio (Class B)    May 1, 2023
B22    BlackRock Large Cap Focus Growth V.I. Fund Class III    December 11, 2023

The following Sub-Accounts were liquidated and merged with existing Sub-Accounts during the current year:

 

Closed Sub-Account

  

New Sub-Account

  

Effective Date

W41    W42    April 21, 2023
PI3    MD9    April 21, 2023
JF0    MD9    April 25, 2023
JF1    MD9    April 25, 2023
V46    MD9    July 25, 2023
V45    MD9    September 18, 2023

The commencement date related to Sub-Accounts held by the contract owners of the Variable Account (if commenced within the past five years) is as follows:

 

Sub-Account

   Effective Date
F19    May 1, 2020
A19, A71, B19, B20, B21, B22, B23, L34, L35, L36, C92, F17, F18, S18, S21, S23, V17, V19, V20, V21,   
M10, MV1, MV2, MV3, MV4, JF1, L19, V46, P80, P81, TP1, TP2, TP3, TP4, TP5, TBD, TBE, TBF    May 3, 2021

 

- 174 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires the Sponsor’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from these estimates.

Investment Valuation and Transactions

Investments made in mutual funds are carried at fair value and are valued at their closing net asset value as determined by the respective mutual fund, which in turn value their investments at fair value, as of December 31, 2023. Transactions are recorded on a trade date basis. Realized gains and losses on sales of investments are determined on the first in, first out basis. Dividend income and realized gain distributions are reinvested in additional fund shares and recognized on the ex-dividend date.

Units

The number of units credited is determined by dividing the dollar amount allocated to a Sub-Account by the unit value for that Sub-Account for the period during which the purchase payment was received. The unit value for each Sub-Account is established at $10.00 for the first period of that Sub-Account and is subsequently measured based on the performance of the investments and the contract charges selected by the contract holder, as discussed in Note 5.

Purchase Payments

Upon issuance of new Contracts, the initial purchase payment is credited to the contract in the form of units. All subsequent purchase payments are applied using the unit values for the period during which the purchase payment is received.

Transfers

Transfers between Sub-Accounts requested by contract owners are recorded in the new Sub-Account upon receipt of the redemption proceeds at the net asset value at the time of receipt. In addition, transfers can be made between the Sub-Accounts and the “Fixed Account”. The Fixed Account is part of the general account of the Sponsor in which purchase payments or contract values may be allocated or transferred.

Withdrawals

At any time during the accumulation phase (the period before the first annuity payment), the contract owner may elect to receive a cash withdrawal payment under the contract. If the contract owner requests a full withdrawal, the contract owner will receive the value of their account at the end of period, less the contract maintenance charge for the current contract year and any applicable withdrawal charge.

If the contract owner requests a partial withdrawal, the contract owner will receive the amount requested less any applicable withdrawal charge and the account value will be reduced by the amount requested. Any requests for partial withdrawals that would result in the value of the contract owner’s account being reduced to an amount less than the contract maintenance charge for the current contract year is treated as a request for a full withdrawal.

 

- 175 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Annuitization

On the annuity commencement date, the contract’s accumulation account is canceled and its adjusted value is applied to provide an annuity. The adjusted value will be equal to the value of the accumulation account for the period that ends immediately before the annuity commencement date, reduced by any applicable premium taxes or similar taxes and a proportionate amount of the contract maintenance charge.

Annuity Payments

The amount of the first variable annuity payment is determined in accordance with the annuity payment rates found in the contract. The number of units to be credited in respect of a particular Sub-Account is determined by dividing that portion of the first variable annuity payment attributable to that Sub-Account by the annuity unit value of that Sub-Account for the period that ends immediately before the annuity commencement date. The number of units of each Sub-Account credited to the contract then remains fixed, unless an exchange of units is made. The dollar amount of each variable annuity payment after the first may increase, decrease or remain constant, depending on the investment performance of the Sub-Accounts.

Federal Income Taxes

The operations of the Variable Account are part of the operations of the Sponsor and are not taxed separately. The Sponsor qualifies for the federal income tax treatment granted to life insurance companies under Subchapter L of the Internal Revenue Code (the “Code”). Under existing federal income tax law, investment income and realized gain distributions earned by the Variable Account on contract owner reserves are not taxable, and therefore, no provision has been made for federal income taxes. In the event of a change in applicable tax law, the Sponsor will review this policy and if necessary a provision may be made in future years.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires Sponsor’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the period. The most significant estimates are fair value measurements of investments and the calculation of the reserve for variable annuities. Actual results could vary from the amounts derived from Sponsor management’s estimates.

Subsequent events

The Sponsor’s management has evaluated events subsequent to December 31, 2023, noting that there are no subsequent events requiring accounting adjustments or disclosure.

 

- 176 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

3. FAIR VALUE MEASUREMENTS

The Sub-Accounts’ investments are carried at fair value. Fair value is an exit price, representing the amount that would be received from a sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value (i.e., Level 1, 2 and 3). Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Variable Account has the ability to access at the measurement date. Level 2 inputs are observable inputs, other than quoted prices included in Level 1, for the asset or liability or prices for similar assets and liabilities. Level 3 inputs are unobservable inputs reflecting the reporting entity’s estimates of the assumptions that market participants would use in pricing the asset or liability. Topic 820 requires that a fair value measurement technique include an adjustment for risks inherent in a particular valuation technique (such as a pricing model) and/or the risks inherent in the inputs to the model, if market participants would also include such an adjustment.

The Variable Account has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into the three level hierarchy described above. If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

The Variable Account uses the Funds’ closing net asset value to determine the fair value of its Sub-Accounts. As of December 31, 2023, the net assets held in the Variable Account were categorized as Level 1 assets under the Topic 820 hierarchy levels. There were no Level 2 or 3 investments in the Variable Account during the year ended December 31, 2023. There were no transfers between levels during the year ended December 31, 2023.

4. RELATED-PARTY TRANSACTIONS

The Sponsor provides administrative services necessary for the operation of the Variable Account. The Sponsor absorbs all organizational expenses including the fees of registering the Variable Account and its contracts for distribution under federal and state securities laws.

 

- 177 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES

Mortality and expense risk charges

Charges for mortality and expense risks, the optional death benefit riders and optional living benefit riders are based on the average daily Variable Account assets and are deducted from the Variable Account at the end of each valuation period to cover the risks assumed by the Sponsor. These charges are reflected in the Statements of Operations.

The deductions are calculated at different levels based upon the elections made by the contract holder and are transferred periodically to the Sponsor. At December 31, 2023, the deduction is at an effective annual rate as follows:

 

     Level 1     Level 2     Level 3     Level 4     Level 5     Level 6     Level 7     Level 8     Level 9  

Regatta

     1.40     —        —        —        —        —        —        —        —   

Regatta Gold

     1.25     —        —        —        —        —        —        —        —   

Regatta Classic

     1.00     —        —        —        —        —        —        —        —   

Regatta Platinum

     1.25     —        —        —        —        —        —        —        —   

Regatta Extra

     1.30     1.45     1.55     1.70     —        —        —        —        —   

Regatta Choice

     0.85     1.00     1.10     1.15     1.25     1.40     —        —        —   

Regatta Access

     1.00     1.15     1.25     1.40     1.50     1.65     —        —        —   

Regatta Flex 4

     0.95     1.10     1.20     1.35     1.45     1.60     —        —        —   

Regatta Flex II

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15     —   

Regatta Choice II

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     —        —   

Masters Extra

     1.40     1.60     1.65     1.80     1.85     2.00     2.05     2.25     —   

Masters Choice

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     1.90     —   

Masters Access

     1.35     1.55     1.60     1.75     1.80     1.95     —        —        —   

Masters Flex

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15     —   

Masters IV

     1.25     1.30     1.35     1.45     1.50     1.55     1.60     1.65     1.75

Masters VII

     1.00     1.05     1.20     1.25     1.30     1.35     1.40     1.50     —   

Masters Extra II

     1.40     1.80     —        —        —        —        —        —        —   

Masters Choice II

     1.05     1.30     1.45     —        —        —        —        —        —   

Masters Flex II

     1.30     1.70     —        —        —        —        —        —        —   

Masters I Share

     0.50     —        —        —        —        —        —        —        —   

Masters Prime

     0.85     —        —        —        —        —        —        —        —   

Accelerator Prime

     0.85     —        —        —        —        —        —        —        —   

Distribution and administrative expense charges

For assuming the risk that surrender charges may be insufficient to compensate the Sponsor for the costs of distributing the Contracts, the Sponsor makes a deduction from the Sub-Account at the end of each valuation period for the first seven account years at an effective annual rate of 0.15% of the average daily value of the contract invested in the Sub-Account attributable to Regatta, Masters VII, Masters Extra, Masters Extra II, Masters Choice and Masters Choice II, and at an effective annual rate of 0.20% of the average daily value of the contract invested in the Sub-Account attributable to Masters IV, Masters Access, Masters Flex, Masters Flex II, Masters Prime and Accelerator Prime. There are no distribution charges associated with the other contracts listed in Note 1.

 

- 178 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

Distribution and administrative expense charges (Continued)

Additionally, for Regatta, Regatta Gold, Regatta Classic, Regatta Platinum, Regatta Extra, Regatta Access, Regatta Choice, Regatta Flex 4, Regatta Flex II, Regatta Choice II, Masters Extra, Masters Choice, Masters Access, Masters Flex, Masters IV, Masters VII, Masters Extra II, Masters Flex II, Masters I Share, Masters Choice II, Masters Prime contracts and Accelerator Prime contract, an administrative expense charge is deducted from the assets of the Variable Account at an annual effective rate equal to 0.15% of the average daily Variable Account value. This charge is designed to reimburse the Sponsor for expenses incurred in administering the Contracts, the accounts and the Variable Account that are not covered by the annual account administration fee (“Account Fee”). Distribution and administrative expense charges are reflected in the Statements of Operations.

Administration charges (“Account Fee”)

Each year on the account anniversary date, an Account Fee equal to the lesser of $30 or 2% of the participant’s account value in the case of Regatta Gold, $30 for Masters Prime and Accelerator Prime contracts, $35 in the case of Regatta Extra and Regatta Platinum contracts, and $50 for Regatta Choice, Regatta Classic, Regatta Access, Regatta Flex 4, Regatta Flex II, Regatta Choice II, Masters Extra, Masters Choice, Masters Access, Masters Flex, Masters IV, Masters VII, Masters Extra II, Masters Flex II, Masters I Share, and Masters Choice II contracts (after account year 5, the Account Fee for Regatta Gold, Regatta Platinum, Regatta Extra, and Regatta Choice contracts, may be changed annually, but it may not exceed the lesser of $50 or 2% of the participant’s account value) is deducted from the participant’s account to reimburse the Sponsor for certain administrative expenses. The Account Fee related to contracts in the accumulation phase is reflected in the Statements of Changes in Net Assets as part of “Withdrawals, surrenders, annuitizations, and contract charges” line item. After the annuity commencement date, the Account Fee will be deducted pro rata from each variable annuity payment made during the year and reflected under the line item “Annuity payments and contract charges” in the Statements of Changes in Net Assets.

Surrender charges

The Sponsor does not deduct a sales charge from the purchase payments. However, a surrender charge (contingent deferred sales charge) of up to 6% of certain amounts withdrawn will be deducted to cover certain expenses relating to the sale of Regatta, Regatta Gold, Regatta Flex 4, and Regatta Platinum contracts; 8% for Regatta Extra, Regatta Choice II, Regatta Flex II, Masters Choice, Masters Choice II, Masters Flex, Masters Flex II, Masters Extra, Masters Extra II, Masters IV, Masters VII, Masters Prime and Accelerator Prime contracts; and for 7% for Regatta Choice if the contract holder requests a full withdrawal prior to reaching the pay-out phase. These charges are reflected in the “Withdrawals, surrenders, annuitizations and contract charges” line on the Statements of Changes in Net Assets.

Optional living benefit rider charges (“Benefit Fee”)

Benefit Fee is charged for optional living benefit riders elected by the contract holder. The benefit fee is deducted from the related account value as highlighted in the following table.

 

     Single Life Quarterly
Charge
    Joint Life Quarterly
Charge
    Single Life Annual
Charge
    Joint Life Annual
Charge
 

Secured Returns

     0.1000     N/A       0.40     N/A  

Secured Returns 2

     0.1250     N/A       0.50     N/A  

Secured Returns for Life

     0.1250     N/A       0.50     N/A  

Secured Returns for Life Plus

     0.1250     N/A       0.50     N/A  

Income on Demand

     0.1625     0.2125     0.65     0.85

Income on Demand II

     0.1625     0.2125     0.65     0.85

Retirement Asset Protector

     0.1875     N/A       0.75     N/A  

Retirement Income Escalator

     0.1875     0.2375     0.75     0.95

Income Advisor

     0.2250     0.2750     0.90     1.10

Income on Demand II Plus

     0.2375     0.2875     0.95     1.15

Income on Demand II Escalator

     0.2375     0.2875     0.95     1.15

Retirement Income Escalator II

     0.2375     0.2875     0.95     1.15

Income Riser

     0.2750     0.3250     1.10     1.30

Income on Demand III Escalator

     0.2750     0.3250     1.10     1.30

Income Riser III

     0.2750     0.3000     1.10     1.20

Income Maximizer

     0.2750     0.3000     1.10     1.20

Income Maximizer Plus

     0.3125     0.3625     1.25     1.45

 

- 179 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

Optional living benefit rider charges (“Benefit Fee”) (Continued)

Income Advisor was only available on Masters I Share contracts. Income Maximizer, Income Maximizer Plus, and Income Riser III were available on Masters Choice II contracts, Masters Extra II contracts, and Masters Flex II contracts. The remaining optional living benefits above were available on Masters Extra, Masters Choice, Masters Flex, and Masters Access contracts.

Secured Returns for Life and Secured Returns for Life Plus were the only optional living benefits available on Masters IV and Masters VII contracts.

Secured Returns, Secured Returns 2, Secured Returns for Life, Secured Returns for Life Plus, Income on Demand, and Retirement Asset Protector were the only optional living benefits available on Regatta Flex II and Regatta Choice II contracts.

Benefit Fee is reflected in the “Withdrawals, surrenders, annuitizations and contract charges” line on the Statements of Changes in Net Assets

Premium Taxes

A deduction, when applicable, is made for premium taxes or similar state or local taxes. It is currently the policy of the Sponsor to make this deduction at the annuity commencement date. However, the Sponsor reserves the right to deduct such taxes when incurred.

6. RESERVE FOR VARIABLE ANNUITIES

Reserve for variable annuities represents the actuarial present value of future contract benefits for those contract holders who are in the payout phase of their contract and who chose the variable payout option. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1987 and December 31, 1998 are calculated using the 1983 Individual Annuitant Mortality Table. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1999 and December 31, 2014 are calculated using the Annuity 2000 Table. Annuity reserves for contracts with annuity commencement dates on or after January 1, 2015 are calculated using the 2012 Individual Annuitant Mortality Table. All annuity reserves are calculated using an assumed interest rate of at least 3% or 4% per year. The Individual Annuitant Mortality Tables utilized are subject to change in conjunction with changes in the tables currently adopted by the National Association of Insurance Commissioners. The mortality risk is fully borne by the Sponsor and may result in additional amounts being transferred into the variable annuity account by the Sponsor to cover greater longevity of annuities than expected. Required adjustments to the reserves are accomplished by transfers to or from the Sponsor.

 

- 180 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2023 were as follows:

 

     Purchases      Sales  

AL1

   $ 2,824,697      $ 4,994,907  

AO5

     1,661,524        8,466,835  

A71

     236,211        91,725  

AM2

     294,068        702,850  

A98

     1,487,615        4,776,037  

AC4

     3,010,766        1,340,608  

A19

     1,232,990        80,047  

A74

     2,489,180        2,676,501  

AP0

     9,340,247        3,243,452  

AQ1

     4,292,728        1,062,627  

AQ2

     962,523        204,616  

AS3

     22,322,768        1,729,866  

AS6

     2,645,147        852,613  

AQ3

     661,445        196,580  

AX1

     5,944,204        685,354  

B21

     4,299,629        504,188  

B19

     963,504        118,244  

B20

     915,151        45,127  

B18

     12,392,681        50,552,454  

B22

     502,399        189,641  

B23

     300,721        92,510  

L33

     867,341        135,564  

L34

     306,569        25,325  

L35

     554,768        151,246  

C71

     58,344        145,339  

C59

     —         15,611  

C60

     1,623,653        15,080,770  

C89

     1        697  

C90

     1,162,083        5,216,510  

C58

     266,162        893,636  

C91

     1,187,179        438,037  

C92

     4,716,594        205,705  

FD7

     8,946,329        21,133,203  

F24

     7,124,380        31,184,167  

F88

     157,714        143,687  

FB9

     803,102        1,527,146  

F15

     892,151        3,111,703  

F41

     4,151,159        11,100,883  

FE3

     20,949,543        31,316,496  

F17

     782,540        141,518  

F18

     337,813        64,442  

F19

     2,421,105        263,653  

L36

     543,114        41,405  

T21

     1,220,047        2,779,574  

S23

     178,053        22,074  

 

- 181 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

T20

     4,521,168        13,705,582  

FE6

     915,858        2,651,997  

S18

     956,069        66,872  

T59

     189,473        440,817  

F56

     695,917        2,321,240  

F59

     5,888,221        6,236,470  

FF0

     9,021,459        784,287  

F54

     14,739,170        17,733,553  

FG8

     549,963        99,889  

S21

     1,663,322        66,881  

F53

     1,788,536        3,543,841  

FJ9

     947,242        111,887  

T28

     854,697        1,736,988  

FJ0

     3,886        5,767  

G03

     143,297        249,212  

V35

     977,673        1,246,731  

V13

     3,281,079        4,882,673  

AB3

     352,229        205,278  

V11

     17,156,218        14,181,001  

AC1

     144,276        618,567  

V17

     1,354,004        140,841  

V19

     509,251        88,951  

V20

     3,207,702        336,474  

MV1

     30,103,159        1,029,515  

MV2

     1,336,679        138,721  

MV3

     2,040,372        403,391  

MV4

     473,179        89,636  

J88

     6,667,160        5,419,135  

JF1

     319,377        1,091,094  

JF0

     31,222        952,034  

J94

     2,596,386        3,061,523  

L11

     1,625,286        5,146,194  

L42

     47,313        21,530  

L16

     1,385,561        222,008  

L18

     1,166,340        2,808,379  

L17

     1,520,577        4,825,071  

L19

     575,039        134,009  

M07

     20,940,057        38,912,595  

M35

     20,265,095        39,445,085  

M31

     12,732,120        19,529,596  

M80

     4,428,620        4,652,197  

 

- 182 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

M10

     68,654        3,244  

MF1

     951,122        2,833,643  

M41

     2,137,454        4,430,425  

M05

     1,437,688        5,605,754  

M42

     2,504,194        5,493,667  

M89

     28,102,935        48,598,704  

M82

     8,073,824        19,939,972  

M44

     8,827,001        14,222,460  

M40

     6,499,958        5,170,750  

M83

     22,501,714        29,268,367  

M08

     11,578,897        14,598,737  

MB6

     23,864,835        39,971,511  

MB7

     5,490,347        12,209,976  

MC0

     3,004,058        5,714,141  

MA0

     11,269,965        13,847,646  

MC2

     7,381,487        15,160,588  

MC1

     3,984,667        7,940,265  

MC3

     941,777        1,987,620  

MA1

     1,112,529        2,395,907  

MC4

     246,789        1,027,789  

MC5

     69,305        118,303  

MC6

     2,725,319        6,484,185  

MC7

     2,013,374        1,033,571  

MC8

     4,933,000        10,373,832  

MC9

     301,327        607,582  

MD0

     1,743,803        4,147,342  

M92

     20,375,006        60,946,742  

M96

     5,406,003        9,580,487  

MD2

     11,283,411        16,530,011  

MA6

     3,138,762        6,056,844  

MA3

     2,387,236        4,897,916  

M97

     3,020,812        4,242,519  

MD5

     1,233,735        2,420,179  

M98

     3,309,320        5,003,437  

M93

     6,240,874        12,650,166  

MD6

     20,610,750        45,836,029  

MB3

     2,753,748        6,207,941  

MD8

     13,344,947        13,430,955  

MD9

     36,314,583        30,572,429  

ME2

     563,709        2,317,473  

ME3

     2,251,059        5,822,237  

MA5

     2,275,645        3,432,529  

MA7

     131,814        316,893  

ME4

     1,343,252        2,498,129  

MA2

     1,486,376        2,297,648  

MF3

     3,808,833        7,229,912  

MF5

     25,895,639        50,242,790  

MF6

     149,466        158,209  

MF7

     5,951,365        7,168,791  

 

- 183 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

MF9

     31,529,067        35,704,166  

MG1

     9,460,429        15,690,926  

MF2

     11,075,946        23,889,743  

MG2

     7,454,106        17,608,652  

MG3

     2,123,615        3,523,057  

MG4

     2,127,607        4,000,539  

MG6

     91,465,042        134,027,598  

MG7

     1,965,804        1,414,510  

V46

     32,293        193,047  

V45

     545,236        2,676,727  

U43

     594,406        170,006  

U41

     536,711        61,774  

V44

     3,401,620        4,651,828  

V43

     332,043        1,858,163  

O19

     231,026        2,553,775  

O23

     2,683,357        1,681,709  

O20

     1,341,941        2,676,793  

O21

     10,357,782        26,395,238  

O04

     162,234        554,798  

PH2

     6,302        40,603  

P08

     1,954,417        2,601,934  

PC0

     800,261        1,801,261  

P70

     1,086,397        597,912  

P10

     6,214,566        3,700,656  

PK8

     603,140        1,036,893  

P20

     7,749        14,691  

PM5

     133,163        74,668  

PD6

     8,110,501        46,113,396  

P06

     2,548,063        3,906,651  

P07

     10,338,752        15,778,953  

P68

     831,200        241,035  

PI3

     1,068,891        10,627,334  

P72

     6,109,439        5,273,822  

P88

     3,318,412        596,501  

P93

     908,119        152,605  

P89

     674,900        159,976  

P95

     182,025        75,191  

P79

     384,280        419,117  

P80

     415,386        43,731  

P81

     432,019        13,971  

TBD

     1,735,096        418,450  

TBE

     1,166,193        229,810  

TBF

     2,011,723        83,482  

TP1

     1,405,924        154,977  

TP2

     1,037,133        253,992  

TP3

     900,961        106,814  

TP4

     937,946        263,909  

TP5

     3,295,967        985,411  

W41

     —         198,433  

W42

     197,077        48,453  

W50

     236,620        106,947  

 

- 184 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING

The changes in units outstanding for the year ended December 31, 2023 were as follows:

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

AL1

     112,172        298,104        (185,932

AO5

     137,156        660,211        (523,055

A71

     16,326        8,410        7,916  

AM2

     22,695        67,159        (44,464

A98

     197,011        605,687        (408,676

AC4

     224,613        93,350        131,263  

A19

     183,963        9,708        174,255  

A74

     96,207        132,460        (36,253

AP0

     821,122        227,878        593,244  

AQ1

     345,920        91,381        254,539  

AQ2

     115,925        21,097        94,828  

AS3

     2,025,094        179,738        1,845,356  

AS6

     228,341        72,468        155,873  

AQ3

     75,639        17,862        57,777  

AX1

     527,493        61,387        466,106  

B21

     441,940        47,358        394,582  

B19

     98,134        11,102        87,032  

B20

     80,360        3,440        76,920  

B18

     622,103        2,737,451        (2,115,348

B22

     59,373        20,216        39,157  

B23

     31,952        9,945        22,007  

L33

     101,602        13,250        88,352  

L34

     27,936        1,951        25,985  

L35

     32,355        12,770        19,585  

C71

     1,891        4,906        (3,015

C59

     —         589        (589

C60

     92,881        652,667        (559,786

C90

     70,564        252,712        (182,148

C58

     21,456        71,756        (50,300

C91

     118,195        42,819        75,376  

C92

     493,542        15,443        478,099  

FD7

     225,444        852,169        (626,725

F24

     149,498        985,947        (836,449

F88

     670        7,089        (6,419

FB9

     24,361        76,880        (52,519

F15

     24,581        154,941        (130,360

F41

     127,824        418,721        (290,897

FE3

     743,339        1,920,951        (1,177,612

F17

     77,649        13,086        64,563  

F18

     35,781        6,240        29,541  

F19

     235,516        25,497        210,019  

L36

     57,450        3,820        53,630  

T21

     75,135        184,204        (109,069

S23

     23,945        2,542        21,403  

T20

     201,637        717,070        (515,433

 

- 185 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

FE6

     24,855        147,051        (122,196

S18

     98,919        5,770        93,149  

T59

     22,893        48,749        (25,856

F56

     27,443        105,435        (77,992

F59

     120,714        352,653        (231,939

FF0

     740,279        62,543        677,736  

F54

     265,261        653,592        (388,331

FG8

     45,806        8,184        37,622  

S21

     124,436        5,322        119,114  

F53

     27,239        79,982        (52,743

FJ9

     92,015        6,720        85,295  

T28

     41,171        122,533        (81,362

FJ0

     121        442        (321

G03

     13,397        19,561        (6,164

V35

     19,009        53,019        (34,010

V13

     56,189        199,599        (143,410

AB3

     37,553        22,025        15,528  

V11

     1,004,032        644,668        359,364  

AC1

     12,406        40,750        (28,344

V17

     173,988        15,283        158,705  

V19

     41,172        7,971        33,201  

V20

     264,998        29,652        235,346  

MV1

     3,072,913        97,662        2,975,251  

MV2

     125,430        12,898        112,532  

MV3

     238,090        43,004        195,086  

MV4

     44,131        8,243        35,888  

J88

     685,306        608,697        76,609  

JF1

     36,256        123,325        (87,069

JF0

     10,072        105,615        (95,543

J94

     61,941        88,531        (26,590

L11

     94,364        513,575        (419,211

L42

     3,346        2,043        1,303  

L16

     136,065        27,530        108,535  

L18

     41,054        83,013        (41,959

L17

     30,876        148,870        (117,994

L19

     53,824        12,935        40,889  

M07

     628,071        2,415,436        (1,787,365

M35

     770,166        2,510,742        (1,740,576

 

- 186 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

M31

     97,516        396,584        (299,068

M80

     134,543        94,734        39,809  

M10

     6,067        201        5,866  

MF1

     46,578        154,804        (108,226

M41

     128,957        143,392        (14,435

M05

     98,230        294,448        (196,218

M42

     217,340        292,828        (75,488

M89

     2,409,571        4,808,457        (2,398,886

M82

     143,687        688,360        (544,673

M44

     209,546        955,614        (746,068

M40

     295,653        360,834        (65,181

M83

     462,854        1,336,005        (873,151

M08

     277,857        641,448        (363,591

MB6

     170,105        785,677        (615,572

MB7

     53,197        279,882        (226,685

MC0

     90,991        244,549        (153,558

MA0

     569,219        813,627        (244,408

MC2

     81,345        331,643        (250,298

MC1

     93,011        263,250        (170,239

MC3

     31,140        69,118        (37,978

MA1

     68,659        154,778        (86,119

MC4

     19,987        59,877        (39,890

MC5

     5,898        9,167        (3,269

MC6

     24,199        112,783        (88,584

MC7

     147,281        50,716        96,565  

MC8

     42,343        264,391        (222,048

MC9

     5,272        20,593        (15,321

MD0

     23,946        129,722        (105,776

M92

     839,553        4,349,717        (3,510,164

M96

     351,504        604,351        (252,847

MD2

     1,021,179        1,432,056        (410,877

MA6

     76,917        216,482        (139,565

MA3

     85,959        239,346        (153,387

M97

     76,677        136,200        (59,523

MD5

     43,696        112,626        (68,930

M98

     28,398        105,333        (76,935

M93

     129,201        595,439        (466,238

MD6

     258,443        1,225,452        (967,009

MB3

     43,363        150,273        (106,910

MD8

     1,174,142        1,272,828        (98,686

MD9

     3,905,394        3,574,459        330,935  

ME2

     19,225        97,111        (77,886

ME3

     97,209        223,310        (126,101

 

- 187 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

MA5

     84,514        162,089        (77,575

MA7

     3,040        15,697        (12,657

ME4

     58,971        99,851        (40,880

MA2

     173,031        168,511        4,520  

MF3

     187,539        309,430        (121,891

MF5

     624,770        2,821,000        (2,196,230

MF6

     2,358        4,779        (2,421

MF7

     236,844        355,058        (118,214

MF9

     301,753        1,189,325        (887,572

MG1

     815,616        1,497,044        (681,428

MF2

     1,111,548        2,381,814        (1,270,266

MG2

     831,611        1,852,784        (1,021,173

MG3

     65,618        132,534        (66,916

MG4

     74,637        149,578        (74,941

MG6

     1,029,503        5,612,693        (4,583,190

MG7

     84,369        61,435        22,934  

V46

     2,997        22,279        (19,282

V45

     41,932        225,896        (183,964

U43

     38,703        16,254        22,449  

U41

     58,664        5,182        53,482  

V44

     541,440        375,005        166,435  

V43

     22,574        75,595        (53,021

O19

     6,676        56,264        (49,588

O23

     267,321        144,495        122,826  

O20

     10,755        78,036        (67,281

O21

     114,317        664,429        (550,112

O04

     4,796        11,515        (6,719

PH2

     35        1,969        (1,934

P08

     96,294        145,799        (49,505

PC0

     43,232        128,243        (85,011

P70

     57,161        50,878        6,283  

P10

     560,875        517,244        43,631  

PK8

     12,143        34,884        (22,741

P20

     215        1,183        (968

PM5

     11,694        7,706        3,988  

PD6

     287,814        3,000,953        (2,713,139

P06

     131,652        234,866        (103,214

P07

     562,626        1,035,860        (473,234

P68

     86,063        34,042        52,021  

PI3

     59,786        1,141,355        (1,081,569

P72

     246,517        206,162        40,355  

P88

     327,354        50,309        277,045  

P93

     93,174        13,947        79,227  

P89

     48,365        12,708        35,657  

P95

     15,281        7,706        7,575  

 

- 188 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

P79

     32,623        27,266        5,357  

P80

     59,925        5,016        54,909  

P81

     43,972        1,102        42,870  

TBD

     214,460        44,420        170,040  

TBE

     99,188        20,799        78,389  

TBF

     202,583        8,109        194,474  

TP1

     148,638        14,897        133,741  

TP2

     106,232        25,634        80,598  

TP3

     83,178        8,678        74,500  

TP4

     97,697        27,442        70,255  

TP5

     331,451        96,706        234,745  

W41

            7,761        (7,761

W42

     7,098        1,645        5,453  

W50

     22,929        11,776        11,153  

 

- 189 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

The changes in units outstanding for the year ended December 31, 2022 were as follows:

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

AL1

     248,195        323,210        (75,015

AO5

     280,167        706,845        (426,678

A71

     35,908        7,763        28,145  

AM2

     49,084        48,207        877  

A98

     369,321        701,366        (332,045

AC4

     388,643        112,672        275,971  

A19

     245,498        11,317        234,181  

A74

     296,064        119,764        176,300  

AP0

     1,239,811        254,357        985,454  

AQ1

     628,767        114,274        514,493  

AQ2

     133,703        18,641        115,062  

AS3

     2,950,528        447,517        2,503,011  

AS6

     423,115        119,772        303,343  

AQ3

     72,302        9,874        62,428  

AX1

     334,740        23,417        311,323  

B21

     541,519        83,755        457,764  

B19

     159,888        14,478        145,410  

B20

     74,406        2,302        72,104  

B18

     1,129,641        2,784,527        (1,654,886

B22

     38,951        1,836        37,115  

B23

     49,130        2,359        46,771  

L33

     98,902        11,522        87,380  

L34

     21,494        996        20,498  

L35

     42,162        8,583        33,579  

C71

     25        150        (125

C59

     480        76        404  

C60

     555,242        403,046        152,196  

C89

     1,274        1,270        4  

C90

     153,710        99,462        54,248  

C58

     28,115        68,912        (40,797

C91

     199,392        101,012        98,380  

C92

     534,219        38,055        496,164  

FD7

     347,180        679,755        (332,575

F24

     758,755        702,644        56,111  

F88

     3,446        14,472        (11,026

FB9

     20,482        92,335        (71,853

F15

     32,127        127,041        (94,914

F41

     178,931        453,145        (274,214

FE3

     739,126        2,428,462        (1,689,336

F17

     72,080        10,099        61,981  

F18

     21,209        975        20,234  

F19

     430,478        74,646        355,832  

L36

     32,002        520        31,482  

T21

     188,895        208,005        (19,110

S23

     30,373        1,072        29,301  

T20

     394,912        941,206        (546,294

 

- 190 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

FE6

     24,966        185,607        (160,641

S18

     82,989        1,528        81,461  

T59

     12,057        136,176        (124,119

F56

     33,374        95,457        (62,083

F59

     181,435        587,956        (406,521

FF0

     800,846        36,004        764,842  

F54

     123,911        766,379        (642,468

FG8

     44,962        3,151        41,811  

S21

     196,431        13,221        183,210  

F53

     24,836        99,818        (74,982

FJ9

     74,758        22,272        52,486  

T28

     81,567        160,697        (79,130

FJ0

     69        1,385        (1,316

G03

     42,501        30,337        12,164  

V35

     25,017        60,293        (35,276

V13

     91,433        257,342        (165,909

AB3

     24,009        20,006        4,003  

V11

     1,496,152        757,584        738,568  

AC1

     13,028        24,366        (11,338

V17

     217,982        24,827        193,155  

V19

     51,184        1,100        50,084  

V20

     451,412        33,390        418,022  

V21

     143,610        246,474        (102,864

MV1

     4,126,652        190,075        3,936,577  

MV2

     151,614        17,254        134,360  

MV3

     375,756        34,270        341,486  

MV4

     78,173        8,553        69,620  

J88

     359,752        892,263        (532,511

JF1

     65,496        1,466        64,030  

JF0

     62,509        7,861        54,648  

J94

     53,969        98,467        (44,498

L11

     202,149        458,097        (255,948

L42

     19,781        855        18,926  

L16

     125,757        48,743        77,014  

L18

     114,839        102,351        12,488  

L17

     65,009        178,718        (113,709

L19

     81,620        5,290        76,330  

M07

     1,325,851        2,891,772        (1,565,921

M35

     703,398        2,211,902        (1,508,504

 

- 191 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

M31

     185,169        435,698        (250,529

M80

     131,420        64,889        66,531  

M10

     7,442        242        7,200  

MF1

     55,978        197,087        (141,109

M41

     254,676        138,219        116,457  

M05

     159,296        382,958        (223,662

M42

     388,563        286,867        101,696  

M89

     2,339,531        6,427,554        (4,088,023

M82

     291,828        650,854        (359,026

M44

     317,175        883,483        (566,308

M40

     357,507        766,254        (408,747

M83

     807,504        1,872,035        (1,064,531

M08

     189,755        862,108        (672,353

MB6

     234,131        824,432        (590,301

MB7

     97,655        228,342        (130,687

MC0

     57,113        264,445        (207,332

MA0

     444,548        1,061,042        (616,494

MC2

     126,113        370,532        (244,419

MC1

     178,362        301,054        (122,692

MC3

     33,136        62,815        (29,679

MA1

     106,280        155,971        (49,691

MC4

     47,085        101,982        (54,897

MC5

     10,654        19,131        (8,477

MC6

     27,366        97,632        (70,266

MC7

     138,369        33,034        105,335  

MC8

     77,648        270,865        (193,217

MC9

     17,246        32,247        (15,001

MD0

     44,058        130,852        (86,794

M92

     793,158        5,083,187        (4,290,029

M96

     364,317        780,930        (416,613

MD2

     670,385        2,059,916        (1,389,531

MA6

     82,186        288,221        (206,035

MA3

     70,097        267,648        (197,551

M97

     68,433        194,054        (125,621

MD5

     41,503        119,170        (77,667

M98

     36,399        110,836        (74,437

M93

     540,769        591,821        (51,052

MD6

     363,026        1,284,598        (921,572

MB3

     34,320        128,374        (94,054

MD8

     1,461,305        1,581,701        (120,396

MD9

     3,828,352        4,489,069        (660,717

ME2

     43,518        98,972        (55,454

ME3

     143,050        218,002        (74,952

 

- 192 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

MA5

     79,824        147,316        (67,492

MA7

     8,765        46,180        (37,415

ME4

     28,050        107,553        (79,503

MA2

     383,605        96,290        287,315  

MF3

     297,650        339,614        (41,964

MF5

     894,058        2,571,490        (1,677,432

MF6

     5,969        8,494        (2,525

MF7

     351,783        272,227        79,556  

MF9

     580,684        1,236,740        (656,056

MG1

     1,198,250        1,465,325        (267,075

MF2

     756,871        3,880,673        (3,123,802

MG2

     741,001        2,117,941        (1,376,940

MG3

     32,403        152,349        (119,946

MG4

     106,734        136,486        (29,752

MG6

     1,570,698        5,935,886        (4,365,188

MG7

     166,500        76,972        89,528  

V46

     13,471        2,636        10,835  

V45

     68,768        16,884        51,884  

U43

     93,584        9,901        83,683  

U41

     149,097        22,956        126,141  

V44

     1,524,470        415,677        1,108,793  

V43

     124,883        52,829        72,054  

O19

     59,052        72,536        (13,484

O23

     231,838        371,587        (139,749

O20

     68,951        73,825        (4,874

O21

     388,308        543,406        (155,098

O04

     4,218        18,116        (13,898

PH2

     3,600        8,823        (5,223

P08

     71,992        150,632        (78,640

PC0

     75,911        185,594        (109,683

P70

     154,108        56,086        98,022  

P10

     530,969        1,351,689        (820,720

PK8

     15,029        31,214        (16,185

P20

     567        1,996        (1,429

PM5

     28,283        3,328        24,955  

PD6

     1,011,069        2,955,176        (1,944,107

P06

     113,453        340,703        (227,250

P07

     498,560        1,236,964        (738,404

P68

     136,086        96,626        39,460  

PI3

     169,474        319,930        (150,456

P72

     280,129        168,428        111,701  

P88

     266,736        37,495        229,241  

P93

     109,629        4,842        104,787  

P89

     65,606        38,816        26,790  

P95

     48,396        12,088        36,308  

 

- 193 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

P79

     48,496        47,627        869  

P80

     56,121        3,481        52,640  

P81

     40,989        875        40,114  

TBD

     449,060        17,280        431,780  

TBE

     113,596        7,401        106,195  

TBF

     281,024        32,868        248,156  

TP1

     69,996        2,997        66,999  

TP2

     112,804        2,432        110,372  

TP3

     224,262        17,531        206,731  

TP4

     73,818        771        73,047  

TP5

     813,477        31,051        782,426  

W41

     2,213        1,144        1,069  

W42

     243        40        203  

W50

     26,017        27,519        (1,502

9. TAX DIVERSIFICATION REQUIREMENTS

Under the provisions of Section 817(h) of the Code, a variable annuity contract, other than a pension plan contract, is not treated as an annuity contract for federal tax purposes for any period in which the investments of the segregated asset account on which the contract is based are not adequately diversified. The Code provides that the “adequately diversified” requirement may be met if the underlying investments satisfy either a statutory safe harbor test or diversification requirements set forth in regulations issued by the Secretary of Treasury. The Sponsor believes that the Variable Account satisfies the current requirements of the regulations, and it intends that the Variable Account will continue to meet such requirements.

 

- 194 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS

The summary of units outstanding, unit value (some of which may be rounded), net assets, investment income ratios, expense ratios (excluding expenses of the underlying funds) and the total return, for each of the five years in the period ended December 31, is as follows:

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value
lowest to highest4
     Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
AL1                               

2023

     1,753,083      $ 11.4788      to    $ 15.8453      $ 27,670,614        0.88     1.20   to      2.10     11.31     to       10.31

2022

     1,939,015        10.3121      to      14.0439        28,178,362        3.07       1.20     to      2.25       (20.13     to       (20.97

2021

     2,014,030        12.9119      to      17.7714        37,656,065        0.25       1.20     to      2.25       11.84       to       10.83  

2020

     2,137,310        11.5276      to      16.0348        37,181,804        2.14       1.20     to      2.25       7.94       to       6.80  

2019

     2,340,904        18.0438      to      15.0135        37,855,824        2.30       0.65     to      2.25       17.43       to       15.56  
AO5                               

2023

     3,674,214        14.5151      to      12.0566        47,265,069        0.60       0.65     to      2.10       12.74       to       11.11  

2022

     4,197,269        12.8746      to      10.8508        48,365,384        2.53       0.65     to      2.10       (19.20     to       (20.37

2021

     4,623,947        15.9347      to      13.6271        66,586,510        1.54       0.65     to      2.10       8.57       to       6.99  

2020

     5,255,164        14.6773      to      12.7364        70,406,634        1.52       0.65     to      2.10       4.18       to       2.66  

2019

     5,551,012        14.0887      to      12.4059        72,077,915        1.77       0.65     to      2.10       14.49       to       12.83  
A71                               

2023

     69,890        11.3402        792,522        1.28       1.20         10.39    

2022

     61,974        10.2730        636,631        1.20       1.20         (5.56  

2021

     33,829        10.8779        367,989        0.11       1.20         7.21    
AM2                               

2023

     259,829        11.4580      to      10.0777        2,838,970        —        1.35     to      2.15       10.85       to       9.96  

2022

     304,293        10.3369      to      9.1652        3,007,124        —        1.35     to      2.15       (28.78     to       (29.35

2021

     303,416        14.5136      to      12.9729        4,219,091        —        1.35     to      2.15       6.55       to       5.70  

2020

     318,328        13.6210      to      12.2738        4,166,019        1.10       1.35     to      2.15       27.85       to       26.82  

2019

     421,037        10.6537      to      9.6780        4,331,861        0.28       1.35     to      2.15       25.52       to       24.51  
A98                               

2023

     2,449,240        8.3340      to      7.3898        19,405,577        0.66       1.35     to      2.10       13.29       to       12.44  

2022

     2,857,916        7.3564      to      6.5723        20,038,001        4.09       1.35     to      2.10       (14.95     to       (15.59

2021

     3,189,961        8.7107      to      7.7865        26,386,762        1.65       1.30     to      2.10       9.42       to       8.54  

2020

     3,473,643        7.9610      to      7.1739        26,366,188        1.58       1.30     to      2.10       0.88       to       0.07  

2019

     3,626,556        7.8914      to      7.1689        27,378,427        0.79       1.30     to      2.10       15.28       to       14.35  
AC4                               

2023

     907,608        11.1131      to      18.5458        12,970,289        —        1.20         33.18    

2022

     776,345        8.3444      to      13.9253        8,884,821        —        1.20         (29.54  

2021

     500,374        11.8428      to      19.7634        9,353,531        —        1.20       17.04       to       27.11  

2020

     70,235        15.5480        1,092,017        —        1.20         33.53    

2019

     7,757        11.6441        90,321        —        1.20         32.76    
A19                    

2023

     481,963        7.2662        3,501,763        —        1.20         16.32    

2022

     307,708        6.2467        1,922,091        —        1.20         (39.99  

2021

     73,527        10.4096        765,385        —        1.20         1.45    
A74                               

2023

     914,516        12.6120      to      26.7563        15,778,279        0.80       1.35     to      2.10       15.29       to       14.43  

2022

     950,769        10.9225      to      23.3827        14,954,000        0.88       1.35     to      2.10       (16.82     to       (17.57

2021

     774,469        13.1317      to      27.7803        16,810,572        0.61       1.20     to      2.30       33.98       to       32.51  

2020

     562,812        24.4834      to      20.9653        12,306,296        0.81       0.65     to      2.30       2.38       to       0.69  

2019

     576,830        23.9137      to      20.8218        12,498,367        0.33       0.65     to      2.30       19.12       to       17.16  
AP0                               

2023

     3,016,531        10.4674      to      18.7452        40,344,254        0.17       1.20         36.49    

2022

     2,423,287        7.6690      to      13.7337        25,621,145        0.11       1.20         (30.95  

2021

     1,437,833        11.1065      to      19.8895        26,106,356        0.06       1.20         10.95    

2020

     270,332        16.5431        4,472,124        0.17       1.20         49.90    

2019

     10,862        11.0364        119,876        1.17       1.20         28.88    
AQ1                          

2023

     1,463,434        11.3400      to      15.2233        18,612,063        1.27       1.20         24.32    

2022

     1,208,895        9.1213      to      12.2447        12,776,456        1.25       1.20         (17.70  

2021

     694,402        11.0832      to      14.8784        9,831,200        1.27       1.20         10.02    

2020

     40,047        12.1636        487,112        1.96       1.20         11.89    

2019

     654        10.8711        7,109        7.73       1.20         24.35    

 

- 195 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
     Total Return3  
AQ2                                  

2023

     393,591      $ 10.4087      to    $ 8.5259      $ 3,579,432        1.20     1.20%        14.18%  

2022

     298,763        7.4672      to      9.1161        2,430,476        1.80       1.20        (21.97)  

2021

     183,701        11.6821        2,010,502        3.88       1.20        (2.89)  

2020

     8,469        12.0297        101,879        1.23       1.20        12.30  
AS3                       

2023

     6,884,918        13.1769      to      10.2190        74,567,315        2.09       1.20        12.66  

2022

     5,039,562        9.0704      to      11.6958        49,244,772        2.01       1.20        (14.69)  

2021

     2,536,551        13.7104        31,697,953        2.05       1.20        13.47  

2020

     162,665        12.0830        1,965,479        2.76       1.20        10.81  

2019

     10,471        10.9039        114,179        6.29       1.20        19.48  
AS6                       

2023

     889,400        9.4705      to      15.0405        10,151,639        0.74       1.20        20.83  

2022

     733,527        7.8375      to      12.4472        7,347,333        0.49       1.20        (25.82)  

2021

     430,184        10.5652        6,483,683        0.17       1.20        5.56  

2020

     61,464        14.6227        898,766        0.05       1.20        28.61  
AQ3                       

2023

     253,072        8.7425      to      12.7106        2,596,299        1.35       1.20        0.14  

2022

     195,295        7.6494      to      11.1215        1,847,450        1.19       1.20        (23.18)  

2021

     132,867        9.9579      to      14.4777        1,782,982        0.83       1.20        (1.11)  

2020

     27,209        14.0047        381,060        —        1.20        21.81  

2019

     323        11.4968        3,715        2.05       1.20        27.27  
AX1                       

2023

     1,011,153        9.9465      to      12.2981        10,290,052        1.60       1.20        12.09  

2022

     545,047        8.8734      to      10.9713        5,027,940        —        1.20        (15.75)  

2021

     233,724        10.5325        2,700,565        1.31       1.20        5.16  

2020

     13,914        11.9321        166,024        2.75       1.20        8.68  
B21                 

2023

     1,082,849        10.0775        10,911,667        2.29       1.20        13.94  

2022

     688,267        8.8446        6,087,231        2.53       1.20        (16.05)  

2021

     230,503        10.5357        2,428,504        6.26       1.20        5.04  
B19                 

2023

     296,711        10.0820        2,991,267        —        1.20        46.82  

2022

     209,679        6.8669        1,439,792        —        1.20        (38.56)  

2021

     64,269        11.1757        718,256        —        1.20        11.50  
B20                 

2023

     166,529        10.8501        1,806,755        1.92       1.20        10.66  

2022

     89,609        9.8053        878,619        1.66       1.20        (5.25)  

2021

     17,505        10.3486        181,156        0.89       1.20        1.93  
B18                                  

2023

     14,489,368        18.1117      to      17.8252        275,243,028        2.39       0.65      to      2.35        11.76       to        9.87  

2022

     16,604,716        16.2057      to      16.2239        287,231,446        0.00       0.65      to      2.35        (16.62     to        (18.03

2021

     18,259,602        19.4355      to      19.7927        387,539,634        0.81       0.65      to      2.35        5.72       to        3.93  

2020

     19,276,712        18.3831      to      19.0442        400,737,513        1.21       0.65      to      2.35        19.92       to        17.88  

2019

     22,286,973        15.3292      to      16.1552        390,773,237        1.22       0.65      to      2.35        16.99       to        15.01  
B22                                  

2023

     101,672        10.1750        1,034,465        —        1.20        50.65  

2022

     62,515        6.7539        422,206        —        1.20        (38.99)  

2021

     25,400        11.0704        281,184        —        1.20        10.51  
B23                 

2023

     91,451        8.8388        808,194        3.61       1.20        4.17  

2022

     69,444        8.4852        589,226        2.24       1.20        (15.28)  

2021

     22,673        10.0161        227,303        0.80       1.20        (0.02)  

L33 2023

     264,025        9.1070      to      12.8669        2,609,168        0.02       1.20        11.28  

2022

     175,673        8.1842      to      11.5631        1,614,479        0.12       1.20        (26.39)  

2021

     88,293        11.1190      to      15.7096        1,216,470        0.02       1.20        9.79  

2020

     4,516        12.3843        55,923        0.05       1.20        13.72  

2019

     2,537        10.8900        27,625        0.71       1.20        31.06  

 

- 196 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
     Total Return3  
L34                                  

2023

     58,919        $11.3392      $ 668,054        0.91     1.20%        17.97%  
                

2022

     32,934        9.6121        316,560        0.96       1.20        (13.69)  

2021

     12,436        11.1371        138,498        0.75       1.20        10.08  
L35                 

2023

     117,233        11.7027        1,371,864        2.14       1.20        12.65  

2022

     97,648        10.3887        1,014,400        1.35       1.20        (9.33)  

2021

     64,069        11.4573        734,056        1.96       1.20        12.25  
C71                                  

2023

     383        32.6578        to        32.0467        12,468        0.17       1.65        to        1.75        19.67       to        19.55  

2022

     3,398        27.2894        to        26.8050        92,683        0.49       1.65        to        1.75        (10.47     to        (10.56

2021

     3,523        30.4800        to        29.9683        107,322        0.23       1.65        to        1.75        26.69       to        26.56  

2020

     914        24.0595        to        23.6788        21,954        0.34       1.65        to        1.75        6.80       to        6.70  

2019

     944        22.5273        to        22.1927        21,229        0.27       1.65        to        1.75        18.99       to        18.88  
C59                                  

2023

     2,886        27.1386        to        26.1093        76,940        —        1.35        to        1.85        41.24       to        40.54  

2022

     3,475        19.2139        to        18.5781        65,648        —        1.35        to        1.85        (32.31     to        (32.65

2021

     3,071        28.3838        to        27.5830        85,976        —        1.35        to        1.85        27.00       to        26.36  

2020

     3,327        22.3496        to        21.8286        73,499        —        1.35        to        1.85        32.92       to        32.25  

2019

     3,939        16.8147        to        16.5058        65,592        —        1.35        to        1.85        34.07       to        33.40  
C60                                  

2023

     1,656,505        28.1085        to        25.1268        43,025,241        —        0.65        to        2.10        41.84       to        39.79  

2022

     2,216,291        19.8166        to        17.9740        40,965,907        —        0.65        to        2.10        (31.98     to        (32.96

2021

     2,064,095        29.1324        to        26.8124        56,678,746        —        0.65        to        2.10        27.52       to        25.67  

2020

     2,552,106        22.8455        to        21.3353        55,532,553        —        0.65        to        2.10        33.54       to        31.59  

2019

     3,355,394        17.1081        to        16.2133        55,246,600        —        0.65        to        2.10        34.65       to        32.70  
C89                                  

2023

     2,126        25.5680        to        24.9800        53,611        —        1.35        to        1.65        37.66       to        37.25  

2022

     2,126        18.5726        to        18.2004        39,014        —        1.35        to        1.65        (28.97     to        (29.19

2021

     2,122        26.1488        to        25.2651        54,924        —        1.35        to        1.95        16.98       to        16.27  

2020

     5,600        22.3542        to        21.7297        122,603        —        1.35        to        1.95        30.15       to        29.36  

2019

     9,175        16.9851        to        16.7973        154,346        —        1.65        to        1.95        29.59       to        29.20  
C90                                  

2023

     558,446        25.0848        to        23.6705        13,649,174        —        1.35        to        2.10        37.34       to        36.31  

2022

     740,594        18.2651        to        17.3655        13,220,856        —        1.35        to        2.10        (29.15     to        (29.69

2021

     686,346        25.7817        to        24.6977        17,356,850        —        1.35        to        2.10        16.68       to        15.81  

2020

     787,774        22.8352        to        21.3268        17,135,069        —        0.65        to        2.10        30.75       to        28.85  

2019

     987,736        17.4648        to        16.5514        16,597,423        —        0.65        to        2.10        30.58       to        28.69  
C58                                  

2023

     236,923        13.7138        to        12.9393        3,162,906        1.76       1.35        to        2.10        13.77       to        12.92  

2022

     287,223        12.0534        to        11.4589        3,385,267        0.76       1.35        to        2.10        (16.05     to        (16.68

2021

     328,020        14.3985        to        13.7527        4,621,818        1.10       1.30        to        2.10        8.32       to        7.45  

2020

     338,100        13.2924        to        12.7991        4,416,458        1.49       1.30        to        2.10        7.41       to        6.54  

2019

     380,321        12.3754        to        12.0129        4,641,220        1.80       1.30        to        2.10        23.53       to        22.53  
C91                                  

2023

     528,425        10.5945        to        13.9685        6,537,985        —        1.20        3.86  

2022

     453,049        10.2013        to        13.4500        5,458,508        —        1.20        (3.23)  

2021

     354,669        10.5420        to        13.8992        4,749,647        —        1.20        3.89  

2020

     12,557        11.1665        140,220        —        1.20        5.53  

2019

     3,422        10.5818        36,216        —        1.20        24.91  
C92                 

2023

     1,259,769        10.4181        13,123,565        —        1.20        19.65  

2022

     781,670        8.7068        6,805,655        —        1.20        (17.86)  

2021

     285,506        10.5997        3,026,272        —        1.20        5.61  
FD7                                  

2023

     3,207,858        30.2992        to        24.1861        87,015,206        1.50       0.65        to        2.30        20.45       to        18.47  

2022

     3,834,583        25.1551        to        20.4150        87,213,498        1.04       0.65        to        2.30        (18.72     to        (20.05

2021

     4,167,158        30.9479        to        25.5362        117,791,565        0.73       0.65        to        2.30        17.23       to        15.30  

2020

     4,591,952        26.4004        to        22.1486        111,958,956        1.24       0.65        to        2.30        21.33       to        19.33  

2019

     5,062,414        21.7589        to        18.6826        102,797,537        1.53       0.65        to        2.25        23.31       to        21.34  

 

- 197 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

F24

                               

2023

     3,045,303      $ 43.5932        to      $ 31.7768      $ 108,149,079        0.24     0.65     to        2.35     32.26     to        30.02

2022

     3,881,752        32.9614        to        24.4400        105,302,012        0.27       0.65       to        2.35       (26.96     to        (28.20

2021

     3,825,641        45.1308        to        34.0405        143,633,704        0.03       0.65       to        2.35       26.68       to        24.53  

2020

     4,745,987        35.6250        to        27.3342        142,207,353        0.08       0.65       to        2.35       29.39       to        27.19  

2019

     6,086,530        27.5338        to        21.4915        142,358,463        0.21       0.65       to        2.35       30.42       to        28.21  

F88

                               

2023

     78,127        19.1828        to        16.7068        1,392,621        3.74       1.35       to        2.10       7.62       to        6.81  

2022

     84,546        17.8247        to        15.6414        1,406,691        1.92       1.35       to        2.10       (14.82     to        (15.46

2021

     95,572        20.9266        to        18.5025        1,871,006        0.70       1.35       to        2.10       4.17       to        3.39  

2020

     136,742        20.0882        to        17.8959        2,561,365        1.00       1.35       to        2.10       10.73       to        9.89  

2019

     129,978        18.1424        to        16.2854        2,233,208        1.67       1.35       to        2.10       14.19       to        13.33  

FB9

                               

2023

     359,748        20.7378        to        18.0610        6,957,923        3.39       1.35       to        2.10       9.16       to        8.34  

2022

     412,267        18.9983        to        16.6712        7,346,741        1.89       1.35       to        2.10       (15.93     to        (16.57

2021

     484,120        22.5993        to        19.9814        10,300,644        0.78       1.35       to        2.10       5.95       to        5.15  

2020

     611,405        21.3308        to        19.0028        12,343,763        1.03       1.35       to        2.10       12.03       to        11.19  

2019

     657,257        19.0399        to        17.0910        11,901,135        1.76       1.35       to        2.10       16.38       to        15.51  

F15

                               

2023

     589,083        21.8171        to        18.3120        12,251,931        2.90       1.35       to        2.30       10.72       to        9.66  

2022

     719,443        19.7056        to        16.6983        13,486,987        1.86       1.35       to        2.30       (17.10     to        (17.89

2021

     814,357        23.7698        to        20.3357        18,476,600        0.80       1.35       to        2.30       7.79       to        6.77  

2020

     1,011,319        22.2216        to        19.0470        21,232,682        1.05       1.30       to        2.30       13.23       to        12.09  

2019

     1,025,139        19.6253        to        16.9923        19,154,940        1.75       1.30       to        2.30       18.32       to        17.14  

F41

                               

2023

     1,898,337        29.3259        to        26.5933        54,432,984        0.37       0.65       to        2.10       14.06       to        12.41  

2022

     2,189,234        25.7112        to        23.0938        55,540,607        0.26       0.65       to        2.25       (15.52     to        (16.87

2021

     2,463,448        30.4341        to        27.7791        74,742,720        0.34       0.65       to        2.25       24.49       to        22.51  

2020

     3,053,574        24.4464        to        22.6759        75,212,506        0.38       0.65       to        2.25       17.10       to        15.22  

2019

     3,638,561        20.8766        to        19.6798        77,323,129        0.66       0.65       to        2.25       22.37       to        20.42  

FE3

                               

2023

     9,125,866        17.0703        to        14.7459        152,131,312        0.00       0.65       to        2.35       9.36       to        7.51  

2022

     10,303,478        15.6088        to        13.7155        158,539,919        2.07       0.65       to        2.35       (8.76     to        (10.31

2021

     11,992,814        17.1076        to        15.2916        204,264,220        0.90       0.65       to        2.35       3.76       to        2.00  

2020

     12,795,754        16.4871        to        14.9913        212,174,612        2.65       0.65       to        2.35       6.16       to        4.35  

2019

     13,956,758        15.5308        to        14.3662        220,190,765        0.30       0.65       to        2.35       16.62       to        14.64  

F17

                               

2023

     176,112        10.7388        1,891,115        1.03       1.20       6.47  

2022

     111,549        10.0865        1,125,111        0.71       1.20       (11.75)  

2021

     49,568        11.4291        566,514        0.58       1.20       12.46  

F18

               

2023

     62,065        10.1139        627,681        0.70       1.20       15.51  

2022

     32,524        8.7562        284,774        0.75       1.20       (20.34)  

2021

     12,290        10.9920        135,097        1.10       1.20       11.77  

F19

                     

2023

     748,251        9.9801        to        13.2435        7,774,077        2.47       1.20       9.19  

2022

     538,232        9.1401        to        12.1289        5,189,362        1.84       1.20       (13.25)  

2021

     182,400        10.5362        to        13.9815        2,352,109        1.35       1.20       4.56  

2020

     8,070        12.6066        101,734        2.26       1.20       20.12  

L36

                     

2023

     85,209        9.8685        840,839        2.69       1.20       12.91  

2022

     31,579        8.7401        275,995        2.72       1.20       (15.35)  

2021

     97        10.3253        1,002        19.54       1.20       2.52  

T21

                               

2023

     918,485        16.6426        to        14.3602        14,153,806        2.07       1.30       to        2.10       11.17       to        10.28  

2022

     1,027,554        14.9710        to        12.6865        14,310,486        2.58       1.30       to        2.25       (22.99     to        (23.73

2021

     1,046,664        19.4414        to        16.6331        19,016,638        0.87       1.30       to        2.25       (6.96     to        (7.85

2020

     996,395        20.8964        to        18.0498        19,540,379        4.31       1.30       to        2.25       15.66       to        14.56  

2019

     1,213,365        18.0670        to        15.7564        20,664,498        0.99       1.30       to        2.25       25.05       to        23.86  

S23

                               

2023

     72,970        7.4905        546,534        1.84       1.20       11.19  

2022

     51,567        6.7363        347,359        1.97       1.20       (22.94)  

2021

     22,266        8.7411        194,631        0.02       1.20       (13.04)  

 

- 198 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

T20

                               

2023

     2,499,454      $ 18.3910        to      $ 18.8471      $ 52,576,034        3.22     1.30     to        2.35     19.20     to        17.95

2022

     3,014,887        15.4292        to        15.9795        53,415,908        2.95       1.30       to        2.35       (8.80     to        (9.76

2021

     3,561,181        16.9184        to        17.7079        69,499,573        1.81       1.30       to        2.35       2.81       to        1.73  

2020

     3,756,405        16.4563        to        16.9424        71,582,091        3.51       1.30       to        2.50       (2.44     to        (3.62

2019

     3,970,974        16.8684        to        17.5788        77,960,240        1.75       1.30       to        2.50       11.07       to        9.73  

FE6

                               

2023

     1,006,668        18.6239        to        16.3829        17,785,635        1.46       1.30       to        2.10       13.13       to        12.22  

2022

     1,128,864        16.4624        to        14.2728        17,666,000        1.64       1.30       to        2.25       (17.09     to        (17.88

2021

     1,289,505        19.8552        to        17.3796        24,403,221        1.74       1.30       to        2.25       10.23       to        9.19  

2020

     1,485,214        17.8952        to        15.9175        25,608,396        1.48       1.35       to        2.25       10.23       to        9.24  

2019

     1,669,351        16.2337        to        14.5715        26,197,758        3.54       1.35       to        2.25       18.25       to        17.18  

S18

                               

2023

     202,333        9.9136        2,005,729        1.34       1.20       13.26  

2022

     109,184        8.7533        955,683        1.41       1.20       (17.19)  

2021

     27,723        10.5708        293,058        0.02       1.20       5.22  

T59

                               

2023

     218,338        9.8174        to        8.0490        1,857,178        —        0.65       to        2.25       2.15       to        0.52  

2022

     244,194        9.6104        to        8.0069        2,057,984        —        0.65       to        2.25       (5.74     to        (7.24

2021

     368,313        10.1958        to        8.6323        3,325,426        —        0.65       to        2.25       (5.63     to        (7.14

2020

     398,143        10.8038        to        9.2511        3,863,954        7.79       0.65       to        2.30       (5.97     to        (7.52

2019

     427,256        11.4894        to        10.0037        4,468,153        6.55       0.65       to        2.30       1.20       to        (0.47

F56

                               

2023

     409,091        19.9821        to        22.4573        10,273,421        3.36       1.30       to        2.25       19.45       to        18.31  

2022

     487,083        16.7291        to        18.9814        10,288,499        0.15       1.30       to        2.25       (12.65     to        (13.48

2021

     549,166        19.1516        to        21.9387        13,321,322        1.10       1.30       to        2.25       3.51       to        2.53  

2020

     598,179        18.5019        to        21.3981        14,040,606        3.08       1.30       to        2.25       4.42       to        3.43  

2019

     642,518        17.7181        to        20.6892        14,491,099        2.71       1.30       to        2.25       13.66       to        12.58  

F59

                               

2023

     2,055,585        20.3404        to        16.2189        36,915,056        5.16       0.65       to        2.25       7.92       to        6.20  

2022

     2,287,524        18.8478        to        15.2720        38,469,119        4.85       0.65       to        2.25       (6.09     to        (7.58

2021

     2,694,045        20.0693        to        16.3995        48,749,838        4.66       0.65       to        2.30       16.00       to        14.09  

2020

     3,261,985        17.3016        to        14.3748        51,437,879        5.81       0.65       to        2.30       0.04       to        (1.62

2019

     3,499,450        17.2950        to        14.6110        55,707,188        5.27       0.65       to        2.30       15.31       to        13.40  

FF0

                               

2023

     1,709,727        10.6680        to        16.6770        18,684,259        4.63       1.20       to        2.05       7.25       to        6.34  

2022

     1,031,991        9.9467        to        15.6828        10,736,705        4.32       1.20       to        2.05       (6.72     to        (7.51

2021

     267,149        10.6634        to        16.9570        3,448,458        3.60       1.20       to        2.05       5.92       to        14.21  

2020

     97,334        15.8582        to        14.8472        1,519,999        5.63       1.35       to        2.05       (0.78     to        (1.48

2019

     97,632        15.9829        to        15.0064        1,539,309        4.92       1.35       to        2.10       14.49       to        13.62  

F54

                               

2023

     3,040,585        23.8200        to        25.9664        89,410,504        1.85       0.65       to        2.25       12.73       to        10.93  

2022

     3,428,916        21.1304        to        23.4071        90,351,817        1.78       0.65       to        2.25       (8.03     to        (9.50

2021

     4,071,384        22.9756        to        25.6069        117,898,051        2.86       0.65       to        2.30       18.39       to        16.44  

2020

     4,727,890        19.4060        to        21.9908        116,819,020        2.95       0.65       to        2.30       (5.66     to        (7.22

2019

     4,608,107        20.5707        to        23.7028        121,896,779        1.78       0.65       to        2.30       21.78       to        19.77  

FG8

                               

2023

     95,257        10.5923        to        20.1804        1,077,220        2.01       1.20       to        2.05       11.96       to        11.01  

2022

     57,635        9.4608        to        18.1793        614,340        2.18       1.20       to        2.05       (8.57     to        (9.35

2021

     15,824        10.3481        to        20.0549        259,478        2.69       1.20       to        2.05       1.82       to        16.64  

2020

     12,468        18.3655        to        17.1946        223,325        2.86       1.35       to        2.05       (6.45     to        (7.11

2019

     11,683        19.6320        to        18.5107        224,329        1.45       1.35       to        2.05       20.79       to        19.94  

S21

                               

2023

     365,272        11.3095        4,130,834        0.84       1.20       10.65  

2022

     246,158        10.2211        2,515,906        0.82       1.20       (11.75)  

2021

     62,948        11.5814        729,020        0.01       1.20       14.00  

F53

                               

2023

     306,209        32.1842        to        45.7312        15,346,683        0.53       0.65       to        2.10       12.02       to        10.40  

2022

     358,952        28.7320        to        41.4247        16,235,834        0.96       0.65       to        2.10       (10.65     to        (11.94

2021

     433,934        32.1558        to        45.6536        22,225,104        0.97       0.65       to        2.30       24.55       to        22.50  

2020

     508,970        25.8172        to        37.2682        21,129,483        1.67       0.65       to        2.30       4.50       to        2.78  

2019

     564,908        24.7045        to        36.2616        22,684,408        1.05       0.65       to        2.30       25.53       to        23.46  

 

- 199 -


Table of Contents

 

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
FJ9                                

2023

     199,784      $ 10.0255        to      $ 27.0194      $ 2,121,744        0.44     1.20     to        2.05     11.33     to        10.38

2022

     114,489        9.0053        to        24.4781        1,162,187        0.94       1.20       to        2.05       (11.18     to        (11.94

2021

     62,003        10.1392        to        27.7969        804,810        0.55       1.20       to        2.05       (0.67     to        22.62  

2020

     11,004        24.2127        to        22.6690        260,494        1.56       1.35       to        2.05       3.71       to        2.98  

2019

     11,424        23.3463        to        22.0128        261,610        1.07       1.35       to        2.05       24.53       to        23.66  

T28

                               

2023

     515,004        13.1039        to        12.6109        7,154,255        4.49       0.65       to        2.25       7.48       to        5.77  

2022

     596,366        12.1918        to        11.9231        7,778,476        4.32       0.65       to        2.25       (11.33     to        (12.74

2021

     675,496        13.7497        to        13.6645        10,056,531        3.38       0.65       to        2.25       1.45       to        (0.17

2020

     755,442        13.5537        to        13.6884        11,191,292        4.82       0.65       to        2.25       2.76       to        1.11  

2019

     846,888        13.1901        to        13.5381        12,325,639        5.06       0.65       to        2.25       7.35       to        5.64  

FJ0

                               

2023

     5,375        11.7283        to        10.7512        60,317        4.34       1.35       to        2.05       6.54       to        5.79  

2022

     5,696        11.0087        to        10.1627        60,198        4.21       1.35       to        2.05       (12.04     to        (12.66

2021

     7,012        12.5158        to        11.6356        84,961        3.80       1.35       to        2.05       0.68       to        (0.02

2020

     11,687        12.4310        to        11.6385        142,774        4.65       1.35       to        2.05       1.95       to        1.23  

2019

     12,959        12.1933        to        11.4969        155,855        4.56       1.35       to        2.05       6.48       to        5.73  

G03

                               

2023

     190,093        11.0199        to        14.8220        2,728,599        0.46       1.20       22.11  

2022

     196,257        9.0243        to        12.1379        2,313,239        0.61       1.20       (20.86)  

2021

     184,093        11.4033        to        15.3376        2,813,038        0.88       1.20       12.55  

2020

     11,758        12.0231        141,366        1.29       1.20       15.91  

2019

     3,522        10.3727        36,538        6.25       1.20       23.43  

H245

                               

2020

     55,637        14.4690        to        13.4533        786,570        0.65       1.35       to        1.90       (0.17     to        (0.72

2019

     55,201        14.4934        to        13.5511        783,087        2.65       1.35       to        1.90       5.85       to        5.27  

H326

                               

2020

     48,854        21.7101        to        19.6572        1,036,742        —        1.35       to        2.10       12.60       to        11.75  

2019

     55,082        19.2814        to        17.5910        1,040,138        —        1.35       to        2.10       22.33       to        21.41  

V35

                               

2023

     114,315        28.2312        to        25.0334        3,051,112        0.35       1.35       to        2.10       13.74       to        12.89  

2022

     148,325        24.8203        to        22.1753        3,486,759        0.43       1.35       to        2.10       (4.17     to        (4.89

2021

     183,601        25.9001        to        23.3154        4,544,009        0.23       1.35       to        2.10       25.91       to        24.96  

2020

     228,866        20.5708        to        18.6583        4,514,770        0.65       1.35       to        2.10       (0.50     to        (1.26

2019

     271,291        20.6752        to        18.8957        5,387,511        0.41       1.35       to        2.10       23.03       to        22.10  

 

- 200 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
V13                                

2023

     673,014      $ 36.1618        to      $ 24.2078      $ 17,539,209        1.48     0.65     to        2.10     11.37     to        9.76

2022

     816,424        32.4702        to        22.0553        19,254,849        1.30       0.65       to        2.10       0.19       to        (1.26

2021

     982,333        32.4079        to        22.3360        23,348,042        1.55       0.65       to        2.10       32.18       to        30.27  

2020

     1,255,493        24.5181        to        17.1465        22,939,013        2.15       0.65       to        2.10       (1.73     to        (3.16

2019

     1,331,139        24.9503        to        17.7062        25,022,831        1.67       0.65       to        2.10       24.13       to        22.33  
AB3                                

2023

     140,646        8.7946        to        10.0990        1,354,997        2.52       1.20          4.58       to        4.58  

2022

     125,118        8.4091        to        9.6563        1,168,970        0.56       1.20          (15.70     to        (15.70

2021

     121,115        9.9751        to        11.4546        1,352,173        2.02       1.20          (0.20)  

2020

     24,479        11.7115        286,682        2.53       1.20          8.02  
V11                                

2023

     5,122,809        26.0590        to        22.1671        90,226,162        1.67       0.65       to        2.10       9.52       to        7.94  

2022

     4,763,445        23.7929        to        20.5362        84,706,784        1.47       0.65       to        2.10       (8.31     to        (9.64

2021

     4,024,877        25.9499        to        22.7268        91,091,678        1.64       0.65       to        2.10       17.58       to        15.88  

2020

     4,174,214        22.0695        to        19.6125        87,202,232        2.21       0.65       to        2.10       8.94       to        7.35  

2019

     4,591,136        20.2592        to        18.2691        88,979,408        2.26       0.65       to        2.10       19.23       to        17.50  
AC1                                

2023

     86,363        17.7293        to        16.1503        1,470,396        —        1.35       to        2.10       16.28       to        15.41  

2022

     114,707        15.2465        to        13.9937        1,681,151        1.41       1.35       to        2.10       (19.60     to        (20.21

2021

     126,045        18.9635        to        17.5372        2,304,802        1.06       1.35       to        2.10       4.18       to        3.40  

2020

     132,323        18.2018        to        16.9606        2,330,723        2.06       1.35       to        2.10       12.20       to        11.36  

2019

     151,039        16.2221        to        15.2308        2,379,791        1.23       1.35       to        2.10       26.51       to        25.56  
V17                                

2023

     396,535        8.3866        3,325,303        —        1.20       11.50  

2022

     237,830        7.5213        1,788,739        —        1.20       (31.95)  

2021

     44,675        11.0534        493,812        —        1.20       10.58  
V19                

2023

     87,956        11.0247        969,630        2.09       1.20       7.47  

2022

     54,755        10.2581        561,662        2.57       1.20       (3.10)  

2021

     4,671        10.5858        49,444        2.78       1.20       4.04  
V20                

2023

     685,426        10.8134        7,411,406        1.35       1.20       12.08  

2022

     450,080        9.6483        4,342,342        1.28       1.20       (13.11)  

2021

     32,058        11.1039        355,974        1.38       1.20       9.15  
V21                

2021

     102,864        11.4133        1,174,022        1.67       1.20       13.38  
MV1                

2023

     7,784,769        10.2954        80,142,473        2.00       1.20       13.76  

2022

     4,809,518        9.0501        43,525,126        1.30       1.20       (17.61)  

2021

     872,941        10.9850        9,589,244        0.78       1.20       9.59  
MV2                

2023

     279,775        10.3070        2,883,506        0.12       1.20       16.37  

2022

     167,243        8.8571        1,481,238        0.09       1.20       (17.15)  

2021

     32,883        10.6907        351,540        —        1.20       6.00  
MV3                

2023

     638,774        10.2423        6,542,272        —        1.20       52.44  

2022

     443,688        6.7191        2,981,067        —        1.20       (37.88)  

2021

     102,202        10.8156        1,105,376        —        1.20       9.14  
MV4                

2023

     122,082        10.6584        1,301,129        1.03       1.20       9.78  

2022

     86,194        9.7088        836,810        1.50       1.20       (6.90)  

2021

     16,574        10.4284        172,842        0.63       1.20       2.40  

 

- 201 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

J88

                               

2023

     3,228,763      $ 11.2019        to      $ 9.3572      $ 32,112,116        3.27     0.65     to        2.10     4.97     to        3.45

2022

     3,152,154        10.6714        to        9.0448        30,174,387        1.84       0.65       to        2.10       (13.30     to        (14.56

2021

     3,684,665        12.3086        to        10.5856        41,005,068        1.69       0.65       to        2.10       (2.30     to        (3.72

2020

     3,783,695        12.5986        to        10.9944        43,536,692        1.66       0.65       to        2.10       6.98       to        5.43  

2019

     3,728,909        11.7765        to        10.4285        40,491,756        2.38       0.65       to        2.10       7.17       to        5.61  

JF17

                               

2022

     87,069        8.3971        731,101        0.94         1.20          (18.81)     

2021

     23,039        10.3419        238,263        —          1.20          2.92     

JF08

                               

2022

     95,543        8.9211        to        10.2939        884,945        3.96         1.20          (13.55)     

2021

     40,895        10.3195        to        11.9074        463,590        0.28         1.20          2.46     

J94

                               

2023

     294,208        48.0700        to        40.1559        12,523,127        1.25       0.65       to        2.10       26.02       to        24.20  

2022

     320,798        38.1449        to        32.3318        10,947,842        0.22       0.65       to        2.10       (19.42     to        (20.58

2021

     365,296        47.3369        to        40.7123        15,626,632        0.54       0.65       to        2.10       28.17       to        26.32  

2020

     508,509        36.9316        to        32.2300        17,173,211        0.57       0.65       to        2.10       24.13       to        22.33  

2019

     574,362        29.7517        to        26.3469        15,769,422        0.62       0.65       to        2.10       30.59       to        28.69  
L11                                

2023

     1,930,479        11.2915        to        9.6629        20,868,196        4.67       0.65       to        2.35       21.48       to        19.43  

2022

     2,349,690        9.2949        to        8.0911        21,108,283        3.22       0.65       to        2.35       (15.67     to        (17.10

2021

     2,605,638        11.0216        to        9.7596        28,047,671        1.80       0.65       to        2.35       4.78       to        3.00  

2020

     2,898,976        10.5186        to        9.4750        30,094,960        2.75       0.65       to        2.35       (1.92     to        (3.59

2019

     2,926,589        10.7242        to        9.8276        31,286,383        0.88       0.65       to        2.35       17.37       to        15.38  
L42                                

2023

     36,842        9.5135        to        10.4101        355,060        —        1.20       949.00  

2022

     35,539        8.6889        to        9.4616        313,241        0.08       1.20       (18.36)  

2021

     16,613        10.6432        to        11.5898        182,299        4.16       1.20       6.33  
L16                      

2023

     449,391        9.1427        to        10.4101        4,287,250        5.74       1.20       5.28  

2022

     340,856        8.6842        to        9.8879        3,095,143        4.86       1.20       (13.84)  

2021

     263,842        10.0795        to        11.4767        2,842,314        6.09       1.20       0.52  

2020

     1,388        11.2470        15,611        10.58       1.20       6.02  
L18                                

2023

     438,186        39.9902        to        29.8925        14,898,825        —        1.30       to        2.35       9.24       to        8.09  

2022

     480,145        36.6076        to        27.6540        15,008,904        —        1.30       to        2.35       (33.41     to        (34.11

2021

     467,657        54.9715        to        41.9680        22,030,651        —        1.30       to        2.35       5.08       to        3.97  

2020

     492,772        37.8028        to        40.3658        22,184,488        —        0.65       to        2.35       38.47       to        36.12  

2019

     665,279        27.3000        to        29.6554        21,837,274        —        0.65       to        2.35       35.48       to        33.18  
L17                                

2023

     699,255        28.5231        to        31.0439        23,522,191        0.56       0.65       to        2.10       13.89       to        12.25  

2022

     817,249        25.0440        to        27.6569        24,384,323        1.02       0.65       to        2.10       (12.55     to        (13.82

2021

     930,958        28.6391        to        31.2187        32,114,142        0.78       0.65       to        2.25       26.49       to        24.47  

2020

     1,135,208        22.6420        to        25.0818        31,326,927        1.23       0.65       to        2.25       1.11       to        (0.51

2019

     1,152,329        22.3933        to        25.2104        31,755,340        1.20       0.65       to        2.25       20.73       to        18.80  
L19                                

2023

     168,860        9.6681        1,632,442        4.93       1.20       3.80  

2022

     127,971        9.3145        1,191,944        3.81       1.20       (6.19)  

2021

     51,641        9.9295        512,766        6.17       1.20       (0.80)  
M07                                

2023

     13,434,634        17.9992        to        16.7272        235,205,012        2.04       1.15       to        1.85       9.18       to        8.41  

2022

     15,221,999        16.5036        to        15.4289        244,855,536        1.69       1.15       to        1.85       (10.61     to        (11.24

2021

     16,787,920        18.4624        to        17.3837        302,630,577        1.78       1.15       to        1.85       12.82       to        12.01  

2020

     18,785,970        16.3649        to        15.5191        300,918,369        2.27       1.15       to        1.85       8.56       to        7.78  

2019

     20,851,912        15.0746        to        14.3983        308,554,370        2.32       1.15       to        1.85       19.01       to        18.17  
M35                                

2023

     12,160,294        18.4858        to        15.4701        199,351,185        1.82       0.65       to        2.35       9.50       to        7.65  

2022

     13,900,870        16.8814        to        14.3706        211,768,681        1.47       0.65       to        2.35       (10.42     to        (11.94

2021

     15,409,374        18.8458        to        16.3194        266,307,528        1.60       0.65       to        2.35       13.10       to        11.18  

2020

     17,360,121        16.6635        to        14.6786        268,706,386        2.06       0.65       to        2.35       8.80       to        6.95  

2019

     19,920,899        15.3152        to        13.7245        286,329,571        2.10       0.65       to        2.35       19.34       to        17.31  

 

- 202 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
M31                                

2023

     2,298,822      $ 30.6033        to      $ 28.0469      $ 136,834,471        —      1.00     to        1.85     34.51     to        33.37

2022

     2,597,890        22.7514        to        21.0294        114,428,694        —        1.00       to        1.85       (32.32     to        (32.89

2021

     2,848,419        33.6147        to        31.3373        186,951,578        —        1.00       to        1.85       22.30       to        21.26  

2020

     3,213,412        27.4856        to        25.8435        171,810,807        —        1.00       to        1.85       30.54       to        29.42  

2019

     3,740,843        21.0558        to        19.9683        152,966,150        —        1.00       to        1.85       36.77       to        35.60  
M80                                

2023

     526,441        48.8542        to        40.8107        21,386,985        —        0.65       to        2.10       34.63       to        32.69  

2022

     486,632        36.2873        to        30.7569        17,432,686        —        0.65       to        2.10       (32.25     to        (33.23

2021

     420,101        53.5587        to        80.1315        25,414,922        —        0.65       to        2.25       22.44       to        20.48  

2020

     434,007        43.7438        to        66.5091        24,429,273        —        0.65       to        2.25       30.68       to        28.59  

2019

     512,464        33.4741        to        51.7228        22,382,240        —        0.65       to        2.25       36.88       to        34.70  
M10                                

2023

     17,662        10.8473        191,575        0.49       1.20       17.25  

2022

     11,796        9.2516        109,131        0.45       1.20       (17.68)  

2021

     4,596        11.2390        51,656        0.57       1.20       11.50  
MF1                                

2023

     957,870        20.4443        to        17.3302        18,302,362        —        1.15       to        1.85       19.93       to        19.09  

2022

     1,066,096        17.0935        to        14.5516        17,017,143        —        1.15       to        1.85       (29.51     to        (30.01

2021

     1,207,205        24.2491        to        20.7912        27,387,599        —        1.15       to        1.85       12.81       to        12.01  

2020

     1,363,219        21.4949        to        18.5618        27,495,728        —        1.15       to        1.85       34.92       to        33.96  

2019

     1,585,873        15.9313        to        13.8562        23,780,230        —        1.15       to        1.85       37.08       to        36.11  
M41                                

2023

     935,859        26.6213        to        42.2764        25,349,555        —        1.15       to        2.15       19.59       to        18.39  

2022

     950,294        22.2609        to        34.6262        23,361,179        —        1.15       to        2.30       (29.61     to        (30.42

2021

     833,837        31.6251        to        49.7645        32,057,195        —        1.15       to        2.30       12.57       to        11.27  

2020

     693,160        38.7964        to        44.7230        28,860,260        —        0.65       to        2.30       35.23       to        33.00  

2019

     788,367        28.6884        to        33.6261        25,548,387        —        0.65       to        2.30       37.38       to        35.12  
M05                                

2023

     1,775,607        20.8615        to        19.2461        35,515,514        —        1.00       to        1.85       13.27       to        12.31  

2022

     1,971,825        18.4170        to        17.1365        34,977,512        —        1.00       to        1.85       (30.46     to        (31.05

2021

     2,195,487        26.4836        to        24.8539        56,250,892        —        1.00       to        1.85       0.78       to        (0.08

2020

     2,517,095        26.2779        to        24.8728        64,273,735        —        1.00       to        1.85       44.43       to        43.20  

2019

     2,988,255        18.1945        to        17.3698        53,070,736        —        1.00       to        1.85       40.29       to        39.09  
M42                                

2023

     1,507,837        28.4486        to        23.5054        30,058,199        —        0.65       to        2.35       13.51       to        11.59  

2022

     1,583,325        25.0618        to        21.0634        29,122,159        —        0.65       to        2.35       (30.45     to        (31.63

2021

     1,481,629        36.0338        to        30.8074        40,478,580        —        0.65       to        2.35       0.91       to        (0.80

2020

     1,288,035        35.7077        to        31.0559        38,522,692        —        0.65       to        2.35       44.64       to        42.18  

2019

     1,693,473        24.6879        to        21.8430        36,002,846        —        0.65       to        2.35       40.36       to        37.98  

 

- 203 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
M89                                

2023

     27,354,728      $ 11.9554        to      $ 9.9235      $ 290,816,491        2.99     0.65     to        2.15     6.44     to        4.84

2022

     29,753,614        11.2325        to        9.3587        300,117,887        2.43       0.65       to        2.25       (14.74     to        (16.10

2021

     33,841,637        13.1744        to        11.0961        404,255,630        2.48       0.65       to        2.30       (1.71     to        (3.33

2020

     35,614,567        13.4036        to        11.4783        437,174,562        3.23       0.65       to        2.30       7.47       to        5.69  

2019

     37,989,667        12.4721        to        10.8599        438,069,818        3.15       0.65       to        2.30       9.21       to        7.41  
M82                                

2023

     2,800,574        34.5420        to        29.3531        86,295,449        0.25       0.65       to        2.10       21.33       to        19.58  

2022

     3,345,247        28.4693        to        24.5474        85,822,601        0.20       0.65       to        2.10       (17.97     to        (19.16

2021

     3,704,273        34.7048        to        30.3638        117,052,638        0.33       0.65       to        2.10       23.71       to        21.91  

2020

     4,502,844        28.0545        to        24.9064        116,226,746        0.53       0.65       to        2.10       15.56       to        13.88  

2019

     5,170,576        24.2777        to        21.8715        116,695,377        0.58       0.65       to        2.10       31.74       to        29.83  
M44                                

2023

     4,592,558        15.0642        to        14.0823        67,435,995        3.51       1.15       to        1.85       (3.22     to        (3.91

2022

     5,338,626        15.5654        to        14.6551        81,251,500        2.39       1.15       to        1.85       (0.39     to        (1.10

2021

     5,904,934        15.6263        to        14.8176        90,458,399        1.73       1.15       to        1.85       12.79       to        11.99  

2020

     6,673,296        13.8539        to        13.2311        90,840,097        2.45       1.15       to        1.85       4.69       to        3.95  

2019

     7,697,178        13.2329        to        12.7289        100,358,195        3.96       1.15       to        1.85       23.64       to        22.76  
M40                                

2023

     2,469,252        14.9135        to        13.2457        33,842,646        3.28       1.00       to        2.25       (3.30     to        (4.51

2022

     2,534,433        15.4230        to        13.8713        36,436,059        2.21       1.00       to        2.25       (0.52     to        (1.76

2021

     2,943,180        15.5040        to        14.1203        43,411,865        1.52       1.00       to        2.25       12.69       to        11.28  

2020

     3,459,628        13.7586        to        12.6479        45,658,259        2.17       1.00       to        2.30       4.56       to        3.20  

2019

     3,882,378        13.1581        to        12.2558        49,315,500        3.71       1.00       to        2.30       23.56       to        21.95  
M83                                

2023

     7,234,963        19.8300        to        24.4566        162,343,958        1.64       1.15       to        2.35       6.71       to        5.42  

2022

     8,108,114        18.5836        to        23.1995        170,707,884        1.38       1.15       to        2.35       (6.98     to        (8.10

2021

     9,172,645        19.9774        to        25.2445        210,909,834        1.31       1.15       to        2.35       24.03       to        22.52  

2020

     10,844,086        16.1075        to        20.3494        202,986,803        1.57       1.15       to        2.50       2.29       to        0.90  

2019

     11,986,049        15.7464        to        20.1686        219,810,033        2.10       1.15       to        2.50       28.32       to        26.58  
M08                                

2023

     3,332,985        28.7839        to        24.4616        77,148,204        1.40       0.65       to        2.10       6.94       to        5.39  

2022

     3,696,576        26.9169        to        22.7393        81,030,323        1.15       0.65       to        2.30       (6.75     to        (8.28

2021

     4,368,929        28.8656        to        24.7934        104,521,906        1.15       0.65       to        2.30       24.35       to        22.30  

2020

     4,948,697        23.2142        to        20.2730        98,063,325        1.34       0.65       to        2.30       2.55       to        0.85  

2019

     5,322,655        22.6372        to        20.1014        104,013,424        1.87       0.65       to        2.30       28.66       to        26.55  
MB6                                

2023

     3,665,833        65.2853        to        33.7068        218,816,484        1.41       1.15       to        1.85       27.07       to        26.17  

2022

     4,281,405        51.3783        to        26.7161        201,501,244        1.11       1.15       to        1.85       (16.96     to        (17.55

2021

     4,871,706        35.9098        to        32.4026        277,408,439        1.09       1.15       to        1.85       28.04       to        27.14  

2020

     5,645,548        48.3167        to        25.4852        248,711,024        1.64       1.15       to        1.85       14.02       to        13.21  

2019

     6,487,980        42.3746        to        22.5117        251,155,159        1.47       1.15       to        1.85       27.70       to        26.80  
MB7                                

2023

     873,443        44.9048        to        42.4732        42,118,942        1.07       1.00       to        2.35       26.93       to        25.22  

2022

     1,100,128        35.3786        to        33.9191        42,091,993        0.85       1.00       to        2.35       (17.04     to        (18.16

2021

     1,230,815        42.6452        to        41.4447        56,959,965        0.90       1.00       to        2.35       27.89       to        26.17  

2020

     1,522,926        33.3442        to        31.9716        55,806,272        1.39       1.00       to        2.50       13.91       to        12.20  

2019

     1,845,504        29.2725        to        28.4960        59,738,770        1.24       1.00       to        2.50       27.59       to        25.67  
MC0                                

2023

     1,273,633        25.6533        to        21.1999        30,074,308        3.93       1.15       to        1.85       7.87       to        7.11  

2022

     1,427,191        23.7811        to        19.7933        31,337,326        3.35       1.15       to        1.85       (17.31     to        (17.90

2021

     1,634,523        28.7586        to        24.1074        43,565,677        2.89       1.15       to        1.85       (2.52     to        (3.22

2020

     1,809,941        29.5028        to        24.9086        49,656,153        3.49       1.15       to        1.85       9.31       to        8.53  

2019

     1,943,211        26.9909        to        22.9516        48,982,248        3.78       1.15       to        1.85       13.35       to        12.54  

 

- 204 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

MA0

                               

2023

     4,362,277      $ 13.7191        to      $ 14.1366      $ 79,513,159        3.77     0.65     to        2.30     8.19     to        6.41

2022

     4,606,685        12.6808        to        13.2850        78,378,677        3.04       0.65       to        2.30       (17.16     to        (18.53

2021

     5,223,179        15.3082        to        16.3058        108,364,502        2.65       0.65       to        2.30       (2.30     to        (3.91

2020

     5,624,668        15.6680        to        16.9686        120,564,336        3.23       0.65       to        2.30       9.62       to        7.81  

2019

     6,042,604        14.2930        to        15.7393        119,375,562        3.56       0.65       to        2.30       13.71       to        11.84  

MC2

                               

2023

     1,739,623        65.3860        to        39.8472        87,124,693        0.54       1.15       to        1.85       21.74       to        20.88  

2022

     1,989,921        53.7080        to        32.9643        81,815,665        0.31       1.15       to        1.85       (18.21     to        (18.79

2021

     2,234,340        65.6662        to        40.5924        112,778,430        0.43       1.15       to        1.85       23.89       to        23.00  

2020

     2,470,136        53.0054        to        33.0008        100,805,765        0.72       1.15       to        1.85       17.35       to        16.52  

2019

     2,842,931        45.1674        to        28.3230        99,104,962        0.80       1.15       to        1.85       31.68       to        30.74  
MC1                                

2023

     1,685,893        45.1270        to        32.9758        46,626,408        0.32       0.65       to        2.10       22.00       to        20.23  

2022

     1,856,132        36.9900        to        27.4262        43,673,561        0.09       0.65       to        2.10       (18.02     to        (19.21

2021

     1,978,824        45.1206        to        33.9463        57,493,057        0.28       0.65       to        2.10       24.24       to        22.44  

2020

     1,537,433        36.3164        to        27.1465        45,807,307        0.49       0.65       to        2.25       17.61       to        15.73  

2019

     1,523,361        30.8774        to        23.4566        40,168,506        0.55       0.65       to        2.25       32.01       to        29.90  
MC3                                

2023

     343,257        29.6099        to        24.2314        9,769,188        1.44       1.00       to        1.85       9.79       to        8.86  

2022

     381,235        26.9692        to        22.2594        9,929,839        4.10       1.00       to        1.85       (20.52     to        (21.20

2021

     410,914        33.9318        to        28.2467        13,519,187        0.48       1.00       to        1.85       (7.68     to        (8.47

2020

     434,670        36.7551        to        30.8600        15,572,429        3.15       1.00       to        1.85       9.46       to        8.52  

2019

     504,336        33.5786        to        28.4361        16,599,951        0.66       1.00       to        1.85       19.31       to        18.30  
MA1                                

2023

     669,421        10.0673        to        13.0277        10,553,876        1.14       0.65       to        2.10       9.99       to        8.40  

2022

     755,540        9.1531        to        12.0183        10,840,337        3.85       0.65       to        2.10       (20.46     to        (21.62

2021

     805,231        11.5081        to        14.8351        14,792,442        0.26       0.65       to        2.30       (7.63     to        (9.15

2020

     792,705        12.4585        to        16.3297        15,901,793        3.07       0.65       to        2.30       9.61       to        7.80  

2019

     858,553        11.3658        to        15.1481        15,637,358        0.39       0.65       to        2.30       19.40       to        17.43  
MC4                                

2023

     324,296        14.9380        to        12.2776        4,884,763        —        1.00       to        1.85       1.30       to        0.44  

2022

     364,186        14.7458        to        12.2235        5,548,730        1.48       1.00       to        1.85       (18.06     to        (18.76

2021

     419,083        17.9955        to        15.0453        7,790,953        2.29       1.00       to        1.85       (8.35     to        (9.13

2020

     468,779        19.6356        to        16.5576        9,549,492        1.34       1.00       to        1.85       9.50       to        8.56  

2019

     488,093        17.9328        to        15.2520        9,214,260        2.47       1.00       to        1.85       5.02       to        4.12  
MC5                                

2023

     41,539        13.3301        to        11.3772        491,541        —        1.15       to        1.85       0.85       to        0.14  

2022

     44,808        13.2184        to        11.3613        530,405        1.24       1.15       to        1.85       (18.33     to        (18.90

2021

     53,285        16.1852        to        14.0095        774,351        2.13       1.15       to        1.85       (8.78     to        (9.42

2020

     52,192        17.7438        to        15.4672        838,675        1.09       1.15       to        1.85       9.08       to        8.31  

2019

     54,156        16.2674        to        14.2806        803,500        2.12       1.15       to        1.85       4.58       to        3.84  
MC6                                

2023

     613,110        70.7222        to        29.6179        38,522,759        0.14       1.15       to        1.85       19.61       to        18.77  

2022

     701,694        59.1254        to        24.9382        36,937,950        0.19       1.15       to        1.85       (20.03     to        (20.60

2021

     771,960        73.9333        to        31.4073        51,158,158        0.08       1.15       to        1.85       17.17       to        16.34  

2020

     889,721        63.0979        to        26.9964        49,379,018        0.48       1.15       to        1.85       19.38       to        18.53  

2019

     1,046,941        52.8547        to        22.7764        48,073,037        0.56       1.15       to        1.85       34.46       to        33.50  

 

- 205 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
MC7                                

2023

     528,698      $ 44.4075        to      $ 46.4574      $ 8,452,379        —      1.15     to        2.10     19.31     to        18.18

2022

     432,133        37.2193        to        39.3102        6,461,882        —        1.15       to        2.10       (20.24     to        (21.00

2021

     326,798        46.6648        to        49.7595        7,107,507        0.00       1.15       to        2.10       16.85       to        15.74  

2020

     81,398        39.9341        to        42.9915        2,938,940        0.27       1.15       to        2.10       19.10       to        17.97  

2019

     62,083        33.5290        to        36.4438        2,098,442        0.26       1.15       to        2.10       34.10       to        32.83  
MC8                                

2023

     1,530,936        41.5951        to        20.0117        66,192,576        0.94       1.15       to        1.85       17.93       to        17.09  

2022

     1,752,984        35.2724        to        17.0910        63,911,599        0.58       1.15       to        1.85       (18.61     to        (19.19

2021

     1,946,201        43.3357        to        21.1484        87,548,726        0.56       1.15       to        1.85       17.16       to        16.32  

2020

     2,212,426        36.9895        to        18.1807        84,092,150        1.29       1.15       to        1.85       15.16       to        14.34  

2019

     2,503,331        32.1194        to        15.9005        82,722,075        1.05       1.15       to        1.85       30.46       to        29.53  
MC9                                

2023

     106,847        29.2332        to        32.2788        3,284,667        0.66       1.15       to        2.10       17.61       to        16.49  

2022

     122,168        24.8568        to        27.7093        3,218,051        0.30       1.15       to        2.10       (18.82     to        (19.59

2021

     137,169        30.6205        to        34.4621        4,482,978        0.35       1.15       to        2.10       16.84       to        15.73  

2020

     155,838        26.2070        to        29.7782        4,360,418        1.12       1.15       to        2.10       14.90       to        13.80  

2019

     196,208        23.0220        to        26.1665        4,864,373        0.75       1.10       to        2.10       30.17       to        28.87  
MD0                                

2023

     826,983        35.6756        to        21.5239        27,273,626        0.43       1.15       to        1.85       8.38       to        7.61  

2022

     932,759        32.9165        to        20.0012        28,310,604        2.16       1.15       to        1.85       (8.25     to        (8.90

2021

     1,019,553        35.8776        to        21.9564        34,024,392        0.99       1.15       to        1.85       1.62       to        0.89  

2020

     1,163,904        35.3064        to        21.7618        38,395,317        1.77       1.15       to        1.85       5.02       to        4.27  

2019

     1,307,551        33.6202        to        20.8714        41,117,262        2.76       1.15       to        1.85       13.28       to        12.47  
M92                                

2023

     22,885,875        15.7760        to        13.3975        330,579,653        0.15       0.65       to        2.10       8.64       to        7.07  

2022

     26,396,039        14.5214        to        12.5129        354,513,553        1.88       0.65       to        2.10       (8.04     to        (9.37

2021

     30,686,068        15.7916        to        13.8071        452,982,266        0.77       0.65       to        2.10       1.92       to        0.44  

2020

     34,014,709        15.4948        to        13.7468        497,327,759        1.53       0.65       to        2.10       5.30       to        3.77  

2019

     36,890,746        14.7155        to        13.2480        517,149,066        2.53       0.65       to        2.10       13.56       to        11.91  
M96                                

2023

     2,548,982        19.1199        to        14.0702        46,162,424        1.50       1.15       to        1.85       2.96       to        2.23  

2022

     2,801,829        18.5696        to        13.7630        49,232,640        2.03       1.15       to        1.85       (13.25     to        (13.87

2021

     3,218,442        21.4068        to        15.9794        65,090,263        2.16       1.15       to        1.85       (3.01     to        (3.70

2020

     3,523,218        22.0701        to        16.5926        73,321,730        2.87       1.15       to        1.85       5.16       to        4.41  

2019

     3,639,440        20.9862        to        15.8911        72,819,390        2.99       1.15       to        1.85       5.31       to        4.56  
MD2                                

2023

     8,471,324        10.3446        to        9.7375        99,366,090        1.23       0.65       to        2.35       3.18       to        1.44  

2022

     8,882,201        10.0254        to        9.5996        102,071,534        1.71       0.65       to        2.35       (13.02     to        (14.49

2021

     10,271,732        11.5256        to        11.2262        137,119,763        1.98       0.65       to        2.35       (2.78     to        (4.43

2020

     10,355,615        11.8547        to        11.4325        143,712,003        2.58       0.65       to        2.50       5.43       to        3.47  

2019

     11,100,477        11.2446        to        11.0487        147,558,037        2.69       0.65       to        2.50       5.66       to        3.71  
MA6                                

2023

     1,022,975        26.4055        to        21.6644        29,462,737        5.83       1.00       to        1.85       11.29       to        10.34  

2022

     1,162,540        23.7271        to        19.6337        30,575,876        5.42       1.00       to        1.85       (11.41     to        (12.16

2021

     1,368,575        26.7820        to        22.3516        40,717,957        4.83       1.00       to        1.85       2.45       to        1.58  

2020

     1,534,921        26.1407        to        22.0039        44,688,959        5.51       1.00       to        1.85       4.03       to        3.14  

2019

     1,688,655        25.1272        to        21.3330        47,736,189        5.60       1.00       to        1.85       13.66       to        12.69  
MA3                                

2023

     951,567        14.3687        to        18.4347        22,105,376        5.54       0.65       to        2.35       11.75       to        9.86  

2022

     1,104,954        12.8575        to        16.7797        23,244,962        5.21       0.65       to        2.35       (11.36     to        (12.86

2021

     1,302,505        14.5051        to        19.2562        31,224,647        4.74       0.65       to        2.35       2.41       to        0.68  

2020

     1,396,338        14.1633        to        18.6163        32,918,703        5.29       0.65       to        2.50       4.17       to        2.24  

2019

     1,558,342        13.5966        to        18.2086        35,601,324        5.36       0.65       to        2.50       13.69       to        11.59  

 

- 206 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
M97                                

2023

     803,151      $ 32.1886        to      $ 26.8979      $ 26,652,149        1.08     1.00     to        1.85     13.58     to        12.61

2022

     862,674        28.3410        to        23.8856        25,378,708        0.59       1.00       to        1.85       (15.80     to        (16.52

2021

     988,295        33.6602        to        28.6121        34,546,173        0.50       1.00       to        1.85       8.18       to        7.25  

2020

     1,090,158        31.1162        to        26.6768        35,444,368        1.43       1.00       to        1.85       14.68       to        13.70  

2019

     1,237,228        27.1338        to        23.4630        35,189,191        1.19       1.00       to        1.85       26.03       to        24.95  
MD5                                

2023

     473,692        21.1442        to        17.3561        10,877,995        0.87       0.65       to        2.10       13.65       to        12.01  

2022

     542,622        18.6041        to        15.4950        10,968,471        0.38       0.65       to        2.10       (15.73     to        (16.95

2021

     620,289        22.0773        to        18.6580        15,046,507        0.38       0.65       to        2.10       8.28       to        6.72  

2020

     719,733        20.3882        to        17.4838        16,013,520        1.26       0.65       to        2.10       14.75       to        13.08  

2019

     808,213        17.7677        to        15.4613        15,834,413        0.97       0.65       to        2.10       26.29       to        24.46  
M98                                

2023

     558,725        64.5177        to        37.2400        28,300,915        0.71       1.15       to        1.85       16.32       to        15.49  

2022

     635,660        55.4656        to        32.2439        27,693,190        0.76       1.15       to        1.85       (24.43     to        (24.96

2021

     710,097        73.3937        to        42.9718        41,017,390        0.33       1.15       to        1.85       9.30       to        8.52  

2020

     795,345        67.1512        to        39.5986        42,167,610        0.99       1.15       to        1.85       19.15       to        18.30  

2019

     934,776        56.3598        to        33.4739        41,533,157        1.83       1.15       to        1.85       24.51       to        23.62  
M93                                

2023

     2,516,792        26.5048        to        19.9361        55,307,646        0.46       0.65       to        2.10       16.61       to        14.92  

2022

     2,983,030        22.7298        to        16.9342        57,027,807        0.51       0.65       to        2.25       (24.25     to        (25.46

2021

     3,034,082        30.0052        to        22.7172        77,636,236        0.14       0.65       to        2.25       9.56       to        7.81  

2020

     3,403,967        27.3870        to        21.0714        80,121,412        0.77       0.65       to        2.25       19.42       to        17.51  

2019

     4,106,841        22.9326        to        17.9314        81,110,609        1.43       0.65       to        2.25       24.84       to        22.84  
MD6                                

2023

     6,625,157        32.1500        to        28.4381        287,612,355        0.30       1.00       to        1.85       22.77       to        21.73  

2022

     7,592,166        26.1867        to        23.3617        267,972,468        0.10       1.00       to        1.85       (20.06     to        (20.74

2021

     8,513,738        32.7594        to        29.4761        376,376,169        0.24       1.00       to        1.85       24.72       to        23.65  

2020

     9,721,767        26.2674        to        23.8377        345,687,434        0.45       1.00       to        1.85       21.30       to        20.26  

2019

     11,233,612        21.6551        to        19.8213        330,355,652        0.58       1.00       to        1.85       38.56       to        37.38  
MB3                                

2023

     611,889        45.9975        to        46.2573        28,183,013        0.05       1.00       to        2.30       22.47       to        20.89  

2022

     718,799        37.5571        to        38.2650        27,187,541        0.00       1.00       to        2.30       (20.25     to        (21.29

2021

     812,853        47.0938        to        49.0183        39,021,196        0.03       1.00       to        2.30       24.40       to        22.79  

2020

     923,299        37.8558        to        39.9217        35,764,443        0.22       1.00       to        2.30       20.98       to        19.40  

2019

     1,119,963        31.2923        to        33.1589        36,267,396        0.34       1.00       to        2.30       38.19       to        36.39  
MD8                                

2023

     3,138,036        12.0748        to        8.9912        35,036,554        4.51       1.15       to        1.85       3.41       to        2.67  

2022

     3,236,722        11.6772        to        8.7573        35,123,376        1.15       1.15       to        1.85       0.02       to        (0.69

2021

     3,357,118        11.6743        to        8.8178        36,673,308        —        1.15       to        1.85       (1.14     to        (1.84

2020

     3,207,388        11.8087        to        8.9832        35,684,810        0.22       1.15       to        1.85       (0.92     to        (1.63

2019

     3,364,994        11.9190        to        9.1323        37,977,970        1.63       1.15       to        1.85       0.48       to        (0.24
MD9                                

2023

     11,052,713        10.1815        to        7.6926        98,640,501        4.50       0.65       to        2.35       3.92       to        2.16  

2022

     10,721,778        9.7979        to        7.5301        92,910,455        1.15       0.65       to        2.35       0.52       to        (1.18

2021

     11,382,495        9.7474        to        7.6203        98,542,144        —        0.65       to        2.35       (0.65     to        (2.34

2020

     12,145,036        9.8111        to        7.5942        106,966,888        0.22       0.65       to        2.50       (0.43     to        (2.28

2019

     12,065,194        9.8538        to        7.7712        107,716,092        1.63       0.65       to        2.50       0.98       to        (0.89
ME2                                

2023

     619,159        36.2195        to        18.3870        14,882,370        1.06       1.15       to        1.85       11.73       to        10.94  

2022

     697,045        32.4165        to        16.5741        14,958,282        1.84       1.15       to        1.85       (18.52     to        (19.10

2021

     752,499        39.7827        to        20.4860        19,973,577        0.82       1.15       to        1.85       10.30       to        9.52  

2020

     845,774        36.0675        to        18.7059        20,437,101        2.08       1.15       to        1.85       11.66       to        10.86  

2019

     932,101        32.3022        to        16.8736        20,256,254        1.46       1.15       to        1.85       26.59       to        25.69  
ME3                                

2023

     988,881        17.2663        to        25.8765        27,100,129        0.79       0.65       to        2.10       12.10       to        10.48  

2022

     1,114,982        15.4029        to        22.7038        27,586,246        1.62       0.65       to        2.25       (18.33     to        (19.64

2021

     1,189,934        18.8608        to        28.2516        36,414,019        0.67       0.65       to        2.25       10.54       to        8.78  

2020

     1,298,599        17.0617        to        24.6473        36,422,484        1.84       0.65       to        2.30       11.98       to        10.13  

2019

     1,520,079        15.2365        to        22.3803        38,549,046        1.19       0.65       to        2.30       26.84       to        24.75  

 

- 207 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
     Expense Ratio
lowest to highest2
     Total Return3  
MA5                                   

2023

     845,645        22.7288        to        18.9234        17,890,355        3.62        1.15        to        1.85        6.37       to        5.62  

2022

     923,220        21.3675        to        17.9172        18,417,414        3.43        1.15        to        1.85        (14.69     to        (15.29

2021

     990,712        24.1423        to        21.1523        23,061,684        3.03        1.15        to        1.85        (0.69     to        (1.38

2020

     1,185,994        25.2170        to        21.4491        27,848,458        3.61        1.15        to        1.85        8.10       to        7.33  

2019

     1,166,830        23.3272        to        19.9843        25,413,532        3.51        1.15        to        1.85        10.33       to        9.55  
MA7                                   

2023

     123,372        20.3829        to        16.2130        2,268,283        3.44        1.15        to        2.10        6.13       to        5.13  

2022

     136,029        19.2048        to        15.4223        2,370,712        2.91        1.15        to        2.10        (14.84     to        (15.64

2021

     173,444        22.5501        to        18.2825        3,559,201        2.88        1.15        to        2.10        (1.05     to        (1.99

2020

     176,159        22.7896        to        18.6542        3,668,590        3.37        1.15        to        2.10        7.86       to        6.83  

2019

     208,505        21.1297        to        17.4621        4,050,311        3.24        1.15        to        2.10        10.01       to        8.97  
ME4                                   

2023

     634,362        31.6339        to        25.0500        17,833,104        —         1.15        to        1.85        52.47       to        51.40  

2022

     675,242        20.7478        to        16.5451        12,500,200        —         1.15        to        1.85        (36.44     to        (36.88

2021

     754,745        32.6409        to        26.2130        22,058,504        —         1.15        to        1.85        12.38       to        11.59  

2020

     880,180        29.0458        to        23.4907        22,945,612        —         1.15        to        1.85        45.15       to        44.13  

2019

     998,683        20.0112        to        16.2986        17,984,787        —         1.15        to        1.85        34.59       to        33.65  
MA2                                   

2023

     902,749        62.1082        to        56.5633        13,374,917        —         1.15        to        2.05        52.06       to        50.69  

2022

     898,229        40.8450        to        37.5351        9,348,832        —         1.15        to        2.05        (36.59     to        (37.16

2021

     610,914        64.4137        to        59.7321        11,344,654        —         1.15        to        2.05        12.13       to        11.11  

2020

     109,909        57.4480        to        53.7571        3,033,373        —         1.15        to        2.05        44.72       to        43.42  

2019

     49,526        39.6947        to        37.4828        1,658,655        —         1.15        to        2.05        34.32       to        33.11  
MF3                                   

2023

     1,766,555        35.0615        to        24.6357        41,895,755        0.54        0.65        to        2.15        17.90       to        16.14  

2022

     1,888,446        29.7383        to        20.8763        40,046,875        0.50        0.65        to        2.25        (19.09     to        (20.38

2021

     1,930,410        36.7555        to        26.0230        53,130,086        0.68        0.65        to        2.30        28.33       to        26.22  

2020

     2,223,974        28.6404        to        20.6169        49,915,126        0.63        0.65        to        2.30        1.48       to        (0.20

2019

     2,340,999        28.2240        to        20.6585        52,379,843        0.47        0.65        to        2.30        25.54       to        23.47  
MF5                                   

2023

     14,409,576        17.1096        to        17.1336        263,486,237        2.65        0.65        to        2.10        9.32       to        7.74  

2022

     16,605,806        15.6511        to        15.9020        280,993,453        2.01        0.65        to        2.10        (16.08     to        (17.29

2021

     18,283,238        18.6494        to        19.2268        373,266,922        1.99        0.65        to        2.10        6.01       to        4.47  

2020

     20,582,839        17.5922        to        18.4038        401,376,214        2.34        0.65        to        2.10        11.33       to        9.71  

2019

     22,941,913        15.8017        to        16.7750        405,951,754        2.34        0.65        to        2.10        15.72       to        14.04  
MF6                                   

2023

     33,782        35.8821        to        32.1481        1,123,601        0.86        1.35        to        2.10        9.96       to        9.13  

2022

     36,203        32.6320        to        28.2706        1,096,975        1.57        1.35        to        2.30        (27.92     to        (28.61

2021

     38,728        45.2722        to        39.5985        1,634,908        1.44        1.35        to        2.30        28.37       to        27.15  

2020

     48,032        35.2659        to        31.1426        1,580,465        4.72        1.35        to        2.30        0.11       to        (0.84

2019

     52,821        35.2256        to        31.4072        1,744,187        3.63        1.35        to        2.30        25.17       to        23.97  
MF7                                   

2023

     1,750,353        21.2426        to        19.5625        36,900,502        0.46        0.65        to        2.35        10.48       to        8.61  

2022

     1,868,567        19.2270        to        18.0110        36,555,087        1.13        0.65        to        2.35        (27.61     to        (28.84

2021

     1,789,011        26.5597        to        25.3095        49,854,935        1.04        0.65        to        2.35        29.03       to        26.84  

2020

     2,144,042        20.5844        to        19.9538        47,747,308        3.86        0.65        to        2.35        0.49       to        (1.22

2019

     2,253,830        20.4845        to        20.2009        50,523,551        2.83        0.65        to        2.35        25.85       to        23.72  
MF9                                   

2023

     8,393,104        25.8401        to        27.6297        243,778,449        2.28        0.65        to        2.30        14.28       to        12.41  

2022

     9,280,676        22.6108        to        24.5803        240,252,292        1.37        0.65        to        2.30        (19.03     to        (20.36

2021

     9,936,732        27.9242        to        30.8644        325,550,305        1.44        0.65        to        2.30        14.79       to        12.90  

2020

     11,100,750        24.3257        to        27.3370        328,149,552        1.81        0.65        to        2.30        14.71       to        12.81  

2019

     12,493,257        21.2067        to        24.2321        325,781,690        1.98        0.65        to        2.30        25.84       to        23.77  

 

- 208 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
MG1                                

2023

     7,203,737      $ 10.3544        to      $ 9.8901      $ 76,838,892        2.80     0.65     to        2.10     1.79     to        0.32

2022

     7,885,165        10.1721        to        9.6478        83,417,203        4.02       0.65       to        2.25       (22.17     to        (23.41

2021

     8,152,240        13.0694        to        12.5122        111,770,527        0.82       0.65       to        2.30       0.66       to        (1.00

2020

     8,522,169        12.9838        to        12.6385        117,256,139        0.20       0.65       to        2.30       12.47       to        10.62  

2019

     9,471,698        11.5440        to        11.4256        116,989,865        1.39       0.65       to        2.30       7.35       to        5.58  
MF2                                

2023

     12,577,002        10.9422        to        9.2469        128,755,563        1.59       1.30       to        2.35       4.71       to        3.61  

2022

     13,847,268        10.4502        to        8.9247        135,946,565        1.89       1.30       to        2.35       (5.38     to        (6.37

2021

     16,971,070        11.0439        to        9.5319        176,852,160        2.27       1.30       to        2.35       (1.14     to        (2.18

2020

     17,098,090        11.1715        to        9.5550        180,924,192        3.07       1.30       to        2.50       2.98       to        1.74  

2019

     18,692,242        10.8479        to        9.3915        192,914,646        2.64       1.30       to        2.50       3.82       to        2.57  
MG2                                

2023

     7,498,815        10.8440        to        9.2487        74,710,401        1.30       0.65       to        2.10       5.08       to        3.57  

2022

     8,519,988        10.3193        to        8.9303        81,565,582        1.61       0.65       to        2.10       (4.86     to        (6.24

2021

     9,896,928        10.8464        to        9.5241        100,588,147        2.01       0.65       to        2.10       (0.84     to        (2.27

2020

     10,230,519        10.9379        to        9.7457        105,961,857        2.87       0.65       to        2.10       3.47       to        1.97  

2019

     10,825,862        10.5709        to        9.5576        109,445,390        2.39       0.65       to        2.10       4.21       to        2.70  
MG3                                

2023

     571,568        33.6074        to        29.3239        17,860,289        1.76       1.30       to        2.15       11.27       to        10.32  

2022

     638,484        30.2038        to        26.1865        18,017,985        0.97       1.30       to        2.25       (9.97     to        (10.82

2021

     758,430        33.5473        to        29.3644        23,879,329        0.79       1.30       to        2.25       29.29       to        28.06  

2020

     938,041        25.9474        to        22.9302        22,965,486        1.23       1.30       to        2.25       2.52       to        1.54  

2019

     1,024,055        25.3101        to        22.4470        24,538,343        1.27       1.30       to        2.30       29.42       to        28.12  
MG4                                

2023

     623,872        36.5978        to        28.3863        16,316,464        1.48       0.65       to        2.10       11.66       to        10.04  

2022

     698,813        32.7766        to        25.7952        17,035,863        0.80       0.65       to        2.10       (9.59     to        (10.90

2021

     728,565        36.2553        to        28.9520        21,209,255        0.69       0.65       to        2.10       29.76       to        27.88  

2020

     863,349        27.9411        to        22.6405        20,796,934        1.01       0.65       to        2.10       3.00       to        1.50  

2019

     902,847        27.1282        to        22.3061        21,333,453        0.97       0.65       to        2.10       29.86       to        27.98  
MG6                                

2023

     37,477,004        21.4717        to        22.8201        906,787,340        2.43       0.65       to        2.10       11.92       to        10.30  

2022

     42,060,194        19.1857        to        20.6895        921,771,209        1.73       0.65       to        2.10       (17.45     to        (18.65

2021

     46,425,382        23.2422        to        25.4322        1,251,694,528        1.74       0.65       to        2.10       10.53       to        8.93  

2020

     53,265,460        21.0271        to        23.3467        1,317,510,683        2.09       0.65       to        2.10       13.34       to        11.69  

2019

     59,093,135        18.5528        to        20.9032        1,302,584,592        2.21       0.65       to        2.10       21.11       to        19.35  
MG7                                

2023

     471,520        35.3477        to        36.5053        9,464,462        0.91       0.65       to        2.10       10.50       to        8.91  

2022

     448,586        31.9881        to        33.5202        8,752,627        0.42       0.65       to        2.10       (11.81     to        (13.08

2021

     359,058        36.2709        to        38.5663        9,845,653        0.67       0.65       to        2.10       33.00       to        31.08  

2020

     238,186        27.2704        to        29.4223        7,202,052        0.78       0.65       to        2.10       3.05       to        1.56  

2019

     251,133        26.4623        to        28.9714        7,626,096        0.53       0.65       to        2.10       32.56       to        30.64  
V469                                

2022

     19,282        8.4689        163,290        2.69       1.20       (15.60)  

2021

     8,447        10.0347        84,761        —        1.20       0.31  
V4510                                

2022

     183,964        9.1765        to        12.6796        2,032,820        0.61       1.20       (18.55)  

2021

     132,080        11.2667        to        15.5677        1,961,048        0.81       1.20       12.64  

2020

     5,499        12.9495              71,215        0.96       1.20       11.85  
U43                      

2023

     146,362        9.8949        to        12.0719        1,502,910        0.26       1.20       3.03  

2022

     123,913        9.6043        to        11.7174        1,236,494        2.88       1.20       (9.41)  

2021

     40,230        10.6023        to        12.9349        482,399        2.61       1.20       4.42  

2020

     223        11.4834              2,563        —        1.20       (2.62)  
U41                           

2023

     258,575        9.3523        to        11.6927        2,490,888        1.58       1.20            12.58  

2022

     205,093        8.3069        to        10.3857        1,767,484        —        1.20            (18.06)  

2021

     78,952        10.1375        to        12.6744        887,878        1.45       1.20            1.07  

2020

     6,583        11.8534              78,025        —        1.20            9.52  
V44                                

2023

     2,237,645        43.1637        to        36.0562        24,585,970        —        0.65       to        2.10       47.36       to        45.23  

2022

     2,071,210        29.2918        to        24.8266        17,415,111        —        0.65       to        2.10       (60.42     to        (61.00

2021

     962,417        74.0105        to        63.6535        27,952,666        —        0.65       to        2.10       (0.80     to        (2.24

2020

     316,106        74.6058        to        63.8935        17,695,239        —        0.65       to        2.30       115.35       to        111.80  

2019

     353,950        34.6435        to        30.6790        11,234,842        —        0.65       to        2.10       30.61       to        28.72  

 

- 209 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
V43                                

2023

     144,005      $ 33.0434        to      $ 29.3001      $ 4,527,314        —      1.35     to        2.10     42.20     to        41.13

2022

     197,026        23.2378        to        20.7610        4,367,895        —        1.35       to        2.10       (63.47     to        (63.74

2021

     124,972        63.6083        to        57.2608        7,596,199        —        1.35       to        2.10       (12.39     to        (13.05

2020

     123,333        67.7439        to        65.8571        8,607,368        —        0.65       to        2.10       150.41       to        146.78  

2019

     278,593        27.0537        to        26.6870        7,856,010        —        0.65       to        2.10       39.06       to        37.04  
O19                                

2023

     252,325        40.2721        to        43.4105        12,107,824        —        1.30       to        2.25       33.28       to        32.02  

2022

     301,913        30.2154        to        29.4143        10,929,734        —        1.30       to        2.30       (31.86     to        (32.54

2021

     315,397        44.3413        to        43.6026        16,770,766        —        1.30       to        2.30       20.70       to        19.49  

2020

     346,272        36.7382        to        36.4919        15,307,924        —        1.30       to        2.30       34.47       to        33.12  

2019

     420,729        27.3210        to        27.4130        13,908,076        —        1.30       to        2.30       34.08       to        32.74  
O23                                

2023

     1,003,083        9.4789        to        11.6008        11,181,876        1.68       1.20       to        2.10       10.97       to        9.97  

2022

     880,257        8.5421        to        10.5493        9,204,534        0.96       1.20       to        2.10       (18.01     to        (18.75

2021

     1,020,006        10.4185        to        12.9839        13,814,920        1.30       1.20       to        2.10       3.51       to        7.99  

2020

     975,012        13.3581        to        12.0227        12,497,860        1.88       1.35       to        2.10       13.04       to        12.19  

2019

     967,190        11.8170        to        10.7166        11,010,608        2.02       1.35       to        2.10       15.64       to        14.77  
O20                                

2023

     257,480        30.2956        to        34.4563        9,689,522        —        0.65       to        2.10       33.58       to        31.65  

2022

     324,761        22.6804        to        25.4230        9,242,357        —        0.65       to        2.25       (32.38     to        (33.46

2021

     329,635        33.5401        to        38.2062        14,019,771        0.00       0.65       to        2.25       14.42       to        12.60  

2020

     402,248        29.3124        to        33.9323        15,120,338        0.42       0.65       to        2.25       26.51       to        24.48  

2019

     518,280        23.1704        to        27.2588        15,548,955        0.62       0.65       to        2.25       30.60       to        28.51  
O21                                

2023

     2,426,931        10.7317        to        35.2617        103,061,193        0.47       1.20       to        2.35       21.36       to        19.97  

2022

     2,977,043        8.8426        to        29.3920        104,815,069        1.09       1.20       to        2.35       (21.26     to        (22.17

2021

     3,132,141        11.2304        to        37.7636        141,108,534        0.48       1.20       to        2.35       10.65       to        24.26  

2020

     4,000,444        32.2906        to        29.5789        144,017,824        1.13       1.30       to        2.50       12.22       to        10.86  

2019

     4,719,995        28.7756        to        26.6808        152,120,634        0.82       1.30       to        2.50       30.03       to        28.47  
O04                                

2023

     66,782        62.8580        to        51.7735        3,831,109        0.93       1.35       to        2.10       16.24       to        15.37  

2022

     73,501        54.0772        to        44.8780        3,647,529        0.25       1.35       to        2.10       (17.17     to        (17.79

2021

     87,399        65.2883        to        54.6709        5,247,251        0.18       1.35       to        2.25       20.62       to        19.53  

2020

     95,060        54.1286        to        45.7385        4,751,864        0.36       1.35       to        2.25       18.02       to        16.95  

2019

     112,700        45.8637        to        39.1083        4,793,286        0.00       1.35       to        2.25       24.44       to        23.31  
PH2                                

2023

     10,360        20.9661        to        19.5815        210,247        2.71       1.35       to        1.90       21.19       to        20.53  

2022

     12,294        17.2999        to        16.2468        206,479        1.02       1.35       to        1.90       (19.88     to        (20.32

2021

     17,517        21.5920        to        20.3902        367,935        0.07       1.35       to        1.90       17.73       to        17.08  

2020

     22,083        18.3408        to        17.4161        396,045        1.10       1.35       to        1.90       11.51       to        10.89  

2019

     23,358        16.4478        to        15.9711        376,666        1.47       1.35       to        1.70       25.81       to        25.36  
P08                                

2023

     787,454        18.3316        to        15.9656        13,593,340        2.97       1.35       to        2.10       6.69       to        5.89  

2022

     836,959        17.1822        to        15.0777        13,593,699        7.73       1.35       to        2.10       (13.03     to        (13.68

2021

     915,599        19.7564        to        17.4679        17,128,845        11.10       1.35       to        2.10       14.67       to        13.81  

2020

     1,018,738        17.2291        to        15.3489        16,682,026        5.01       1.35       to        2.10       6.55       to        5.75  

2019

     1,102,174        16.1693        to        14.2034        16,987,769        2.93       1.35       to        2.25       10.39       to        9.39  

 

- 210 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
PC0                                

2023

     743,945      $ 15.6550        to      $ 13.0770      $ 10,389,109        2.84     0.65     to        2.10     7.32     to        5.77

2022

     828,956        14.5875        to        12.3640        10,880,450        7.52       0.65       to        2.10       (12.44     to        (13.71

2021

     938,639        16.6600        to        14.3281        14,197,943        10.95       0.65       to        2.10       15.29       to        13.62  

2020

     1,034,110        14.4508        to        12.6108        13,695,289        4.82       0.65       to        2.10       7.21       to        5.65  

2019

     1,187,243        13.4796        to        11.9366        14,802,101        2.77       0.65       to        2.10       11.02       to        9.41  
P70                                

2023

     262,378        6.9103        to        5.8083        2,931,834        15.60       0.65       to        2.05       (8.53     to        (9.81

2022

     256,095        7.5546        to        6.4398        3,141,519        19.41       0.65       to        2.05       7.96       to        6.45  

2021

     158,073        6.9976        to        6.0494        1,725,004        4.99       0.65       to        2.05       32.25       to        30.40  

2020

     51,525        5.2914        to        4.6392        257,269        6.31       0.65       to        2.05       0.57       to        (0.84

2019

     52,264        5.2614        to        4.6785        255,626        4.19       0.65       to        2.05       10.63       to        9.08  
P10                                

2023

     2,297,572        7.7236        to        6.0847        15,920,985        15.98       0.65       to        2.35       (8.45     to        (10.00

2022

     2,253,941        8.4366        to        6.7609        17,225,356        22.78       0.65       to        2.35       7.91       to        6.08  

2021

     3,074,661        7.8181        to        6.3731        21,953,980        4.17       0.65       to        2.35       32.48       to        30.23  

2020

     4,052,034        5.9015        to        4.8938        22,070,683        6.44       0.65       to        2.35       0.69       to        (1.02

2019

     4,210,677        5.8610        to        4.9443        23,012,902        4.48       0.65       to        2.35       10.71       to        8.83  
PK8                                

2023

     167,233        13.6296        to        25.7774        4,854,260        5.72       0.65       to        2.15       10.42       to        8.77  

2022

     189,974        12.3430        to        23.6990        5,057,872        4.81       0.65       to        2.15       (16.28     to        (17.53

2021

     206,159        14.7431        to        28.9308        6,635,426        4.48       0.65       to        2.30       (3.21     to        (4.80

2020

     230,453        15.2317        to        30.3907        7,446,911        4.59       0.65       to        2.30       6.01       to        4.26  

2019

     254,755        14.3682        to        29.1500        7,902,801        4.42       0.65       to        2.30       14.05       to        12.17  
P20                                

2023

     8,311        12.2194        to        11.2012        98,806        5.62       1.35       to        2.05       9.54       to        8.77  

2022

     9,279        11.1550        to        10.2977        100,993        4.69       1.35       to        2.05       (16.95     to        (17.54

2021

     10,708        13.4322        to        12.4875        140,557        4.39       1.35       to        2.05       (3.98     to        (4.66

2020

     11,525        13.9894        to        13.0974        158,253        4.49       1.35       to        2.05       5.16       to        4.42  

2019

     16,181        13.3032        to        12.4903        211,235        4.37       1.35       to        2.10       13.14       to        12.29  
PM5                                

2023

     65,946        9.3896        to        10.1831        632,828        2.49       1.20       7.61  

2022

     61,958        8.7253        to        9.4626        553,336        1.43       1.20       (11.31     to        (11.32

2021

     37,003        9.8380        to        10.6706        380,471        1.27       1.20       (1.43)  

2020

     3,644        11.0266              40,181        0.89       1.20       4.19  

PD6

                               

2023

     16,888,794        15.2009        to        14.3232        260,313,586        2.10       0.65       to        2.10       12.12       to        10.50  

2022

     19,601,933        13.5579        to        12.9624        271,964,020        1.87       0.65       to        2.10       (18.93     to        (20.10

2021

     21,546,040        16.7229        to        16.2233        372,217,687        2.35       0.65       to        2.10       11.87       to        10.25  

2020

     24,779,720        14.9483        to        14.7149        386,372,660        7.93       0.65       to        2.10       15.95       to        14.27  

2019

     28,128,118        12.8916        to        12.6752        381,865,764        2.05       0.65       to        2.25       16.20       to        14.35  
P06                                

2023

     1,316,280        14.9757        to        14.6493        21,362,415        3.00       1.30       to        2.15       2.33       to        1.46  

2022

     1,419,494        14.6347        to        14.4388        22,606,292        7.00       1.30       to        2.15       (13.05     to        (13.79

2021

     1,646,744        16.8312        to        16.3661        30,313,919        4.95       1.30       to        2.30       4.24       to        3.19  

2020

     1,749,011        16.1467        to        15.8597        30,989,220        1.39       1.30       to        2.30       10.27       to        9.16  

2019

     2,006,490        14.6435        to        14.5293        32,390,144        1.66       1.30       to        2.30       7.04       to        5.97  
P07                                

2023

     5,729,822        15.6421        to        12.8296        90,236,711        3.58       1.30       to        2.35       4.57       to        3.47  

2022

     6,203,056        14.9587        to        12.3992        93,749,466        2.60       1.30       to        2.35       (15.42     to        (16.31

2021

     6,941,460        17.6854        to        14.8149        124,464,099        1.82       1.30       to        2.35       (2.55     to        (3.57

2020

     6,995,070        18.1477        to        15.3639        129,212,572        2.13       1.30       to        2.35       7.25       to        6.12  

2019

     7,707,882        16.9212        to        14.4783        133,331,271        3.01       1.30       to        2.35       6.97       to        5.84  
P68                                

2023

     572,065        8.8547        to        9.9646        5,543,828        3.46       1.20       4.57  

2022

     520,044        8.4677        to        9.5291        4,839,107        2.52       1.20       (15.40     to        (15.42

2021

     480,584        10.0092        to        11.2659        5,368,911        1.74       1.20       0.07  

2020

     79,749        11.5602        921,917        1.80       1.20       7.25  

2019

     1,895        10.7788        20,424        2.82       1.20       6.97  

 

- 211 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  
PI311                                

2022

     1,081,569      $ 10.3529        to      $ 8.7749      $ 10,054,932        1.46     0.65     to        2.10     (0.29 %)      to        (1.73 %) 

2021

     1,232,025        10.3833        to        8.9294        11,591,889        —        0.65       to        2.10       0.10       to        (1.35

2020

     1,356,775        10.3730        to        9.0518        12,867,174        —        0.65       to        2.10       (7.98     to        (9.32

2019

     1,404,143        11.2727        to        9.9824        14,604,913        —        0.65       to        2.10       5.23       to        3.70  
P72                                

2023

     767,434        41.6904        to        34.8263        19,639,513        1.98       0.65       to        2.10       14.92       to        13.26  

2022

     727,079        36.2787        to        30.7499        17,485,344        1.40       0.65       to        2.10       (3.76     to        (5.15

2021

     615,378        37.6956        to        32.4199        17,298,993        1.14       0.65       to        2.10       26.48       to        24.65  

2020

     536,802        29.8044        to        25.6448        14,403,371        1.79       0.65       to        2.25       5.11       to        3.43  

2019

     532,161        28.3544        to        24.7945        13,842,390        2.04       0.65       to        2.25       29.56       to        27.49  
P88                                

2023

     811,323        10.5262        to        14.1340        8,934,558        1.07       1.20       18.47  

2022

     534,278        8.8850        to        11.9303        5,071,557        0.82       1.20       (17.00)  

2021

     305,037        10.7046        to        14.3736        3,712,125        0.25       1.20       6.79  

2020

     9,019        12.7661        115,140        —        1.20       14.02  
P93                      

2023

     243,622        10.2454        to        9.5971        2,523,436        5.59       1.20       3.45  

2022

     164,395        8.8259        to        10.7094        1,478,832        0.96       1.20       (17.03)  

2021

     59,608        10.6377        to        12.9077        670,641        0.10       1.20       6.20  

2020

     1,580        11.4648              18,109        —        1.20       10.96  
P89                      

2023

     174,133        11.6425        to        15.8479        2,307,338        0.27       1.20       7.83  

2022

     138,476        10.7970        to        14.6687        1,746,813        0.39       1.20       (5.81)  

2021

     111,686        11.4632        to        15.5737        1,621,461        0.35       1.20       12.94  

2020

     4,642        13.2012              61,286        —        1.20       14.88  
P95                      

2023

     101,777        8.5604        to        9.5971        959,082        5.60       1.20       3.45  

2022

     94,202        8.2753        to        9.2775        860,787        4.00       1.20       (14.84)  

2021

     57,894        9.7174        to        10.8942        624,365        0.24       1.20       (3.15)  

2020

     3,119        11.5561              36,049        1.50       1.20       4.46  

2019

     664        11.0626              7,351        —        1.20       10.55  
P79                      

2023

     262,569        11.5663        to        17.1525        4,116,156        0.79       1.20       27.32  

2022

     257,212        9.0843        to        13.4717        3,252,094        0.56       1.20       (18.27)  

2021

     256,343        11.1152        to        16.4833        4,132,899        0.03       1.20       10.74  

2020

     8,993        13.4393        120,857        0.26       1.20       18.48  

2019

     1,490        11.3433        16,907        —        1.20       31.64  
P80                

2023

     126,822        8.2261        1,043,174        —        1.20       26.99  

2022

     71,913        6.4778        465,819        —        1.20       (34.82)  

2021

     19,273        9.9379        191,531        —        1.20       (0.71)  
P81                

2023

     87,859        10.4634        919,260        0.43       1.20       24.60  

2022

     44,989        8.3975        377,781        0.35       1.20       (23.83)  

2021

     4,875        11.0249        53,742        —        1.20       9.88  
TBD                

2023

     773,336        9.6899        7,493,179        —        1.20       47.18  

2022

     603,296        6.5836        3,971,751        —        1.20       (39.40)  

2021

     171,516        10.8635        1,863,259        —        1.20       8.64  
TBE                

2023

     269,864        10.9494        2,954,684        1.96       1.20       8.01  

2022

     191,475        10.1376        1,941,028        1.84       1.20       (4.74)  

2021

     85,280        10.6417        907,528        1.42       1.20       4.40  
TBF                

2023

     528,352        9.5698        5,055,843        —        1.20       1.46  

2022

     333,878        9.4322        3,149,092        —        1.20       (13.73)  

2021

     85,722        10.9334        937,239        —        1.20       7.00  
TP1                

2023

     271,764        10.1331        2,753,666        1.01       1.20       15.70  

2022

     138,023        8.7580        1,208,757        1.05       1.20       (17.14)  

2021

     71,024        10.5695        750,691        0.75       1.20       4.95  

 

- 212 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - REGATTA

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
     Units      Unit Value4      Net
Assets
     Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
     Total Return3  
TP2                                  

2023

     194,035        $9.9054      $ 1,921,881        1.67     1.20%        9.84%  

2022

     113,437        9.0179        1,022,932        2.04       1.20        (12.47)  

2021

     3,065        10.3023        31,580        1.19       1.20        2.52  
TP3                 

2023

     299,702        9.8800        2,960,865        1.95       1.20        7.66  

2022

     225,202        9.1766        2,066,529        2.26       1.20        (10.20)  

2021

     18,471        10.2191        188,757        0.31       1.20        1.79  
TP4                 

2023

     144,892        10.1015        1,463,542        1.35       1.20        14.43  

2022

     74,637        8.8275        658,837        1.88       1.20        (15.97)  

2021

     1,590        10.5052        16,703        0.81       1.20        4.42  
TP5                 

2023

     1,049,195        9.9961        10,487,258        1.56       1.20        11.86  

2022

     814,450        8.9364        7,278,040        1.71       1.20        (14.11)  

2021

     32,024        10.4045        333,188        0.99       1.20        3.50  
W4112                                  

2022

     7,761        24.7794        to        21.8395        181,480        —        1.35        to        2.05        (35.71     to        (36.16

2021

     6,692        38.5426        to        34.2101        244,231        —        1.35        to        2.05        4.41       to        3.67  

2020

     6,809        36.9161        to        32.9983        238,777        0.79       1.35        to        2.05        24.94       to        24.06  

2019

     9,137        29.5462        to        26.5978        257,366        0.07       1.35        to        2.05        27.56       to        26.66  
W42                                  

2023

     6,869        32.4571        to        28.4064        209,908        —        1.35        to        2.05        20.10       to        19.26  

2022

     1,416        25.6017        to        23.8187        35,843        —        1.65        to        2.05        (34.56     to        (34.82

2021

     1,213        39.1209        to        36.5427        46,909        0.76       1.65        to        2.05        7.11       to        6.68  

2020

     1,151        36.5248        to        34.2551        41,589        —        1.65        to        2.05        22.18       to        21.69  

2019

     1,276        29.8943        to        28.1496        37,721        0.26       1.65        to        2.05        28.95       to        28.43  
W50                                  

2023

     120,713        8.6220        to        9.8989        1,140,226        3.70       1.20        5.16       to        516.00  

2022

     109,560        8.1986        to        9.4128        983,827        1.71       1.20        (18.27     to        (18.27

2021

     111,062        10.0313        to        11.5168        1,247,206        3.44       1.20        0.08  

2020

     32,781        11.9179        390,678        4.20       1.20        7.74  

 

1 

Represents the dividends, excluding distributions of capital gains, received by the Sub-Account from the underlying mutual fund, net of management fees assessed by the fund manager, divided by the average net assets. The ratio excludes those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the Sub-Account is affected by the timing of the declaration of dividends by the underlying fund in which the Sub-Accounts invest.

 

2 

Ratio represents the annualized contract expenses of the Sub-Account, consisting primarily of mortality and expense charges and distribution charges. The ratio includes only those expenses that result in a direct reduction to unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying fund are excluded.

 

3 

Ratio represents the total return for the year indicated, including changes in the value of the underlying fund. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in reduction in the total return presented. The total return is calculated for each period indicated or from the effective date through the end of the reporting period using the unit value of the beginning period that corresponds to the lowest or highest ending period unit value disclosed. The total returns are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts.

 

4 

The unit values are not a direct calculation of net assets over the number of units allocated to the Sub-Account. The unit values are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts. Some unit values may be outside of the range due to timing of the related Sub-Account level’s commencement date. Unit values of product pricing levels with zero units during the period are excluded when determining the range.

 

5 

Rational Trend Aggregation VA Fund Sub-Account (H24) merged into Sub-Account MD9 on July 30, 2021.

 

6 

Rational Insider Buying VA Fund Sub-Account (H32) merged into Sub-Account MD9 on November 30, 2021.

 

7 

JPMorgan Insurance Trust Global Allocation Portfolio Sub-Account (JF1) merged into Sub-Account MD9 on April 25, 2023.

 

8 

JPMorgan Insurance Trust Income Builder - Class 2 Sub-Account (JF0) merged into Sub-Account MD9 on April 25, 2023.

 

9 

Morgan Stanley Variable Insurance Fund, Inc. Core Plus Fixed Income Portfolio Class II Sub-Account (V46) merged into Sub-Account MD9 on July 25, 2023.

 

10 

Morgan Stanley Variable Insurance Fund, Inc. Global Franchise Portfolio, Class II Sub-Account (V45) liquidated on September 18, 2023.

 

11 

Putnam VT Multi-Asset Absolute Return Fund Class IB Sub-Account (PI3) merged into Sub-Account MD9 on April 21, 2023.

 

12 

Wanger Select Fund Sub-Account (W41) merged into Sub-Account W42 on April 21, 2023.

 

- 213 -


Table of Contents

Delaware Life Variable Account F – All-Star

Financial Statements as of and for the Year Ended December 31, 2023 and

Report of Independent Registered Public Accounting Firm


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F – ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

Index

December 31, 2023

 

 

     Page(s)  

Report of Independent Registered Public Accounting Firm

     1-2  

Financial Statements

  

Statement of Assets and Liabilities

     3-4  

Statements of Operations

     5-14  

Statements of Changes in Net Assets

     15-29  

Notes to the Financial Statements

     30-42  


Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors of Delaware Life Insurance Company and the Contract Owners of Delaware Life Variable Account F – All-Star:

Opinion on the Financial Statements

We have audited the accompanying statements of assets and liabilities of the Sub-Accounts listed in the Appendix that comprise Delaware Life Variable Account F – All-Star (the Separate Account), as of December 31, 2023, the related statements of operations and changes in net assets for the periods indicated in the Appendix, and the related notes (collectively, the financial statements) and the financial highlights for each of the years or periods in the three-year period then ended. In our opinion, the financial statements and financial highlights present fairly, in all material respects, the financial position of the Sub-Accounts as of December 31, 2023, the results of their operations and changes in their net assets for the periods indicated in the Appendix, and the financial highlights for each of the years or periods in the three-year period then ended, in conformity with U.S. generally accepted accounting principles. The financial highlights for each of the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants whose report, dated April 28, 2021, expressed an unqualified opinion on those financial highlights.

Basis for Opinion

These financial statements and financial highlights are the responsibility of the Sub-Accounts’ management. Our responsibility is to express an opinion on these financial statements and financial highlights 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 Sub-Accounts 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 and financial highlights 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 and financial highlights, 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 and financial highlights. Such procedures also included confirmation of securities owned as of December 31, 2023, by correspondence with the transfer agent of the underlying mutual funds; when replies were not received from the transfer agent, we performed other auditing procedures. 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/ KPMG LLP

We have served as the auditor of Delaware Life Insurance Company’s Separate Accounts since 2021.

Hartford, Connecticut

April 23, 2024

 

- 1 -


Table of Contents

Appendix

AB VPS Sustainable Global Thematic Portfolio (Class B) Sub-Account (A70) (1)

AB VPS Relative Value Portfolio (Class B) Sub-Account (A71) (1)(2)

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2) (1)

Columbia Variable Portfolio - Dividend Opportunity Fund Class 2 Sub-Account (C49) (1)

Columbia Variable Portfolio - Government Money Market Fund Class 1 Sub-Account (C75) (1)

Columbia Variable Portfolio - Income Opportunities Fund Class 2 Sub-Account (C76) (1)

Columbia Variable Portfolio - Large Cap Growth Fund Class 2 Sub-Account (C60) (1)

Columbia Variable Portfolio - Select Mid Cap Value Fund Class 1 Sub-Account (C66) (1)

Columbia Variable Portfolio - Large Cap Index Fund Class 2 Sub-Account (C68) (1)

Columbia Variable Portfolio - Strategic Income Fund Class 2 Sub-Account (C73) (1)

Columbia Variable Portfolio - U.S. Government Mortgage Fund Class 1 Sub-Account (C69) (1)

Columbia Variable Portfolio - U.S. Government Mortgage Fund Class 2 Sub-Account (C70) (1)

Fidelity VIP Equity-Income Portfolio (Service Class 2) Sub-Account (F97) (1)

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20) (1)

Franklin Templeton Growth and Income VIP Fund (Class 2) Sub-Account (F51) (1)

Franklin Templeton Mutual Shares VIP Fund Class 2 Sub-Account (F54) (1)

Invesco V.I. American Franchise Fund Series II Sub-Account (V52) (1)

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1) (1)

MFS VIT I Growth Series Service Class Sub-Account (M80) (1)

MFS VIT I Investors Trust Series (Service Class) Sub-Account (M10) (1)

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3) (1)

MFS VIT I New Discovery Series Service Class Sub-Account (M42) (1)

MFS VIT I Value Series Initial Class Sub-Account (M83) (1)

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3) (1)

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06) (1)

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07) (1)

Wanger International Sub-Account (W39) (1)

Wanger Select Fund Sub-Account (W41) (3)

Wanger Acorn Sub-Account (W42) (1)

 

(1)

Statement of assets and liabilities as of December 31, 2023, the related statement of operations for the year then ended, the statements of changes in net assets for each of the years in the two-year period then ended, and the financial highlights for each of the years in the three-year period then ended. Financial highlights for the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants.

(2)

Formerly AB VPS Growth and Income Portfolio (Class B).

(3)

Statements of operations and changes in net assets for the period January 1, 2023 to April 21, 2023 and statement of changes in net assets for the year ended December 31, 2022.

 

- 2 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F – ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES

DECEMBER 31, 2023

 

 

          Assets     Liabilities        
    Shares     Cost     Investments at
fair value
    Dividend
Receivable
    Total Assets     Payable to
Sponsor
    Net Assets  

AB VPS Sustainable Global Thematic Portfolio (Class B) Sub-Account (A70)

    1,407     $ 34,914     $ 43,689     $ —      $ 43,689     $ 5     $ 43,684  

AB VPS Relative Value Portfolio (Class B) Sub-Account (A71)¹

    27,558       759,082       793,123       —        793,123       78       793,045  

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2)

    1,471       28,158       25,494       —        25,494       3       25,491  

Columbia Variable Portfolio - Dividend Opportunity Fund Class 2 Sub-Account (C49)

    12,553       208,068       475,776       —        475,776       46       475,730  

Columbia Variable Portfolio - Government Money Market Fund Class 1 Sub-Account (C75)

    1,239,974       1,239,974       1,239,974       167       1,240,141       115       1,240,026  

Columbia Variable Portfolio - Income Opportunities Fund Class 2 Sub-Account (C76)

    52,467       378,443       330,539       —        330,539       33       330,506  

Columbia Variable Portfolio - Large Cap Growth Fund Class 2 Sub-Account (C60)

    10,256       112,852       369,438       —        369,438       34       369,404  

Columbia Variable Portfolio - Select Mid Cap Value Fund Class 1 Sub-Account (C66)

    5,504       90,560       202,782       —        202,782       19       202,763  

Columbia Variable Portfolio - Large Cap Index Fund Class 2 Sub-Account (C68)

    7,763       83,462       303,833       —        303,833       26       303,807  

Columbia Variable Portfolio - Strategic Income Fund Class 2 Sub-Account (C73)

    119,173       500,738       434,982       —        434,982       44       434,938  

Columbia Variable Portfolio - U.S. Government Mortgage Fund Class 1 Sub-Account (C69)

    17,442       178,840       155,754       —        155,754       14       155,740  

Columbia Variable Portfolio - U.S. Government Mortgage Fund Class 2 Sub-Account (C70)

    34,845       349,893       310,472       —        310,472       30       310,442  

Fidelity VIP Equity-Income Portfolio (Service Class 2) Sub-Account (F97)

    6,130       130,594       146,576       —        146,576       16       146,560  

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20)

    30,993       385,698       441,339       —        441,339       44       441,295  

Franklin Templeton Growth and Income VIP Fund (Class 2) Sub-Account (F51)

    17,026       133,743       107,432       —        107,432       11       107,421  

Franklin Templeton Mutual Shares VIP Fund Class 2 Sub-Account (F54)

    13,704       228,918       210,089       —        210,089       20       210,069  

Invesco V.I. American Franchise Fund Series II Sub-Account (V52)

    2,840       164,192       151,120       —        151,120       17       151,103  

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1)

    73       2,620       2,438       —        2,438       —        2,438  

MFS VIT I Growth Series Service Class Sub-Account (M80)

    12,599       651,138       701,515       —        701,515       68       701,447  

MFS VIT I Investors Trust Series (Service Class) Sub-Account (M10)

    2,323       67,504       81,952       —        81,952       9       81,943  

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3)

    9,024       195,073       199,433       —        199,433       22       199,411  

MFS VIT I New Discovery Series Service Class Sub-Account (M42)

    630       8,414       6,364       —        6,364       1       6,363  

MFS VIT I Value Series Initial Class Sub-Account (M83)

    14,921       293,797       317,366       —        317,366       32       317,334  

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3)

    12,713       101,594       124,965       —        124,965       13       124,952  

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06)

    24,477       320,460       283,195       —        283,195       26       283,169  

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07)

    96,115       992,328       882,339       —        882,339       87       882,252  

Wanger International Sub-Account (W39)

    1,045       25,265       21,295       —        21,295       2       21,293  

Wanger Select Fund Sub-Account (W41)²

    —        —        —        —        —        —        —   

Wanger Acorn Sub-Account (W42)

    85,842       1,246,017       1,144,273       —        1,144,273       112       1,144,161  

 

1

This Sub-Account had a name change in 2023. Refer to Note 1 in the Variable Account’s Notes to Financial Statements for more information.

2

This Sub-Account was closed in 2023 due to merger. Refer to Note 1 in the Variable Account’s Notes to Financial Statements for more information.

 

The accompanying notes are an integral part of these financial statements.

- 3 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Units      Value Applicable
to Owners of
Deferred Variable
Annuity Contracts
     Net Assets  

A70

     1,465      $ 43,684      $ 43,684  

A71

     23,231        793,045        793,045  

AM2

     977        25,491        25,491  

C49

     22,554        475,730        475,730  

C75

     135,248        1,240,026        1,240,026  

C76

     26,687        330,506        330,506  

C60

     9,533        369,404        369,404  

C66

     8,249        202,763        202,763  

C68

     8,896        303,807        303,807  

C73

     20,870        434,938        434,938  

C69

     16,315        155,740        155,740  

C70

     33,994        310,442        310,442  

F97

     5,359        146,560        146,560  

T20

     20,240        441,295        441,295  

F51

     3,062        107,421        107,421  

F54

     7,576        210,069        210,069  

V52

     4,772        151,103        151,103  

AC1

     94        2,438        2,438  

M80

     11,279        701,447        701,447  

M10

     2,397        81,943        81,943  

MB3

     8,287        199,411        199,411  

M42

     131        6,363        6,363  

M83

     12,260        317,334        317,334  

MG3

     4,078        124,952        124,952  

P06

     18,673        283,169        283,169  

P07

     60,838        882,252        882,252  

W39

     510        21,293        21,293  

W41

     —         —         —   

W42

     27,754        1,144,161        1,144,161  

 

The accompanying notes are an integral part of these financial statements.

 

- 4 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     A70
Sub-Account
    A71
Sub-Account
    AM2
Sub-Account
 

Income:

      

Dividend income

   $ 12     $ 9,666     $ —   

Expenses:

      

Mortality and expense risk charges

     (617     (10,932     (339

Administration, distribution charges and other

     (166     (3,071     (103
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (771     (4,337     (442
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     337       10,711       (4

Realized gain distributions

     2,628       61,059       905  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,965       71,770       901  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     3,101       7,606       1,883  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     6,066       79,376       2,784  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 5,295     $ 75,039     $ 2,342  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 5 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C49
Sub-Account
    C75
Sub-Account
    C76
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 66,581     $ 16,640  

Expenses:

      

Mortality and expense risk charges

     (6,437     (19,795     (4,640

Administration, distribution charges and other

     (1,799     (6,089     (1,327
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (8,236     40,697       10,673  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     20,429       —        (12,400

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     20,429       —        (12,400
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,816       —        31,285  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     22,245       —        18,885  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 14,009     $ 40,697     $ 29,558  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 6 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C60
Sub-Account
    C66
Sub-Account
    C68
Sub-Account
 

Income:

      

Dividend income

   $ —      $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (4,401     (2,615     (3,505

Administration, distribution charges and other

     (1,169     (728     (875
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (5,570     (3,343     (4,380
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     22,079       6,329       5,932  

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     22,079       6,329       5,932  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     94,479       12,959       57,251  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     116,558       19,288       63,183  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 110,988     $ 15,945     $ 58,803  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 7 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C73
Sub-Account
    C69
Sub-Account
    C70
Sub-Account
 

Income:

      

Dividend income

   $ 14,204     $ 4,111     $ 8,273  

Expenses:

      

Mortality and expense risk charges

     (6,321     (1,904     (4,225

Administration, distribution charges and other

     (1,467     (506     (1,337
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     6,416       1,701       2,711  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (6,718     (588     (11,299

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (6,718     (588     (11,299
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     29,582       4,723       19,687  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     22,864       4,135       8,388  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 29,280     $ 5,836     $ 11,099  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 8 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F97
Sub-Account
    T20
Sub-Account
    F51
Sub-Account
 

Income:

      

Dividend income

   $ 2,457     $ 15,407     $ 2,428  

Expenses:

      

Mortality and expense risk charges

     (2,083     (6,321     (1,637

Administration, distribution charges and other

     (681     (2,016     (452
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (307     7,070       339  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     792       6,656       (12,370

Realized gain distributions

     4,216       —        5,889  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     5,008       6,656       (6,481
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     6,450       69,594       13,423  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     11,458       76,250       6,942  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 11,151     $ 83,320     $ 7,281  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 9 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F54
Sub-Account
    V52
Sub-Account
    AC1
Sub-Account
 

Income:

      

Dividend income

   $ 3,818     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (2,754     (1,990     (36

Administration, distribution charges and other

     (804     (666     (8
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     260       (2,656     (44
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (2,487     (693     (57

Realized gain distributions

     17,575       3,289       2  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     15,088       2,596       (55
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     6,429       41,520       445  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     21,517       44,116       390  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 21,777     $ 41,460     $ 346  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 10 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M80
Sub-Account
    M10
Sub-Account
    MB3
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 370     $ 89  

Expenses:

      

Mortality and expense risk charges

     (9,019     (1,202     (2,912

Administration, distribution charges and other

     (2,718     (358     (949
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (11,737     (1,190     (3,772
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     19,955       2,286       4,281  

Realized gain distributions

     53,296       4,508       9,658  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     73,251       6,794       13,939  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     135,991       6,367       28,497  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     209,242       13,161       42,436  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 197,505     $ 11,971     $ 38,664  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 11 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M42
Sub-Account
    M83
Sub-Account
    MG3
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 4,948     $ 2,069  

Expenses:

      

Mortality and expense risk charges

     (85     (4,409     (1,714

Administration, distribution charges and other

     (17     (1,424     (503
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (102     (885     (148
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     14       6,357       739  

Realized gain distributions

     —        20,798       3,923  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     14       27,155       4,662  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     786       (7,195     7,547  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     800       19,960       12,209  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 698     $ 19,075     $ 12,061  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 12 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P06
Sub-Account
    P07
Sub-Account
    W39
Sub-Account
 

Income:

      

Dividend income

   $ 8,403     $ 31,973     $ 65  

Expenses:

      

Mortality and expense risk charges

     (3,753     (12,358     (288

Administration, distribution charges and other

     (978     (3,899     (78
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     3,672       15,716       (301
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (1,012     (17,583     (393

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (1,012     (17,583     (393
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,744       37,267       3,532  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,732       19,684       3,139  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 5,404     $ 35,400     $ 2,838  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 13 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     W41
Sub-Account
    W42
Sub-Account
 

Income:

    

Dividend income

   $ —      $ —   

Expenses:

    

Mortality and expense risk charges

     (1,618     (14,006

Administration, distribution charges and other

     (400     (3,862
  

 

 

   

 

 

 

Net investment income (loss)

     (2,018     (17,868
  

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

    

Net realized gains (losses) on sale of investments

     (309,172     (102,448

Realized gain distributions

     —        —   
  

 

 

   

 

 

 

Net realized gains (losses)

     (309,172     (102,448
  

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     342,050       298,308  
  

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     32,878       195,860  
  

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

   $ 30,860     $ 177,992  
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 14 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A70 Sub-Account     A71 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (771   $ (829   $ (4,337   $ (5,891

Net realized gains (losses)

     2,965       5,155       71,770       181,856  

Net change in unrealized appreciation (depreciation)

     3,101       (20,902     7,606       (234,175
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     5,295       (16,576     75,039       (58,210
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        762       6,854  

Transfers between Sub-Accounts (including the Fixed Account), net

     2       —        2,917       (56,949

Withdrawals, surrenders, annuitizations and contract charges

     (1,745     (1,742     (92,089     (85,127
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,743     (1,742     (88,410     (135,222
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,743     (1,742     (88,410     (135,222
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,552       (18,318     (13,371     (193,432

Net assets at beginning of year

     40,132       58,450       806,416       999,848  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 43,684     $ 40,132     $ 793,045     $ 806,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 15 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AM2 Sub-Account     C49 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (442   $ (816   $ (8,236   $ (9,494

Net realized gains (losses)

     901       4,568       20,429       55,849  

Net change in unrealized appreciation (depreciation)

     1,883       (25,943     1,816       (67,839
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     2,342       (22,191     14,009       (21,484
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        200       225  

Transfers between Sub-Accounts (including the Fixed Account), net

     503       901       6,942       (22,756

Withdrawals, surrenders, annuitizations and contract charges

     (8     (31,515     (25,825     (67,820
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     495       (30,614     (18,683     (90,351
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     495       (30,614     (18,683     (90,351
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,837       (52,805     (4,674     (111,835

Net assets at beginning of year

     22,654       75,459       480,404       592,239  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 25,491     $ 22,654     $ 475,730     $ 480,404  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 16 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C75 Sub-Account     C76 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 40,697     $ (10,450   $ 10,673     $ 12,842  

Net realized gains (losses)

     —        —        (12,400     (7,499

Net change in unrealized appreciation (depreciation)

     —        —        31,285       (54,852
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     40,697       (10,450     29,558       (49,509
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     1,008       19,092       226       5,851  

Transfers between Sub-Accounts (including the Fixed Account), net

     46,974       39,969       1,595       (11,311

Withdrawals, surrenders, annuitizations and contract charges

     (449,695     (158,208     (39,335     (35,258
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (401,713     (99,147     (37,514     (40,718
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        (9,294
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        (9,294
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (401,713     (99,147     (37,514     (50,012
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (361,016     (109,597     (7,956     (99,521

Net assets at beginning of year

     1,601,042       1,710,639       338,462       437,983  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,240,026     $ 1,601,042     $ 330,506     $ 338,462  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 17 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C60 Sub-Account     C66 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (5,570   $ (6,353   $ (3,343   $ (3,953

Net realized gains (losses)

     22,079       61,819       6,329       36,275  

Net change in unrealized appreciation (depreciation)

     94,479       (224,474     12,959       (64,420
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     110,988       (169,008     15,945       (32,098
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     351       343       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (11,451     7,235       914       (16,618

Withdrawals, surrenders, annuitizations and contract charges

     (12,417     (84,042     (3,121     (37,440
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (23,517     (76,464     (2,207     (54,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (23,517     (76,464     (2,207     (54,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     87,471       (245,472     13,738       (86,156

Net assets at beginning of year

     281,933       527,405       189,025       275,181  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 369,404     $ 281,933     $ 202,763     $ 189,025  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 18 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C68 Sub-Account     C73 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (4,380   $ (4,416   $ 6,416     $ 3,599  

Net realized gains (losses)

     5,932       15,314       (6,718     3,638  

Net change in unrealized appreciation (depreciation)

     57,251       (75,784     29,582       (75,158
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     58,803       (64,886     29,280       (67,921
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        —        5,124  

Transfers between Sub-Accounts (including the Fixed Account), net

     (1     (21     123       542  

Withdrawals, surrenders, annuitizations and contract charges

     (3,832     (17,363     (12,850     (63,353
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (3,833     (17,384     (12,727     (57,687
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        (8,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        (8,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (3,833     (17,384     (12,727     (66,270
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     54,970       (82,270     16,553       (134,191

Net assets at beginning of year

     248,837       331,107       418,385       552,576  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 303,807     $ 248,837     $ 434,938     $ 418,385  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 19 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C69 Sub-Account     C70 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 1,701     $ 596     $ 2,711     $ 711  

Net realized gains (losses)

     (588     (1,773     (11,299     (12,939

Net change in unrealized appreciation (depreciation)

     4,723       (25,249     19,687       (54,436
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     5,836       (26,426     11,099       (66,664
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        369       6,703  

Transfers between Sub-Accounts (including the Fixed Account), net

     9,909       (436     17,506       (20,448

Withdrawals, surrenders, annuitizations and contract charges

     (192     (839     (50,017     (53,817
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     9,717       (1,275     (32,142     (67,562
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     9,717       (1,275     (32,142     (67,562
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     15,553       (27,701     (21,043     (134,226

Net assets at beginning of year

     140,187       167,888       331,485       465,711  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 155,740     $ 140,187     $ 310,442     $ 331,485  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 20 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F97 Sub-Account     T20 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (307   $ (366   $ 7,070     $ 6,476  

Net realized gains (losses)

     5,008       5,651       6,656       (13,373

Net change in unrealized appreciation (depreciation)

     6,450       (16,061     69,594       (41,333
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     11,151       (10,776     83,320       (48,230
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        598       9,774  

Transfers between Sub-Accounts (including the Fixed Account), net

     (103     (850     (22,739     (23,152

Withdrawals, surrenders, annuitizations and contract charges

     (2,046     (2,219     (95,229     (55,148
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,149     (3,069     (117,370     (68,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,149     (3,069     (117,370     (68,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     9,002       (13,845     (34,050     (116,756

Net assets at beginning of year

     137,558       151,403       475,345       592,101  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 146,560     $ 137,558     $ 441,295     $ 475,345  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 21 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F51 Sub-Account     F54 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 339     $ 1,377     $ 260     $ 160  

Net realized gains (losses)

     (6,481     45,422       15,088       22,335  

Net change in unrealized appreciation (depreciation)

     13,423       (58,646     6,429       (43,249
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     7,281       (11,847     21,777       (20,754
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        206       226  

Transfers between Sub-Accounts (including the Fixed Account), net

     —        —        (1     —   

Withdrawals, surrenders, annuitizations and contract charges

     (11,832     (11,994     (10,186     (10,541
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (11,832     (11,994     (9,981     (10,315
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (11,832     (11,994     (9,981     (10,315
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (4,551     (23,841     11,796       (31,069

Net assets at beginning of year

     111,972       135,813       198,273       229,342  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 107,421     $ 111,972     $ 210,069     $ 198,273  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 22 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V52 Sub-Account     AC1 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (2,656   $ (2,567   $ (44   $ (11

Net realized gains (losses)

     2,596       36,445       (55     224  

Net change in unrealized appreciation (depreciation)

     41,520       (87,276     445       (818
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     41,460       (53,398     346       (605
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     —        —        (1     —   

Withdrawals, surrenders, annuitizations and contract charges

     (282     (361     (175     (167
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (282     (361     (176     (167
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (282     (361     (176     (167
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     41,178       (53,759     170       (772

Net assets at beginning of year

     109,925       163,684       2,268       3,040  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 151,103     $ 109,925     $ 2,438     $ 2,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 23 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M80 Sub-Account     M10 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (11,737   $ (12,562   $ (1,190   $ (1,397

Net realized gains (losses)

     73,251       130,545       6,794       15,154  

Net change in unrealized appreciation (depreciation)

     135,991       (426,577     6,367       (32,896
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     197,505       (308,594     11,971       (19,139
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     391       8,268       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (54,033     51,323       —        —   

Withdrawals, surrenders, annuitizations and contract charges

     (81,717     (59,513     (9,358     (9,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (135,359     78       (9,358     (9,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (135,359     78       (9,358     (9,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     62,146       (308,516     2,613       (28,765

Net assets at beginning of year

     639,301       947,817       79,330       108,095  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 701,447     $ 639,301     $ 81,943     $ 79,330  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 24 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MB3 Sub-Account     M42 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (3,772   $ (3,953   $ (102   $ (120

Net realized gains (losses)

     13,939       29,677       14       1,736  

Net change in unrealized appreciation (depreciation)

     28,497       (76,198     786       (4,996
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     38,664       (50,474     698       (3,380
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     306       —        —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (1,302     398       (1     —   

Withdrawals, surrenders, annuitizations and contract charges

     (25,530     (5,946     —        (1,652
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (26,526     (5,548     (1     (1,652
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (26,526     (5,548     (1     (1,652
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     12,138       (56,022     697       (5,032

Net assets at beginning of year

     187,273       243,295       5,666       10,698  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 199,411     $ 187,273     $ 6,363     $ 5,666  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 25 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M83 Sub-Account     MG3 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (885   $ (1,625   $ (148   $ (1,193

Net realized gains (losses)

     27,155       35,967       4,662       13,171  

Net change in unrealized appreciation (depreciation)

     (7,195     (64,563     7,547       (27,929
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     19,075       (30,221     12,061       (15,951
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     175       3,701       —        12,241  

Transfers between Sub-Accounts (including the Fixed Account), net

     5,804       (29,965     —        349  

Withdrawals, surrenders, annuitizations and contract charges

     (35,846     (24,152     (3,688     (32,173
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (29,867     (50,416     (3,688     (19,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (29,867     (50,416     (3,688     (19,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (10,792     (80,637     8,373       (35,534

Net assets at beginning of year

     328,126       408,763       116,579       152,113  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 317,334     $ 328,126     $ 124,952     $ 116,579  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 26 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P06 Sub-Account     P07 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 3,672     $ 21,129     $ 15,716     $ 8,038  

Net realized gains (losses)

     (1,012     (12,625     (17,583     (54,445

Net change in unrealized appreciation (depreciation)

     2,744       (65,392     37,267       (113,337
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     5,404       (56,888     35,400       (159,744
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     152       11,466       1,098       23,498  

Transfers between Sub-Accounts (including the Fixed Account), net

     405       20,624       31,818       (50,500

Withdrawals, surrenders, annuitizations and contract charges

     (4,671     (37,393     (130,539     (116,880
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (4,114     (5,303     (97,623     (143,882
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (4,114     (5,303     (97,623     (143,882
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,290       (62,191     (62,223     (303,626

Net assets at beginning of year

     281,879       344,070       944,475       1,248,101  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 283,169     $ 281,879     $ 882,252     $ 944,475  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 27 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     W39 Sub-Account     W41 Sub-Account3  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (301   $ (272   $ (2,018   $ (7,077

Net realized gains (losses)

     (393     (1,653     (309,172     132,024  

Net change in unrealized appreciation (depreciation)

     3,532       (19,572     342,050       (330,843
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) from operations

     2,838       (21,497     30,860       (205,896
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        —        —        8,571  

Transfers between Sub-Accounts (including the Fixed Account), net

     (56     1,201       (380,083     12,184  

Withdrawals, surrenders, annuitizations and contract charges

     (623     (23,183     (701     (40,375
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (679     (21,982     (380,784     (19,620
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Adjustments to annuity reserves

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (679     (21,982     (380,784     (19,620
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,159       (43,479     (349,924     (225,516

Net assets at beginning of year

     19,134       62,613       349,924       575,440  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 21,293     $ 19,134     $ —      $ 349,924  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

3

The current year activities for this Sub-Account are for the period from January 1, 2023 to April 21, 2023. Refer to Note 1 for details on closed Sub-Accounts.

 

The accompanying notes are an integral part of these financial statements.

 

- 28 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     W42 Sub-Account  
     December 31,
2023
    December 31,
2022
 

Operations:

    

Net investment income (loss)

   $ (17,868   $ (14,501

Net realized gains (losses)

     (102,448     197,600  

Net change in unrealized appreciation (depreciation)

     298,308       (557,439
  

 

 

   

 

 

 

Increase (decrease) from operations

     177,992       (374,340
  

 

 

   

 

 

 

Contract Owner Transactions:

    

Accumulation Activity:

    

Purchase payments received

     662       13,475  

Transfers between Sub-Accounts (including the Fixed Account), net

     346,024       102,703  

Withdrawals, surrenders, annuitizations and contract charges

     (127,529     (80,924
  

 

 

   

 

 

 

Net accumulation activity

     219,157       35,254  
  

 

 

   

 

 

 

Annuitization Activity:

    

Adjustments to annuity reserves

     —        —   
  

 

 

   

 

 

 

Net annuitization activity

     —        —   
  

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     219,157       35,254  
  

 

 

   

 

 

 

Total increase (decrease) in net assets

     397,149       (339,086

Net assets at beginning of year

     747,012       1,086,098  
  

 

 

   

 

 

 

Net assets at end of year

   $ 1,144,161     $ 747,012  
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 29 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

NOTES TO FINANCIAL STATEMENTS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

1. BUSINESS AND ORGANIZATION

Delaware Life Variable Account F (the “Variable Account”) is a separate account of Delaware Life Insurance Company (the “Sponsor”). The Variable Account was established on July 13, 1989 as a funding vehicle for the variable portion of Columbia All-Star contracts, Columbia All-Star Extra contracts, Columbia All-Star Freedom contracts, Columbia All-Star Traditions contracts, and certain other fixed and variable annuity contracts (“the Contracts”) issued by the Sponsor. The Variable Account is registered with the Securities and Exchange Commission under the Investment Company Act of 1940, as amended, as a unit investment trust existing in accordance with the regulations of the Delaware Insurance Department and is an investment company. Accordingly, the Variable Account follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 Financial Services – Investment Companies.

The assets of the Variable Account are divided into “Sub-Accounts”. Each Sub-Account is invested in shares of a specific mutual fund (collectively the “Funds”), or series thereof, registered under the Investment Company Act of 1940, as amended. The contract owners of the Variable Account direct the deposits into the Sub-Accounts of the Variable Account.

Under applicable insurance law, the assets and liabilities of the Variable Account are clearly identified and distinguished from the Sponsor’s other assets and liabilities. Assets applicable to the Variable Account are not chargeable with liabilities arising out of any other business the Sponsor may conduct.

A summary of the name changes related to Sub-Accounts held by the contract owners of the Variable Account during the current year, is as follows:

 

Sub-Account

  

Previous Name

   Effective Date  

A71

   AB VPS Growth and Income Portfolio (Class B)      May 1, 2023  

The close date related to Sub-Accounts held by the contract owners of the Variable Account (if closed within the past five years), is as follows:

 

Closed Sub-Account

   New Sub-Account      Effective Date  

W41

     W42        April 21, 2023  

C55

     C75        April 24, 2020  

There were no Sub-Accounts held by the contract owners of the Variable Account with commencement dates earlier than the past five years, but for which the first activity occurred within the last five years.

Rydex VT NASDAQ-100 Fund Sub-Account (R03) is active at December 31, 2023 but has had zero balance for more than five years and therefore is not disclosed in the Statements of Assets and Liabilities, Statements of Changes in Net Assets or the financial highlights in Note 10.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires the Sponsor’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from these estimates.

 

- 30 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Investment Valuation and Transactions

Investments made in mutual funds are carried at fair value and are valued at their closing net asset value as determined by the respective mutual fund, which in turn value their investments at fair value, as of December 31, 2023. Transactions are recorded on a trade date basis. Realized gains and losses on sales of investments are determined on the first in, first out basis. Dividend income and realized gain distributions are reinvested in additional fund shares and recognized on the ex-dividend date.

Units

The number of units credited is determined by dividing the dollar amount allocated to a Sub-Account by the unit value for that Sub-Account for the period during which the purchase payment was received. The unit value for each Sub-Account is established at $10.00 for the first period of that Sub-Account and is subsequently measured based on the performance of the investments and the contract charges selected by the contract holder, as discussed in Note 5.

Purchase Payments

Upon issuance of new contracts, the initial purchase payment is credited to the contract in the form of units. All subsequent purchase payments are applied using the unit values for the period during which the purchase payment is received.

Transfers

Transfers between Sub-Accounts requested by contract owners are recorded in the new Sub-Account upon receipt of the redemption proceeds at the net asset value at the time of receipt. In addition, transfers can be made between the Sub-Accounts and the “Fixed Account”. The Fixed Account is part of the general account of the Sponsor in which purchase payments or contract values may be allocated or transferred.

Withdrawals

At any time during the accumulation phase (the period before the first annuity payment), the contract owner may elect to receive a cash withdrawal payment under the contract. If the contract owner requests a full withdrawal, the contract owner will receive the value of their account at the end of period, less the contract maintenance charge for the current contract year and any applicable withdrawal charge.

If the contract owner requests a partial withdrawal, the contract owner will receive the amount requested less any applicable withdrawal charge and the account value will be reduced by the amount requested. Any requests for partial withdrawals that would result in the value of the contract owner’s account being reduced to an amount less than the contract maintenance charge for the current contract year is treated as a request for a full withdrawal.

Annuitization

On the annuity commencement date, the contract’s accumulation account is canceled and its adjusted value is applied to provide an annuity. The adjusted value will be equal to the value of the accumulation account for the period that ends immediately before the annuity commencement date, reduced by any applicable premium taxes or similar taxes and a proportionate amount of the contract maintenance charge.

Annuity Payments

The amount of the first variable annuity payment is determined in accordance with the annuity payment rates found in the contract. The number of units to be credited in respect of a particular Sub-Account is determined by dividing that portion of the first variable annuity payment attributable to that Sub-Account by the annuity unit value of that Sub-Account for the period that ends immediately before the annuity commencement date. The number of units of each Sub-Account credited to the contract then remains fixed, unless an exchange of units is made. The dollar amount of each variable annuity payment after the first may increase, decrease or remain constant, depending on the investment performance of the Sub-Accounts.

 

- 31 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Federal Income Taxes

The operations of the Variable Account are part of the operations of the Sponsor and are not taxed separately. The Sponsor qualifies for the federal income tax treatment granted to life insurance companies under Subchapter L of the Internal Revenue Code (the “Code”). Under existing federal income tax law, investment income and realized gain distributions earned by the Variable Account on contract owner reserves are not taxable, and therefore, no provision has been made for federal income taxes. In the event of a change in applicable tax law, the Sponsor will review this policy and if necessary a provision may be made in future years.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires Sponsor’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the period. The most significant estimate is fair value measurements of investments and the calculation of reserve for variable annuities. Actual results could vary from the amounts derived from Sponsor management’s estimates.

Subsequent events

The Sponsor’s management has evaluated events subsequent to December 31, 2023, noting that there are no subsequent events requiring accounting adjustments or disclosure.

3. FAIR VALUE MEASUREMENTS

The Sub-Accounts’ investments are carried at fair value. Fair value is an exit price, representing the amount that would be received from a sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value (i.e., Level 1, 2 and 3). Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Variable Account has the ability to access at the measurement date. Level 2 inputs are observable inputs, other than quoted prices included in Level 1, for the asset or liability or prices for similar assets and liabilities. Level 3 inputs are unobservable inputs reflecting the reporting entity’s estimates of the assumptions that market participants would use in pricing the asset or liability. Topic 820 requires that a fair value measurement technique include an adjustment for risks inherent in a particular valuation technique (such as a pricing model) and/or the risks inherent in the inputs to the model, if market participants would also include such an adjustment.

The Variable Account has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into the three level hierarchy described above. If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

The Variable Account uses the Funds’ closing net asset value to determine the fair value of its Sub-Accounts. As of December 31, 2023, the net assets held in the Variable Account were categorized as Level 1 assets under the Topic 820 hierarchy levels. There were no Level 2 or 3 investments in the Variable Account during the year ended December 31, 2023. There were no transfers between levels during the year ended December 31, 2023.

 

- 32 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

4. RELATED-PARTY TRANSACTIONS

 

Security Investors, LLC, one of the companies in the investment management businesses of Guggenheim Partners LLC and a related-party of the Sponsor, is the investment advisor to certain Rydex funds and charges a management fee at an annual rate 0.75% of the Rydex funds’ average daily net assets.

The Sponsor provides administrative services necessary for the operation of the Variable Account. The Sponsor absorbs all organizational expenses including the fees of registering the Variable Account and its contracts for distribution under federal and state securities laws.

5. CONTRACT CHARGES

Mortality and expense risk charges

Charges for mortality and expense risks, the optional death benefit riders, and the optional living benefit riders are deducted from the Variable Account at the end of each valuation period to cover the risks assumed by the Sponsor. The deductions are calculated at different levels based upon the elections made by the contract holder and are transferred periodically to the Sponsor. These charges are reflected in the Statements of Operations. At December 31, 2023, the deductions are at an effective annual rate based on the average daily value of the contract invested in the Variable Account as follows:

 

     Level 1     Level 2     Level 3     Level 4     Level 5     Level 6     Level 7     Level 8  

Columbia All-Star

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15

Columbia All-Star Freedom

     1.35     1.55     1.60     1.75     1.80     1.95     —       —  

Columbia All-Star Traditions

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     1.90

Columbia All-Star Extra

     1.40     1.60     1.65     1.80     1.85     2.00     2.05     2.25

Distribution and administrative expense charges

For assuming the risk that surrender charges may be insufficient to compensate the Sponsor for the costs of distributing the contracts, the Sponsor makes a deduction from the Sub-Account at the end of each valuation period at an effective annual rate of 0.15% of the average daily value of the contracts invested in the Variable Account for Columbia All-Star Traditions and Columbia All-Star Extra contracts and an effective annual rate of 0.20% of the average daily value of the contracts invested in the Variable Account for Columbia All-Star and Columbia All-Star Freedom contracts. These charges are reflected in the Statements of Operations.

As reimbursement for administrative expenses attributable to Columbia All-Star, Columbia All-Star Freedom, Columbia All-Star Traditions, and Columbia All-Star Extra contracts, which exceed the charges received from the account administration fee (‘‘Account Fee’’) described below, the Sponsor makes a deduction from the Sub-Account at the end of each valuation period at an effective annual rate of 0.15% of the net assets attributable to such contracts. These charges are reflected in the Statements of Operations.

 

- 33 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

 

Optional living benefit rider charges

A quarterly charge of 0.125% (“Benefit Fee”) of the contract owner’s account value is deducted from the value of the contract on the last day of the account quarter. Account quarters are defined as three-month periods, with the first account quarter beginning on the date the contracts were issued, if a certain optional living benefit rider is elected. This optional living benefit rider is available on Columbia All-Star contracts, Columbia All-Star Traditions contracts, and Columbia All-Star Extra contracts; however, no contracts were ever sold with the rider elected; therefore, there are no Benefit Fees reflected in the Variable Account’s financial statements.

Administration charges

Each year on the account anniversary date, an Account Fee equal to $50 is deducted from the contract owner’s account to reimburse the Sponsor for certain administrative expenses. After the annuity commencement date, the Account Fee is deducted pro rata from each variable annuity payment made during the year. The Account Fee is reported in the Statements of Changes in Net Assets as part of “Withdrawals, surrenders, annuitizations and contract charges”.

Surrender charges

The Sponsor does not deduct a sales charge from the purchase payments. However, a surrender charge (contingent deferred sales charge) may be deducted to cover certain expenses relating to the sale of the Columbia All-Star contracts, Columbia All-Star Traditions contracts, and Columbia All-Star Extra contracts if the contract holder requests a full withdrawal prior to reaching the pay-out phase. In no event shall the aggregate surrender charges exceed 8% of the purchase payments withdrawn. The surrender charge is reported in the Statements of Changes in Net Assets as part of “Withdrawals, surrenders, annuitizations and contract charges”.

Premium Taxes 

A deduction, when applicable, is made for premium taxes or similar state or local taxes. It is currently the policy of the Sponsor to make this deduction from the amount applied to provide an annuity at the time of annuitization.

6. RESERVE FOR VARIABLE ANNUITIES

Reserve for variable annuities represents the actuarial present value of future contract benefits for those contract holders who are in the payout phase of their contract and chose the variable payout option. Annuity reserves are calculated using the Annuity 2000 Table or the 2012 Individual Annuitant Mortality Table and an assumed interest rate of 3% per year. The Individual Annuitant Mortality Table utilized is subject to change in conjunction with changes in the tables currently adopted by the National Association of Insurance Commissioners. The mortality risk is fully borne by the Sponsor and may result in additional amounts being transferred into the variable annuity account by the Sponsor to cover greater longevity of annuities than expected. Required adjustments to the reserves are accomplished by transfers to or from the Sponsor.

 

- 34 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES

 

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2023 were as follows:

 

     Purchases      Sales  

A70

   $ 2,642      $ (2,525

A71

     80,969        (112,622

AM2

     1,406        (445

C49

     8,813        (35,718

C75

     132,109        (493,097

C76

     20,133        (46,956

C60

     1        (29,068

C66

     4,785        (10,327

C68

     —         (8,202

C73

     14,292        (20,579

C69

     14,674        (3,249

C70

     28,979        (58,396

F97

     6,673        (4,907

T20

     16,327        (126,611

F51

     8,317        (13,916

F54

     21,394        (13,529

V52

     3,289        (2,926

AC1

     2        (218

M80

     56,528        (150,283

M10

     4,878        (10,913

MB3

     10,042        (30,672

M42

     —         (101

M83

     35,817        (45,754

MG3

     5,992        (5,900

P06

     9,088        (9,517

P07

     64,267        (146,132

W39

     415        (1,397

W41

     —         (382,817

W42

     387,853        (186,489

 

- 35 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING

 

The changes in units outstanding for the year ended December 31, 2023 were as follows:

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

A70

     213        269        (56

A71

     332        3,161        (2,829

AM2

     22        1        21  

C49

     1,149        2,062        (913

C75

     7,328        52,714        (45,386

C76

     1,191        4,407        (3,216

C60

     10        696        (686

C66

     229        320        (91

C68

     1        118        (117

C73

     6        658        (652

C69

     1,143        95        1,048  

C70

     2,370        6,027        (3,657

F97

     —         81        (81

T20

     70        5,714        (5,644

F51

     —         355        (355

F54

     8        407        (399

V52

     —         11        (11

AC1

     —         7        (7

M80

     60        2,701        (2,641

M10

     —         307        (307

MB3

     13        1,154        (1,141

M83

     425        1,597        (1,172

MG3

     —         134        (134

P06

     53        329        (276

P07

     2,362        9,324        (6,962

W39

     11        27        (16

W41

     —         11,390        (11,390

W42

     10,604        4,432        6,172  

 

- 36 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

The changes in units outstanding for the year ended December 31, 2022 were as follows:

 

     Units      Units      Net Increase  
     Issued      Redeemed      (Decrease)  

A70

     —         56        (56

A71

     1,053        5,300        (4,247

AM2

     43        1,500        (1,457

C49

     114        4,746        (4,632

C75

     40,675        51,532        (10,857

C76

     1,813        5,324        (3,511

C60

     286        3,037        (2,751

C66

     117        2,633        (2,516

C68

     1        602        (601

C73

     263        3,035        (2,772

C69

     1,437        1,610        (173

C70

     7,823        14,828        (7,005

F97

     —         118        (118

T20

     4,252        7,641        (3,389

F51

     —         374        (374

F54

     8        426        (418

V52

     —         13        (13

AC1

     —         7        (7

M80

     2,038        1,869        169  

M10

     —         308        (308

MB3

     20        264        (244

M42

     —         34        (34

M83

     717        2,738        (2,021

MG3

     432        1,120        (688

P06

     31,719        32,801        (1,082

P07

     36,940        44,641        (7,701

W39

     39        650        (611

W41

     672        1,239        (567

W42

     3,913        2,788        1,125  

9. TAX DIVERSIFICATION REQUIREMENTS

Under the provisions of Section 817(h) of the Code, a variable annuity contract, other than a pension plan contract, is not treated as an annuity contract for federal tax purposes for any period in which the investments of the segregated asset account on which the contract is based are not adequately diversified. The Code provides that the “adequately diversified” requirement may be met if the underlying investments satisfy either a statutory safe harbor test or diversification requirements set forth in regulations issued by the Secretary of Treasury. The Sponsor believes that the Variable Account satisfies the current requirements of the regulations, and it intends that the Variable Account will continue to meet such requirements.

 

- 37 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS

The summary of units outstanding, unit value (some of which may be rounded), net assets, investment income ratios, expense ratios (excluding expenses of the underlying mutual funds) and the total return, for each of the five years in the period ended December 31, is as follows:

 

            At December 31,      For the years ended December 31,  
            Units      Unit Value4      Net Assets      Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

A70

                                  
     2023        1,465      $ 39.9528        to      $ 19.8513      $ 43,684        0.03     1.35     to        2.05     14.15     to        13.35
     2022        1,521        35.0004        to        17.5135        40,132        —        1.35       to        2.05       (28.15     to        (28.65
     2021        1,577        48.7116        to        24.5471        58,450        —        1.35       to        2.05       20.92       to        20.07  
     2020        1,630        40.2835        to        20.4438        50,404        0.46       1.35       to        2.05       37.21       to        36.24  
     2019        1,284        29.3600        to        15.0060        28,163        0.16       1.35       to        2.05       28.03       to        27.13  

A71

                                  
     2023        23,231        47.8193        to        33.8066        793,045        1.23       1.35       to        2.30       10.22       to        9.18  
     2022        26,060        43.3846        to        30.9652        806,416        1.11       1.35       to        2.30       (5.70     to        (6.60
     2021        30,307        46.0088        to        33.1533        999,848        0.63       1.35       to        2.30       26.12       to        24.92  
     2020        33,525        36.4810        to        26.5402        882,635        1.34       1.35       to        2.30       1.09       to        0.12  
     2019        36,913        36.0880        to        26.5073        954,183        0.98       1.35       to        2.30       21.95       to        20.79  

AM2

                                  
     2023        977        28.7617        to        23.2357        25,491        —        1.70       to        2.05       10.45       to        10.07  
     2022        956        26.0393        to        21.1105        22,654        —        1.70       to        2.05       (29.03     to        (29.28
     2021        2,413        36.6901        to        29.8503        75,459        —        1.70       to        2.05       6.18       to        5.80  
     2020        2,532        34.5556        to        28.2130        74,624        1.14       1.70       to        2.05       27.40       to        26.95  
     2019        2,735        27.1238        to        22.2237        63,246        0.28       1.70       to        2.05       25.07       to        24.63  

C555

                                  
     2019        44,715        28.5845        to        22.2138        1,052,807        1.77       1.35       to        2.35       19.24       to        18.04  

C49

                                  
     2023        22,554        22.2520        to        20.3388        475,730        —        1.35       to        2.05       3.43       to        2.71  
     2022        23,467        21.5133        to        19.8028        480,404        —        1.35       to        2.05       (2.72     to        (3.40
     2021        28,099        22.1140        to        20.4996        592,239        —        1.35       to        2.05       24.20       to        23.33  
     2020        29,841        17.8052        to        16.6224        508,706        —        1.35       to        2.05       (0.46     to        (1.17
     2019        33,984        17.8879        to        16.8183        582,930        —        1.35       to        2.05       22.09       to        21.23  

C75

                                  
     2023        135,248        9.5619        to        8.6293        1,240,026        4.60       1.35       to        2.30       3.35       to        2.37  
     2022        180,634        9.2522        to        8.4298        1,601,042        1.15       1.35       to        2.30       (0.15     to        (1.10
     2021        191,491        9.2660        to        8.5234        1,710,639        0.02       1.35       to        2.30       (1.33     to        (2.27
     2020        202,456        9.3906        to        8.7210        1,840,668        0.24       1.35       to        2.30       (1.05     to        (1.99
     2019        137,900        9.4900        to        8.8983        1,269,599        1.89       1.35       to        2.30       0.52       to        (0.43

C76

                                  
     2023        26,687        12.9961        to        11.7286        330,506        5.05       1.35       to        2.30       9.87       to        8.82  
     2022        29,903        11.8288        to        10.7775        338,462        5.25       1.35       to        2.30       (11.42     to        (12.27
     2021        33,414        13.3545        to        12.2843        437,983        8.92       1.35       to        2.30       2.74       to        1.76  
     2020        35,124        12.9987        to        12.0719        450,462        4.65       1.35       to        2.30       4.25       to        3.25  
     2019        37,033        12.4690        to        11.6917        458,219        4.82       1.35       to        2.30       14.56       to        13.47  

 

- 38 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

            At December 31,      For the years ended December 31,  
            Units      Unit Value4      Net Assets      Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

C60

                                  
     2023        9,533      $ 40.3822        to      $ 36.9109      $ 369,404        —      1.35     to        2.05     40.85     to        39.86
     2022        10,219        28.6699        to        26.3904        281,933        —        1.35       to        2.05       (32.45     to        (32.93
     2021        12,970        42.4454        to        39.3475        527,405        —        1.35       to        2.05       26.63       to        25.73  
     2020        13,767        33.5204        to        31.2941        443,701        —        1.35       to        2.05       32.60       to        31.66  
     2019        15,000        25.2800        to        23.7687        365,990        —        1.35       to        2.05       33.71       to        32.77  

C66

                                  
     2023        8,249        25.8038        to        23.5852        202,763        —        1.35       to        2.05       8.82       to        8.05  
     2022        8,340        23.7127        to        21.8271        189,025        —        1.35       to        2.05       (10.65     to        (11.28
     2021        10,856        26.5402        to        24.6028        275,181        —        1.35       to        2.05       30.55       to        29.63  
     2020        13,933        20.3298        to        18.9792        272,143        —        1.35       to        2.05       6.03       to        5.28  
     2019        20,029        19.1736        to        18.0271        367,485        —        1.35       to        2.05       29.85       to        28.94  

C68

                                  
     2023        8,896        35.1696        to        32.1464        303,807        —        1.35       to        2.05       23.96       to        23.09  
     2022        9,013        28.3707        to        26.1151        248,837        —        1.35       to        2.05       (19.64     to        (20.20
     2021        9,614        35.3028        to        32.7262        331,107        —        1.35       to        2.05       26.34       to        25.45  
     2020        9,767        27.9424        to        25.9575        266,913        —        1.35       to        2.10       16.16       to        15.28  
     2019        16,014        24.0561        to        22.5177        371,892        —        1.35       to        2.10       29.03       to        28.05  

C73

                                  
     2023        20,870        22.3100        to        20.8090        434,938        3.38       1.55       to        1.85       7.52       to        7.19  
     2022        21,522        20.7499        to        19.4125        418,385        2.64       1.55       to        1.85       (12.88     to        (13.15
     2021        24,294        23.8183        to        22.3507        552,576        5.18       1.55       to        1.85       0.06       to        (0.25
     2020        26,417        23.8047        to        22.4059        602,189        3.36       1.55       to        1.85       4.97       to        4.65  
     2019        27,914        22.6775        to        21.4099        608,168        3.57       1.55       to        1.85       8.51       to        8.19  

C69

                                  
     2023        16,315        9.5537        to        9.3108        155,740        2.84       1.65       to        1.85       3.97       to        3.76  
     2022        15,267        9.1894        to        8.9738        140,187        2.00       1.65       to        1.85       (15.55     to        (15.72
     2021        15,440        10.8813        to        10.6476        167,888        1.88       1.65       to        1.85       (2.58     to        (2.78
     2020        18,341        11.1695        to        10.7389        204,680        2.64       1.65       to        2.05       3.36       to        2.94  
     2019        19,685        10.8068        to        10.4323        211,695        2.83       1.65       to        2.05       4.98       to        4.56  

C70

                                  
     2023        33,994        9.6202        to        8.5160        310,442        2.64       1.35       to        2.30       4.01       to        3.03  
     2022        37,651        9.2490        to        8.2658        331,485        1.81       1.35       to        2.30       (15.48     to        (16.28
     2021        44,656        10.9424        to        9.8731        465,711        1.82       1.35       to        2.30       (2.53     to        (3.46
     2020        44,500        11.2267        to        10.2270        478,164        2.38       1.35       to        2.30       3.43       to        2.45  
     2019        49,459        10.8540        to        9.9827        516,091        2.47       1.35       to        2.30       5.06       to        4.06  

F97

                                  
     2023        5,359        29.4511        to        26.9575        146,560        1.77       1.65       to        2.05       8.57       to        8.13  
     2022        5,440        27.1270        to        24.9301        137,558        1.73       1.65       to        2.05       (6.80     to        (7.18
     2021        5,558        29.1064        to        26.8572        151,403        1.67       1.65       to        2.05       22.56       to        22.06  
     2020        5,739        23.7494        to        22.0026        128,069        1.65       1.65       to        2.05       4.68       to        4.26  
     2019        6,077        22.6866        to        21.1032        129,870        1.81       1.65       to        2.05       25.02       to        24.51  

 

- 39 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

            At December 31,      For the years ended December 31,  
            Units      Unit Value4      Net Assets      Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

T20

                                  
     2023        20,240      $ 23.9491        to      $ 19.0467      $ 441,295        3.27     1.35     to        2.30     19.14     to        18.01
     2022        25,884        20.1024        to        16.1406        475,345        3.01       1.35       to        2.30       (8.85     to        (9.71
     2021        29,273        22.0536        to        17.8773        592,101        1.82       1.35       to        2.30       2.76       to        1.78  
     2020        31,090        21.4621        to        17.5649        614,654        3.55       1.35       to        2.30       (2.49     to        (3.42
     2019        33,094        22.0107        to        18.1876        674,344        1.69       1.35       to        2.30       11.01       to        9.96  

F51

                                  
     2023        3,062        35.5674        to        34.1060        107,421        2.25       1.85       to        2.05       6.98       to        6.76  
     2022        3,417        33.2480        to        31.9457        111,972        3.10       1.85       to        2.05       (8.52     to        (8.71
     2021        3,791        36.3461        to        34.9925        135,813        2.49       1.85       to        2.05       22.93       to        22.69  
     2020        4,120        29.5655        to        28.2645        120,087        4.41       1.85       to        2.10       3.57       to        3.31  
     2019        5,157        28.5466        to        27.3596        141,539        2.26       1.85       to        2.10       23.34       to        23.03  

F54

                                  
     2023        7,576        28.3838        to        26.0967        210,069        1.90       1.65       to        2.05       11.60       to        11.15  
     2022        7,975        25.4329        to        23.4778        198,273        1.85       1.65       to        2.05       (8.95     to        (9.32
     2021        8,393        27.9334        to        25.8901        229,342        2.90       1.65       to        2.05       17.21       to        16.74  
     2020        8,865        23.8323        to        21.9784        206,892        2.69       1.65       to        2.10       (6.61     to        (7.04
     2019        13,081        25.5193        to        23.6419        323,259        1.86       1.65       to        2.10       20.56       to        20.01  

V52

                                  
     2023        4,772        32.2643        to        31.5117        151,103        —        1.85       to        2.05       38.01       to        37.74  
     2022        4,783        23.3775        to        22.8779        109,925        —        1.85       to        2.05       (32.56     to        (32.70
     2021        4,796        34.6650        to        33.9922        163,684        —        1.85       to        2.05       9.59       to        9.37  
     2020        4,808        31.6318        to        31.0803        149,983        —        1.85       to        2.05       39.37       to        39.09  
     2019        1,297        22.6958        to        22.3450        29,329        —        1.85       to        2.05       33.91       to        33.64  

AC1

                                  
     2023        94        25.9415        2,438        —        1.85       15.70  
     2022        101        22.4215        2,268        1.40       1.85       (20.01)  
     2021        108        28.0289        3,040        1.05       1.85       3.66  
     2020        115        27.0397        to        —         3,109        1.74       1.85       to        —        11.64       to        —   
     2019        246        24.2212        to        —         5,963        0.68       1.85       to        —        25.87       to        —   

M80

                                  
     2023        11,279        84.5765        to        59.7008        701,447        —        1.35       to        2.30       33.69       to        32.42  
     2022        13,920        63.2628        to        45.0834        639,301        —        1.35       to        2.30       (32.72     to        (33.36
     2021        13,751        94.0330        to        67.6552        947,817        —        1.35       to        2.30       21.58       to        20.42  
     2020        15,055        77.3436        to        56.1821        854,253        —        1.35       to        2.30       29.76       to        28.52  
     2019        18,487        59.6048        to        43.7138        801,816        —        1.35       to        2.30       35.92       to        34.63  

 

- 40 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

            At December 31,      For the years ended December 31,  
            Units      Unit Value4      Net Assets      Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

M10

                                  
     2023        2,397      $ 34.9316        to      $ 33.4215      $ 81,943        0.47     1.85     to        2.05     16.48     to        16.25
     2022        2,704        29.9887        to        28.7497        79,330        0.38       1.85       to        2.05       (18.22     to        (18.39
     2021        3,012        38.1764        to        35.2264        108,095        0.41       1.65       to        2.05       24.43       to        23.93  
     2020        3,347        29.5315        to        28.4251        96,813        0.42       1.85       to        2.05       11.50       to        11.27  
     2019        3,727        26.4859        to        25.5450        96,745        0.48       1.85       to        2.05       28.83       to        28.57  

MB3

                                  
     2023        8,287        24.7711        to        23.8013        199,411        0.05       1.65       to        2.10       21.68       to        21.13  
     2022        9,428        20.3582        to        19.6500        187,273        —        1.65       to        2.10       (20.77     to        (21.13
     2021        9,672        25.6953        to        24.9143        243,295        0.03       1.65       to        2.10       23.59       to        23.03  
     2020        10,077        20.7905        to        20.2505        205,765        0.24       1.65       to        2.10       20.18       to        19.64  
     2019        5,624        17.2991        to        16.9267        96,199        0.35       1.65       to        2.10       37.29       to        36.67  

M42

                                  
     2023        131        48.5856        6,363        —        1.70       12.32  
     2022        131        49.3912        to        43.2555        5,666        —        1.35       to        1.70       (30.94     to        (31.18
     2021        165        71.5161        to        62.8541        10,698        —        1.35       to        1.70       0.20       to        (0.15
     2020        166        71.3701        to        62.9485        10,718        —        1.35       to        1.70       43.62       to        43.11  
     2019        166        49.6937        to        43.9857        7,501        —        1.35       to        1.70       39.37       to        38.88  

M83

                                  
     2023        12,260        27.3676        to        24.5955        317,334        1.58       1.35       to        2.30       6.48       to        5.47  
     2022        13,432        25.7014        to        23.3194        328,126        1.38       1.35       to        2.30       (7.17     to        (8.05
     2021        15,453        27.6872        to        25.3621        408,763        1.31       1.35       to        2.30       23.76       to        22.59  
     2020        17,116        22.3709        to        20.6892        367,741        1.65       1.35       to        2.30       2.08       to        1.10  
     2019        14,340        21.9157        to        20.4636        304,676        2.08       1.35       to        2.30       28.05       to        26.83  

MG3

                                  
     2023        4,078        33.3395        to        29.7994        124,952        1.76       1.35       to        2.05       11.21       to        10.43  
     2022        4,212        29.9781        to        26.9844        116,579        0.98       1.35       to        2.05       (10.01     to        (10.64
     2021        4,900        33.3134        to        30.1989        152,113        0.79       1.35       to        2.05       29.22       to        28.32  
     2020        5,053        25.7794        to        23.3809        121,980        1.19       1.35       to        2.10       2.47       to        1.69  
     2019        7,201        25.1590        to        22.9924        169,614        1.30       1.35       to        2.10       29.35       to        28.38  

P06

                                  
     2023        18,673        16.2349        to        15.0867        283,169        2.99       1.35       to        1.70       2.28       to        1.92  
     2022        18,949        15.8732        to        12.8176        281,879        6.67       1.35       to        2.30       (13.09     to        (13.92
     2021        20,031        18.2648        to        17.0934        344,070        4.94       1.35       to        1.70       4.19       to        3.82  
     2020        20,422        17.5309        to        16.0260        337,826        1.43       1.35       to        1.85       10.21       to        9.65  
     2019        21,509        15.9068        to        14.4918        323,815        1.66       1.35       to        1.90       6.99       to        6.39  

P07

                                  
     2023        60,838        15.9361        to        12.9654        882,252        3.51       1.35       to        2.30       4.52       to        3.52  
     2022        67,800        15.2475        to        12.5241        944,475        2.59       1.35       to        2.30       (15.46     to        (16.26
     2021        75,501        18.0359        to        14.9566        1,248,101        1.82       1.35       to        2.30       (2.60     to        (3.52
     2020        77,144        18.5167        to        15.5030        1,315,534        2.13       1.35       to        2.30       7.19       to        6.17  
     2019        80,973        17.2740        to        14.6019        1,298,490        3.01       1.35       to        2.30       6.91       to        5.89  

 

- 41 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - ALL-STAR

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

            At December 31,      For the years ended December 31,  
            Units      Unit Value4      Net Assets      Investment
Income
Ratio1
    Expense Ratio
lowest to highest2
    Total Return3  

W39

                                  
     2023        510      $ 46.3432        to      $ 36.4857      $ 21,293        0.32     1.55     to        2.05     15.15     to        14.57
     2022        526        40.2454        to        31.8446        19,134        1.04       1.55       to        2.05       (34.87     to        (35.20
     2021        1,137        61.7904        to        49.1394        62,613        0.55       1.55       to        2.05       16.97       to        16.39  
     2020        1,208        52.8245        to        42.2214        56,864        2.04       1.55       to        2.05       12.59       to        12.02  
     2019        1,265        46.9170        to        37.6897        52,845        0.83       1.55       to        2.05       27.98       to        27.34  

W416

                                  
     2022        11,390        39.1771        to        28.2101        349,924        —        1.35       to        2.05       (35.71     to        (36.16
     2021        11,957        60.9372        to        44.1900        575,440        —        1.35       to        2.05       4.41       to        3.67  
     2020        12,928        58.3657        to        45.1893        598,032        0.74       1.35       to        2.10       24.94       to        24.00  
     2019        14,764        46.7136        to        36.4436        545,635        0.07       1.35       to        2.10       27.56       to        26.60  

W42

                                  
     2023        27,754        57.5359        to        39.9360        1,144,161        —        1.35       to        2.30       20.10       to        18.96  
     2022        21,582        47.9061        to        33.5704        747,012        —        1.35       to        2.30       (34.36     to        (34.98
     2021        20,457        72.9816        to        51.6337        1,086,098        0.74       1.35       to        2.30       7.43       to        6.41  
     2020        22,266        67.9322        to        48.5234        1,102,993        —        1.35       to        2.30       22.55       to        21.38  
     2019        26,902        55.4314        to        39.9756        1,095,224        0.26       1.35       to        2.30       29.34       to        28.11  

 

1 

Represents the dividends, excluding distributions of capital gains, received by the Sub-Account from the underlying mutual fund, which are net of management fees assessed by the fund manager, divided by the average net assets. The ratio excludes those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the Sub-Account is affected by the timing of the declaration of dividends by the underlying mutual fund in which the Sub-Accounts invest.

2 

Ratio represents the contract expenses of the Sub-Account, consisting primarily of mortality and expense charges and distribution charges. The ratio includes only those expenses that result in a direct reduction to unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying mutual fund are excluded.

3 

Ratio represents the total return for the year indicated, including changes in the value of the underlying mutual fund. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in reduction in the total return presented. The total return is calculated for each period indicated or from the effective date through the end of the reporting period.using the unit value of the beginning period that corresponds to the lowest or highest ending period unit value disclosed. The total returns are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts.

4 

These unit values are not a direct calculation of net asset over the number of units allocated to the Sub-Account. The unit values are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts. Some unit values may be outside of the range due to timing of the related Sub-Account level’s commencement date. Unit values of product pricing levels with zero units during the period are excluded when determining the range.

5 

Columbia Variable Portfolio - Asset Allocation Fund Class 2 Sub-Account (C55) merged into Sub-Account C75 on April 24, 2020.

6 

Sub-Account W41 merged into Sub-Account W42 on April 21, 2023.

 

- 42 -


Table of Contents

Delaware Life Variable Account F - Futurity

Financial Statements as of and for the Year Ended December 31, 2023 and

Report of Independent Registered Public Accounting Firm


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

Index

December 31, 2023

 

 

     Page(s)  

Report of Independent Registered Public Accounting Firm

     1-3  

Financial Statements

  

Statement of Assets and Liabilities

     4-6  

Statements of Operations

     7-26  

Statements of Changes in Net Assets

     27-55  

Notes to the Financial Statements

     56-75  


Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors of Delaware Life Insurance Company and the Contract Owners of Delaware Life Variable Account F - Futurity:

Opinion on the Financial Statements

We have audited the accompanying statements of assets and liabilities of the Sub-Accounts listed in the Appendix that comprise Delaware Life Variable Account F - Futurity (the Separate Account), as of December 31, 2023, the related statements of operations and changes in net assets for the periods indicated in the Appendix, and the related notes (collectively, the financial statements) and the financial highlights for each of the years or periods in the three-year period then ended. In our opinion, the financial statements and financial highlights present fairly, in all material respects, the financial position of the Sub-Accounts as of December 31, 2023, the results of their operations and changes in their net assets for the periods indicated in the Appendix, and the financial highlights for each of the years or periods in the three-year period then ended, in conformity with U.S. generally accepted accounting principles. The financial highlights for each of the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants whose report, dated April 28, 2021, expressed an unqualified opinion on those financial highlights.

Basis for Opinion

These financial statements and financial highlights are the responsibility of the Sub-Accounts’ management. Our responsibility is to express an opinion on these financial statements and financial highlights 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 Sub-Accounts 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 and financial highlights 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 and financial highlights, 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 and financial highlights. Such procedures also included confirmation of securities owned as of December 31, 2023, by correspondence with the transfer agent of the underlying mutual funds; when replies were not received from the transfer agent, we performed other auditing procedures. 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/ KPMG LLP

We have served as the auditor of Delaware Life Insurance Company’s Separate Accounts since 2021.

Hartford, Connecticut

April 23, 2024

 

- 1 -


Table of Contents

Appendix

AB VPS Sustainable Global Thematic Portfolio (Class B) Sub-Account (A70) (1)

AB VPS Relative Value Portfolio (Class B) Sub-Account (A71) (1)(2)

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2) (1)

AB VPS Small Cap Growth Portfolio (Class B) Sub-Account (A19) (1)

Alger Growth & Income Portfolio I-2 Sub-Account (A55) (1)

Alger Small Cap Growth Portfolio I-2 Sub-Account (A51) (1)

ClearBridge Variable Dividend Strategy Portfolio Class I Sub-Account (C53) (1)

ClearBridge Variable Large Cap Value Portfolio Class I Sub-Account (L13) (1)

Fidelity VIP Contrafund Portfolio (Service Class 2) Sub-Account (F24) (1)

Fidelity VIP Growth Portfolio (Service Class 2) Sub-Account (F99) (1)

Fidelity VIP Overseas Portfolio (Service Class 2) Sub-Account (F91) (1)

First Eagle Overseas Variable Fund Sub-Account (FE3) (1)

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20) (1)

Franklin Templeton Growth VIP Fund Class 2 Sub-Account (F56) (1)

Goldman Sachs VIT Large Cap Value Fund I Class Sub-Account (G30) (1)

Goldman Sachs VIT Small Cap Equity Insights Fund I Class Sub-Account (521) (1)

Goldman Sachs VIT Strategic Growth Fund I Class Sub-Account (520) (1)

Goldman Sachs International Equity Insights Fund I Class Sub-Account (G33) (1)

Goldman Sachs VIT U.S Equity Insights Fund I Class Sub-Account (G31) (1)

Invesco V.I. Discovery Mid Cap Growth Fund, Series I Sub-Account (O00) (1)

Invesco V.I. American Franchise Fund Series I Sub-Account (V15) (1)

Invesco V.I. American Franchise Fund Series II Sub-Account (V52) (1)

Invesco V.I. Core Equity Fund I Sub-Account (A39) (1)

Invesco V.I. Core Equity Fund II Sub-Account (AC3) (1)

Invesco V.I. EQV International Equity Fund Series I Sub-Account (A21) (1)

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1) (1)

Invesco V.I. Small Cap Equity Fund I Sub-Account (I76) (1)

LVIP JPMorgan Small Cap Core Fund Standard Class Sub-Account (J43) (1)(3)

LVIP JPMorgan U.S. Equity Fund Standard Class Sub-Account (J32) (1)(4)

 

- 2 -


Table of Contents

MFS U.S. Government Money Market Portfolio Initial Class Sub-Account (MD8) (1)

MFS VIT Total Return Series Initial Class Sub-Account (M07) (1)

MFS VIT Total Return Series Service Class Sub-Account (M35) (1)

MFS VIT I Growth Series Initial Class Sub-Account (M31) (1)

MFS VIT I Growth Series Service Class Sub-Account (M80) (1)

MFS VIT I Mid Cap Growth Series Initial Class Sub-Account (MF1) (1)

MFS VIT I New Discovery Series Initial Class Sub-Account (M05) (1)

MFS VIT I New Discovery Series Service Class Sub-Account (M42) (1)

MFS VIT I Total Return Bond Series Initial Class Sub-Account (M06) (1)

MFS VIT I Research Series Initial Class Sub-Account (M33) (1)

MFS VIT I Utilities Series Initial Class Sub-Account (M44) (1)

MFS VIT I Utilities Series Service Class Sub-Account (M40) (1)

MFS VIT I Value Series Initial Class Sub-Account (M83) (1)

MFS VIT II Blended Research Core Equity Portfolio I Class Sub-Account (MB6) (1)

MFS VIT II Blended Research Core Equity Portfolio S Class Sub-Account (MB7) (1)

MFS VIT II Government Securities Portfolio I Class Sub-Account (M96) (1)

MFS VIT II Government Securities Portfolio S Class Sub-Account (MD2) (1)

MFS VIT II High Yield Portfolio I Class Sub-Account (MA6) (1)

MFS VIT II High Yield Portfolio Service Class Sub-Account (MA3) (1)

MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class Sub-Account (MD6) (1)

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3) (1)

MFS VIT III Blended Research Small Cap Equity Portfolio Initial Class Sub-Account (MB8) (1)

MFS VIT III Global Real Estate Portfolio Initial Class Sub-Account (MF6) (1)

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3) (1)

PIMCO VIT Emerging Markets Bond Portfolio Admin Class Sub-Account (PK8) (1)

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06) (1)

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07) (1)

Rydex VT NASDAQ-100 Fund Sub-Account (R03) (1)

Rydex VT Nova Fund Sub-Account (R02) (1)

 

(1)

Statement of assets and liabilities as of December 31, 2023, the related statement of operations for the year then ended, the statements of changes in net assets for each of the years in the two-year period then ended, and the financial highlights for each of the years in the three-year period then ended. Financial highlights for the years or periods ended on or prior to December 31, 2020 were audited by other independent registered public accountants.

(2)

Formerly AB VPS Growth and Income Portfolio (Class B).

(3)

Formerly JPMorgan Insurance Trust Small Cap Core Portfolio Class 1.

(4)

Formerly JPMorgan Insurance Trust U.S. Equity Portfolio Class 1.

 

- 3 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES

DECEMBER 31, 2023

 

 

          Assets     Liabilities        
    Shares     Cost     Investments at
fair value
    Receivable
from Sponsor
    Total assets     Payable to
Sponsor
    Net Assets  

AB VPS Sustainable Global Thematic Portfolio (Class B) Sub-Account (A70)

    15,198     $ 417,685     $ 471,910     $ 3,253     $ 475,163     $ 42     $ 475,121  

AB VPS Relative Value Portfolio (Class B) Sub-Account (A71) ¹

    250,736       7,016,146       7,216,178       —        7,216,178       1,546       7,214,632  

AB VPS Sustainable International Thematic Portfolio (Class B) Sub-Account (AM2)

    35,755       714,222       619,628       —        619,628       53       619,575  

AB VPS Small Cap Growth Portfolio (Class B) Sub-Account (A19)

    124,564       1,527,978       992,773       5,012       997,785       83       997,702  

Alger Growth & Income Portfolio I-2 Sub-Account (A55)

    167,764       3,631,529       4,598,406       805       4,599,211       366       4,598,845  

Alger Small Cap Growth Portfolio I-2 Sub-Account (A51)

    73,385       1,789,227       1,213,053       1,027       1,214,080       99       1,213,981  

ClearBridge Variable Dividend Strategy Portfolio Class I Sub-Account (C53)

    28,806       563,621       588,800       —        588,800       45       588,755  

ClearBridge Variable Large Cap Value Portfolio Class I Sub-Account (L13)

    13,184       264,062       279,633       —        279,633       21       279,612  

Fidelity VIP Contrafund Portfolio (Service Class 2) Sub-Account (F24)

    328,555       12,883,205       15,386,210       10,345       15,396,555       1,311       15,395,244  

Fidelity VIP Growth Portfolio (Service Class 2) Sub-Account (F99)

    150,355       12,238,784       13,519,948       —        13,519,948       11,417       13,508,531  

Fidelity VIP Overseas Portfolio (Service Class 2) Sub-Account (F91)

    62,752       1,365,316       1,600,805       —        1,600,805       237       1,600,568  

First Eagle Overseas Variable Fund Sub-Account (FE3)

    1,071,837       26,378,363       24,223,524       —        24,223,524       36,764       24,186,760  

Franklin Templeton Foreign VIP Fund Class 2 Sub-Account (T20)

    77,775       1,069,419       1,107,521       263       1,107,784       92       1,107,692  

Franklin Templeton Growth VIP Fund Class 2 Sub-Account (F56)

    50,158       598,647       601,398       —        601,398       49       601,349  

Goldman Sachs VIT Large Cap Value Fund I Class Sub-Account (G30)

    172,782       1,577,467       1,456,550       —        1,456,550       1,488       1,455,062  

Goldman Sachs VIT Small Cap Equity Insights Fund I Class Sub-Account (521)

    120,232       1,516,071       1,476,447       3,295       1,479,742       123       1,479,619  

Goldman Sachs VIT Strategic Growth Fund I Class Sub-Account (520)

    220,491       2,794,492       2,764,959       8,532       2,773,491       238       2,773,253  

Goldman Sachs International Equity Insights Fund I Class Sub-Account (G33)

    156,948       1,310,185       1,388,989       3,551       1,392,540       110       1,392,430  

Goldman Sachs VIT U.S Equity Insights Fund I Class Sub-Account (G31)

    204,774       3,706,569       3,999,242       7,671       4,006,913       317       4,006,596  

Invesco V.I. Discovery Mid Cap Growth Fund, Series I Sub-Account (O00)

    6,780       502,565       425,873       4,817       430,691       36       430,654  

Invesco V.I. American Franchise Fund Series I Sub-Account (V15)

    195,869       11,548,737       11,548,428       —        11,548,428       31,250       11,517,178  

Invesco V.I. American Franchise Fund Series II Sub-Account (V52)

    1,756       94,253       93,420       —        93,420       6,658       86,762  

Invesco V.I. Core Equity Fund I Sub-Account (A39)

    234,103       7,005,086       6,856,869       7,882       6,864,751       544       6,864,207  

Invesco V.I. Core Equity Fund II Sub-Account (AC3)

    2,079       62,014       60,552       —        60,552       5       60,547  

Invesco V.I. EQV International Equity Fund Series I Sub-Account (A21)

    138,705       4,855,575       4,728,454       2,194       4,730,648       383       4,730,265  

Invesco V.I. EQV International Equity Fund Series II Sub-Account (AC1)

    4,367       131,824       146,174       —        146,174       13       146,161  

Invesco V.I. Small Cap Equity Fund I Sub-Account (I76)

    47,489       825,269       816,811       4,788       821,599       69       821,530  

LVIP JPMorgan Small Cap Core Fund Standard Class Sub-Account (J43) ¹

    59,195       1,215,878       1,174,969       4,920       1,179,889       99       1,179,790  

LVIP JPMorgan U.S. Equity Fund Standard Class Sub-Account (J32) ¹

    89,684       2,971,054       3,374,433       21,267       3,395,700       277       3,395,423  

MFS U.S. Government Money Market Portfolio Initial Class Sub-Account (MD8)

    13,112,764       13,112,764       13,112,764       2,332       13,115,096       1,080       13,114,016  

MFS VIT Total Return Series Initial Class Sub-Account (M07)

    389,748       9,280,191       9,065,534       —        9,065,534       1,200       9,064,334  

MFS VIT Total Return Series Service Class Sub-Account (M35)

    344,304       8,025,334       7,808,821       —        7,808,821       1,948       7,806,873  

MFS VIT I Growth Series Initial Class Sub-Account (M31)

    284,134       15,995,715       17,130,469       17,758       17,148,227       1,372       17,146,855  

MFS VIT I Growth Series Service Class Sub-Account (M80)

    57,450       2,916,959       3,198,840       5       3,198,845       268       3,198,577  

MFS VIT I Mid Cap Growth Series Initial Class Sub-Account (MF1)

    1,764,816       17,089,455       15,124,474       —        15,124,474       15,232       15,109,242  

MFS VIT I New Discovery Series Initial Class Sub-Account (M05)

    559,729       9,212,240       7,242,893       4,250       7,247,143       584       7,246,559  

MFS VIT I New Discovery Series Service Class Sub-Account (M42)

    712,144       9,589,864       7,192,657       —        7,192,657       17,149       7,175,508  

MFS VIT I Total Return Bond Series Initial Class Sub-Account (M06)

    480,610       6,213,673       5,623,139       5,121       5,628,260       457       5,627,803  

MFS VIT I Research Series Initial Class Sub-Account (M33)

    375,715       10,901,786       12,011,622       —        12,011,622       1,265       12,010,357  

MFS VIT I Utilities Series Initial Class Sub-Account (M44)

    181,655       5,698,563       5,858,378       3,482       5,861,860       461       5,861,399  

MFS VIT I Utilities Series Service Class Sub-Account (M40)

    45,803       1,441,231       1,444,635       —        1,444,635       127       1,444,508  

MFS VIT I Value Series Initial Class Sub-Account (M83)

    1,565,349       31,104,449       33,294,981       —        33,294,981       27,705       33,267,276  

MFS VIT II Blended Research Core Equity Portfolio I Class Sub-Account (MB6)

    81,711       4,272,817       4,530,885       —        4,530,885       1,640       4,529,245  

MFS VIT II Blended Research Core Equity Portfolio S Class Sub-Account (MB7)

    53,581       2,629,472       2,928,741       —        2,928,741       249       2,928,492  

MFS VIT II Government Securities Portfolio I Class Sub-Account (M96)

    344,786       4,317,479       3,747,821       —        3,747,821       343       3,747,478  

MFS VIT II Government Securities Portfolio S Class Sub-Account (MD2)

    183,045       2,266,207       1,980,544       —        1,980,544       164       1,980,380  

MFS VIT II High Yield Portfolio I Class Sub-Account (MA6)

    2,672,076       14,443,611       13,360,381       —        13,360,381       2,143       13,358,238  

MFS VIT II High Yield Portfolio Service Class Sub-Account (MA3)

    492,166       2,665,169       2,431,300       —        2,431,300       1,122       2,430,178  

MFS VIT II Massachusetts Investors Growth Stock Portfolio I Class Sub-Account (MD6)

    558,924       11,673,420       12,648,455       —        12,648,455       1,938       12,646,517  

MFS VIT II Massachusetts Investors Growth Stock Portfolio S Class Sub-Account (MB3)

    190,540       3,744,983       4,210,928       —        4,210,928       1,627       4,209,301  

MFS VIT III Blended Research Small Cap Equity Portfolio Initial Class Sub-Account (MB8)

    1,323,376       12,311,985       13,246,993       —        13,246,993       23,566       13,223,427  

MFS VIT III Global Real Estate Portfolio Initial Class Sub-Account (MF6)

    680,255       9,438,093       8,897,739       —        8,897,739       12,981       8,884,758  

MFS VIT III Mid Cap Value Portfolio Initial Class Sub-Account (MG3)

    2,023,690       16,651,973       19,892,873       —        19,892,873       17,829       19,875,044  

PIMCO VIT Emerging Markets Bond Portfolio Admin Class Sub-Account (PK8)

    847,166       10,225,251       8,937,603       —        8,937,603       6,946       8,930,657  

PIMCO VIT Real Return Portfolio Admin Class Sub-Account (P06)

    263,185       3,358,245       3,045,045       56       3,045,101       254       3,044,847  

PIMCO VIT Total Return Portfolio Admin Class Sub-Account (P07)

    2,017,864       21,170,779       18,523,989       —        18,523,989       4,418       18,519,571  

Rydex VT NASDAQ-100 Fund Sub-Account (R03)

    20,757       1,094,285       1,471,887       17,775       1,489,662       124       1,489,538  

Rydex VT Nova Fund Sub-Account (R02)

    3,376       386,436       541,419       18,509       559,928       46       559,882  

 

1 

This Sub-Account had a name change in 2023. Refer to Note 1 in the Variable Account’s Notes to Financial Statements for more information.

 

The accompanying notes are an integral part of these financial statements.

 

- 4 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Units      Value Applicable
to Owners of
Deferred Variable
Annuity Contracts
     Reserve for
Variable
Annuities
     Net Assets  

A70

     22,456      $ 455,773      $ 19,348      $ 475,121  

A71

     224,344        7,208,342        6,290        7,214,632  

AM2

     25,797        619,575        —         619,575  

A19

     23,637        976,804        20,898        997,702  

A55

     125,850        4,527,291        71,554        4,598,845  

A51

     45,290        1,212,885        1,096        1,213,981  

C53

     19,744        588,755        —         588,755  

L13

     6,353        279,612        —         279,612  

F24

     282,496        15,092,538        302,706        15,395,244  

F99

     296,357        13,159,624        348,907        13,508,531  

F91

     78,936        1,566,128        34,440        1,600,568  

FE3

     469,654        23,944,492        242,268        24,186,760  

T20

     46,270        1,105,131        2,561        1,107,692  

F56

     22,757        601,349        —         601,349  

G30

     51,204        1,444,932        10,130        1,455,062  

521

     36,559        1,457,435        22,184        1,479,619  

520

     67,762        2,689,380        83,873        2,773,253  

G33

     92,954        1,375,260        17,170        1,392,430  

G31

     108,650        3,960,268        46,328        4,006,596  

O00

     32,646        410,566        20,088        430,654  

V15

     330,764        11,411,851        105,327        11,517,178  

V52

     2,915        61,924        24,838        86,762  

A39

     274,449        6,842,659        21,548        6,864,207  

AC3

     1,644        60,547        —         60,547  

A21

     213,496        4,712,369        17,896        4,730,265  

AC1

     4,469        146,161        —         146,161  

I76

     33,675        801,227        20,303        821,530  

J43

     27,497        1,159,272        20,518        1,179,790  

J32

     54,429        3,309,798        85,625        3,395,423  

MD8

     1,402,619        12,963,534        150,482        13,114,016  

M07

     519,437        9,008,895        55,439        9,064,334  

M35

     465,444        7,771,275        35,598        7,806,873  

M31

     395,740        16,888,987        257,868        17,146,855  

 

The accompanying notes are an integral part of these financial statements.

 

- 5 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)

DECEMBER 31, 2023

 

 

     Total Units      Value Applicable
to Owners of
Deferred Variable
Annuity Contracts
     Reserve for
Variable
Annuities
     Net Assets  

M80

     62,037      $ 3,158,144      $ 40,433.00      $ 3,198,577  

MF1

     434,356        14,968,150        141,092        15,109,242  

M05

     362,310        7,085,926        160,633        7,246,559  

M42

     372,074        7,108,786        66,722        7,175,508  

M06

     536,132        5,566,535        61,268        5,627,803  

M33

     372,531        11,985,152        25,205        12,010,357  

M44

     399,575        5,836,733        24,666        5,861,399  

M40

     102,594        1,444,508        —         1,444,508  

M83

     1,236,832        33,073,153        194,123        33,267,276  

MB6

     121,596        4,455,351        73,894        4,529,245  

MB7

     72,344        2,928,492        —         2,928,492  

M96

     240,900        3,745,386        2,092        3,747,478  

MD2

     154,913        1,980,380        —         1,980,380  

MA6

     648,282        13,198,318        159,920        13,358,238  

MA3

     103,148        2,424,016        6,162        2,430,178  

MD6

     374,679        12,398,174        248,343        12,646,517  

MB3

     100,393        4,178,188        31,113        4,209,301  

MB8

     266,895        13,038,903        184,524        13,223,427  

MF6

     213,700        8,821,073        63,685        8,884,758  

MG3

     613,759        19,693,973        181,071        19,875,044  

PK8

     294,228        8,869,390        61,267        8,930,657  

P06

     187,850        3,039,879        4,968        3,044,847  

P07

     1,154,602        18,429,357        90,214        18,519,571  

R03

     26,998        1,354,376        135,162        1,489,538  

R02

     13,032        434,065        125,817        559,882  

 

The accompanying notes are an integral part of these financial statements.

 

- 6 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     A70
Sub-Account
    A71
Sub-Account
    AM2
Sub-Account
 

Income:

      

Dividend income

   $ 143     $ 90,319     $ —   

Expenses:

      

Mortality and expense risk charges

     (6,166     (87,468     (7,918

Administration and distribution charges

     (1,591     (24,427     (1,998
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (7,614     (21,576     (9,916
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     1,461       (86,220     (28,894

Realized gain distributions

     30,794       570,509       24,291  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     32,255       484,289       (4,603
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     33,862       227,472       76,468  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     66,117       711,761       71,865  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 58,503     $ 690,185     $ 61,949  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 7 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     A19
Sub-Account
    A55
Sub-Account
    A51
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 59,577     $ —   

Expenses:

      

Mortality and expense risk charges

     (11,178     (50,554     (14,932

Administration and distribution charges

     (2,956     (11,439     (3,114
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (14,134     (2,416     (18,046
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (107,603     274,591       (125,150

Realized gain distributions

     —        134,185       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (107,603     408,776       (125,150
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     261,101       448,050       301,825  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     153,498       856,826       176,675  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 139,364     $ 854,410     $ 158,629  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 8 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     C53
Sub-Account
    L13
Sub-Account
    F24
Sub-Account
 

Income:

      

Dividend income

   $ 11,809     $ 3,375     $ 36,710  

Expenses:

      

Mortality and expense risk charges

     (7,193     (3,196     (177,278

Administration and distribution charges

     (866     (385     (49,453
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     3,750       (206     (190,021
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     38,867       570       539,940  

Realized gain distributions

     79,226       19,643       523,986  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     118,093       20,213       1,063,926  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (53,729     13,593       3,067,834  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     64,364       33,806       4,131,760  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 68,114     $ 33,600     $ 3,941,739  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 9 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     F99
Sub-Account
    F91
Sub-Account
    FE3
Sub-Account
 

Income:

      

Dividend income

   $ 525     $ 12,170     $ —   

Expenses:

      

Mortality and expense risk charges

     (151,706     (18,120     (283,509

Administration and distribution charges

     (43,531     (5,623     (84,423
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (194,712     (11,573     (367,932
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     610,942       29,926       (429,131

Realized gain distributions

     606,607       4,078       1,733,209  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     1,217,549       34,004       1,304,078  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     2,781,767       243,542       984,330  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     3,999,316       277,546       2,288,408  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 3,804,604     $ 265,973     $ 1,920,476  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 10 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     T20
Sub-Account
    F56
Sub-Account
    G30
Sub-Account
 

Income:

      

Dividend income

   $ 36,308     $ 19,729     $ 24,354  

Expenses:

      

Mortality and expense risk charges

     (13,190     (6,922     (19,429

Administration and distribution charges

     (3,681     (1,915     (3,472
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     19,437       10,892       1,453  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (17,793     (9,033     (141,222

Realized gain distributions

     —        —        122,961  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (17,793     (9,033     (18,261
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     189,935       100,401       172,690  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     172,142       91,368       154,429  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 191,579     $ 102,260     $ 155,882  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 11 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     521
Sub-Account
    520
Sub-Account
    G33
Sub-Account
 

Income:

      

Dividend income

   $ 13,832     $ —      $ 35,627  

Expenses:

      

Mortality and expense risk charges

     (15,642     (28,603     (17,078

Administration and distribution charges

     (4,448     (8,406     (2,531
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (6,258     (37,009     16,018  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (7,802     (38,982     2,019  

Realized gain distributions

     —        105,064       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (7,802     66,082       2,019  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     234,804       747,509       191,667  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     227,002       813,591       193,686  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 220,744     $ 776,582     $ 209,704  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 12 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     G31
Sub-Account
    O00
Sub-Account
    V15
Sub-Account
 

Income:

      

Dividend income

   $ 25,842     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (44,785     (5,547     (126,183

Administration and distribution charges

     (8,621     (1,387     (24,955
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (27,564     (6,934     (151,138
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     2,063       (81,366     (2,779

Realized gain distributions

     —        —        234,989  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     2,063       (81,366     232,210  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     767,349       140,884       3,334,504  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     769,412       59,518       3,566,714  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 741,848     $ 52,584     $ 3,415,576  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 13 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     V52
Sub-Account
    A39
Sub-Account
    AC3
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 47,759     $ 271  

Expenses:

      

Mortality and expense risk charges

     (1,273     (77,195     (742

Administration and distribution charges

     (443     (18,141     (190
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,716     (47,577     (661
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (3,716     (214,980     (4,065

Realized gain distributions

     2,049       154,123       1,347  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (1,667     (60,857     (2,718
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     32,879       1,383,718       15,635  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     31,212       1,322,861       12,917  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 29,496     $ 1,275,284     $ 12,256  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 14 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     A21
Sub-Account
    AC1
Sub-Account
    I76
Sub-Account
 

Income:

      

Dividend income

   $ 8,945     $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (55,939     (1,851     (9,923

Administration and distribution charges

     (12,480     (456     (2,466
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (59,474     (2,307     (12,389
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (70,926     (244     (50,465

Realized gain distributions

     3,349       103       14,587  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (67,577     (141     (35,878
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     834,232       22,739       168,127  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     766,655       22,598       132,249  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 707,181     $ 20,291     $ 119,860  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 15 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     J43
Sub-Account
    J32
Sub-Account
    MD8
Sub-Account
 

Income:

      

Dividend income

   $ 15,400     $ 48,260     $ 554,702  

Expenses:

      

Mortality and expense risk charges

     (14,240     (37,776     (149,243

Administration and distribution charges

     (3,444     (7,836     (35,729
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (2,284     2,648       369,730  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (28,619     55,324       —   

Realized gain distributions

     10,283       142,508       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (18,336     197,832       —   
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     140,916       489,714       —   
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     122,580       687,546       —   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 120,296     $ 690,194     $ 369,730  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 16 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M07
Sub-Account
    M35
Sub-Account
    M31
Sub-Account
 

Income:

      

Dividend income

   $ 178,047     $ 140,567     $ —   

Expenses:

      

Mortality and expense risk charges

     (104,238     (96,138     (190,429

Administration and distribution charges

     (26,362     (30,377     (39,119
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     47,447       14,052       (229,548
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (95,998     (59,726     447,792  

Realized gain distributions

     370,821       335,504       1,223,682  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     274,823       275,778       1,671,474  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     436,534       349,933       3,097,227  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     711,357       625,711       4,768,701  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 758,804     $ 639,763     $ 4,539,153  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 17 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M80
Sub-Account
    MF1
Sub-Account
    M05
Sub-Account
 

Income:

      

Dividend income

   $ —      $ —      $ —   

Expenses:

      

Mortality and expense risk charges

     (34,345     (173,308     (81,845

Administration and distribution charges

     (9,946     (49,841     (22,048
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (44,291     (223,149     (103,893
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     52,455       (548,311     (925,956

Realized gain distributions

     241,970       196,434       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     294,425       (351,877     (925,956
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     593,959       3,179,263       1,886,057  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     888,384       2,827,386       960,101  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 844,093     $ 2,604,237     $ 856,208  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 18 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M42
Sub-Account
    M06
Sub-Account
    M33
Sub-Account
 

Income:

      

Dividend income

   $ —      $ 177,789     $ 59,036  

Expenses:

      

Mortality and expense risk charges

     (81,992     (66,294     (128,437

Administration and distribution charges

     (27,842     (17,323     (45,006
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (109,834     94,172       (114,407
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (817,075     (208,359     194,210  

Realized gain distributions

     —        —        623,930  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (817,075     (208,359     818,140  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,753,505       429,591       1,432,547  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     936,430       221,232       2,250,687  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 826,596     $ 315,404     $ 2,136,280  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 19 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     M44
Sub-Account
    M40
Sub-Account
    M83
Sub-Account
 

Income:

      

Dividend income

   $ 210,615     $ 50,822     $ 535,592  

Expenses:

      

Mortality and expense risk charges

     (73,082     (18,607     (382,561

Administration and distribution charges

     (14,778     (6,329     (111,692
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     122,755       25,886       41,339  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     150,425       18,767       444,712  

Realized gain distributions

     325,895       85,246       2,251,244  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     476,320       104,013       2,695,956  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (837,081     (198,597     (747,879
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     (360,761     (94,584     1,948,077  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ (238,006   $ (68,698   $ 1,989,416  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 20 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MB6
Sub-Account
    MB7
Sub-Account
    M96
Sub-Account
 

Income:

      

Dividend income

   $ 58,909     $ 28,920     $ 55,627  

Expenses:

      

Mortality and expense risk charges

     (50,266     (30,600     (43,383

Administration and distribution charges

     (11,176     (10,675     (10,099
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (2,533     (12,355     2,145  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     19,967       36,275       (111,178

Realized gain distributions

     331,011       214,640       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     350,978       250,915       (111,178
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     660,903       389,179       209,288  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     1,011,881       640,094       98,110  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 1,009,348     $ 627,739     $ 100,255  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 21 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MD2
Sub-Account
    MA6
Sub-Account
    MA3
Sub-Account
 

Income:

      

Dividend income

   $ 23,571     $ 761,391     $ 130,639  

Expenses:

      

Mortality and expense risk charges

     (23,645     (155,834     (28,957

Administration and distribution charges

     (7,927     (43,423     (9,452
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (8,001     562,134       92,230  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (95,079     (412,555     (95,549

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (95,079     (412,555     (95,549
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     150,190       1,179,350       250,917  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     55,111       766,795       155,368  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 47,110     $ 1,328,929     $ 247,598  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 22 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MD6
Sub-Account
    MB3
Sub-Account
    MB8
Sub-Account
 

Income:

      

Dividend income

   $ 35,592     $ 1,993     $ 98,301  

Expenses:

      

Mortality and expense risk charges

     (136,903     (46,345     (150,156

Administration and distribution charges

     (35,814     (16,584     (43,009
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (137,125     (60,936     (94,864
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     218,647       113,452       (229,584

Realized gain distributions

     615,748       215,469       430,223  
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     834,395       328,921       200,639  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     1,727,792       533,281       1,933,209  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     2,562,187       862,202       2,133,848  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 2,425,062     $ 801,266     $ 2,038,984  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 23 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     MF6
Sub-Account
    MG3
Sub-Account
    PK8
Sub-Account
 

Income:

      

Dividend income

   $ 75,031     $ 338,938     $ 499,028  

Expenses:

      

Mortality and expense risk charges

     (101,758     (230,344     (104,797

Administration and distribution charges

     (30,488     (67,812     (30,836
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (57,215     40,782       363,395  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (150,081     379,827       (373,268

Realized gain distributions

     610,860       642,797       —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     460,779       1,022,624       (373,268
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     399,718       977,187       794,030  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     860,497       1,999,811       420,762  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 803,282     $ 2,040,593     $ 784,157  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 24 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     P06
Sub-Account
    P07
Sub-Account
    R03
Sub-Account
 

Income:

      

Dividend income

   $ 95,970     $ 660,389     $ —   

Expenses:

      

Mortality and expense risk charges

     (38,625     (221,577     (15,245

Administration and distribution charges

     (10,088     (64,189     (4,055
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     47,257       374,623       (19,300
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses):

      

Net realized gains (losses) on sale of investments

     (108,222     (816,719     55,994  

Realized gain distributions

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Net realized gains (losses)

     (108,222     (816,719     55,994  
  

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     123,578       1,185,621       452,418  
  

 

 

   

 

 

   

 

 

 

Net realized and change in unrealized gains (losses)

     15,356       368,902       508,412  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) from operations

   $ 62,613     $ 743,525     $ 489,112  
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 25 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF OPERATIONS (CONTINUED)

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

     R02
Sub-Account
 

Income:

  

Dividend income

   $ —   

Expenses:

  

Mortality and expense risk charges

     (5,962

Administration and distribution charges

     (1,284
  

 

 

 

Net investment income (loss)

     (7,246
  

 

 

 

Net realized and change in unrealized gains (losses):

  

Net realized gains (losses) on sale of investments

     34,092  

Realized gain distributions

     —   
  

 

 

 

Net realized gains (losses)

     34,092  
  

 

 

 

Net change in unrealized appreciation (depreciation)

     111,530  
  

 

 

 

Net realized and change in unrealized gains (losses)

     145,622  
  

 

 

 

Net increase (decrease) from operations

   $ 138,376  
  

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 26 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A70 Sub-Account     A71 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (7,614   $ (8,558   $ (21,576   $ (34,972

Net realized gains (losses)

     32,255       49,180       484,289       1,383,151  

Net change in unrealized appreciation (depreciation)

     33,862       (250,126     227,472       (1,853,252
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     58,503       (209,504     690,185       (505,073
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        370       428,012       452,752  

Transfers between Sub-Accounts (including the Fixed Account), net

     1,848       (77,193     (283,518     79,407  

Withdrawals, surrenders, annuitizations and contract charges

     (47,462     (28,741     (1,229,849     (907,585
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (45,614     (105,564     (1,085,355     (375,426
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        7,307  

Annuity payments and contract charges

     (2,698     (2,460     (13,049     (2,762

Adjustments to annuity reserves

     1,006       (3,692     (1,359     9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (1,692     (6,152     (14,408     4,554  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (47,306     (111,716     (1,099,763     (370,872
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     11,197       (321,220     (409,578     (875,945

Net assets at beginning of year

     463,924       785,144       7,624,210       8,500,155  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 475,121     $ 463,924     $ 7,214,632     $ 7,624,210  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 27 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     AM2 Sub-Account     A19 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (9,916   $ (12,288   $ (14,134   $ (15,955

Net realized gains (losses)

     (4,603     118,923       (107,603     437,204  

Net change in unrealized appreciation (depreciation)

     76,468       (421,048     261,101       (1,048,338
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     61,949       (314,413     139,364       (627,089
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     75       16,973       5,063       1,290  

Transfers between Sub-Accounts (including the Fixed Account), net

     (21,738     (49,630     8,237       (35,797

Withdrawals, surrenders, annuitizations and contract charges

     (87,866     (108,264     (40,663     (25,232
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (109,529     (140,921     (27,363     (59,739
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     —        —        (3,350     (3,410

Adjustments to annuity reserves

     —        —        804       9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (2,546     (3,401
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (109,529     (140,921     (29,909     (63,140
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (47,580     (455,334     109,455       (690,229

Net assets at beginning of year

     667,155       1,122,489       888,247       1,578,476  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 619,575     $ 667,155     $ 997,702     $ 888,247  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 28 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A55 Sub-Account     A51 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (2,416   $ (2,190   $ (18,046   $ (21,456

Net realized gains (losses)

     408,776       624,825       (125,150     190,605  

Net change in unrealized appreciation (depreciation)

     448,050       (1,441,523     301,825       (977,717
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     854,410       (818,888     158,629       (808,568
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     108,200       83,726       50,154       —   

Transfers between Sub-Accounts (including the Fixed Account), net

     9,488       120,279       4,367       (11,364

Withdrawals, surrenders, annuitizations and contract charges

     (454,792     (580,633     (234,372     (78,573
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (337,104     (376,628     (179,851     (89,937
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     62,841       —        —        —   

Annuity payments and contract charges

     (1,738     (21,286     (256     (303

Adjustments to annuity reserves

     (75     (33,234     313       (443
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     61,028       (54,520     57       (746
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (276,076     (431,148     (179,794     (90,683
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     578,334       (1,250,036     (21,165     (899,251

Net assets at beginning of year

     4,020,511       5,270,547       1,235,146       2,134,397  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,598,845     $ 4,020,511     $ 1,213,981     $ 1,235,146  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 29 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     C53 Sub-Account     L13 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 3,750     $ (1,469   $ (206   $ (424

Net realized gains (losses)

     118,093       144,611       20,213       14,033  

Net change in unrealized appreciation (depreciation)

     (53,729     (230,728     13,593       (41,248
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     68,114       (87,586     33,600       (27,639
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     62,307       —        —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (842     (14,857     5,362       (9,457

Withdrawals, surrenders, annuitizations and contract charges

     (172,499     (158,883     (6,923     (41,330
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (111,034     (173,740     (1,561     (50,787
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     1,011       (1,801     —        —   

Adjustments to annuity reserves

     (13,369     285       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (12,358     (1,516     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (123,392     (175,256     (1,561     (50,787
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (55,278     (262,842     32,039       (78,426

Net assets at beginning of year

     644,033       906,875       247,573       325,999  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 588,755     $ 644,033     $ 279,612     $ 247,573  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 30 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F24 Sub-Account     F99 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (190,021   $ (200,581   $ (194,712   $ (162,365

Net realized gains (losses)

     1,063,926       1,529,436       1,217,549       1,417,342  

Net change in unrealized appreciation (depreciation)

     3,067,834       (6,865,997     2,781,767       (5,587,766
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     3,941,739       (5,537,142     3,804,604       (4,332,789
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     663,658       497,075       274,790       639,706  

Transfers between Sub-Accounts (including the Fixed Account), net

     (565,318     212,512       (1,248,261     527,215  

Withdrawals, surrenders, annuitizations and contract charges

     (2,342,882     (2,648,022     (1,632,528     (1,702,788
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (2,244,542     (1,938,435     (2,605,999     (535,867
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     173,836       —        123,575       89,527  

Annuity payments and contract charges

     (17,009     (26,138     (81,779     (32,844

Adjustments to annuity reserves

     3,881       443       (1,839     (1,399
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     160,708       (25,695     39,957       55,284  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (2,083,834     (1,964,130     (2,566,042     (480,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,857,905       (7,501,272     1,238,562       (4,813,372

Net assets at beginning of year

     13,537,339       21,038,611       12,269,969       17,083,341  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 15,395,244     $ 13,537,339     $ 13,508,531     $ 12,269,969  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 31 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     F91 Sub-Account     FE3 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (11,573   $ (26,111   $ (367,932   $ 134,330  

Net realized gains (losses)

     34,004       808,835       1,304,078       1,079,796  

Net change in unrealized appreciation (depreciation)

     243,542       (2,095,648     984,330       (4,039,040
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     265,973       (1,312,924     1,920,476       (2,824,914
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     19,035       36,881       824,803       756,534  

Transfers between Sub-Accounts (including the Fixed Account), net

     (32,558     262,441       103,915       (1,944,381

Withdrawals, surrenders, annuitizations and contract charges

     (166,899     (5,986,808     (2,592,271     (3,086,882
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (180,422     (5,687,486     (1,663,553     (4,274,729
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     32,702       —        87,865       128,549  

Annuity payments and contract charges

     (3,653     —        (130,774     (67,700

Adjustments to annuity reserves

     (103     —        (14,913     (9,128
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     28,946       —        (57,822     51,721  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (151,476     (5,687,486     (1,721,375     (4,223,008
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     114,497       (7,000,410     199,101       (7,047,922

Net assets at beginning of year

     1,486,071       8,486,481       23,987,659       31,035,581  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,600,568     $ 1,486,071     $ 24,186,760     $ 23,987,659  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 32 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     T20 Sub-Account     F56 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 19,437     $ 18,176     $ 10,892     $ (8,007

Net realized gains (losses)

     (17,793     (35,907     (9,033     (20,694

Net change in unrealized appreciation (depreciation)

     189,935       (100,941     100,401       (59,354
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     191,579       (118,672     102,260       (88,055
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     5,270       205,574       146       6,611  

Transfers between Sub-Accounts (including the Fixed Account), net

     (65,408     (40,319     (3,524     (2,581

Withdrawals, surrenders, annuitizations and contract charges

     (101,639     (312,385     (56,700     (26,161
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (161,777     (147,130     (60,078     (22,131
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        64       —        —   

Annuity payments and contract charges

     (121     (137     —        —   

Adjustments to annuity reserves

     33       (22     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (88     (95     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (161,865     (147,225     (60,078     (22,131
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     29,714       (265,897     42,182       (110,186

Net assets at beginning of year

     1,077,978       1,343,875       559,167       669,353  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,107,692     $ 1,077,978     $ 601,349     $ 559,167  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 33 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     G30 Sub-Account     521 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 1,453     $ (1,541   $ (6,258   $ (16,589

Net realized gains (losses)

     (18,261     195,275       (7,802     7,184  

Net change in unrealized appreciation (depreciation)

     172,690       (375,133     234,804       (334,568
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     155,882       (181,399     220,744       (343,973
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     20,624       20,467       —        3,404  

Transfers between Sub-Accounts (including the Fixed Account), net

     (55,692     103,039       (3,454     (6,264

Withdrawals, surrenders, annuitizations and contract charges

     (766,520     (298,083     (15,112     (63,800
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (801,588     (174,577     (18,566     (66,660
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        12,267       —        —   

Annuity payments and contract charges

     (1,478     (1,371     (1,832     (1,926

Adjustments to annuity reserves

     (1,184     (121     837       (223
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (2,662     10,775       (995     (2,149
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (804,250     (163,802     (19,561     (68,809
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (648,368     (345,201     201,183       (412,782

Net assets at beginning of year

     2,103,430       2,448,631       1,278,436       1,691,218  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,455,062     $ 2,103,430     $ 1,479,619     $ 1,278,436  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 34 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     520 Sub-Account     G33 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (37,009   $ (34,650   $ 16,018     $ 23,649  

Net realized gains (losses)

     66,082       367,273       2,019       (22,447

Net change in unrealized appreciation (depreciation)

     747,509       (1,289,629     191,667       (245,669
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     776,582       (957,006     209,704       (244,467
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     85,670       320       37,165       —   

Transfers between Sub-Accounts (including the Fixed Account), net

     78,656       109,182       (25,967     (38,628

Withdrawals, surrenders, annuitizations and contract charges

     (127,662     (65,368     (116,707     (71,670
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     36,664       44,134       (105,509     (110,298
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        3,911  

Annuity payments and contract charges

     (1,505     (3,441     (13,074     (3,364

Adjustments to annuity reserves

     5,328       (1,533     787       36  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     3,823       (4,974     (12,287     583  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     40,487       39,160       (117,796     (109,715
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     817,069       (917,846     91,908       (354,182

Net assets at beginning of year

     1,956,184       2,874,030       1,300,522       1,654,704  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 2,773,253     $ 1,956,184     $ 1,392,430     $ 1,300,522  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 35 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     G31 Sub-Account     O00 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (27,564   $ (24,691   $ (6,934   $ (9,088

Net realized gains (losses)

     2,063       43,892       (81,366     169,380  

Net change in unrealized appreciation (depreciation)

     767,349       (983,790     140,884       (417,118
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     741,848       (964,589     52,584       (256,826
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        4,008       44,608       1,196  

Transfers between Sub-Accounts (including the Fixed Account), net

     (55,316     (11,118     (64,927     28,516  

Withdrawals, surrenders, annuitizations and contract charges

     (168,956     (347,675     (160,285     (11,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (224,272     (354,785     (180,604     18,086  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        12,760       —        —   

Annuity payments and contract charges

     (4,541     (5,479     (3,138     (3,370

Adjustments to annuity reserves

     (716     1,265       (2,547     332  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (5,257     8,546       (5,685     (3,038
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (229,529     (346,239     (186,289     15,048  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     512,319       (1,310,828     (133,705     (241,778

Net assets at beginning of year

     3,494,277       4,805,105       564,359       806,137  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,006,596     $ 3,494,277     $ 430,654     $ 564,359  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 36 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     V15 Sub-Account     V52 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (151,138   $ (156,360   $ (1,716   $ (2,090

Net realized gains (losses)

     232,210       3,139,928       (1,667     34,055  

Net change in unrealized appreciation (depreciation)

     3,334,504       (7,507,827     32,879       (78,823
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     3,415,576       (4,524,259     29,496       (46,858
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     411,716       116,929       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (415,951     60,908       (656     476  

Withdrawals, surrenders, annuitizations and contract charges

     (1,070,756     (852,863     (23,294     (5,014
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,074,991     (675,026     (23,950     (4,538
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     19,041       7,961       —        —   

Annuity payments and contract charges

     (15,980     (91,774     (3,017     (3,093

Adjustments to annuity reserves

     (15,745     (6,752     (745     (10,544
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (12,684     (90,565     (3,762     (13,637
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,087,675     (765,591     (27,712     (18,175
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     2,327,901       (5,289,850     1,784       (65,033

Net assets at beginning of year

     9,189,277       14,479,127       84,978       150,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 11,517,178     $ 9,189,277     $ 86,762     $ 84,978  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 37 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A39 Sub-Account     AC3 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (47,577   $ (37,156   $ (661   $ (565

Net realized gains (losses)

     (60,857     991,142       (2,718     10,387  

Net change in unrealized appreciation (depreciation)

     1,383,718       (2,757,371     15,635       (26,707
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     1,275,284       (1,803,385     12,256       (16,885
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     398,638       147,835       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     13,234       (60,004     (1,088     1,129  

Withdrawals, surrenders, annuitizations and contract charges

     (974,085     (483,491     (12,264     (18
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (562,213     (395,660     (13,352     1,111  
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (8,913     (94,267     —        —   

Adjustments to annuity reserves

     2,296       (4,189     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (6,617     (98,456.00     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (568,830     (494,116     (13,352     1,111  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     706,454       (2,297,501     (1,096     (15,774

Net assets at beginning of year

     6,157,753       8,455,254       61,643       77,417  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 6,864,207     $ 6,157,753     $ 60,547     $ 61,643  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 38 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     A21 Sub-Account     AC1 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (59,474   $ 9,202     $ (2,307   $ (435

Net realized gains (losses)

     (67,577     613,569       (141     15,143  

Net change in unrealized appreciation (depreciation)

     834,232       (1,881,314     22,739       (51,836
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     707,181       (1,258,543     20,291       (37,128
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     46,122       197,683       —        —   

Transfers between Sub-Accounts (including the Fixed Account), net

     (40,460     (12,200     374       (23,431

Withdrawals, surrenders, annuitizations and contract charges

     (507,926     (1,105,473     (4,086     (218
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (502,264     (919,990     (3,712     (23,649
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     2,358       —        —        —   

Annuity payments and contract charges

     (15,454     (3,644     —        —   

Adjustments to annuity reserves

     343       22       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (12,753     (3,622     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (515,017     (923,612     (3,712     (23,649
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     192,164       (2,182,155     16,579       (60,777

Net assets at beginning of year

     4,538,101       6,720,256       129,582       190,359  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,730,265     $ 4,538,101     $ 146,161     $ 129,582  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 39 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     I76 Sub-Account     J43 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (12,389   $ (14,650   $ (2,284   $ (13,917

Net realized gains (losses)

     (35,878     172,282       (18,336     264,595  

Net change in unrealized appreciation (depreciation)

     168,127       (414,599     140,916       (568,984
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     119,860       (256,967     120,296       (318,306
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     37,986       262       3,617       16,372  

Transfers between Sub-Accounts (including the Fixed Account), net

     (135,768     41,134       (1,196     41,055  

Withdrawals, surrenders, annuitizations and contract charges

     (108,917     (70,442     (122,577     (156,794
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (206,699     (29,046     (120,156     (99,367
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (3,492     (3,382     (3,465     (3,806

Adjustments to annuity reserves

     (1,816     1,898       (1,615     2,741  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (5,308     (1,484     (5,080     (1,065
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (212,007     (30,530     (125,236     (100,432
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (92,147     (287,497     (4,940     (418,738

Net assets at beginning of year

     913,677       1,201,174       1,184,730       1,603,468  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 821,530     $ 913,677     $ 1,179,790     $ 1,184,730  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 40 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     J32 Sub-Account     MD8 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 2,648     $ (29,478   $ 369,730     $ (43,525

Net realized gains (losses)

     197,832       622,595       —        —   

Net change in unrealized appreciation (depreciation)

     489,714       (1,303,786     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     690,194       (710,669     369,730       (43,525
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     9,096       34,409       935,306       1,624,099  

Transfers between Sub-Accounts (including the Fixed Account), net

     110,145       (10,276     2,472,843       512,648  

Withdrawals, surrenders, annuitizations and contract charges

     (152,983     (453,199     (1,813,382     (2,397,773
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (33,742     (429,066     1,594,767       (261,026
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        (140     55,517       —   

Annuity payments and contract charges

     (8,610     (9,033     (60,610     (57,334

Adjustments to annuity reserves

     5,293       1,918       798       (74
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (3,317     (7,255     (4,295     (57,408
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (37,059     (436,321     1,590,472       (318,434
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     653,135       (1,146,990     1,960,202       (361,959

Net assets at beginning of year

     2,742,288       3,889,278       11,153,814       11,515,773  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,395,423     $ 2,742,288     $ 13,114,016     $ 11,153,814  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 41 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M07 Sub-Account     M35 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 47,447     $ 21,451     $ 14,052     $ (12,107

Net realized gains (losses)

     274,823       979,131       275,778       818,474  

Net change in unrealized appreciation (depreciation)

     436,534       (2,228,263     349,933       (1,974,396
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     758,804       (1,227,681     639,763       (1,168,029
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     718,218       428,442       104,687       121,607  

Transfers between Sub-Accounts (including the Fixed Account), net

     63,422       (150,230     (77,224     (67,871

Withdrawals, surrenders, annuitizations and contract charges

     (1,790,479     (1,429,732     (1,191,302     (1,064,151
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,008,839     (1,151,520     (1,163,839     (1,010,415
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     50,929       —        28,797       9,994  

Annuity payments and contract charges

     (119,478     (37     (2,953     (7,897

Adjustments to annuity reserves

     26,773       (13,569     (1,166     (452
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (41,776     (13,606     24,678       1,645  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,050,615     (1,165,126     (1,139,161     (1,008,770
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (291,811     (2,392,807     (499,398     (2,176,799

Net assets at beginning of year

     9,356,145       11,748,952       8,306,271       10,483,070  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 9,064,334     $ 9,356,145     $ 7,806,873     $ 8,306,271  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 42 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M31 Sub-Account     M80 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (229,548   $ (242,314   $ (44,291   $ (46,280

Net realized gains (losses)

     1,671,474       3,000,323       294,425       440,080  

Net change in unrealized appreciation (depreciation)

     3,097,227       (9,958,147     593,959       (1,694,775
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     4,539,153       (7,200,138     844,093       (1,300,975
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     78,827       478,581       240,019       9,670  

Transfers between Sub-Accounts (including the Fixed Account), net

     (332,959     (156,176     (5,868     90,235  

Withdrawals, surrenders, annuitizations and contract charges

     (1,140,918     (2,025,113     (435,688     (262,445
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,395,050     (1,702,708     (201,537     (162,540
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     84,905       —        36,299       —   

Annuity payments and contract charges

     (114,519     (44,600     (4,150     —   

Adjustments to annuity reserves

     24,982       (63,572     5       —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (4,632     (108,172     32,154       —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,399,682     (1,810,880     (169,383     (162,540
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     3,139,471       (9,011,018     674,710       (1,463,515

Net assets at beginning of year

     14,007,384       23,018,402       2,523,867       3,987,382  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 17,146,855     $ 14,007,384     $ 3,198,577     $ 2,523,867  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 43 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MF1 Sub-Account     M05 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (223,149   $ (248,122   $ (103,893   $ (113,978

Net realized gains (losses)

     (351,877     2,117,061       (925,956     2,135,822  

Net change in unrealized appreciation (depreciation)

     3,179,263       (8,377,066     1,886,057       (5,196,402
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     2,604,237       (6,508,127     856,208       (3,174,558
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     304,268       633,072       266,697       485,732  

Transfers between Sub-Accounts (including the Fixed Account), net

     (693,333     762,283       (86,023     470,887  

Withdrawals, surrenders, annuitizations and contract charges

     (1,458,720     (2,510,811     (886,611     (1,229,245
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,847,785     (1,115,456     (705,937     (272,626
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     9,462       107,357       72,759       92,960  

Annuity payments and contract charges

     (58,266     (113,239     (41,655     (8,937

Adjustments to annuity reserves

     (8,297     (64,624     (948     2,508  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (57,101     (70,506     30,156       86,531  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,904,886     (1,185,962     (675,781     (186,095
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     699,351       (7,694,089     180,427       (3,360,653

Net assets at beginning of year

     14,409,891       22,103,980       7,066,132       10,426,785  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 15,109,242     $ 14,409,891     $ 7,246,559     $ 7,066,132  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 44 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M42 Sub-Account     M06 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (109,834   $ (118,416   $ 94,172     $ 78,951  

Net realized gains (losses)

     (817,075     2,116,632       (208,359     (137,476

Net change in unrealized appreciation (depreciation)

     1,753,505       (5,041,695     429,591       (1,158,989
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     826,596       (3,043,479     315,404       (1,217,514
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     190,785       111,508       132,351       822,551  

Transfers between Sub-Accounts (including the Fixed Account), net

     (50,076     826,458       192,111       (317,557

Withdrawals, surrenders, annuitizations and contract charges

     (659,776     (747,054     (875,024     (1,901,558
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (519,067     190,912       (550,562     (1,396,564
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     33,334       —        22,174       (142

Annuity payments and contract charges

     (17,799     (16,039     (6,708     (4,586

Adjustments to annuity reserves

     (7,100     (2,786     500       (670
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     8,435       (18,825     15,966       (5,398
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (510,632     172,087       (534,596     (1,401,962
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     315,964       (2,871,392     (219,192     (2,619,476

Net assets at beginning of year

     6,859,544       9,730,936       5,846,995       8,466,471  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 7,175,508     $ 6,859,544     $ 5,627,803     $ 5,846,995  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 45 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M33 Sub-Account     M44 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (114,407   $ (125,975   $ 122,755     $ 70,094  

Net realized gains (losses)

     818,140       1,877,900       476,320       471,088  

Net change in unrealized appreciation (depreciation)

     1,432,547       (4,395,975     (837,081     (632,337
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     2,136,280       (2,644,050     (238,006     (91,155
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     470,274       327,637       105,444       102,699  

Transfers between Sub-Accounts (including the Fixed Account), net

     (192,750     (43,870     2,581       (54,622

Withdrawals, surrenders, annuitizations and contract charges

     (1,288,486     (1,476,460     (1,098,033     (1,218,952
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,010,962     (1,192,693     (990,008     (1,170,875
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     26,923       —        —        —   

Annuity payments and contract charges

     (27,731     (45,598     (11,285     (59,253

Adjustments to annuity reserves

     (1,213     (72,182     (20,100     4,952  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (2,021     (117,780     (31,385     (54,301
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,012,983     (1,310,473     (1,021,393     (1,225,176
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,123,297       (3,954,523     (1,259,399     (1,316,331

Net assets at beginning of year

     10,887,060       14,841,583       7,120,798       8,437,129  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 12,010,357     $ 10,887,060     $ 5,861,399     $ 7,120,798  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 46 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M40 Sub-Account     M83 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 25,886     $ 11,392     $ 41,339     $ (50,206

Net realized gains (losses)

     104,013       128,353       2,695,956       3,468,888  

Net change in unrealized appreciation (depreciation)

     (198,597     (168,380     (747,879     (6,577,261
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (68,698     (28,635     1,989,416       (3,158,579
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     51,351       6,588       795,991       1,658,073  

Transfers between Sub-Accounts (including the Fixed Account), net

     36,620       (119,809     (15,357     (1,266,800

Withdrawals, surrenders, annuitizations and contract charges

     (343,014     (158,801     (3,879,567     (5,345,083
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (255,043     (272,022     (3,098,933     (4,953,810
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        100,523       65,280  

Annuity payments and contract charges

     —        —        (100,867     (131,635

Adjustments to annuity reserves

     —        —        (9,093     (10,731
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     —        —        (9,437     (77,086
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (255,043     (272,022     (3,108,370     (5,030,896
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (323,741     (300,657     (1,118,954     (8,189,475

Net assets at beginning of year

     1,768,249       2,068,906       34,386,230       42,575,705  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,444,508     $ 1,768,249     $ 33,267,276     $ 34,386,230  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 47 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MB6 Sub-Account     MB7 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (2,533   $ (16,488   $ (12,355   $ (18,311

Net realized gains (losses)

     350,978       945,686       250,915       484,443  

Net change in unrealized appreciation (depreciation)

     660,903       (1,850,373     389,179       (998,381
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     1,009,348       (921,175     627,739       (532,249
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     184,277       178,995       30,310       757  

Transfers between Sub-Accounts (including the Fixed Account), net

     91,392       (63,309     (34,032     (22,628

Withdrawals, surrenders, annuitizations and contract charges

     (839,045     (685,757     (143,117     (67,124
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (563,376     (570,071     (146,839     (88,995
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     32,145       —        —        —   

Annuity payments and contract charges

     (3,600     (36,924     —        —   

Adjustments to annuity reserves

     (1,280     (61,605     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     27,265       (98,529     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (536,111     (668,600     (146,839     (88,995
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     473,237       (1,589,775     480,900       (621,244

Net assets at beginning of year

     4,056,008       5,645,783       2,447,592       3,068,836  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 4,529,245     $ 4,056,008     $ 2,928,492     $ 2,447,592  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 48 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     M96 Sub-Account     MD2 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 2,145     $ 24,917     $ (8,001   $ 5,216  

Net realized gains (losses)

     (111,178     (120,656     (95,079     (36,882

Net change in unrealized appreciation (depreciation)

     209,288       (579,278     150,190       (345,155
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     100,255       (675,017     47,110       (376,821
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     111,323       93,612       72,827       18,553  

Transfers between Sub-Accounts (including the Fixed Account), net

     153,307       (152,199     63,009       (16,680

Withdrawals, surrenders, annuitizations and contract charges

     (541,912     (663,415     (456,137     (207,842
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (277,282     (722,002     (320,301     (205,969
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        1,372       —        —   

Annuity payments and contract charges

     (9,221     (1,606     —        —   

Adjustments to annuity reserves

     (53     30       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (9,274     (204     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (286,556     (722,206     (320,301     (205,969
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (186,301     (1,397,223     (273,191     (582,790

Net assets at beginning of year

     3,933,779       5,331,002       2,253,571       2,836,361  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,747,478     $ 3,933,779     $ 1,980,380     $ 2,253,571  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 49 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MA6 Sub-Account     MA3 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 562,134     $ 561,783     $ 92,230     $ 105,188  

Net realized gains (losses)

     (412,555     (552,578     (95,549     (100,663

Net change in unrealized appreciation (depreciation)

     1,179,350       (2,047,861     250,917       (416,034
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     1,328,929       (2,038,656     247,598       (411,509
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     459,137       487,237       100,053       43,391  

Transfers between Sub-Accounts (including the Fixed Account), net

     98,458       (926,168     33,508       (136,455

Withdrawals, surrenders, annuitizations and contract charges

     (1,537,939     (1,918,223     (495,885     (407,284
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (980,344     (2,357,154     (362,324     (500,348
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     14,554       44,410       —        7,067  

Annuity payments and contract charges

     (77,835     (30,963     —        (4,366

Adjustments to annuity reserves

     (1,396     (3,101     (838     (153
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (64,677     10,346       (838     2,548  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,045,021     (2,346,808     (363,162     (497,800
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     283,908       (4,385,464     (115,564     (909,309

Net assets at beginning of year

     13,074,330       17,459,794       2,545,742       3,455,051  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 13,358,238     $ 13,074,330     $ 2,430,178     $ 2,545,742  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 50 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MD6 Sub-Account     MB3 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (137,125   $ (165,647   $ (60,936   $ (64,930

Net realized gains (losses)

     834,395       2,195,827       328,921       664,543  

Net change in unrealized appreciation (depreciation)

     1,727,792       (5,072,422     533,281       (1,644,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     2,425,062       (3,042,242     801,266       (1,044,445
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     60,315       500,273       48,660       61,164  

Transfers between Sub-Accounts (including the Fixed Account), net

     (203,632     110,631       (81,143     39,517  

Withdrawals, surrenders, annuitizations and contract charges

     (1,372,704     (1,283,056     (340,381     (390,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,516,021     (672,152     (372,864     (289,845
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     149,944       —        21,789       8,864  

Annuity payments and contract charges

     (10,290     (20,195     (2,381     (978

Adjustments to annuity reserves

     (4,360     (23,762     (1,178     (92
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     135,294       (43,957     18,230       7,794  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,380,727     (716,109     (354,634     (282,051
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     1,044,335       (3,758,351     446,632       (1,326,496

Net assets at beginning of year

     11,602,182       15,360,533       3,762,669       5,089,165  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 12,646,517     $ 11,602,182     $ 4,209,301     $ 3,762,669  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 51 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MB8 Sub-Account     MF6 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (94,864   $ (106,689   $ (57,215   $ 8,216  

Net realized gains (losses)

     200,639       2,986,136       460,779       825,584  

Net change in unrealized appreciation (depreciation)

     1,933,209       (6,012,243     399,718       (4,217,890
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     2,038,984       (3,132,796     803,282       (3,384,090
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     333,140       214,143       233,285       168,060  

Transfers between Sub-Accounts (including the Fixed Account), net

     (460,747     (138,834     31,939       609,355  

Withdrawals, surrenders, annuitizations and contract charges

     (1,273,775     (1,306,872     (927,327     (978,644
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,401,382     (1,231,563     (662,103     (201,229
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     35,798       87,615       8,010       38,433  

Annuity payments and contract charges

     (85,377     (31,483     (39,169     (25,657

Adjustments to annuity reserves

     (11,963     (3,567     (4,099     (2,512
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (61,542     52,565       (35,258     10,264  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,462,924     (1,178,998     (697,361     (190,965
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     576,060       (4,311,794     105,921       (3,575,055

Net assets at beginning of year

     12,647,367       16,959,161       8,778,837       12,353,892  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 13,223,427     $ 12,647,367     $ 8,884,758     $ 8,778,837  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 52 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     MG3 Sub-Account     PK8 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 40,782     $ (118,476   $ 363,395     $ 312,571  

Net realized gains (losses)

     1,022,624       2,437,311       (373,268     (390,489

Net change in unrealized appreciation (depreciation)

     977,187       (4,733,699     794,030       (1,901,785
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     2,040,593       (2,414,864     784,157       (1,979,703
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     690,835       604,923       271,929       201,428  

Transfers between Sub-Accounts (including the Fixed Account), net

     (215,112     (820,108     140,647       (57,999

Withdrawals, surrenders, annuitizations and contract charges

     (2,175,716     (2,144,760     (958,756     (1,121,744
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (1,699,993     (2,359,945     (546,180     (978,315
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     59,506       65,322       12,039       48,109  

Annuity payments and contract charges

     (74,457     (32,202     (36,966     (17,847

Adjustments to annuity reserves

     (11,668     (2,503     (2,387     (1,607
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (26,619     30,617       (27,314     28,655  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (1,726,612     (2,329,328     (573,494     (949,660
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     313,981       (4,744,192     210,663       (2,929,363

Net assets at beginning of year

     19,561,063       24,305,255       8,719,994       11,649,357  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 19,875,044     $ 19,561,063     $ 8,930,657     $ 8,719,994  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 53 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     P06 Sub-Account     P07 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ 47,257     $ 220,527     $ 374,623     $ 223,042  

Net realized gains (losses)

     (108,222     (44,957     (816,719     (714,246

Net change in unrealized appreciation (depreciation)

     123,578       (760,247     1,185,621       (3,317,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     62,613       (584,677     743,525       (3,808,416
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     58,977       318,928       520,725       961,938  

Transfers between Sub-Accounts (including the Fixed Account), net

     108,769       59,374       1,493,734       (431,076

Withdrawals, surrenders, annuitizations and contract charges

     (742,129     (925,020     (3,155,360     (3,016,077
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     (574,383     (546,718     (1,140,901     (2,485,215
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        13,096       43,699  

Annuity payments and contract charges

     (816     (852     (40,062     (27,036

Adjustments to annuity reserves

     60       54       (2,983     (2,323
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     (756     (798     (29,949     14,340  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     (575,139     (547,516     (1,170,850     (2,470,875
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (512,526     (1,132,193     (427,325     (6,279,291

Net assets at beginning of year

     3,557,373       4,689,566       18,946,896       25,226,187  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 3,044,847     $ 3,557,373     $ 18,519,571     $ 18,946,896  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 54 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022

 

 

     R03 Sub-Account     R02 Sub-Account  
     December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 

Operations:

        

Net investment income (loss)

   $ (19,300   $ (19,063   $ (7,246   $ (6,702

Net realized gains (losses)

     55,994       104,489       34,092       115,043  

Net change in unrealized appreciation (depreciation)

     452,418       (657,736     111,530       (359,614
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     489,112       (572,310     138,376       (251,273
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract Owner Transactions:

        

Accumulation Activity:

        

Purchase payments received

     —        713       2,300       22,839  

Transfers between Sub-Accounts (including the Fixed Account), net

     115,347       (88,100     58,817       (74,665

Withdrawals, surrenders, annuitizations and contract charges

     (108,262     (44,639     (73,028     (82,474
  

 

 

   

 

 

   

 

 

   

 

 

 

Net accumulation activity

     7,085       (132,026     (11,911     (134,300
  

 

 

   

 

 

   

 

 

   

 

 

 

Annuitization Activity:

        

Annuitizations

     —        —        —        —   

Annuity payments and contract charges

     (6,727     (6,147     (6,774     (7,142

Adjustments to annuity reserves

     11,554       (3,673     11,749       (3,572
  

 

 

   

 

 

   

 

 

   

 

 

 

Net annuitization activity

     4,827       (9,820     4,975       (10,714
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) from contract owner transactions

     11,912       (141,846     (6,936     (145,014
  

 

 

   

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     501,024       (714,156     131,440       (396,287

Net assets at beginning of year

     988,514       1,702,670       428,442       824,729  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets at end of year

   $ 1,489,538     $ 988,514     $ 559,882     $ 428,442  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

- 55 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

NOTES TO FINANCIAL STATEMENTS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

1. BUSINESS AND ORGANIZATION

Delaware Life Variable Account F (the “Variable Account”) is a separate account of Delaware Life Insurance Company (the “Sponsor”). The Variable Account was established on July 13, 1989 as a funding vehicle for the variable portion of Futurity contracts, Futurity II contracts, Futurity Focus contracts, Futurity Accolade contracts, Futurity Focus II contracts, Futurity III contracts, Futurity Select Four contracts, Futurity Select Four Plus contracts, Futurity Select Seven contracts, Futurity Select Freedom contracts, Futurity Select Incentive contracts (collectively, the ‘‘Contracts’’) and certain other group and individual fixed and variable annuity contracts issued by the Sponsor. The Variable Account is registered with the Securities and Exchange Commission under the Investment Company Act of 1940, as amended, as a unit investment trust existing in accordance with the regulations of the Delaware Insurance Department and is an investment company. Accordingly, the Variable Account follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 Financial Services – Investment Companies.

The assets of the Variable Account are divided into Sub-Accounts”. Each Sub-Account is invested in shares of a specific mutual fund (collectively the “Funds”), or series thereof, registered under the Investment Company Act of 1940, as amended. The contract owners of the Variable Account direct the deposits into the Sub-Accounts of the Variable Account.

Under applicable insurance law, the assets and liabilities of the Variable Account are clearly identified and distinguished from the Sponsor’s other assets and liabilities. Assets applicable to the Variable Account are not chargeable with liabilities arising out of any other business the Sponsor may conduct.

A summary of the name changes related to Sub-Accounts held by the contract owners of the Variable Account during the current year, is as follows:

 

Sub-Account

  

Previous Name

   Effective Date
A71   

AB VPS Growth and Income Portfolio (Class B)

   May 1, 2023
J32   

JPMorgan Insurance Trust U.S. Equity Portfolio Class 1

   May 1, 2023
J43   

JPMorgan Insurance Trust Small Cap Core Portfolio Class 1

   May 1, 2023

The close date related to Sub-Accounts held by the contract owners of the Variable Account (if closed within the past five years), is as follows:

 

Closed Sub-Account

   New Sub-Account      Effective Date  

I84

     O00        April 30, 2020  

L27

     MD8        July 31, 2019  

 

- 56 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

General

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires the Sponsor’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from these estimates.

Investment Valuation and Transactions

Investments made in mutual funds are carried at fair value and are valued at their closing net asset value as determined by the respective mutual fund, which in turn value their investments at fair value, as of December 31, 2023. Transactions are recorded on a trade date basis. Realized gains and losses on sales of investments are determined on the first in, first out basis. Dividend income and realized gain distributions are reinvested in additional fund shares and recognized on the ex-dividend date.

Units

The number of units credited is determined by dividing the dollar amount allocated to a Sub-Account by the unit value for that Sub-Account for the period during which the purchase payment was received. The unit value for each Sub-Account is established at $10.00 for the first period of that Sub-Account and is subsequently measured based on the performance of the investments and the contract charges selected by the contract holder, as discussed in Note 5.

Purchase Payments

Upon issuance of new Contracts, the initial purchase payment is credited to the contract in the form of units. All subsequent purchase payments are applied using the unit values for the period during which the purchase payment is received.

Transfers

Transfers between Sub-Accounts requested by contract owners are recorded in the new Sub-Account upon receipt of the redemption proceeds at the net asset value at the time of receipt. In addition, transfers can be made between the Sub-Accounts and the Fixed Account”. The Fixed Account is part of the general account of the Sponsor in which purchase payments or contract values may be allocated or transferred.

Withdrawals

At any time during the accumulation phase (the period before the first annuity payment), the contract owner may elect to receive a cash withdrawal payment under the contract. If the contract owner requests a full withdrawal, the contract owner will receive the value of their account at the end of period, less the contract maintenance charge for the current contract year and any applicable withdrawal charge. If the contract owner requests a partial withdrawal, the contract owner will receive the amount requested less any applicable withdrawal charge and the account value will be reduced by the amount requested. Any requests for partial withdrawals that would result in the value of the contract owner’s account being reduced to an amount less than the contract maintenance charge for the current contract year is treated as a request for a full withdrawal.

 

- 57 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Annuitization

On the annuity commencement date, the contract’s accumulation account is canceled and its adjusted value is applied to provide an annuity. The adjusted value will be equal to the value of the accumulation account for the period that ends immediately before the annuity commencement date, reduced by any applicable premium taxes or similar taxes and a proportionate amount of the contract maintenance charge.

Annuity Payments

The amount of the first variable annuity payment is determined in accordance with the annuity payment rates found in the contract. The number of units to be credited in respect of a particular Sub-Account is determined by dividing that portion of the first variable annuity payment attributable to that Sub-Account by the annuity unit value of that Sub-Account for the period that ends immediately before the annuity commencement date. The number of units of each Sub-Account credited to the contract then remains fixed, unless an exchange of units is made. The dollar amount of each variable annuity payment after the first may increase, decrease or remain constant, depending on the investment performance of the Sub-Accounts.

Federal Income Taxes

The operations of the Variable Account are part of the operations of the Sponsor and are not taxed separately. The Sponsor qualifies for the federal income tax treatment granted to life insurance companies under Subchapter L of the Internal Revenue Code (the “Code”). Under existing federal income tax law, investment income and realized gain distributions earned by the Variable Account on contract owner reserves are not taxable, and therefore, no provision has been made for federal income taxes. In the event of a change in applicable tax law, the Sponsor will review this policy and if necessary a provision may be made in future years.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires Sponsor’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the period. The most significant estimates are fair value measurements of investments and the calculation of the reserve for variable annuities. Actual results could vary from the amounts derived from Sponsor management’s estimates.

Subsequent events

The Sponsor’s management has evaluated events subsequent to December 31, 2023, noting that there are no subsequent events requiring accounting adjustments or disclosure.

 

- 58 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

3. FAIR VALUE MEASUREMENTS

 

The Sub-Accounts’ investments are carried at fair value. Fair value is an exit price, representing the amount that would be received from a sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value (i.e., Level 1, 2 and 3). Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Variable Account has the ability to access at the measurement date. Level 2 inputs are observable inputs, other than quoted prices included in Level 1, for the asset or liability or prices for similar assets and liabilities. Level 3 inputs are unobservable inputs reflecting the reporting entity’s estimates of the assumptions that market participants would use in pricing the asset or liability. Topic 820 requires that a fair value measurement technique include an adjustment for risks inherent in a particular valuation technique (such as a pricing model) and/or the risks inherent in the inputs to the model, if market participants would also include such an adjustment.

The Variable Account has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into the three-level hierarchy described above. If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

The Variable Account uses the Funds’ closing net asset value to determine the fair value of its Sub-Accounts. As of December 31, 2023, the net assets held in the Variable Account were categorized as Level 1 assets under the Topic 820 hierarchy levels. There were no Level 2 or 3 investments in the Variable Account during the year ended December 31, 2023. There were no transfers between levels during the year ended December 31, 2023.

4. RELATED-PARTY TRANSACTIONS

Security Investors, LLC, one of the companies in the investment management businesses of Guggenheim Partners LLC and a related-party of the Sponsor, is the investment advisor to certain Rydex funds and charges a management fee at an annual rate 0.75% of the Rydex funds’ average daily net assets.

The Sponsor provides administrative services necessary for the operation of the Variable Account. The Sponsor absorbs all organizational expenses including the fees of registering the Variable Account and its contracts for distribution under federal and state securities laws.

Charges related to contracts sold to persons who are officers, directors, or employees of the Sponsor or an affiliate of the Sponsor may be waived.

 

- 59 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES

 

Mortality and expense risk charges

Charges for mortality and expense risks, the optional death benefit riders, and optional living benefit riders are deducted from the Variable Account at the end of each valuation period to cover the risks assumed by the Sponsor. These charges are reflected in the Statements of Operations. The deductions are calculated at different levels based upon the elections made by the contract holder and are transferred periodically to the Sponsor. At December 31, 2023, the deduction is at an effective annual rate based on the average daily value of the Contract invested in the Variable Account as follows:

 

     Level 1     Level 2     Level 3     Level 4     Level 5     Level 6     Level 7     Level 8  

Futurity

     1.25     —        —        —        —        —        —        —   

Futurity II

     1.25     —        —        —        —        —        —        —   

Futurity Focus

     1.00     —        —        —        —        —        —        —   

Futurity Accolade

     1.30     1.45     1.55     1.70     —        —        —        —   

Futurity Focus II

     1.00     1.15     1.25     1.40     1.50     1.65     —        —   

Futurity III

     0.85     1.00     1.10     1.15     1.25     1.40     —        —   

Futurity Select Four

     0.95     1.10     1.20     1.35     1.45     1.60     —        —   

Futurity Select Four Plus

     1.30     1.50     1.55     1.70     1.75     1.90     1.95     2.15

Futurity Select Seven

     1.05     1.25     1.30     1.45     1.50     1.65     1.70     1.90

Futurity Select Freedom

     1.35     1.55     1.60     1.75     1.80     1.95     —        —   

Futurity Select Incentive

     1.40     1.60     1.65     1.80     1.85     2.00     2.05     2.40

Administration charges

Each year on the account anniversary date, an account administration fee (‘‘Account Fee’’) equal to the lesser of $30 in the case of Futurity contracts, $35 in the case of Futurity II contracts, Futurity Accolade contracts and Futurity III contracts and $50 in the case of Futurity Focus contracts, Futurity Focus II contracts, Futurity Select Four contracts, Futurity Select Four Plus contracts, Futurity Select Seven contracts, Futurity Select Freedom contracts and Futurity Select Incentive contracts or 2% of the participant’s account value, reflected in the Statements of Changes in Net Assets, in account years one through five (thereafter, the Account Fee may be changed annually, but it may not exceed the lesser of $50 or 2% of the participant’s account value) is deducted from the participant’s account to reimburse the Sponsor for certain administrative expenses. After the annuity commencement date, the Account Fee will be deducted pro rata from each variable annuity payment made during the year.

An additional account administration charge is deducted from the Variable Account to reimburse the Sponsor for administrative expenses that are not covered by the annual Account Fee. This administrative charge is deducted daily at an effective annual rate of 0.15% based on the value of the contract and is reported in the Statements of Operations as a component of “Administration and distribution charges”.

 

- 60 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

5. CONTRACT CHARGES (CONTINUED)

 

Surrender charges

The Sponsor does not deduct a sales charge from the purchase payments. However, a surrender charge (contingent deferred sales charge) may be deducted to cover certain expenses related to the sale of the Contracts if the contract holder requests a full withdrawal prior to reaching the pay-out phase and is based on the amounts withdrawn.

 

     Surrender Charge  
     (up to % below)  

Futurity

     6

Futurity II

     6

Futurity Accolade

     8

Futurity III

     7

Futurity Select Four

     6

Futurity Select Four Plus

     8

Futurity Select Freedom

     8

Futurity Select Seven

     8

Futurity Select Incentive

     8

Surrender charges are reported in the Statements of Changes in Net Assets as a component of “Withdrawals, surrenders, annuitizations and contract charges”.

Distribution charges

For assuming the risk that surrender charges may be insufficient to compensate the Sponsor for the costs of distributing the Contracts, the Sponsor makes a deduction from the Sub-Account at the end of each valuation period at an effective annual rate of 0.15% of the net assets attributable to Futurity Select Seven and Futurity Select Incentive and an effective annual rate of 0.20% of the net assets attributable to Futurity Select Four Plus and Futurity Select Freedom contracts. These charges are reflected on the Statements of Operations as a component of “Administration and distribution charges”.

Premium Taxes

A deduction, when applicable, is made for premium taxes or similar state or local taxes. It is currently the policy of the Sponsor to make this deduction at the annuity commencement date. However, the Sponsor reserves the right to deduct such taxes when incurred.

6. RESERVE FOR VARIABLE ANNUITIES

Reserve for variable annuities represents the actuarial present value of future contract benefits for those contract holders who are in the payout phase of their contract and chose the variable payout option. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1987 and December 31, 1998 are calculated using the 1983 Individual Annuitant Mortality Table. Annuity reserves for contracts with annuity commencement dates on or between January 1, 1999 and December 31, 2014 are calculated using the Annuity 2000 Table. Annuity reserves for contracts with annuity commencement dates on or after January 1, 2015 are calculated using the 2012 Individual Annuitant Mortality Table. All annuity reserves are calculated using an assumed interest rate of 3% or 4% per year. The Individual Annuitant Mortality Table utilized is subject to change in conjunction with changes in the tables currently adopted by the National Association of Insurance Commissioners. The mortality risk is fully borne by the Sponsor and may result in additional amounts being transferred into the variable annuity account by the Sponsor to cover greater longevity of annuities than expected. Required adjustments to the reserves are accomplished by transfers to or from the Sponsor.

 

- 61 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES

 

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2023 were as follows:

 

     Purchases      Sales  

A70

   $ 48,864      $ 73,947  

A71

     1,224,036        1,773,671  

AM2

     53,131        148,261  

A19

     43,670        88,434  

A55

     587,803        731,505  

A51

     96,663        294,502  

C53

     92,387        127,348  

L13

     28,474        10,586  

F24

     1,692,248        3,445,238  

F99

     1,511,522        3,658,255  

F91

     138,243        297,039  

FE3

     3,797,036        4,138,941  

T20

     77,527        219,941  

F56

     21,563        70,723  

G30

     205,048        883,667  

521

     23,627        50,213  

520

     347,011        243,644  

G33

     85,772        188,307  

G31

     77,347        333,219  

O00

     59,877        250,522  

V15

     697,967        1,684,499  

V52

     2,051        28,680  

A39

     641,209        1,105,348  

AC3

     1,682        14,346  

A21

     101,669        673,209  

AC1

     479        6,388  

 

- 62 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

7. INVESTMENT PURCHASES AND SALES (CONTINUED)

 

     Purchases      Sales  

I76

   $ 75,013      $ 282,939  

J43

     41,934        157,470  

J32

     361,668        258,263  

MD8

     4,364,565        2,404,394  

M07

     1,566,620        2,229,236  

M35

     667,661        1,455,787  

M31

     1,558,494        1,990,001  

M80

     571,300        542,849  

MF1

     619,780        2,542,143  

M05

     561,819        1,341,238  

M42

     363,308        976,598  

M06

     767,974        1,208,274  

M33

     1,203,379        1,705,945  

M44

     704,947        1,269,251  

M40

     221,697        365,560  

M83

     4,567,562        5,373,003  

MB6

     742,383        948,538  

MB7

     275,719        220,128  

M96

     339,089        623,370  

MD2

     180,406        508,639  

MA6

     1,770,008        2,249,071  

MA3

     316,475        586,471  

MD6

     1,167,792        2,064,669  

MB3

     267,485        466,213  

MB8

     1,217,943        2,332,063  

MF6

     1,279,912        1,418,451  

MG3

     2,073,359        3,104,293  

PK8

     1,176,612        1,383,778  

P06

     337,945        865,782  

P07

     2,932,606        3,725,137  

R03

     203,781        222,605  

R02

     67,214        93,076  

 

- 63 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING

 

The changes in units outstanding for the year ended December 31, 2023 were as follows:

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

A70

     3,892        5,940        (2,048

A71

     19,148        56,833        (37,685

AM2

     2,247        7,198        (4,951

A19

     1,756        2,422        (666

A55

     16,480        25,897        (9,417

A51

     6,636        12,927        (6,291

C53

     2,393        6,766        (4,373

L13

     1,215        1,247        (32

F24

     24,840        67,945        (43,105

F99

     23,613        86,765        (63,152

F91

     9,125        16,915        (7,790

FE3

     42,869        78,235        (35,366

T20

     4,129        11,189        (7,060

F56

     74        2,649        (2,575

G30

     2,148        32,025        (29,877

521

     553        1,007        (454

520

     6,741        6,351        390  

G33

     3,603        11,197        (7,594

G31

     2,752        9,911        (7,159

O00

     7,339        22,257        (14,918

V15

     18,584        54,108        (35,524

V52

     —         980        (980

A39

     18,230        42,031        (23,801

AC3

     2        346        (344

A21

     4,276        29,070        (24,794

AC1

     12        130        (118

I76

     3,499        12,548        (9,049

J43

     933        4,130        (3,197

J32

     4,269        4,964        (695

MD8

     411,566        238,360        173,206  

M07

     63,837        130,025        (66,188

M35

     14,404        86,466        (72,062

M31

     12,959        52,391        (39,432

M80

     9,113        12,499        (3,386

 

- 64 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

MF1

     14,807        75,635        (60,828

M05

     32,519        68,776        (36,257

M42

     21,907        49,653        (27,746

M06

     61,839        115,651        (53,812

M33

     18,818        53,690        (34,872

M44

     12,997        81,299        (68,302

M40

     6,023        24,151        (18,128

M83

     76,766        198,933        (122,167

MB6

     11,834        28,019        (16,185

MB7

     856        4,743        (3,887

M96

     19,696        38,706        (19,010

MD2

     13,616        39,838        (26,222

MA6

     54,617        109,959        (55,342

MA3

     9,466        26,331        (16,865

MD6

     20,386        61,886        (41,500

MB3

     1,943        10,961        (9,018

MB8

     16,421        48,729        (32,308

MF6

     16,654        34,637        (17,983

MG3

     42,440        99,264        (56,824

PK8

     24,344        44,629        (20,285

P06

     15,742        52,006        (36,264

P07

     152,684        227,770        (75,086

R03

     5,181        4,945        236  

R02

     2,942        3,073        (131

 

- 65 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

The changes in units outstanding for the year ended December 31, 2022 were as follows:

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

A70

     7,227        13,776        (6,549

A71

     25,863        40,228        (14,365

AM2

     1,337        7,382        (6,045

A19

     3,813        5,505        (1,692

A55

     11,849        24,929        (13,080

A51

     1,376        4,349        (2,973

C53

     —         6,745        (6,745

L13

     3        1,376        (1,373

F24

     25,477        65,714        (40,237

F99

     55,260        67,678        (12,418

F91

     13,642        274,373        (260,731

FE3

     46,227        132,244        (86,017

T20

     11,614        19,514        (7,900

F56

     1,572        2,702        (1,130

G30

     9,631        15,622        (5,991

521

     117        1,825        (1,708

520

     5,266        3,600        1,666  

G33

     2,782        10,723        (7,941

G31

     3,948        13,981        (10,033

O00

     5,816        4,651        1,165  

V15

     15,738        40,878        (25,140

V52

     91        395        (304

A39

     8,644        31,584        (22,940

AC3

     44        9        35  

A21

     17,880        61,568        (43,688

AC1

     6        821        (815

I76

     4,782        6,119        (1,337

J43

     2,887        5,284        (2,397

J32

     5,741        13,356        (7,615

MD8

     436,306        478,458        (42,152

M07

     65,922        133,787        (67,865

M35

     9,565        73,829        (64,264

M31

     23,197        67,134        (43,937

M80

     3,401        7,613        (4,212

 

- 66 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

8. CHANGES IN UNITS OUTSTANDING (CONTINUED)

 

     Units
Issued
     Units
Redeemed
     Net Increase
(Decrease)
 

MF1

     69,478        106,947        (37,469

M05

     75,580        84,573        (8,993

M42

     71,293        61,979        9,314  

M06

     164,052        300,661        (136,609

M33

     15,928        60,490        (44,562

M44

     31,916        115,385        (83,469

M40

     2,001        20,822        (18,821

M83

     93,466        294,789        (201,323

MB6

     7,510        27,820        (20,310

MB7

     211        2,909        (2,698

M96

     11,228        55,267        (44,039

MD2

     2,943        18,361        (15,418

MA6

     60,757        183,454        (122,697

MA3

     4,433        27,152        (22,719

MD6

     25,265        46,955        (21,690

MB3

     3,197        11,367        (8,170

MB8

     30,515        53,287        (22,772

MF6

     28,050        30,069        (2,019

MG3

     39,823        118,150        (78,327

PK8

     37,427        71,778        (34,351

P06

     39,188        72,146        (32,958

P07

     191,825        344,834        (153,009

R03

     3,773        6,744        (2,971

R02

     2,215        7,000        (4,785

9. TAX DIVERSIFICATION REQUIREMENTS

Under the provisions of Section 817(h) of the Code, a variable annuity contract, other than a pension plan contract, is not treated as an annuity contract for federal tax purposes for any period in which the investments of the segregated asset account on which the contract is based are not adequately diversified. The Code provides that the “adequately diversified” requirement may be met if the underlying investments satisfy either a statutory safe harbor test or diversification requirements set forth in regulations issued by the Secretary of Treasury. The Sponsor believes that the Variable Account satisfies the current requirements of the regulations, and it intends that the Variable Account will continue to meet such requirements.

 

- 67 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS

The summary of units outstanding, unit value (some of which may be rounded), net assets, investment income ratios, expense ratios (excluding expenses of the underlying funds) and the total return, for each of the five years in the period ended December 31, is as follows:

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

A70

                               

2023

     22,456      $ 18.4196        to      $ 32.5071      $ 475,121        0.03     1.15     to        2.10     14.38     to        13.29

2022

     24,504        16.1041        to        28.6937        463,924        —        1.15       to        2.10       (28.00     to        (28.69

2021

     31,053        22.3679        to        40.2380        785,144        —        1.15       to        2.10       21.16       to        20.01  

2020

     34,687        18.4608        to        33.5291        714,807        0.45       1.15       to        2.10       37.48       to        36.17  

2019

     32,889        13.4279        to        24.6234        495,608        0.17       1.15       to        2.10       28.29       to        27.07  

A71

                               

2023

     224,344        33.7777        to        38.1611        7,214,632        1.25       1.15       to        2.10       10.44       to        9.39  

2022

     262,029        30.5840        to        34.8846        7,624,210        1.10       1.15       to        2.10       (5.51     to        (6.41

2021

     276,394        32.3691        to        37.2757        8,500,155        0.64       1.15       to        2.10       26.37       to        25.17  

2020

     302,915        25.6146        to        29.7811        7,384,564        1.29       1.15       to        2.10       1.29       to        0.32  

2019

     350,122        25.2877        to        29.6851        8,445,040        1.03       1.15       to        2.10       22.19       to        21.03  

AM2

                               

2023

     25,797        25.5429        to        27.1902        619,575        —        1.15       to        2.10       11.07       to        10.01  

2022

     30,748        22.9977        to        24.7160        667,155        —        1.15       to        2.10       (28.63     to        (29.32

2021

     36,793        32.2253        to        34.9665        1,122,489        —        1.15       to        2.10       6.77       to        5.75  

2020

     48,513        30.1828        to        33.0656        1,394,660        1.10       1.15       to        2.10       28.11       to        26.88  

2019

     58,390        23.5601        to        26.0596        1,311,903        0.26       1.15       to        2.10       25.77       to        24.57  

A19

                               

2023

     23,637        44.8050        to        57.7823        997,702        —        1.15       to        2.10       16.38       to        15.27  

2022

     24,303        38.4996        to        50.1272        888,247        —        1.15       to        2.10       (39.96     to        (40.53

2021

     25,995        64.1253        to        84.2966        1,578,476        —        1.15       to        2.10       7.95       to        6.92  

2020

     25,694        59.4044        to        78.8431        1,462,606        —        1.15       to        2.10       51.87       to        50.42  

2019

     29,283        39.1145        to        52.4145        1,095,331        —        1.15       to        2.10       34.45       to        33.16  

A55

                               

2023

     125,850        29.3012        to        37.9172        4,598,845        1.40       1.15       to        1.85       22.51       to        21.65  

2022

     135,267        23.9172        to        31.1679        4,020,511        1.41       1.15       to        1.85       (15.95     to        (16.54

2021

     148,347        28.4574        to        37.3462        5,270,547        1.15       1.15       to        1.85       30.15       to        29.24  

2020

     169,439        21.8649        to        28.8971        4,752,286        1.39       1.15       to        1.85       13.56       to        12.76  

2019

     187,900        19.2548        to        25.6278        4,669,717        1.60       1.15       to        1.85       27.99       to        27.09  

A51

                               

2023

     45,290        21.3394        to        24.8809        1,213,981        —        1.15       to        1.85       15.16       to        14.35  

2022

     51,581        18.5307        to        21.7582        1,235,146        —        1.15       to        1.85       (38.73     to        (39.16

2021

     54,554        30.2421        to        35.7606        2,134,397        —        1.15       to        1.85       (7.14     to        (7.79

2020

     56,954        32.5674        to        38.7827        2,386,011        1.06       1.15       to        1.85       65.23       to        64.07  

2019

     65,149        19.7105        to        23.6383        1,671,717        —        1.15       to        1.85       27.85       to        26.95  

C53

                               

2023

     19,744        29.8219        588,755        2.04       1.40       12.62  

2022

     24,117        26.4800        644,033        1.20       1.40       (9.37)  

2021

     30,862        29.2177        906,875        1.51       1.40       25.05  

2020

     33,248        23.3655        780,319        1.37       1.40       6.18  

2019

     40,162        22.0059        886,438        1.51       1.40       29.77  

 

- 68 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                          
                   Net      Income     Expense Ratio         
     Units      Unit Value4      Assets      Ratio1     lowest to highest2      Total Return3  

L13

                                 

2023

     6,353        $44.0140      $ 279,612        1.31     1.40%        13.5%  

2022

     6,385        38.7761        247,573        1.24       1.40        (7.72)  

2021

     7,758        42.0205        325,999        0.99       1.40        24.47  

2020

     9,300        33.7608        313,962        1.48       1.40        3.79  

2019

     9,098        32.5283        295,931        1.71       1.40        27.10  

F24

                                 

2023

     282,496        58.6959        to        54.0294        15,395,244        0.25       1.15        to        2.10        31.59       to        30.34  

2022

     325,601        44.6041        to        41.4518        13,537,339        0.25       1.15        to        2.10        (27.33     to        (28.02

2021

     365,838        61.3800        to        55.3834        21,038,611        0.03       1.15        to        2.30        26.05       to        24.60  

2020

     422,383        48.6962        to        44.4507        19,365,539        0.08       1.15        to        2.30        28.73       to        27.25  

2019

     471,584        37.8268        to        34.9324        16,884,123        0.21       1.15        to        2.30        29.77       to        28.27  

F99

                                 

2023

     296,357        46.0501        to        58.3721        13,508,531        —        1.15        to        2.30        34.33       to        32.79  

2022

     359,509        34.2804        to        43.9576        12,269,969        0.35       1.15        to        2.30        (25.51     to        (26.37

2021

     371,927        46.0193        to        59.6980        17,083,341        —        1.15        to        2.30        21.49       to        20.09  

2020

     465,466        37.8785        to        49.7100        17,526,406        0.04       1.15        to        2.30        41.90       to        40.26  

2019

     588,412        26.6943        to        35.4416        15,704,936        0.06       1.15        to        2.30        32.44       to        30.91  

F91

                                 

2023

     78,936        21.4692        to        27.1697        1,600,568        0.78       1.15        to        2.10        18.84       to        17.71  

2022

     86,726        18.0651        to        23.0811        1,486,071        0.57       1.15        to        2.10        (25.55     to        (26.26

2021

     347,457        24.2634        to        31.2990        8,486,481        0.33       1.15        to        2.10        18.02       to        16.89  

2020

     347,509        20.5588        to        26.7755        7,248,029        0.22       1.15        to        2.10        14.01       to        12.91  

2019

     353,070        18.0332        to        23.7130        6,499,869        1.54       1.15        to        2.10        26.04       to        24.83  

FE3

                                 

2023

     469,654        56.2685        to        44.7336        24,186,760        —        1.15        to        2.10        8.83       to        7.78  

2022

     505,020        51.7046        to        41.5042        23,987,659        2.06       1.15        to        2.10        (9.21     to        (10.08

2021

     591,037        56.9496        to        46.1588        31,035,581        0.89       1.15        to        2.10        3.25       to        2.26  

2020

     647,434        55.1553        to        43.4966        33,030,181        2.70       1.15        to        2.30        5.63       to        4.40  

2019

     678,307        52.2139        to        41.6626        32,898,089        0.31       1.15        to        2.30        16.04       to        14.69  

T20

                                 

2023

     46,270        26.0298        to        20.2111        1,107,692        3.26       1.15        to        2.10        19.39       to        18.24  

2022

     53,330        21.8030        to        17.0934        1,077,978        2.95       1.15        to        2.10        (8.66     to        (9.54

2021

     61,230        23.8691        to        18.8951        1,343,875        1.82       1.15        to        2.10        2.97       to        1.98  

2020

     62,603        23.1800        to        18.5282        1,340,524        3.44       1.15        to        2.10        (2.29     to        (3.23

2019

     66,799        23.6705        to        19.1469        1,470,652        1.69       1.15        to        2.10        11.24       to        10.18  

F56

                                 

2023

     22,757        28.4662        to        21.9466        601,349        3.33       1.15        to        2.10        19.62       to        18.49  

2022

     25,332        23.7964        to        18.5224        559,167        0.16       1.15        to        2.10        (12.52     to        (13.35

2021

     26,462        27.2015        to        21.3765        669,353        1.09       1.15        to        2.10        3.67       to        2.68  

2020

     28,440        26.2393        to        20.8189        697,837        2.99       1.15        to        2.10        4.58       to        3.58  

2019

     29,533        25.0900        to        20.0992        694,267        2.84       1.15        to        2.10        13.83       to        12.75  

G30

                                 

2023

     51,204        30.0809        to        27.7913        1,455,062        1.55       1.15        to        1.85        11.73       to        10.94  

2022

     81,081        26.9231        to        25.0516        2,103,430        1.35       1.15        to        1.85        (7.43     to        (8.09

2021

     87,072        29.0850        to        27.2570        2,448,631        1.15       1.15        to        1.85        22.72       to        21.85  

2020

     99,769        23.7003        to        22.3698        2,293,253        1.45       1.15        to        1.85        2.79       to        2.06  

2019

     107,422        23.0566        to        21.9187        2,408,601        1.52       1.15        to        1.85        24.49       to        23.61  

 

- 69 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

521

                               

2023

     36,559      $ 52.4280        to      $ 43.6834      $ 1,479,619        1.03     1.15     to        1.70     17.92     to        17.26

2022

     37,013        44.4600        to        37.2533        1,278,436        0.31       1.15       to        1.70       (20.30     to        (20.75

2021

     38,721        55.7824        to        47.0044        1,691,218        0.45       1.15       to        1.70       22.38       to        21.69  

2020

     43,899        45.5809        to        38.6254        1,602,246        0.23       1.15       to        1.70       7.34       to        6.74  

2019

     48,856        42.4628        to        36.1871        1,681,207        0.49       1.15       to        1.70       23.42       to        22.73  

520

                               

2023

     67,762        43.6973        to        51.7254        2,773,253        —        1.15       to        2.10       40.32       to        38.98  

2022

     67,372        31.1418        to        37.2168        1,956,184        0.00       1.15       to        2.10       (33.29     to        (33.93

2021

     65,706        46.6828        to        56.3264        2,874,030        0.00       1.15       to        2.10       20.53       to        19.38  

2020

     81,708        38.7326        to        47.1839        2,997,168        0.09       1.15       to        2.10       38.89       to        37.56  

2019

     85,712        27.8875        to        34.3003        2,271,680        0.33       1.15       to        2.10       33.97       to        32.69  

G33

                               

2023

     92,954        13.2991        to        14.0269        1,392,430        2.63       1.15       to        1.70       17.35       to        16.70  

2022

     100,548        11.3331        to        11.6105        1,300,522        3.15       1.15       to        1.85       (14.55     to        (15.15

2021

     108,489        13.2622        to        13.6828        1,654,704        2.72       1.15       to        1.85       10.88       to        10.10  

2020

     121,479        11.9606        to        12.4271        1,697,556        1.60       1.15       to        1.85       5.58       to        4.84  

2019

     129,699        11.3284        to        11.8536        1,728,566        2.33       1.15       to        1.85       17.09       to        16.27  

G31

                               

2023

     108,650        38.1167        to        35.1423        4,006,596        0.70       1.15       to        2.05       22.40       to        21.29  

2022

     115,809        31.1404        to        28.9740        3,494,277        0.80       1.15       to        2.05       (20.65     to        (21.38

2021

     125,842        39.2451        to        36.8509        4,805,105        0.78       1.15       to        2.05       27.93       to        26.77  

2020

     144,157        30.6762        to        29.0699        4,314,841        0.87       1.15       to        2.05       16.20       to        15.14  

2019

     161,760        26.3984        to        25.2473        4,179,272        1.27       1.15       to        2.05       23.79       to        22.66  

O00

                               

2023

     32,646        13.2185        to        12.7621        430,654        —        1.15       to        2.10       11.86       to        10.79  

2022

     47,564        11.8175        to        11.5189        564,359        —        1.15       to        2.10       (31.77     to        (32.42

2021

     46,399        17.3211        to        17.0460        806,137        —        1.15       to        2.10       17.73       to        16.61  

2020

     48,250        14.7124        to        14.6183        708,295        —        1.15       to        2.10       47.12       to        46.18  

V15

                               

2023

     330,764        36.0906        to        33.2310        11,517,178        —        1.15       to        1.85       39.31       to        38.34  

2022

     366,288        25.9060        to        24.0212        9,189,277        —        1.15       to        1.85       (31.90     to        (32.38

2021

     391,428        38.0864        to        35.5244        14,479,127        —        1.15       to        1.85       10.65       to        9.86  

2020

     442,986        34.4198        to        32.3347        14,870,443        0.07       1.15       to        1.85       40.73       to        39.73  

2019

     511,734        24.4581        to        23.1414        12,240,995        —        1.15       to        1.85       35.20       to        34.24  

V52

                               

2023

     2,915        34.2315        to        31.3235        86,762        —        1.35       to        2.10       38.71       to        37.67  

2022

     3,895        24.6782        to        22.7529        84,978        —        1.35       to        2.10       (32.22     to        (32.73

2021

     4,199        36.4092        to        33.8239        150,011        —        1.35       to        2.10       10.14       to        9.31  

2020

     4,558        33.0558        to        30.9423        147,742        —        1.35       to        2.10       40.08       to        39.02  

2019

     4,740        23.5977        to        22.2573        109,779        —        1.35       to        2.10       34.59       to        33.57  

A39

                               

2023

     274,449        28.7928        to        24.9720        6,864,207        0.72       1.15       to        1.85       21.96       to        21.10  

2022

     298,250        23.6077        to        20.6213        6,157,753        0.90       1.15       to        1.85       (21.45     to        (22.01

2021

     321,190        30.0544        to        26.4404        8,455,254        0.65       1.15       to        1.85       26.29       to        25.39  

2020

     370,766        23.7987        to        21.0870        7,711,112        1.32       1.15       to        1.85       12.55       to        11.75  

2019

     423,666        21.1449        to        18.8702        7,878,261        0.92       1.15       to        1.85       27.50       to        26.59  

 

- 70 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

AC3

                               

2023

     1,644      $ 41.3001        to      $ 29.0481      $ 60,547        0.44     1.35     to        1.85     21.43     to        20.82

2022

     1,988        34.0104        to        24.0418        61,643        0.64       1.35       to        1.85       (21.82     to        (22.21

2021

     1,953        43.5020        to        30.9072        77,417        0.45       1.35       to        1.85       25.67       to        25.03  

2020

     2,005        34.6172        to        24.7195        63,522        1.01       1.35       to        1.85       12.04       to        11.47  

2019

     2,363        30.8978        to        22.1757        64,870        0.16       1.35       to        1.85       26.93       to        26.29  

A21

                               

2023

     213,496        27.5979        to        20.8028        4,730,265        0.19       1.15       to        1.85       16.80       to        15.98  

2022

     238,290        23.6275        to        17.9372        4,538,101        1.66       1.15       to        1.85       (19.23     to        (19.81

2021

     281,978        29.2545        to        22.3681        6,720,256        1.24       1.15       to        1.85       4.68       to        3.94  

2020

     306,071        27.9456        to        21.5206        7,053,997        2.36       1.15       to        1.85       12.69       to        11.89  

2019

     341,830        24.7978        to        19.2338        7,061,511        1.55       1.15       to        1.85       27.11       to        26.20  

AC1

                               

2023

     4,469        34.2061        to        30.2721        146,161        —        1.35       to        2.10       16.28       to        15.41  

2022

     4,587        29.4160        to        26.2303        129,582        1.35       1.35       to        2.10       (19.60     to        (20.21

2021

     5,402        36.5873        to        32.8731        190,359        1.07       1.35       to        2.10       4.18       to        3.40  

2020

     5,332        35.1179        to        31.7929        180,983        2.16       1.35       to        2.10       12.20       to        11.35  

2019

     5,765        31.2983        to        28.5511        172,907        1.23       1.35       to        2.10       26.51       to        25.56  

I845

                               

2019

     30,760        21.0887        to        19.5846        635,647        —        1.15       to        2.10       32.80       to        31.53  

I76

                               

2023

     33,675        25.8448        to        22.0101        821,530        —        1.15       to        2.10       15.24       to        14.14  

2022

     42,724        22.4269        to        19.2827        913,677        —        1.15       to        2.10       (21.42     to        (22.17

2021

     44,061        28.5396        to        24.7745        1,201,174        0.16       1.15       to        2.10       19.02       to        17.88  

2020

     50,273        23.9789        to        21.0159        1,155,560        0.36       1.15       to        2.10       25.78       to        24.58  

2019

     51,379        19.0643        to        16.8698        935,898        —        1.15       to        2.10       25.14       to        23.95  

J43

                               

2023

     27,497        45.1083        to        40.6551        1,179,790        1.30       1.15       to        1.85       11.80       to        11.02  

2022

     30,694        40.3456        to        36.6188        1,184,730        0.45       1.15       to        1.85       (20.28     to        (20.84

2021

     33,091        50.6074        to        46.2569        1,603,468        0.52       1.15       to        1.85       19.99       to        19.15  

2020

     35,618        42.1760        to        38.8227        1,444,996        0.98       1.15       to        1.85       12.38       to        11.59  

2019

     39,606        37.5310        to        34.7916        1,432,909        0.41       1.15       to        1.85       23.15       to        22.28  

J32

                               

2023

     54,429        65.2334        to        58.6925        3,395,423        1.57       1.15       to        1.85       25.72       to        24.83  

2022

     55,124        51.8883        to        47.0189        2,742,288        0.52       1.15       to        1.85       (19.62     to        (20.19

2021

     62,739        64.5529        to        58.9139        3,889,278        0.76       1.15       to        1.85       27.87       to        26.96  

2020

     80,027        50.4831        to        46.4032        3,885,805        0.78       1.15       to        1.85       23.83       to        22.95  

2019

     93,297        40.7673        to        37.7419        3,667,848        0.86       1.15       to        1.85       30.25       to        29.33  

 

- 71 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

MD8

                               

2023

     1,402,619      $ 9.6401        to      $ 8.6521      $ 13,114,016        4.49     1.15     to        2.10     3.41     to        2.41

2022

     1,229,413        9.3226        to        8.4484        11,153,814        1.15       1.15       to        2.10       0.02       to        (0.94

2021

     1,271,565        9.3204        to        8.3723        11,515,773        —        1.15       to        2.30       (1.14     to        (2.29

2020

     1,469,033        9.4277        to        8.5683        13,527,211        0.23       1.15       to        2.30       (0.92     to        (2.08

2019

     1,711,269        9.5157        to        8.7503        15,969,168        1.62       1.15       to        2.30       0.48       to        (0.69

M07

                               

2023

     519,437        18.0202        to        16.7272        9,064,334        1.98       1.15       to        1.85       9.19       to        8.41  

2022

     585,625        16.5036        to        15.4289        9,356,145        1.65       1.15       to        1.85       (10.61     to        (11.24

2021

     653,490        18.4624        to        17.3837        11,748,952        1.78       1.15       to        1.85       12.82       to        12.01  

2020

     724,185        16.3649        to        15.5191        11,589,559        2.27       1.15       to        1.85       8.56       to        7.78  

2019

     852,836        15.0746        to        14.3983        12,612,911        2.28       1.15       to        1.85       19.01       to        18.17  

M35

                               

2023

     465,444        17.5441        to        15.8792        7,806,873        1.76       1.15       to        2.10       8.95       to        7.92  

2022

     537,506        16.1022        to        14.7140        8,306,271        1.46       1.15       to        2.10       (10.87     to        (11.72

2021

     601,770        18.0665        to        16.3875        10,483,070        1.60       1.15       to        2.30       12.53       to        11.23  

2020

     675,722        16.0550        to        14.7327        10,503,400        2.05       1.15       to        2.30       8.26       to        7.00  

2019

     773,368        14.8307        to        13.7683        11,141,837        2.07       1.15       to        2.30       18.74       to        17.37  

M31

                               

2023

     395,740        51.2936        to        40.7469        17,146,855        —        1.15       to        1.85       34.32       to        33.37  

2022

     435,172        38.1869        to        30.5518        14,007,384        —        1.15       to        1.85       (32.41     to        (32.89

2021

     479,109        56.5000        to        45.5272        23,018,402        —        1.15       to        1.85       22.13       to        21.26  

2020

     539,465        46.2633        to        37.5458        21,408,756        —        1.15       to        1.85       30.35       to        29.42  

2019

     605,974        35.4910        to        29.0102        18,705,947        —        1.15       to        1.85       36.58       to        35.60  

M80

                               

2023

     62,037        54.0555        to        69.7347        3,198,577        —        1.15       to        1.90       33.96       to        32.95  

2022

     65,423        40.3526        to        52.4516        2,523,867        —        1.15       to        1.90       (32.59     to        (33.10

2021

     69,635        59.8595        to        78.3989        3,987,382        —        1.15       to        1.90       21.82       to        20.90  

2020

     74,584        49.1368        to        45.2070        3,511,226        —        1.15       to        2.05       30.02       to        28.85  

2019

     88,783        37.7912        to        35.0863        3,213,825        —        1.15       to        2.05       36.20       to        34.97  

MF1

                               

2023

     434,356        36.2919        to        32.5728        15,109,242        —        1.15       to        2.10       19.95       to        18.79  

2022

     495,184        30.2570        to        27.4198        14,409,891        —        1.15       to        2.10       (29.51     to        (30.19

2021

     532,653        42.9232        to        39.2767        22,103,980        —        1.15       to        2.10       12.81       to        11.73  

2020

     614,252        38.0480        to        34.5807        22,655,730        —        1.15       to        2.30       34.92       to        33.35  

2019

     826,661        28.1998        to        25.9322        22,656,974        —        1.15       to        2.30       37.08       to        35.49  

M05

                               

2023

     362,310        20.5879        to        19.2461        7,246,559        —        1.15       to        1.85       13.11       to        12.31  

2022

     398,567        18.2010        to        17.1365        7,066,132        —        1.15       to        1.85       (30.56     to        (31.05

2021

     407,560        26.2101        to        24.8539        10,426,785        —        1.15       to        1.85       0.64       to        (0.08

2020

     436,260        26.0432        to        24.8728        11,129,273        —        1.15       to        1.85       44.22       to        43.20  

2019

     536,209        18.0575        to        17.3698        9,513,210        —        1.15       to        1.85       40.09       to        39.09  

M42

                               

2023

     372,074        20.0985        to        18.3635        7,175,508        —        1.15       to        2.10       12.95       to        11.87  

2022

     399,820        17.7949        to        16.4148        6,859,544        —        1.15       to        2.10       (30.80     to        (31.46

2021

     390,506        25.7145        to        23.9486        9,730,936        —        1.15       to        2.10       0.41       to        (0.55

2020

     405,073        25.6106        to        23.7718        10,094,486        —        1.15       to        2.30       43.91       to        42.25  

2019

     521,084        17.7964        to        16.7116        9,057,388        —        1.15       to        2.30       39.65       to        38.04  

M06

                               

2023

     536,132        10.8925        to        9.7761        5,627,803        3.15       1.15       to        2.10       6.16       to        5.14  

2022

     589,944        10.2604        to        9.2982        5,846,995        2.67       1.15       to        2.10       (14.91     to        (15.73

2021

     726,553        12.0587        to        11.0341        8,466,471        2.70       1.15       to        2.10       (1.94     to        (2.89

2020

     747,124        12.2976        to        11.3623        8,908,870        3.26       1.15       to        2.10       7.23       to        6.19  

2019

     898,025        11.4684        to        10.6996        10,017,071        3.42       1.15       to        2.10       8.95       to        7.90  

 

- 72 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

M33

                               

2023

     372,531      $ 33.6086        to      $ 30.1648      $ 12,010,357        0.52     1.15     to        2.10     21.03     to        19.87

2022

     407,403        27.7689        to        25.1652        10,887,060        0.47       1.15       to        2.10       (18.15     to        (18.94

2021

     451,965        33.9273        to        31.0452        14,841,583        0.53       1.15       to        2.10       23.38       to        22.19  

2020

     493,818        27.4978        to        25.4066        13,188,439        0.72       1.15       to        2.10       15.26       to        14.15  

2019

     560,990        23.8566        to        22.2575        13,041,722        0.78       1.15       to        2.10       31.43       to        30.17  

M44

                               

2023

     399,575        15.0642        to        14.0823        5,861,399        3.44       1.15       to        1.85       (3.22     to        (3.91

2022

     467,877        15.5654        to        14.6551        7,120,798        2.36       1.15       to        1.85       (0.39     to        (1.10

2021

     551,346        15.6263        to        14.8176        8,437,129        1.70       1.15       to        1.85       12.79       to        11.99  

2020

     637,525        13.8539        to        13.2311        8,672,423        2.46       1.15       to        1.85       4.69       to        3.95  

2019

     755,367        13.2329        to        12.7289        9,841,751        4.04       1.15       to        1.85       23.64       to        22.76  

M40

                               

2023

     102,594        14.7026        to        13.4333        1,444,508        3.27       1.15       to        2.10       (3.45     to        (4.37

2022

     120,722        15.2279        to        14.0470        1,768,249        2.22       1.15       to        2.10       (0.67     to        (1.62

2021

     139,543        15.3310        to        14.2781        2,068,906        1.54       1.15       to        2.10       12.52       to        11.44  

2020

     152,285        13.6256        to        12.8120        2,017,815        2.23       1.15       to        2.10       4.40       to        3.41  

2019

     183,851        13.0508        to        12.3900        2,341,570        3.53       1.15       to        2.10       23.37       to        22.19  

M83

                               

2023

     1,236,832        28.0222        to        25.1508        33,267,276        1.63       1.15       to        2.10       6.71       to        5.68  

2022

     1,358,999        26.2609        to        23.7987        34,386,230        1.37       1.15       to        2.10       (6.98     to        (7.87

2021

     1,560,322        28.2305        to        25.8322        42,575,705        1.33       1.15       to        2.10       24.03       to        22.83  

2020

     1,790,880        22.7619        to        20.6874        39,542,680        1.57       1.15       to        2.30       2.29       to        1.10  

2019

     1,923,885        22.2516        to        20.4623        41,683,775        2.11       1.15       to        2.30       28.32       to        26.83  

MB6

                               

2023

     121,596        40.5502        to        37.6504        4,529,245        1.37       1.15       to        1.85       27.07       to        26.17  

2022

     137,781        31.9123        to        29.8418        4,056,008        1.10       1.15       to        1.85       (16.96     to        (17.55

2021

     158,091        38.4296        to        36.1936        5,645,783        1.10       1.15       to        1.85       28.05       to        27.14  

2020

     185,651        30.0106        to        28.4669        5,191,792        1.65       1.15       to        1.85       14.02       to        13.21  

2019

     206,026        26.3199        to        25.1455        5,067,678        1.50       1.15       to        1.85       27.70       to        26.80  

MB7

                               

2023

     72,344        43.4075        to        45.2632        2,928,492        1.09       1.15       to        2.10       26.74       to        25.53  

2022

     76,231        34.2505        to        36.0574        2,447,592        0.86       1.15       to        2.10       (17.17     to        (17.95

2021

     78,929        41.3479        to        43.9479        3,068,836        0.91       1.15       to        2.10       27.70       to        26.48  

2020

     87,198        32.3788        to        33.4811        2,662,895        1.35       1.15       to        2.30       13.74       to        12.42  

2019

     100,649        28.4682        to        29.7815        2,703,908        1.23       1.15       to        2.30       27.39       to        25.93  

M96

                               

2023

     240,900        16.5074        to        14.4315        3,747,478        1.49       1.15       to        1.85       2.95       to        2.23  

2022

     259,910        16.3276        to        14.1164        3,933,779        2.00       1.15       to        1.85       (13.25     to        (13.87

2021

     303,949        18.8223        to        16.3897        5,331,002        2.17       1.15       to        1.85       (3.01     to        (3.70

2020

     308,930        19.4055        to        17.0187        5,605,124        3.08       1.15       to        1.85       5.16       to        4.41  

2019

     286,603        18.4524        to        16.2991        4,963,279        2.94       1.15       to        1.85       5.31       to        4.56  

MD2

                               

2023

     154,913        13.9182        to        10.5986        1,980,380        1.14       1.15       to        2.10       2.67       to        1.69  

2022

     181,135        13.5568        to        10.4226        2,253,571        1.75       1.15       to        2.10       (13.45     to        (14.28

2021

     196,553        15.6639        to        12.1584        2,836,361        1.93       1.15       to        2.10       (3.26     to        (4.19

2020

     203,260        16.1925        to        12.2278        3,046,330        2.63       1.15       to        2.30       4.89       to        3.68  

2019

     222,770        15.4370        to        11.7935        3,177,543        2.76       1.15       to        2.30       5.13       to        3.92  

 

- 73 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

MA6

                               

2023

     648,282      $ 26.0915        to      $ 12.5328      $ 13,358,238        5.79     1.15     to        2.10     11.13     to        10.06

2022

     703,624        23.4779        to        11.3863        13,074,330        5.34       1.15       to        2.10       (11.53     to        (12.38

2021

     826,321        26.5381        to        12.9955        17,459,794        4.90       1.15       to        2.10       2.31       to        1.32  

2020

     877,302        25.9393        to        12.6165        18,327,314        5.62       1.15       to        2.30       3.89       to        2.67  

2019

     924,476        24.9689        to        12.2878        18,791,657        5.64       1.15       to        2.30       13.50       to        12.18  

MA3

                               

2023

     103,148        25.8451        to        22.3872        2,430,178        5.32       1.15       to        2.10       11.19       to        10.14  

2022

     120,013        23.2432        to        20.3268        2,545,742        5.23       1.15       to        2.10       (11.80     to        (12.64

2021

     142,732        26.3539        to        23.2688        3,455,051        4.85       1.15       to        2.10       1.90       to        0.93  

2020

     149,437        25.8628        to        22.2159        3,570,106        5.31       1.15       to        2.30       3.64       to        2.45  

2019

     171,486        24.9537        to        21.6857        3,959,396        5.33       1.15       to        2.30       13.12       to        11.82  

MD6

                               

2023

     374,679        42.4711        to        36.5783        12,646,517        0.30       1.15       to        1.85       22.60       to        21.73  

2022

     416,179        34.6421        to        30.0487        11,602,182        0.10       1.15       to        1.85       (20.18     to        (20.74

2021

     437,869        43.3982        to        37.9134        15,360,533        0.24       1.15       to        1.85       24.54       to        23.65  

2020

     474,974        34.8469        to        30.6610        13,469,034        0.45       1.15       to        1.85       21.13       to        20.26  

2019

     518,020        28.7689        to        25.4950        12,210,688        0.57       1.15       to        1.85       38.36       to        37.38  

MB3

                               

2023

     100,393        44.4637        to        48.6910        4,209,301        0.05       1.15       to        2.10       22.29       to        21.13  

2022

     109,411        36.3596        to        40.1986        3,762,669        —        1.15       to        2.10       (20.37     to        (21.13

2021

     117,581        45.6613        to        50.9680        5,089,165        0.03       1.15       to        2.10       24.21       to        23.03  

2020

     134,308        36.7599        to        41.4271        4,695,475        0.22       1.15       to        2.10       20.79       to        19.64  

2019

     159,764        30.4325        to        34.6275        4,625,686        0.34       1.15       to        2.10       37.98       to        36.67  

MB8

                               

2023

     266,895        58.4739        to        46.6268        13,223,427        0.77       1.15       to        2.10       17.60       to        16.48  

2022

     299,203        49.7247        to        40.0306        12,647,367        0.76       1.15       to        2.10       (19.31     to        (20.08

2021

     321,975        61.6247        to        50.0876        16,959,161        0.86       1.15       to        2.10       28.15       to        26.93  

2020

     399,198        48.0883        to        38.4858        16,443,783        0.85       1.15       to        2.30       1.06       to        (0.11

2019

     417,701        47.5859        to        38.5292        17,151,573        0.72       1.15       to        2.30       25.32       to        23.88  

MF6

                               

2023

     213,700        56.2245        to        30.4835        8,884,758        0.87       1.15       to        2.10       10.19       to        9.13  

2022

     231,683        51.0245        to        27.9325        8,778,837        1.62       1.15       to        2.10       (27.77     to        (28.46

2021

     233,702        70.6402        to        39.0469        12,353,892        1.48       1.15       to        2.10       28.64       to        27.41  

2020

     289,933        54.9111        to        31.1405        11,937,752        4.73       1.15       to        2.30       0.33       to        (0.84

2019

     301,980        54.7326        to        31.4057        12,502,760        3.62       1.15       to        2.30       25.43       to        23.97  

 

- 74 -


Table of Contents

DELAWARE LIFE VARIABLE ACCOUNT F - FUTURITY

(A Separate Account of Delaware Life Insurance Company)

 

10. FINANCIAL HIGHLIGHTS (CONTINUED)

 

     At December 31,      For the years ended December 31,  
                                        Investment                                        
                   Net      Income     Expense Ratio        
     Units      Unit Value4      Assets      Ratio1     lowest to highest2     Total Return3  

MG3

                               

2023

     613,759      $ 34.4200        to      $ 29.5589      $ 19,875,044        1.74     1.15     to        2.10     11.44     to        10.38

2022

     670,583        30.8879        to        26.7803        19,561,063        0.98       1.15       to        2.10       (9.83     to        (10.69

2021

     748,910        34.2557        to        29.9859        24,305,255        0.79       1.15       to        2.10       29.48       to        28.25  

2020

     891,391        26.4556        to        22.7792        22,426,346        1.23       1.15       to        2.30       2.67       to        1.49  

2019

     965,257        25.7671        to        22.4459        23,746,469        1.27       1.15       to        2.30       29.61       to        28.12  

PK8

                               

2023

     294,228        33.2417        to        26.0551        8,930,657        5.69       1.15       to        2.10       9.88       to        8.82  

2022

     314,513        30.2524        to        23.9423        8,719,994        4.81       1.15       to        2.10       (16.69     to        (17.49

2021

     348,864        36.3134        to        29.0185        11,649,357        4.48       1.15       to        2.10       (3.68     to        (4.61

2020

     356,522        37.7024        to        29.3144        12,404,399        4.56       1.15       to        2.30       5.49       to        4.26  

2019

     373,747        35.7416        to        28.1177        12,382,271        4.42       1.15       to        2.30       13.49       to        12.17  

P06

                               

2023

     187,850        17.5529        to        14.8070        3,044,847        2.98       1.15       to        2.10       2.49       to        1.51  

2022

     224,114        17.1258        to        14.5870        3,557,373        6.97       1.15       to        2.10       (12.91     to        (13.75

2021

     257,072        19.6647        to        16.9123        4,689,566        4.95       1.15       to        2.10       4.41       to        3.40  

2020

     257,143        18.8348        to        16.3562        4,525,863        1.42       1.15       to        2.10       10.44       to        9.38  

2019

     275,610        17.0539        to        14.9542        4,412,030        1.67       1.15       to        2.10       7.21       to        6.18  

P07

                               

2023

     1,154,602        17.4758        to        14.2026        18,519,571        3.56       1.15       to        2.10       4.74       to        3.73  

2022

     1,229,688        16.6856        to        13.6919        18,946,896        2.60       1.15       to        2.10       (15.28     to        (16.10

2021

     1,382,697        19.6955        to        16.3188        25,226,187        1.82       1.15       to        2.10       (2.39     to        (3.33

2020

     1,429,861        20.1780        to        16.6075        26,820,334        2.13       1.15       to        2.30       7.42       to        6.17  

2019

     1,541,674        18.7840        to        15.6425        27,006,343        3.01       1.15       to        2.30       7.14       to        5.89  

R03

                               

2023

     26,998        55.3239        to        93.5399        1,489,538        —        1.15       to        2.10       51.47       to        50.03  

2022

     26,762        36.5252        to        62.3478        988,514        —        1.15       to        2.10       (34.90     to        (35.52

2021

     29,733        56.1044        to        96.6909        1,702,670        —        1.15       to        2.10       24.10       to        22.92  

2020

     33,536        45.2084        to        78.6624        1,543,565        0.31       1.15       to        2.10       43.29       to        41.92  

2019

     41,843        31.5499        to        55.4260        1,357,511        0.11       1.15       to        2.10       35.29       to        34.00  

R02

                               

2023

     13,032        41.2572        to        61.2364        559,882        —        1.15       to        2.10       33.53       to        32.26  

2022

     13,163        30.8982        to        46.3010        428,442        0.36       1.15       to        2.10       (31.07     to        (31.72

2021

     17,948        44.8223        to        67.8128        824,729        0.35       1.15       to        2.10       40.55       to        39.21  

2020

     19,769        31.8900        to        48.7113        644,205        0.86       1.15       to        2.10       18.65       to        17.51  

2019

     23,230        26.8778        to        41.4518        632,667        1.09       1.15       to        2.10       43.38       to        42.01  

 

1 

Represents the dividends, excluding distributions of capital gains, received by the Sub-Account from the underlying mutual fund, which are net of management fees assessed by the fund manager, divided by the average net assets. The ratio excludes those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the Sub-Account is affected by the timing of the declaration of dividends by the underlying fund in which the Sub-Accounts invest.

2 

Ratio represents the contract expenses of the Sub-Account, consisting primarily of mortality and expense charges and distribution charges. The ratio includes only those expenses that result in a direct reduction to unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying mutual fund are excluded.

3 

Ratio represents the total return for the year indicated, including changes in the value of the underlying mutual fund. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in reduction in the total return presented. The total return is calculated for each period indicated or from the effective date through the end of the reporting period using the unit value of the beginning period that corresponds to the lowest or highest ending period unit value disclosed. The total returns are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts.

4 

These unit values are not a direct calculation of net asset over the number of units allocated to the Sub-Account. The unit values are presented as a range of maximum to minimum values based on the product grouping representing the corresponding lowest to highest expense ratio amounts. Some unit values may be outside of the range due to timing of the related Sub-Account level’s commencement date. Unit values of product pricing levels with zero units during the period are excluded when determining the range.

5 

Invesco V.I. Mid Cap Growth Fund Series I Sub-Account (I84) merged into Sub-Account O00 on April 30, 2020.

 

- 75 -


Table of Contents

Delaware Life Insurance Company

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

Report of Independent Auditors

Statutory Financial Statements as of

December 31, 2023 and 2022 and for the Years Ended

December 31, 2023, 2022 and 2021


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

 

 

 

TABLE OF CONTENTS

  
     Page  

Report of Independent Auditors

     1  

Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus

     4  

Statutory Statements of Operations

     6  

Statutory Statements of Changes in Capital and Surplus

     7  

Statutory Statements of Cash Flow

     8  

Notes to the Statutory Financial Statements

     10  


Table of Contents

Independent Auditors’ Report

The Board of Directors

Delaware Life Insurance Company:

Opinions

We have audited the financial statements of Delaware Life Insurance Company (the Company), which comprise the statutory statements of admitted assets, liabilities, and capital and surplus as of December 31, 2023 and 2022, and the related statutory statements of operations, changes in capital and surplus, and cash flow for each of the years in the three-year period ended December 31, 2023, and the related notes to the financial statements.

Unmodified Opinion on Statutory Basis of Accounting

In our opinion, the accompanying financial statements present fairly, in all material respects, the admitted assets, liabilities, and capital and surplus of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flow for each of the years in the three-year period ended December 31, 2023 in accordance with accounting practices prescribed or permitted by the Delaware Department of Insurance described in Note 2.

Adverse Opinion on U.S. Generally Accepted Accounting Principles

In our opinion, because of the significance of the matter discussed in the Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles section of our report, the financial statements do not present fairly, in accordance with U.S. generally accepted accounting principles, the financial position of the Company as of December 31, 2023 and 2022, or the results of its operations or its cash flows for each of the years in the three-year period ended December 31, 2023.

Basis for Opinions

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 Auditors’ 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 opinions.

Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles

As described in Note 2 to the financial statements, the financial statements are prepared by the Company using accounting practices prescribed or permitted by the Delaware Department of Insurance, which is a basis of accounting other than U.S. generally accepted accounting principles. Accordingly, the financial statements are not intended to be presented in accordance with U.S. generally accepted accounting principles. The effects on the financial statements of the variances between the statutory accounting practices described in Note 2 and U.S. generally accepted accounting principles, although not reasonably determinable, are presumed to be material and pervasive.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting practices prescribed or permitted by the Delaware Department of Insurance. Management is also responsible for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from 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 issued.


Table of Contents

Auditors’ 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 from material misstatement, whether due to fraud or error, and to issue an auditors’ 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/ KPMG LLP

Hartford, Connecticut

April 22, 2024

 

2


Table of Contents

 

 

[This page intentionally left blank.]

 

3


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF ADMITTED ASSETS, LIABILITIES, AND CAPITAL AND SURPLUS

AS OF DECEMBER 31, 2023 AND 2022 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

 

 

 

Admitted Assets    2023      2022  

General Account assets:

     

Bonds

   $ 18,134,460      $ 14,325,528  

Preferred stocks

     802,140        1,121,391  

Common stocks

     162,439        303,211  

Mortgage loans

     1,721,502        1,387,817  

Contract loans

     351,919        353,608  

Derivatives

     575,141        609,047  

Other invested assets

     1,493,229        1,234,843  

Mortgage escrow funds

     16,129        9,140  

Receivables for securities

     127,334        286,580  

Cash, cash equivalents and short-term investments

     3,859,773        3,141,676  
  

 

 

    

 

 

 

Total cash and invested assets

     27,244,066        22,772,841  

Accrued investment income

     480,307        344,590  

Amounts recoverable from reinsurers

     16,753        11,343  

Other amounts receivable under reinsurance contracts

     9,021        2,426  

Reinsurance deposit asset

     76,063        174,387  

Net deferred tax asset

     176,589        39,949  

Receivables from parent, subsidiaries and affiliates

     185,277        124,534  

Admitted disallowed interest maintenance reserve

     140,735        —   

Other assets

     34,245        29,503  
  

 

 

    

 

 

 

Total General Account assets

     28,363,056        23,499,573  

Separate Account assets

     17,727,809        17,680,811  
  

 

 

    

 

 

 

Total admitted assets

   $ 46,090,865      $ 41,180,384  
  

 

 

    

 

 

 

 

(continued)

 

4


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF ADMITTED ASSETS, LIABILITIES, AND CAPITAL AND SURPLUS

AS OF DECEMBER 31, 2023 AND 2022 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

 

 

 

Liabilities and Capital and Surplus    2023     2022  

General Account liabilities:

    

Aggregate reserve for life and annuity contracts

   $ 21,040,253     $ 17,305,820  

Liability for deposit-type contracts

     1,979,497       1,562,961  

Contract claims

     32,738       37,646  

Other amounts payable on reinsurance

     147,653       15,233  

Interest maintenance reserve

     —        16,243  

Asset valuation reserve

     282,462       147,618  

Funds held under reinsurance treaties with unauthorized and certified reinsurers

     260,713       256,195  

Funds held under coinsurance

     106,269       191,505  

Commissions to agents due or accrued

     38,164       13,135  

General expenses due or accrued

     29,468       34,017  

Transfers from Separate Accounts due or (accrued), net

     (195,531     (113,545

Payable for securities

     1,122,769       1,152,825  

Payable to parent, subsidiaries, and affiliates

     59,679       27,149  

Derivatives

     435,850       458,298  

Current federal and foreign income taxes

     81,263       23,631  

Remittances and items not allocated

     232,460       66,421  

Derivative collateral payable

     64,282       —   

Other liabilities

     82,818       59,777  
  

 

 

   

 

 

 

Total General Account liabilities

     25,800,807       21,254,929  

Separate Account liabilities

     17,727,809       17,680,809  
  

 

 

   

 

 

 

Total liabilities

     43,528,616       38,935,738  

Capital and surplus:

    

Common capital stock, $1,000 par value – 10,000 shares authorized; 6,437 shares issued and outstanding

     6,437       6,437  

Surplus notes

     390,213       390,213  

Gross paid in and contributed surplus

     1,590,920       1,475,920  

Unassigned funds

     433,944       372,076  

Special surplus funds

     140,735       —   
  

 

 

   

 

 

 

Total surplus

     2,555,812       2,238,209  
  

 

 

   

 

 

 

Total capital and surplus

     2,562,249       2,244,646  
  

 

 

   

 

 

 

Total liabilities, capital and surplus

   $ 46,090,865     $ 41,180,384  
  

 

 

   

 

 

 

See accompanying notes to statutory financial statements.

 

5


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021 (IN THOUSANDS)

 

 

 

     2023     2022     2021  

Premiums and other revenues:

      

Premiums and annuity considerations

   $ 5,446,325     $ 2,436,071     $ 2,292,669  

Considerations for supplementary contracts with life contingencies

     33,719       26,204       29,963  

Net investment income

     1,243,794       1,117,986       891,589  

Commissions and expense allowances on reinsurance ceded

     103,237       104,874       108,257  

Reserve adjustments on reinsurance ceded

     (964,497     (897,173     (1,306,501

Income from fees associated with investment management, administration and contract guarantees from Separate Accounts

     312,625       336,073       377,490  

Investment (expense) on reinsurance deposit asset

     (261,142     (154,844     (416,413

Reinsurance experience refund

     54,437       105,218       116,031  

Assets transferred on coinsurance

     (118,857     —        —   

Other income

     62,955       51,986       60,852  
  

 

 

   

 

 

   

 

 

 

Total premiums and other revenues

     5,912,596       3,126,395       2,153,937  

Benefits paid or provided:

      

Death benefits

     131,919       154,335       176,117  

Annuity benefits

     381,780       345,465       324,008  

Health benefits

     51       1,639       1,086  

Surrender benefits and withdrawals for life contracts

     2,039,161       1,295,060       1,423,589  

Interest and adjustments on contract or deposit-type contract funds

     53,499       60,691       23,609  

Payments on supplementary contracts with life contingencies

     43,820       45,362       46,079  

Increase in aggregate reserves for life and accident and health contracts

     3,734,433       1,245,954       862,341  
  

 

 

   

 

 

   

 

 

 

Total benefits paid or provided

     6,384,663       3,148,506       2,856,829  

Commissions on premiums, annuity considerations and deposit-type contract funds

     115,453       188,091       286,433  

Commissions and expense allowances on reinsurance assumed

     116       118       117  

General insurance expenses

     296,678       278,295       239,504  

Insurance taxes, licenses and fees, excluding federal income taxes

     6,903       6,119       5,995  

Net transfers from Separate Accounts net of reinsurance

     (983,184     (833,857     (1,231,685

Investment (income) expense on funds held

     (180,512     47,393       (241,024

Expense (income) under hedging program with affiliate

     (49,423     —        —   

Other expenses (income)

     382       63       (14
  

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     5,591,076       2,834,728       1,916,155  

Gain from operations before federal income tax expense and net realized capital gains (losses)

     321,520       291,667       237,782  

Federal income tax expense (benefit), excluding tax on capital gains (losses)

     183,751       46,564       (3,242
  

 

 

   

 

 

   

 

 

 

Gain from operations before net realized capital gains (losses)

     137,769       245,103       241,024  

Net realized capital gains (losses) less capital gains tax and transfers to the interest maintenance reserve

     7,207       14,186       (25,644
  

 

 

   

 

 

   

 

 

 

Net income

   $ 144,976     $ 259,289     $ 215,380  
  

 

 

   

 

 

   

 

 

 

See accompanying notes to statutory financial statements.

 

6


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021 (IN THOUSANDS)

 

 

 

    Capital
stock
    Surplus
notes
    Gross paid-
in and
contributed
surplus
    Unassigned
funds
    Special
surplus
funds
    Total  

Balances at December 31, 2020

  $ 6,437     $ 557,500     $ 777,939     $ 256,670     $ —      $ 1,598,546  

Net income

    —        —        —        215,380       —        215,380  

Change in net unrealized investment gains (losses), net of taxes

    —        —        —        (252,870     —        (252,870

Change in net unrealized foreign exchange capital gain (loss)

    —        —        —        (4,216     —        (4,216

Change in net deferred income tax

    —        —        —        (9,504     —        (9,504

Change in nonadmitted assets

    —        —        —        33,569       —        33,569  

Change in liability for reinsurance in unauthorized and certified companies

    —        —        —        649       —        649  

Change in asset valuation reserve

    —        —        —        56,244       —        56,244  

Change in surplus notes

    —        (167,287     —        —        —        (167,287

Paid in capital

    —        —        647,981       —        —        647,981  

Dividends paid to stockholders

    —        —        —        (200,000     —        (200,000

Prior period adjustment net of tax

    —        —        —        (7,023     —        (7,023

Investment income on funds held - unrealized

    —        —        —        165,444       —        165,444  

Other capital changes

    —        —        —        (571     —        (571
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances at December 31, 2021

  $ 6,437     $ 390,213     $ 1,425,920     $ 253,772     $ —      $ 2,076,342  

Net income

    —        —        —        259,289       —        259,289  

Change in net unrealized investment gains (losses), net of taxes

    —        —        —        (345,740     —        (345,740

Change in net unrealized foreign exchange capital gain (loss)

    —        —        —        (10,232     —        (10,232

Change in net deferred income tax

    —        —        —        26,762       —        26,762  

Change in nonadmitted assets

    —        —        —        2,654       —        2,654  

Change in asset valuation reserve

    —        —        —        66,457       —        66,457  

Paid in capital

    —        —        50,000       —        —        50,000  

Dividends paid to stockholders

    —        —        —        (100,000     —        (100,000

Prior period adjustment net of tax

    —        —        —        33,174       —        33,174  

Investment income on funds held - unrealized

    —        —        —        185,983       —        185,983  

Other capital changes

    —        —        —        (43     —        (43
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances at December 31, 2022

  $ 6,437     $ 390,213     $ 1,475,920     $ 372,076     $ —      $ 2,244,646  

Net income

    —        —        —        144,976       —        144,976  

Change in net unrealized investment gains (losses), net of taxes

    —        —        —        42,836       —        42,836  

Change in net unrealized foreign exchange capital gain (loss)

    —        —        —        4,621       —        4,621  

Change in net deferred income tax

    —        —        —        141,057       —        141,057  

Change in nonadmitted assets

    —        —        —        (13,668     —        (13,668

Change in asset valuation reserve

    —        —        —        (134,844     —        (134,844

Paid in capital

    —        —        115,000       —        —        115,000  

Prior period adjustment net of tax

    —        —        —        3,780       —        3,780  

Investment income on funds held - unrealized

    —        —        —        7,939       —        7,939  

Admitted disallowed interest maintenance reserve

    —        —        —        (140,735     140,735       —   

Other capital changes

    —        —        —        5,906       —        5,906  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances at December 31, 2023

  $ 6,437     $ 390,213     $ 1,590,920     $ 433,944     $ 140,735     $ 2,562,249  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to statutory financial statements.

 

7


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF CASH FLOW

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021 (IN THOUSANDS)

 

 

 

     2023     2022     2021  

Cash flow from operating activities:

      

Premiums and annuity considerations collected net of reinsurance

   $ 5,753,440     $ 2,824,909     $ 2,660,490  

Net investment income received

     1,258,847       1,086,575       1,084,347  

Miscellaneous income

     377,825       389,289       439,383  
  

 

 

   

 

 

   

 

 

 

Total receipts

     7,390,112       4,300,773       4,184,220  

Benefits and loss related payments

     (3,729,563     (2,960,471     (3,409,491

Net transfers from Separate Accounts

     901,198       829,715       1,207,730  

Commissions, expenses paid and aggregate write-ins for deductions

     (361,428     (502,314     (533,179

Federal and foreign income taxes recovered (paid)

     (108,685     (11,000     27,515  
  

 

 

   

 

 

   

 

 

 

Total payments

     (3,298,478     (2,644,070     (2,707,425
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     4,091,634       1,656,703       1,476,795  
  

 

 

   

 

 

   

 

 

 

Cash flow from investing activities:

      

Proceeds from investments sold, matured, repaid or received:

      

Bonds

     877,630       2,998,524       4,986,107  

Stocks

     875,522       381,570       599,109  

Mortgage loans

     175,963       332,138       196,789  

Other Invested Assets

     139,135       351,593       40,559  

Net gains or (losses) on cash, cash equivalents and short-term investments

     —        —        (11

Miscellaneous proceeds

     129,189       235,472       440,989  
  

 

 

   

 

 

   

 

 

 

Total investment proceeds

     2,197,439       4,299,297       6,263,542  

Cost of investments acquired:

      

Bonds

     (4,861,590     (4,182,569     (5,496,463

Stocks

     (354,704     (89,351     (850,942

Mortgage loans

     (500,124     (757,256     (696,196

Other Invested Assets

     (345,015     (74,038     (328,732

Miscellaneous applications

     (190,874     (80,612     (184,607
  

 

 

   

 

 

   

 

 

 

Total cost of investments acquired

     (6,252,307     (5,183,826     (7,556,940

Net decrease in contract loans and premium notes

     1,731       19,540       18,996  
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (4,053,137     (864,989     (1,274,402
  

 

 

   

 

 

   

 

 

 

Cash flow from financing and miscellaneous activities:

      

Bilateral loan agreement with affiliate

     175,000       (215,217     93,000  

Net deposits on deposit-type contracts and other liabilities

     416,536       199,557       421,507  

Capital and paid in surplus

     115,000       50,000       479,249  

Dividends paid to stockholders

     —        (100,000     (200,000

Other cash provided (applied)

     (26,936     16,424       1,746  
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing and miscellaneous activities

     679,600       (49,236     795,502  
  

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and short-term investments

     718,097       742,478       997,895  

Cash, cash equivalents, and short-term investments:

      

Beginning of year

     3,141,676       2,399,198       1,401,303  
  

 

 

   

 

 

   

 

 

 

End of year

   $ 3,859,773     $ 3,141,676     $ 2,399,198  
  

 

 

   

 

 

   

 

 

 

 

(continued)

 

8


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

STATUTORY STATEMENTS OF CASH FLOW

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021 (IN THOUSANDS)

 

 

 

Supplemental disclosures of noncash transactions:

 

     2023      2022      2021  

Exchanges and transfers of invested assets

   $ 707,035      $ 218,534      $ 729,264  

Modified coinsurance reserve adjustment - net (including premium, miscellaneous income, and benefits)

     964,497        897,173        1,306,501  

Capitalized interest

     29,255        36,536        —   

Surplus note exchanges

     84,801        —         —   

Payable to subsidiary for SSAP 72 capital contribution

     —         —         35,000  

Transfer Lackawanna Casualty to Clear Spring PC Holdings

     —         —         169,037  

Surplus note and related interest forgiveness/capital contribution

     —         —         168,732  

Subsidiary return of capital - invested assets and related accrued interest transferred

     —         —         7,167  

See accompanying notes to statutory financial statements.

 

9


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

1.

Organization

Delaware Life Insurance Company (the “Company”), is a stock life insurance company incorporated under the laws of Delaware. The Company is a direct, wholly-owned subsidiary of DLIC Sub-Holdings, LLC (“DLSH”), a Delaware limited liability company, and an indirect subsidiary of Group 1001 Insurance Holdings, LLC. DLSH was formed in the first quarter of 2022 as a new holding company subsidiary of the Company’s former parent, DLIC Holdings, LLC (“DLH”) (formerly known as Group One Thousand One, LLC).

The Company is licensed to transact business in 49 states, the District of Columbia, Puerto Rico, and the U.S. Virgin Islands. The business of the Company includes the issuance, administration, and servicing of a variety of wealth accumulation products, protection products, and institutional investment contracts. These products include individual and group fixed and variable annuities, individual and group variable life insurance, individual universal life insurance, funding agreements, and group life and disability insurance.

In the normal course of business, the Company reinsures portions of its individual life insurance, annuity, and group insurance exposure with both affiliated and unaffiliated companies using indemnity reinsurance agreements.

 

2.

Summary of Significant Accounting Policies

Basis of Presentation - Accounting Practices

The accompanying financial statements of the Company are presented on the basis of accounting principles prescribed or permitted by the Delaware Department of Insurance (the “Department”). The Department recognizes only statutory accounting practices prescribed or permitted by the State of Delaware for determining and reporting the financial condition and results of operations of an insurance company and for determining its solvency under Delaware’s insurance laws. The National Association of Insurance Commissioners’ (“NAIC’s”) Accounting Practices and Procedures Manual (“NAIC SAP”) has been adopted as a component of prescribed or permitted accounting principles by the State of Delaware. The Company has no permitted or prescribed practices that differ from NAIC SAP.

There was no difference in the Company’s net income (loss) or capital and surplus between NAIC SAP and practices prescribed and permitted by the State of Delaware as of December 31, 2023 and 2022 and for the years ended December 31, 2023, 2022, and 2021.

Accounting principles and procedures of the NAIC, as prescribed or permitted by the Department, comprise a basis of accounting other than accounting principles generally accepted in the United States of America (“GAAP”). The effects on the financial statements of the differences between NAIC SAP and GAAP are not reasonably determinable and are presumed to be material. The primary differences between GAAP and NAIC SAP can be summarized as follows:

 

   

The Asset Valuation Reserve (“AVR”) and Interest Maintenance Reserve (“IMR”) are eliminated with unrealized gains and losses reported directly in equity and realized gains and losses reported in income;

 

   

Certain assets designated under NAIC SAP as “nonadmitted assets” are included in the GAAP balance sheet rather than excluded from assets in the statutory balance sheet;

 

   

Certain policy acquisition costs and sales inducements are deferred and amortized over the estimated life of the policies for GAAP rather than charged to operations as incurred;

 

10


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

   

Policy and contract reserves for traditional life insurance are based on best estimates of expected mortality, morbidity, persistency and interest for GAAP rather than based on prescribed methodologies;

 

   

Policy reserves on universal life and certain investment products are reported at account value, including additional liabilities for certain guaranteed benefits such as lifetime income benefit riders valued using actuarial assumptions for GAAP, rather than using prescribed statutory methodologies under NAIC SAP;

 

   

Certain premiums for life and annuity contracts are recognized as deposits for GAAP rather than recorded as premiums in the period received;

 

   

Investments in wholly owned insurance subsidiaries, other entities under the control of the Company, and certain variable interest entities are consolidated in the Company’s financial statements under GAAP rather than being carried at the Company’s share of the underlying audited GAAP equity or statutory surplus of a domestic insurance subsidiary;

 

   

The carrying value of investments in subsidiaries is adjusted for any unamortized goodwill as provided for in Statement of Statutory Accounting Principles (“SSAP”) No. 68, Business Combinations and Goodwill (“SSAP No. 68”). Admissibility of goodwill is subject to certain limitations, and is amortized to unrealized gains and losses. Goodwill includes direct costs of an acquisition that are expensed under GAAP. Amortization of goodwill is elective for private companies under GAAP and is amortized to expense.

 

   

For equity method investments under GAAP, investee earnings and losses are reported in income and dividends of undistributed earnings reduce the carrying value of the investment. Under NAIC SAP, investee earnings and losses are reported as a change in unrealized gain/loss in capital and surplus, while dividends of accumulated undistributed earnings are reported in investment income;

 

   

Bonds designated as available for sale and trading securities are reported at fair value for GAAP with unrealized gains and losses reported in equity and income, respectively, rather than at amortized cost (or lower of cost or market for bonds with NAIC designations of 6);

 

   

An allowance for credit losses is established for available for sale securities under the current expected loss model under GAAP rather than being evaluated for other-than-temporary-impairment (“OTTI”) with impairments recorded as a direct write-down of the security’s cost basis for NAIC SAP;

 

   

Equity/fund investments such as mutual funds and exchange traded funds are classified as equity securities and reported at fair value with changes in fair value reported in earnings under GAAP. Under NAIC SAP, certain equity/fund investments identified by the NAIC’s Securities Valuation Office (the “SVO”) qualify for special bond treatment and are reported using the systematic valuation method;

 

   

All equity securities, excluding equity method investments, are carried at fair value with changes in fair value reported in earnings for GAAP rather than as unrealized gains and losses in capital and surplus for NAIC SAP;

 

   

Certain reinsurance transactions are accounted for as financing transactions under GAAP and as reinsurance for NAIC SAP. Assets and liabilities are reported gross of reinsurance for GAAP and net of reinsurance for NAIC SAP;

 

   

The statements of cash flow reconcile to changes in cash, cash equivalents, and restricted cash for GAAP. Under NAIC SAP, the Statutory Statements of Cash Flow reconcile to changes in cash, cash equivalents, and short-term investments with original maturities of one year or less. A reconciliation of net income to net cash provided by operating activities is not required;

 

11


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

   

Generally, changes in deferred taxes are reported as a component of net income under GAAP. Under NAIC SAP, changes in deferred taxes are direct adjustments to surplus and separately reported in the Statutory Statements of Changes in Capital and Surplus;

 

   

Money market funds are classified as short-term investments under GAAP and cash equivalents under NAIC SAP;

 

   

Certain contracts with a market value adjustment (“MVA”) feature are classified within the Company’s General Account under GAAP, but are classified within the Company’s non-insulated Separate Accounts under NAIC SAP.

 

   

Contracts that contain an embedded derivative, including fixed index annuities, are bifurcated from the host contract and accounted for separately under GAAP. Under NAIC SAP, contracts that contain an embedded derivative are not bifurcated and are accounted for as part of the host contract;

 

   

Surplus notes designated as available for sale are reported at fair value for GAAP rather than at amortized cost for surplus notes with an NAIC designation of 1 or 2. Surplus notes with an NAIC designation of 3-6 are reported at the lower of amortized cost or fair value; and

 

   

The majority of derivatives are carried at fair value on both a GAAP and NAIC SAP basis. Unrealized gains and losses on derivatives are recognized in income for GAAP purposes and are recognized in surplus on a statutory basis. The Company designates derivatives as hedges on a limited basis which results in unrealized gains and losses on those derivatives being recognized in income.

Use of Estimates

The preparation of the Company’s statutory-basis financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent liabilities as of the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. The most significant estimates are those used in determining the fair value of financial instruments, allowance for loan losses, aggregate reserves for life policies and annuity contracts, deferred income taxes, provision for income taxes, and OTTI of investments.

Significant Accounting Policies

The following is a summary of significant accounting policies followed by the Company in preparing the accompanying statutory-basis financial statements:

Investments

In the normal course of business, the Company enters into transactions involving various types of financial instruments, including cash equivalents, short-term investments, debt and equity securities, mortgage loans, and derivatives. These instruments involve credit risk and also may be subject to risk of loss due to interest rate fluctuations. The Company evaluates and monitors each financial instrument individually and, when appropriate, obtains collateral or other security to minimize potential losses. For securities in an unrealized loss position, management has the positive intent and ability to hold the securities until recovery. All securities are accounted for as of the date the investments are purchased or sold (the trade date).

 

12


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Bonds

Investments in bonds, mortgage-backed securities (“MBS”), and asset-backed securities (“ABS”) are stated at amortized cost using the scientific method. Where the NAIC designation of the bond has fallen to 6 and the fair value has fallen below amortized cost, they are stated at fair value. Adjustments to the value of MBS and ABS securities based on changes in cash flows, including those related to changes in prepayment assumptions, are made retrospectively. As part of this process, the NAIC appointed a third-party vendor for each security type to develop a revised NAIC designation methodology. The ratings for residential mortgage-backed securities (“RMBS”) and commercial mortgage-backed securities (“CMBS”) are determined by comparing the insurer’s carrying value divided by the remaining par value to price ranges provided by the third-party vendor corresponding to each NAIC designation. Comparisons are initially made to the model based on amortized cost. Where the resulting designation is NAIC 6 per the model, further comparison based on fair value is required, which in some cases, results in a higher final NAIC designation.

The definition of structured securities under SSAP No. 43R, Loan Backed and Structured Securities—Revised (“SSAP No. 43R”) includes certain types of ABS and MBS securities that do not follow the revised rating methodology described above, including, but not limited to, equipment trust certificates, credit tenant loans, 5*/6* securities, interest-only securities, and those with SVO assigned NAIC designations. Interest income on bonds, MBS, and ABS is recognized when earned based upon estimated principal repayments, if applicable. For bonds subject to prepayment risk, yields are recalculated and asset balances adjusted periodically so that expected return on future cash flows matches the expected return over the life of the investment from acquisition. If the collection of all contractual cash flows is not probable, an OTTI may be indicated. The process of analyzing securities for an OTTI adjustment is further described in Note 4.

Preferred Stocks

Preferred stocks are stated in accordance with guidance provided in SSAP No. 32R, Investments in Preferred Stock. Perpetual preferred stocks and mandatory convertible preferred stocks are reported at fair value and cannot exceed effective call price. Redeemable preferred stocks are stated at amortized cost unless they have an NAIC designation of 4, 5, or 6. Redeemable preferred stocks with an NAIC designation of 4, 5, or 6 are stated at the lower of amortized cost or fair value.

Common Stocks

Unaffiliated common stocks are stated at fair value, with changes in unrealized gains or losses credited or charged directly to unassigned surplus, net of tax. Affiliated common stocks are carried based on the underlying audited statutory equity of the investee for insurance subsidiaries and audited GAAP equity for non-insurance subsidiaries. The Company accounts for its investments in subsidiaries in accordance with SSAP No. 97, Investments in Subsidiary, Controlled and Affiliated Entities.

Mortgage Loans

Mortgage loans are stated at unpaid principal balances, net of provisions for estimated losses. Mortgage loans acquired at a premium or discount are carried at amortized cost using the effective interest rate method, net of provisions for estimated losses. Purchases and sales of mortgage loans are recognized or unrecognized in the Company’s Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus on the loan’s trade date. Transaction costs on mortgage loans are capitalized on initial recognition and are recognized in the Company’s Statutory Statements of Operations using the effective interest rate method. Mortgage loans, which primarily include commercial first mortgages, are diversified by property type and geographic area throughout the United States. Mortgage loans are collateralized by the related properties and the Company regularly assesses the value of the collateral.

 

13


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

A mortgage loan is considered impaired when it is probable that the principal or interest is not collectible in accordance with the contractual terms of the loan. When a mortgage loan is classified as impaired, allowances for credit losses are established to adjust the carrying value of the loan to its net recoverable amount. A specific allowance for loan loss is established for an impaired loan if the present value of expected cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral less cost to sell, is less than the recorded amount of the loan. The full extent of impairment in the mortgage portfolio cannot be assessed solely by reviewing loans individually. A general allowance for loan loss is established based on an assessment of past loss experience on groups of loans with similar characteristics and current economic conditions. While management believes that it uses the best information available to establish loan loss allowances, future adjustments may become necessary if economic conditions differ from the assumptions used in calculating them.

Interest income is recognized on mortgage loans when the collection of contractually specified future cash flows is probable, in which case interest income is recorded in accordance with the effective interest rate method. Interest income is not recognized on impaired mortgage loans and these mortgage loans are placed in a non-accrual status when the collection of contractually specified future cash flows is not probable, in which case cash receipts are applied in the following order: first against the carrying value of the loan, then against the provision, and then to income. The accrual of interest resumes when the collection of contractually specified future cash flows becomes probable based on certain facts and circumstances.

Changes in allowances for losses are recorded as changes in unrealized gains and losses to surplus. Once the conditions causing impairment improve and future payments are reasonably assured, the mortgages are no longer classified as impaired and the Company resumes accrual of income. However, if the original terms of the contract have been changed resulting in the Company providing an economic concession to the borrower at below market rates, then the mortgage is reclassified as restructured. If the conditions causing impairment do not improve and future payments remain unassured, the Company typically derecognizes the asset through disposition or foreclosure. Uncollectible collateral-dependent loans are written off through realized losses for any difference between the carrying value and amount received for the underlying property at the time of disposition or foreclosure.

Receivable/Payable for Securities

The Company has entered into agreements to purchase or sell certain securities as of December 31, 2023, and 2022 that have not yet settled and are recorded as a receivable or payable at the purchase or sale price with gains or losses on sales recorded in the Company’s Statements of Operations.

Other Invested Assets

Other invested assets are primarily comprised of limited partnerships, limited liability companies, collateral loans, surplus notes, non-rated residual equity tranches, residential reverse mortgages, and low income housing tax credits (“LIHTCs”). Investments in limited partnerships and limited liability companies are stated based on the underlying audited GAAP equity of the investee in accordance with SSAP No. 48, Joint Ventures, Partnerships and Limited Liability Companies (“SSAP No. 48”). The Company’s share of undistributed earnings and losses of the investee are included in unrealized gains and losses of the Company. Distributions received from the investee are recognized in investment income when declared to the extent that they are not in excess of undistributed accumulated earnings attributable to the investee. Distributions declared in excess of undistributed accumulated earnings attributable to the investee reduce the carrying amount of the investments. Collateral loans are carried at unpaid principal balance. Surplus notes with an NAIC designation of 1 or 2 are carried at amortized cost, while surplus notes with an NAIC designation of 3 to 6 are carried at lower of amortized cost or fair value. Reverse mortgages are valued in accordance with the Statements of Statutory Accounting Principles SSAP No. 39, Reverse Mortgages, which allows the Company to carry these securities at remaining principal balances. Income on reverse mortgages is recognized using the effective yield method based on the contractual interest rate and anticipated repayment of the mortgage. LIHTCs are accounted for in accordance with SSAP No. 93, Low Income Housing Tax Credit Property Investments.

 

14


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Cash, Cash Equivalents, and Short-Term Investments

Cash, cash equivalents, and short-term investments are liquid assets. The Company’s cash equivalents primarily include commercial paper and money market instruments, which have an original term to maturity of less than three months. The carrying value for cash, cash equivalents, and short-term investments is stated at amortized cost, which approximates fair value, unless the NAIC designation is 6, in which case the asset is carried at the lower of amortized cost or market. Short-term investments, with the exception of money market instruments which are carried at fair value per SSAP No. 2R, Cash, Cash Equivalents, Drafts and Short-Term Investments, include bonds with a term to maturity exceeding three months, but less than one year on the date of acquisition.

Contract Loans

Contract loans are carried at the amount of unpaid principal balance. Contract loans are collateralized by the related insurance policy and do not exceed the net cash surrender value of such policy.

Derivatives

As part of the Company’s overall risk management strategy, the Company uses over-the-counter (“OTC”) and listed options, exchange-traded futures, currency forwards, currency swaps, interest rate swaps, and swaptions. Derivatives are accounted for in accordance with SSAP No. 86, Derivatives.

Interest rate swaps are employed for duration matching purposes, in replication transactions, and to hedge the guaranteed minimum living benefit offered in some of the Company’s variable annuity policies. Interest rate swaps are reported at fair value except those used in replication transactions which are reported at amortized cost. Changes in fair value are recorded as unrealized gains/losses within surplus.

The Company utilizes listed put and call options and exchange-traded futures on the Standard & Poor’s 500 Composite Stock Price Index (the “S&P 500 Index”) and other indices to hedge against stock market exposure inherent in the mortality and expense risk charges and guaranteed minimum death and living benefit features of the Company’s variable annuities. These options are reported at fair value. Changes in fair value for options are recorded in unrealized gains/losses within surplus. The daily cash variation margin settlements for futures are recorded as a component of net investment income.

The Company also purchases OTC and listed call options and exchange-traded futures on the S&P 500 Index and other indices to economically hedge its obligations under certain fixed index annuity (“FIA”) contracts. The interest credited on these products is based on the changes in the indices. These instruments are purchased directly or through the Company’s wholly owned investment subsidiary, DL Investment Holdings 2016-1, LLC (“DLIH 2016-1”). Options purchased and held by the Company are reported at fair value with changes in fair value recorded in unrealized gains/losses within surplus. The daily cash variation margin settlements for futures are recorded as a component of net investment income. Income distributions from DLIH 2016-1 are reported as a component of net investment income.

The Company uses currency swaps and currency forwards to hedge against the risk of fluctuations in foreign currency exchange rates. Currency swaps and currency forwards are reported at fair value. Changes in fair value are recorded as unrealized gains/losses within surplus. Swaptions are utilized by the Company to hedge exposure to interest rate risk. At the trade date of a swaption, a premium is paid to the counterparty and recorded as an asset. At expiration, swaptions either cash settle for value, settle into an interest rate swap, or expire worthless. Swaptions are reported at fair value and changes in fair value are recorded in unrealized gains/losses within surplus.

 

15


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Repurchase Agreements and Reverse Repurchase Agreements

The Company participates in repurchase agreements where the Company sells securities and simultaneously agrees to repurchase the same or substantially the same securities at a stated price on a specified date. The Company accounts for repurchase agreements as short-term borrowings reported as liabilities under payable for securities.

The Company also participates in reverse repurchase agreements where the Company purchases securities and simultaneously agrees to resell the same or substantially the same securities at a stated price on a specified date. The Company accounts for the amount paid for securities under the reverse repurchase agreements as short-term investments.

Net Investment Income and Accrued Investment Income

Investment income is recorded when earned. Dividends are recorded on the ex-dividend date.

Accrued investment income is comprised of accrued interest on bonds, preferred stock, short-term investments, mortgage loans, contract loans, other invested assets, and dividends declared but not yet received on common stock. Accrued investment income more than 90 days past due is nonadmitted and reported as a direct reduction of surplus in the Statutory Statements of Changes in Capital and Surplus, with the exception of mortgage loans. Accrued investment income on mortgage loans is recorded as investment income when such interest is deemed collectible, except for interest that is 180 days past due.

Investment Capital Gains and Losses

Realized capital gains and losses are determined on the basis of specific identification method. Realized capital losses also include valuation adjustments for impairments of bonds, mortgage loans, common and preferred stocks, and other investments that have experienced a decline in fair value that management considers to be “other-than-temporary.” In determining whether impairments are other-than-temporary, management considers the size of the excess of carrying value over fair value, the likelihood and expected timing of a recovery in value, the credit quality and financial condition of the issuer, management’s intent to sell when a decline is due to interest rates, and management’s intent and ability to hold the investment until maturity or a recovery in the investment’s fair value.

For loan-backed securities, the determination of OTTI is based on an estimate of the non-interest loss, which is recognized in the net realized capital losses in the Statutory Statements of Operations. To the extent the Company determines that a non-structured security, corporate bond, common stock, preferred stock, or mortgage loan is deemed to be OTTI, the difference between the cost of the security and fair value is recorded as a realized loss and the carrying amount of the investment is written down to its estimated fair value through realized capital losses. In accordance with SSAP No. 43R, securities with OTTI are required to be written down to fair value only if the Company intends to sell or cannot assert the intent and ability to hold the investment until its anticipated recovery. However, if the Company can assert the intent and ability to hold the investment until its anticipated recovery, the valuation adjustment is based on the discounted future expected cash flows of the security discounted at the securities original effective interest rate. Realized capital gains and losses as reported in the Statutory Statements of Operations are net of any capital gains tax (or benefit) and exclude any deferrals to the IMR of interest-rate related capital gains or losses.

Unrealized capital gains and losses include changes in the fair value of common stocks, interest rate swaps, currency swaps, currency forwards, certain bonds and preferred stocks, and change in the equity method share of the accumulated earnings of limited liability companies and partnerships and are reported net of any related changes in deferred taxes. Changes in unrealized capital gains and losses are reported in the Statutory Statements of Changes in Capital and Surplus.

 

16


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Nonadmitted Assets

For statutory accounting purposes, certain assets are designated as nonadmitted assets (e.g., affiliated common stocks of entities that are not audited, electronic data processing equipment, furniture and equipment, and a portion of accrued investment income). The Company had $45,659 and $31,991 in nonadmitted assets as of December 31, 2023 and 2022, respectively.

Policy Reserves and Liabilities for Deposit-Type Contracts

Policy reserves and liabilities consist of deposit-type contracts and life and annuity policy reserves.

Life and Annuity Policy Reserves

The reserves for life insurance policies and annuity contracts are computed in accordance with presently accepted actuarial standards, and are based on actuarial assumptions and methods (including use of published mortality tables and prescribed interest rates) which produce reserves at least as great as those required by law and/or contract provisions. Annuity reserves are calculated in accordance with the Commissioner’s Annuity Reserve Valuation Method and Actuarial Guidelines 33 and 35, as applicable.

Liabilities for unpaid claims consist of the estimated amount payable for claims reported but not yet settled and an estimate of claims incurred but not reported. These liabilities include estimates of the expenses that will be incurred in connection with the payment of benefits. The amounts reported are based upon historical experience, adjusted for trends and current circumstances. Management believes that the recorded liability is sufficient to provide for the associated claims adjustment expenses. Revisions of these estimates are included in operations in the year such adjustments are determined to be required.

Unpaid losses and claims adjustment expenses for health insurance contracts include an amount determined from individual case estimates and loss reports, if necessary. An amount based on past experience and current payment trends is estimated for losses incurred but not reported. Such liabilities are necessarily based on assumptions and estimates and, while management believes the amount is adequate, the ultimate liability may be in excess of or less than the amount provided. The methods for making such estimates and for establishing the resulting liabilities are continually reviewed and any adjustments are reflected in the period determined.

Deposit-Type Contracts

Liabilities for funding agreements, premium deposit funds, investment-type contracts such as supplementary contracts not involving life contingencies, and certain structured settlement annuities are based on account value or accepted actuarial methods using applicable interest rates.

Contract Claims

The liability for policy and contract claims is based upon the estimated ultimate cost of settling the claims, using past experience adjusted for current trends, and any other factors that modify past experience.

 

17


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Asset Valuation Reserve and Interest Maintenance Reserve

The Company is required to maintain an IMR and AVR. The IMR is used to defer realized capital gains and losses, net of any income tax, on fixed income investments and derivatives that are attributable to changes in interest rates. Net realized capital gains and losses deferred to the IMR are amortized into investment income over the estimated remaining term to maturity of the investment sold. Beginning in 2023, negative IMR is admitted in accordance with the guidelines established by the NAIC’s Statutory Accounting Principles Working Group (“SAPWG”) in their interpretive guidance within INT 23-01, Net Negative (Disallowed) Interest Maintenance Reserve (“INT 23-01”).

As of December 31, 2023, the Company had $140,735 and $11,045 of negative IMR recorded in its General Account and non-insulated Separate Account, respectively. The amount admitted in the General Account was reported as an asset within the Company’s Statutory Statement of Admitted Assets, Liabilities, and Capital and Surplus. The Company’s calculated adjusted capital and surplus for purposes of determining negative IMR allowed to be admitted using information from the Company’s most recently filed statement with the Department was $2,195,524. The General Account admitted negative IMR represents 6.4% of the Company’s General Account adjusted capital and surplus. The Separate Account negative IMR recognized as an asset represents 0.5% of the Company’s General Account adjusted capital and surplus.

Fixed income investments generating IMR losses comply with the Company’s documented investment or liability management policies. The Company has no derivative activity included in IMR. There were no temporary and transitory timing issues or events that caused IMR losses to not be reflective of reinvestment activities. Asset sales generating negative IMR were not compelled by liquidity pressures.

The AVR represents a reserve for invested asset valuation using a formula prescribed by the NAIC. The AVR is intended to protect surplus by absorbing declines in the value of the Company’s investments that are not related to changes in interest rates. Increases or decreases in the AVR are reported as direct adjustments to surplus in the Statutory Statements of Changes in Capital and Surplus.

Income Taxes

The Company accounts for current and deferred income taxes and recognizes reserves for income tax contingencies in accordance with SSAP No. 101, Income Taxes (“SSAP No. 101”). Under the applicable asset and liability method for recording deferred income taxes, deferred tax assets (“DTAs”), net of any nonadmitted portion, and deferred tax liabilities (“DTLs”) are recognized for the future tax consequences attributable to differences between the statutory financial statement carrying amounts of existing assets and liabilities and their respective tax basis. DTAs and DTLs are measured using the enacted tax rates on which those temporary differences are expected to be recovered or settled. The change in deferred taxes is charged or credited directly to surplus. Gross DTAs are first reduced by a statutory valuation allowance, if deemed appropriate. The Company then determines the admissibility of the remaining net DTAs, after valuation allowance, subject to admissibility limitations set forth in NAIC SAP.

Reinsurance

Certain of the Company’s individual life insurance, annuity, and group insurance policies are reinsured on a coinsurance and funds held coinsurance basis with both affiliated and unaffiliated companies using indemnity reinsurance agreements. The Company accounts for funds held under coinsurance in accordance with SSAP No. 61R, Life, Deposit-Type and Accident and Health Reinsurance (“SSAP No. 61R”). The amounts withheld by the Company under these arrangements are recorded as liabilities on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus.

 

18


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Reinsurance premiums, claims and claim adjustment expenses are accounted for on a basis consistent with those used in accounting for the original policies issued and the terms of the reinsurance contracts. The Company remains contingently liable for the liabilities ceded in the event the reinsurers are unable to meet their obligations under the reinsurance agreements. To limit the possibility of such losses, the Company evaluates the financial condition of its reinsurers and monitors its concentration of credit risk.

Amounts recoverable and payable under reinsurance agreements include amounts recoverable or due related to net settlements with assumed, ceded, and retrocedent activity.

The following accounting applies to coinsurance arrangements with funds withheld:

Ceding Entity

Premiums paid or payable to the reinsurer reduce premium income. Policy benefit payments paid by the reinsurer reduce reported policy benefits. Expense allowances paid by the reinsurer are reported separately in the Statutory Statements of Operations as they are incurred. A net reduction to policy reserves is taken for the portion of the obligation assumed by the reinsurer. Any funds withheld by the ceding entity are recorded as a separate liability.

Assuming Entity

Premiums received or receivable by the reinsurer increase premium income. Policy benefit payments paid by the reinsurer increase the reported policy benefits. Expense allowances paid by the reinsurer are reported separately in the Statutory Statements of Operations when payable. The reinsurer records its share of the statutory policy reserves attributable to the business identified in the reinsurance agreement. Any funds withheld by the ceding entity are recorded as a separate asset by the assuming entity. Non-IMR gains and losses are recorded through net investment income by the assuming entity.

Separate Accounts

The assets and liabilities of the separate accounts shown in the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus are reported at fair value or, if there is no readily available market, in accordance with the valuation procedures in the applicable contract. These represent funds that are segregated and maintained for the benefit of separate account contract holders.

Premiums and Annuity Considerations

Annuity considerations are recognized as revenue when received. Premiums for traditional life insurance products are recognized as revenue when due and are recognized over the premium-paying period of the related policies. Considerations for deposit-type contracts, which do not have any life contingencies, are recorded directly to the related liability.

Assets Transferred on Coinsurance

On December 6, 2023, and effective December 31, 2023, the Company entered into a reinsurance agreement with its wholly owned subsidiary, Delaware Life and Annuity Company (“DLAC”), to cede a block of multi-year guaranteed annuity (“MYGA”) contracts on a coinsurance basis. The assets transferred to DLAC under this agreement are recorded as a reduction to income in the Statutory Statements of Operations.

Commissions and Expense Allowances

Expenses incurred in connection with acquiring new insurance business are charged to operations as incurred in accordance with SSAP No. 71, Policy Acquisition Costs and Commissions (“SSAP No. 71”).

 

19


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Expense (Income) Under Hedging Program With Affiliate

In accordance with the terms of the Hedging Program Agreement between the Company and DLIH 2016-1, the Company pays a service fee that is settled in conjunction with a liability option impact on a quarterly basis. Settlements related to this agreement are recorded as an increase or decrease to expenses in the Statutory Statements of Operations.

New and Adopted Accounting Pronouncements

Revisions to SSAP No. 71 were adopted with an effective date of December 31, 2021. The revisions modified SSAP No. 71 such that an insurance entity cannot use levelized commission arrangements to delay establishment of a liability regardless of how the arrangement is structured with regards to policy persistency or timing of payment. The Company reviewed its commission programs as a result of the adoption of changes to SSAP No. 71, which apply to contracts in effect as of December 31, 2021. As a result, the Company made one-time, accelerated payments totaling $72,000 in settlement of all material levelized commission arrangements. The settlements are reported in the Statutory Statement of Operations as commissions on premiums, annuity considerations, and deposit-type contract funds (direct business only). As of December 31, 2021, the Company had no material levelized commission arrangements.

Revisions to INT 23-01 were adopted with an effective date of August 13, 2023 to provide limited-time exception guidance to SSAP No. 7, Asset Valuation Reserve and Interest Maintenance Reserve, and the annual statement instruction for the reporting of net negative (disallowed) IMR. The revisions allow for an insurer to admit negative IMR up to 10% of adjusted capital and surplus when its Risk-Based Capital (“RBC”) is greater than 300% after adjustment to remove admitted positive goodwill, electronic data processing equipment and operating system software, DTAs, and admitted IMR. As a result of these revisions, the Company reported $140,735 of admitted negative IMR within the Statutory Statement of Admitted Assets, Liabilities, and Capital and Surplus as of December 31, 2023. The Company also recognized $11,045 of negative IMR as an asset within the Company’s non-insulated Separate Account.

Correction of Errors

During 2023, the Company discovered an error related to a reinsurance agreement with an affiliate under which the Company cedes risks associated with certain of the Company’s in-force corporate-owned variable universal life insurance and private placement variable universal life insurance policies on a combination coinsurance and coinsurance with funds-held basis. The error resulted in other amounts receivable under reinsurance and miscellaneous income being understated as of the year-ended December 31, 2022. This error has been corrected and recorded, net of tax, in the Statutory Statements of Capital and Surplus in the amount of $3,780.

During 2022, the Company discovered an error related to the calculation of investment income on certain bond investments, which resulted in accrued investment income and net investment income being understated. This error has been adjusted and recorded, net of tax, in the Statutory Statements of Capital and Surplus in the amount of $36,786.

During 2022, the Company discovered an error related to the carrying value of certain other invested assets whereby certain of these assets were not carried at the lower of cost or fair value, resulting in other invested assets and the asset valuation reserve being overstated. This error has been adjusted and recorded, net of tax, in the Statutory Statements of Capital and Surplus in the amount of $(3,612).

During 2021, the Company discovered an error related to the calculation of actuarial reserves. This error has been adjusted and recorded, net of tax, as a decrease to surplus in the Statutory Statements of Capital and Surplus in the amount of $7,023.

 

20


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

3.

Related Party Transactions

Investments in Affiliates and Related Parties

The Company has significant transactions with and investments in affiliates and other related parties. The purpose of these investments is to generate investment returns in line with the Company’s overall investment strategy. All investments in affiliated entities and related parties are valued in accordance with the accounting policies described in Note 2 unless otherwise noted below.

The table below shows the respective amounts held with affiliates, including investments in subsidiaries, at December 31, 2023 and 2022, with respect to the following financial statement captions:

 

     Carrying Value
December 31,
                  
     2023      2022  

Cash Equivalent

   $ 186,000      $ 59,803  

Short-Term Investments

     557,833        536,030  

Bonds

     343,021        343,021  

Preferred Stocks

     241,130        243,199  

Common Stocks

     21,549        169,831  

Other Invested Assets

     513,021        352,141  
  

 

 

    

 

 

 

Total

   $ 1,862,554      $ 1,704,025  
  

 

 

    

 

 

 

During 2023, Clear Spring Health Insurance Company (“CSHIC”), an affiliate, borrowed $155,000 from the Company in the form of a demand promissory note. $95,000 of the amount borrowed was repaid during the year and, as of December 31, 2023, the Company holds a cash equivalent of $60,000, which reflects the outstanding balance of the demand promissory note. There was no borrowing or repayment activity during 2022.

Short-term investments in affiliates primarily relate to investments in Wright STF III, LLC (“Wright”). During 2023, the Company had $530,500 of acquisitions of short-term investments/cash equivalents in Wright, offset by $532,500 of proceeds from sales/maturities which decreased the prior year balance of affiliated short-term investments of $532,500 to $530,500 as of December 31, 2023. During 2022, the Company had $606,500 of acquisitions of short-term investments/cash equivalents in Wright, offset by $449,000 of proceeds from sales/maturities which increased the prior year balance of affiliated short-term investments of $375,000 to $532,500 as of December 31, 2022. The Company recorded $22,029, $6,400, and $13,800 of investment income and the average yield on these short-term investments was 6.04%, 4.91%, and 5.47% in 2023, 2022, and 2021, respectively.

DL Investment Holdings 2015-1, LLC (“DLIH 2015-1”) is an affiliated investment holding company with both common and preferred units. The Company owns all 255,000 issued and outstanding Series A Preferred Units (the “Preferred Units”) with a par value of $255,000. The Preferred Units are non-voting member units that entitle the Company to a 6% yield that compounds quarterly with distributions that take priority over common unit distributions. As of December 31, 2023 and 2022, the carrying value of the Preferred Units was $241,130 and $243,199, respectively.

 

21


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company’s investment in subsidiaries is reflected in the common stock total above and is comprised of the Company’s investment in Delaware Life Reinsurance (U.S.) Corp. (“DLOK”), DL Reinsurance Company (“DLRC”), DLAC, and Clarendon Insurance Agency, Inc (“Clarendon”). The decrease in the carrying value of the Company’s common stock investment in subsidiaries was primarily driven by the sale of Delaware Life Insurance Company of New York (“DLNY”) (formerly a wholly-owned subsidiary of the Company) to Nassau Financial Group, L.P. in July 2023. The cash proceeds of the sale were $184,859 and the Company’s surplus increased by $18,525 as a result of the sale due to a $28,081 realized gain partially offset by the reversal of cumulative unrealized gains of $9,556. Additionally, during 2023, the Company’s investment in DLOK was fully nonadmitted.

The Company’s investments in subsidiaries reflected in common stock as of December 31, 2023 and 2022 were as follows:

 

     Carrying Value as of December 31,         

Entity

   2023      2022  

Clarendon

   $ 1,454      $ 1,454  

DLOK

     —         4,119  

DLRC

     4,066        3,862  

DLAC

     16,029        —   

DLNY

     —         160,396  
  

 

 

    

 

 

 

Total

   $ 21,549      $ 169,831  

The Company owns controlling membership interests in the following limited liability companies, which are carried as other invested assets: Clear Spring PC Holdings, LLC (“CSPCH”); Ellendale Insurance Agency, LLC (“Ellendale”); DLIH 2016-1; and DL Investment Holdings 2016-2, LLC (“DLIH 2016-2”). During 2021, the Company’s share of losses of one such entity, Ellendale, exceeded the investment value before being nonadmitted. Therefore, in accordance with SSAP No. 48, the Company ceased equity method accounting. This had no impact to the surplus of the Company since the value of Ellendale was nonadmitted prior to 2021.

In February 2022, the Company sold its wholly-owned non-insurance holding company, Clear Spring Health Holdings, LLC (“CSHH”), to DLSH. The proceeds of the sale were $195,300 and the Company’s surplus increased by $151,789 as a result of the sale due to the reversal of cumulative unrealized losses of $143,892 and a $7,898 realized gain.

The Company’s investments in subsidiaries reflected in other invested assets as of December 31, 2023 and 2022 were as follows:

 

     Carrying Value as of December 31,         

Entity

   2023      2022  

DLIH 2016-1

   $ 202,024      $ 79,012  

DLIH 2016-2

     33,292        26,138  

CSPCH

     232,705        246,991  
  

 

 

    

 

 

 

Total

   $ 468,021      $ 352,141  

In addition to the investments in affiliates and related parties included in the tables above, the Company held investments for which a related party was a beneficial owner totaling $217,758 as of December 31, 2023 and 2022.

 

22


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

During 2023 and 2022, the Company made the following capital contributions to subsidiaries:

 

Entity

   2023      2022                   

DLIH 2016-2

   $ 100      $ 5,016  

DLIH 2016-1

     150,000        —   

DLAC

     23,000        —   

Goodwill

The Company carries goodwill in the investment value of subsidiaries related to direct statutory purchases and indirect purchases of downstream insurance subsidiaries by noninsurance holding company subsidiaries. Admitted goodwill is limited to 10% of adjusted capital and surplus under SSAP No. 68.

On December 30, 2020, the Company purchased 200 units of its 80% owned subsidiary, CSPCH, representing the 20% minority interest previously held by a third party. Clear Spring Property and Casualty Company (“CSP&C”) is an indirect wholly-owned subsidiary of CSPCH. The goodwill related to this purchase is shown in the table below. Additional goodwill from the original purchase of CSP&C by downstream non-insurance holding companies is not shown in the table below but is embedded in the Company’s investment value of CSPCH.

On April 1, 2019, the Company acquired Clear Spring Casualty Insurance Company (“CSCIC”), formerly known as Lackawanna Casualty Company, a worker’s compensation insurance company, and its subsidiaries, Clear Spring American Insurance Company (“CSAIC”), formerly known as Lackawanna American Insurance Company, and Clear Spring National Insurance Company (“CSNIC”), formerly known as Lackawanna National Insurance Company. On December 30, 2021, the Company contributed its direct investment in CSCIC to CSPCH at the statutory value of CSCIC. CSPCH subsequently contributed CSCIC at its statutory value to CSP&C through a wholly-owned intermediary non-insurance holding company. As such, the goodwill reported in the table below for CSCIC is reflected in the Company’s book value of CSPCH as of December 31, 2023, in addition to the goodwill noted above.

The transactions described above were each accounted for as a statutory purchase by the Company and are reported in the table below. Indirect goodwill derived from the purchase of CSP&C by CSPCH is not considered a statutory purchase by the Company and is excluded from the table below. Total goodwill related to CSPCH and CSP&C from all sources reflected in the book value of CSPCH as of December 31, 2023 was $38,284, representing 16.5% of the total book value, and is inclusive of $1,897 of indirect goodwill referenced above. A summary of the Company’s goodwill related to statutory purchases is as follows:

 

Purchased entity

  

Acquisition date

   Cost of
acquired
entity
     Original
amount of
goodwill
     Original
amount of
admitted
goodwill
     Admitted
goodwill as
of the
reporting
date
     Amount of
goodwill
amortized
during the
reporting
period
     Book Value
of SCA
     Admitted
goodwill as
a % of SCA
BACV,
gross of
admitted
goodwill
 

CSCIC/CSPCH*

   4/1/2019    $ 171,728      $ 61,162      $ 61,162      $ 32,110      $ 6,116      $ 232,705        13.8%  

CSPCH

   12/30/2020    $ 12,200      $ 8,553      $ 8,553      $ 4,277      $ 1,426      $ 232,705        1.8%  

 

  *

Unamortized goodwill from the Company’s statutory purchase of CSCIC is shown in the table above as a percentage of the book value of CSPCH.

 

23


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Dividends/Distributions

Refer to Note 17 for disclosure of dividends paid by the Company and capital contributions received by the Company.

During 2023, 2022, and 2021, the Company recognized the following dividends and distributions from subsidiaries:

 

Date

  

Entity

   Amount     

Form

  

Asset Description

December 22, 2023

   DLIH 2016-1    $ 75,000      Return of capital    Cash

May 18, 2022

   DLNY      54,026      Dividend    Cash

December 12, 2022

   DLNY      200,000      Extraordinary dividend (a)    Cash

August 9, 2021

   DLIH 2016-1      30,000      Dividend    Cash

November 9, 2021

   DLIH 2016-1      20,000      Dividend    Cash

October 14, 2021

   Delaware Life 1099 Reporting Company, LLC      30      Return of capital    Cash

October 26, 2021

   DLNY      58,232      Dividend    Cash

December 15, 2021

   DLOK      13,000      Return of capital    Invested assets and cash

December 31, 2021

   DLIH 2016-1      23,000      Dividend    Accrual (b)

 

  (a)

In accordance with SSAP No. 72, Surplus and Quasi-Reorganizations (“SSAP No. 72”), $900 recognized as dividend income and $199,100 recognized as a return of capital.

  (b)

Receivable reflected in Investment Income Due and Accrued as of December 31, 2021.

In addition to the above distributions, on December 29, 2023 and December 30, 2022, the Company accrued $15,604 of preferred dividends from DLIH 2015-1. The 2023 accrued distribution was subsequently received in cash by the Company on January 5, 2024.

Debt and Surplus Note Transactions

During 2023 and 2022, Group 1001 Finance, LLC (“Group 1001 Finance”) purchased $189,699 and $29,801, respectively, of interests in the Company’s surplus notes that were previously issued by the Company to an unrelated party. Refer to Note 17 for additional details.

The Company entered into a $200,000 bilateral loan agreement with its affiliate, Clear Spring Life and Annuity Company (“CSLAC”), dated June 1, 2022. The initial terms of the agreement provided for an interest rate at LIBOR plus 1.15%. During 2023, the interest rate was amended to be stated at the Secured Overnight Financing Rate (“SOFR”) plus 1.21%. The repayment of principal and interest is due on demand. During 2023, CSLAC borrowed $115,000 under the agreement, and repaid the full amount borrowed. The Company had $0 due from CSLAC under the bilateral loan agreement as of December 31, 2023 and 2022.

The Company entered into a $100,000 bilateral loan agreement with DLIH 2016-1 dated March 31, 2021. In 2022, the bilateral loan agreement was increased to $200,000. The initial terms of the agreement provided for an interest rate at LIBOR plus 1.15%. During 2023, the interest rate was amended to be stated at SOFR plus 1.21%. The repayment of principal and interest is due on demand. The Company had $52,000 due to DLIH 2016-1 as of December 31, 2023 and $123,000 due from DLIH 2016-1 as of December 31, 2022 under this agreement.

 

24


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

In November 2020, R.V.I. Guaranty Co., Ltd. (“RVI”), an affiliate, entered into a $20,000 revolving loan note (the “RVI Note”) with the Company. The initial terms of the note provided for an interest rate at LIBOR plus 150 basis points. During 2023, the interest rate was amended to be stated at SOFR plus 1.21%. There were no amounts outstanding under the RVI Note as of December 31, 2023 and 2022.

Agreements and Other Transactions with Affiliates and Related Parties

The Company has entered into various affiliate and related-party agreements. The following agreements had material transactions during the years ended December 31, 2023, 2022 and 2021:

The Company has an administrative services agreement with Clarendon pursuant to which the Company provides services and facilities in connection with Clarendon’s business of supporting the wholesale distribution of the Company’s variable insurance and annuity products. The Company also has a principal underwriter’s agreement dated April 1, 2002 with Clarendon, pursuant to which Clarendon serves as principal underwriter and distributor for all variable insurance and annuity products issued by the Company. There were equal and offsetting amounts incurred under these two agreements.

A federal tax allocation agreement has been implemented with Group 1001, Inc. as the common parent of an affiliated group of companies as described in Note 16.

The Company has a services and resource sharing agreement between the Company and Group 1001 Resources, LLC (“G1001 Resources”), pursuant to which G1001 Resources provides certain services and resources to the Company, including personnel for finance, legal, compliance, human resources, administrative, information technology and other operational support functions. Gross amounts allocated under this agreement amounted to $81,905, $84,900, and $94,450 for the years ended December 31, 2023, 2022, and 2021, respectively.

Effective January 1, 2019, the Company had an Amended and Restated Master Agency Agreement (the “First Amended Agreement”) between the Company and Delaware Life Marketing, LLC (“DLM”), pursuant to which DLM provides certain distribution and agent management services to the Company. On September 1, 2021, the First Amended Agreement was superseded by the Second Amended and Restated Master Agency Agreement (“Second Amended Agreement”) executed between the Company and DLM. The Company incurred commission expenses under the First Amended Agreement totaling $48,423 for the eight months ended August 31, 2021. On September 1, 2021, the Company began paying heaped commissions to DLM which were expensed as incurred. The commission expenses incurred during the remaining four months of 2021 totaled $71,912, including a one-time, accelerated payment of $41,000 made by the Company in settlement of the First Amended Agreement. At least annually, and in accordance with the Second Amended Agreement, the Company reviews the agreement for compliance with agreed-upon limits. As a result of this analysis, commission expense was reduced by $130,835, $0, and $0, which was refundable to the Company as of December 31, 2023, 2022, and 2021, respectively. This amount was owed by DLM to the Company as of December 31, 2023. Under the Second Amended Agreement, the Company incurred commission expenses, net of refunds, of $57,832 and $109,716 as of December 31, 2023 and 2022, respectively.

Under the Second Amended Agreement with DLM, the Company also began paying marketing fees as an allowance for advertising, marketing, bonuses, and other expenses related to the promotion and sales of certain products of the Company, and these fees totaled $60,000, $60,000, and $20,000 for the years ended December 31, 2023, 2022, and 2021, respectively. Other fees paid for services by the Company to DLM totaled $25,568, $22,854, and $18,155 for the years ended December 31, 2023, 2022, and 2021, respectively.

In September 2021, the Company issued the $41,000 promissory note to DLM related to a one-time accelerated commission payment in settlement of the First Amended Agreement. The interest rate on the promissory note was 8%. The Company repaid DLM the $41,000 plus $900 of interest in December 2021.

 

25


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company has a services agreement with Insurance Management Services, LLC (“IMS”), formerly known as Guggenheim Insurance Services, LLC, whereby IMS provides certain personnel, facilities, systems and equipment in conjunction with the provision of accounting and general services, insurance services, and other advisory services to the Company. Expenses incurred under this agreement amounted to $30,000, $30,000, and $50,000 for the years ended December 31, 2023, 2022, and 2021, respectively.

The Company and DLIH 2016-1 initiated a hedging program arrangement in 2019 whereby DLIH 2016-1 engages in certain hedging activities related to the Company’s FIA contracts. Under this arrangement, the Company routinely transfers new FIA equity options to DLIH 2016-1 at fair value and processes settlements on behalf of DLIH 2016-1. All economic rights and responsibilities of the equity options transferred belong to DLIH 2016-1. DLIH 2016-1 purchases equity futures and manages both the options and futures to more efficiently monitor the hedging risks associated with the Company’s FIA products.

Effective October 1, 2023, the Company entered into a second Hedging Program Agreement with DLIH 2016-1. Under this agreement, the Company pays DLIH 2016-1 a service fee that is settled in conjunction with a liability option impact on a quarterly basis. The net impact of service fees and liability option impact during 2023 was $49,423, and, as of December 31, 2023, the Company was owed this full amount from DLIH 2016-1 under this agreement.

Effective January 1, 2022, the Company entered into a licensing agreement with Group 1001 IP Solutions, LLC (formerly, Group 1001 Innovation Solutions, LLC) to support the administration of information technology assets and vendor relationships of the Company. Expenses incurred under this agreement were $38,302, $14,394, and $0 for the years ended December 31, 2023, 2022, and 2021, respectively.

The Company had $135,781 and $124,534 due from affiliates, $7,679 and $27,149 due to affiliates, and $8,525 and $9,009 included in general expenses due or accrued to other related parties as of December 31, 2023 and 2022, respectively, under the terms of various management and services contracts which provide for cash settlements on a quarterly or more frequent basis.

The Company has an amended and restated investment management agreement with Guggenheim Partners Investment Management, LLC (“GPIM”), whereby GPIM provides investment management services for certain of the Company’s investments. GPIM managed $201,335 and $207,034 of the Company’s investments with related parties as of December 31, 2023 and 2022.

During 2023, the Company purchased securities with a book value of $313,574 and accrued interest of $2,751 from CSLAC at fair market value. The Company paid cash of $315,884 for these purchases. Additionally, during 2023, the Company sold securities with a book value of $95,557 and accrued interest of $504 to CSLAC at fair market value. The Company received cash proceeds of $92,314 and recognized a loss of $3,747 on the sale. The fair value of the assets acquired and sold was determined in accordance with the Company’s and CSLAC’s established asset pricing methodologies.

Reinsurance Agreements

The Company has reinsurance agreements with certain subsidiaries and affiliates. Refer to Note 10 for disclosures related to these agreements.

Guarantees

Pursuant to an agreement effective January 20, 2017, the Company guarantees punctual payment to Merrill Lynch Professional Clearing Corp. (“ML Pro”) and certain affiliates of ML Pro (collectively, the “Guaranteed Parties”) by certain subsidiaries of the Company that may be added to the guaranty (collectively, the “ML Customers”), in connection with accounts the ML Customers have with the Guaranteed Parties. The obligations of the Company under the guaranty agreement are limited to $300,000. There was no liability accrued for this guaranty at December 31, 2023 and 2022.

 

26


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

In 2018, CSP&C entered into a lease agreement for an office in Boca Raton, Florida that expires in March 2026. The Company is a guarantor of the lease which has future minimum lease commitments of approximately $1,069 as of December 31, 2023.

In 2022, an affiliate, PSA Realty Company, entered into a lease agreement for an office in Ft. Lauderdale, Florida with a termination date of April 30, 2030 and two agreements for office spaces in Waltham, Massachusetts with termination dates of October 31, 2029 and October 31, 2030, respectively, for which the Company is the guarantor. Future minimum lease payments for these three agreements totaled $16,416 as of December 31, 2023.

As a requirement under a Master Receivables Purchase Agreement (the “RPA”) between CSHIC and Société Générale Factoring S.A. (“SGF”) dated October 4, 2021, the Company guarantees the performance and observance of all obligations and covenants by CSHIC. Under the RPA, CSHIC proposes the sale of certain eligible receivables for purchase by SGF at a discounted rate. CSHIC is required to repurchase any ineligible receivables sold to SGF. The guarantee would require payment by the Company if CSHIC was unable to repurchase any ineligible receivables sold. There was no liability accrued for this guaranty at December 31, 2023 and 2022.

The Company is a co-borrower under a short-term money market facility (the “ST Facility”) with Société Générale (“SocGen”). The Company and CSHIC were co-borrowers under the ST Facility until August 23, 2022. At that time, as part of a corporate financing strategy, Group 1001 Finance, an affiliate, was added via an amendment (the “Amended ST Facility”) to the original ST Facility. As part of the strategy, CSHIC was removed as a borrower and no longer has the ability to directly borrow from the Amended ST Facility or incur any liability related to the Amended ST Facility. Group 1001 Finance, as borrower, has authority to borrow up to $350,000 to be used for general corporate purposes. Group 1001 Finance and the Company have a reimbursement agreement in place, whereby Group 1001 Finance will reimburse the Company in the event that the Company makes any payment in support of Group 1001 Finance under the Amended ST Facility. In addition, Group 1001 Finance will pay the Company a support fee calculated based on the average daily balance of Group 1001 Finance borrowings under the Amended ST Facility.

During 2020, a syndicated credit facility arranged by BMO Capital Markets Corp. and consisting of three bank lenders (the “BMO Facility”) was provided to CSHH and its then wholly-owned subsidiary, CSHIC, with a maximum borrowing of $125,000 as of December 31, 2021. Pursuant to the BMO Facility and a related separate fee letter, the Company guarantees all principal and interest obligations of CSHH and CSHIC, and is subject to certain covenants related to RBC and surplus. As of December 31, 2023 and 2022, CSHIC borrowings under the facility were $125,000.

Pursuant to a Letter of Credit Facility Agreement (the “LCFA”) between the Company and its former indirect subsidiary, Clear Spring Health (SC), Inc. (“CSH(SC)”), the Federal Home Loan Bank of Indianapolis (“FHLB”) issued the Company an irrevocable $1,000 LOC effective July 1, 2021 on behalf of an unrelated party in respect of potential obligations of CSH(SC). Under the LCFA, CSH(SC) is unconditionally responsible to reimburse the Company for the full amount of any drawdown from the LOC by the beneficiary. CSH(SC) pays the Company a facility fee as compensation for the arrangement.

Effective February 24, 2022, a support and reimbursement agreement was executed between the Company and CSHH, whereby a market based fee is paid to the Company to compensate it for the guarantees provided by the Company. This agreement remains in effect after the sale of CSHH to DLSH.

The Company has committed to contribute capital to CSP&C as needed to maintain a certain RBC level. No capital contributions have been made by the Company under this agreement.

 

27


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company authorized a wholly-owned subsidiary, DLIH 2016-2, to enter into a Société Générale credit facility (the “SG Facility”) with a maximum borrowing amount of $225,000 as part of its investment program. Pursuant to the SG Facility, the Company is required to pledge collateral to support borrowings. The pledged collateral secures obligations of a non-recourse guarantee by the Company, which is limited to the pledge of collateral assets. The Company may be required to make equity capital contributions to DLIH 2016-2 from time to time. As of December 31, 2023 and 2022, DLIH 2016-2 had borrowed $163,820 and $162,820, respectively, under the SG Facility.

 

4.

Bonds and Equity Investments

The carrying value and fair value of investments in bonds and equity securities as of December 31, 2023 and 2022 are as follows:

 

     December 31, 2023  
     Carrying
Value
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 

Bonds:

           

U.S. Governments

   $ 655,852      $ 931      $ (21,543    $ 635,240  

All Other Governments

     17,200        453        (1,887      15,766  

States, Territories and Possessions (Direct and Guaranteed)

     546        —         (52      494  

U.S. Political Subdivisions of States, Territories and Possessions (Direct and Guaranteed)

     23,618        27        (5,214      18,431  

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     1,102,480        25,953        (93,049      1,035,384  

Industrial and Miscellaneous (Unaffiliated)

     15,836,658        64,204        (992,758      14,908,104  

Hybrid Securities

     153,270        —         (11,592      141,678  

Parents, Subsidiaries and Affiliates

     343,021        —         (17,499      325,522  

SVO Identified Exchange Traded Funds

     1,815        —         (216      1,599  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Bonds

   $ 18,134,460      $ 91,568      $ (1,143,810    $ 17,082,218  
  

 

 

    

 

 

    

 

 

    

 

 

 

Preferred Stocks

   $ 802,140      $ 7,322      $ (10,220    $ 799,242  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Cost      Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 

Common Stocks (Unaffiliated) (a)

   $ 143,693      $ 1,131      $ (3,934    $ 140,890  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

28


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022  
     Carrying
Value
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 

Bonds:

           

U.S. Governments

   $ 386,265      $ 42      $ (32,478    $ 353,828  

All Other Governments

     12,373        4        (2,047      10,331  

States, Territories and Possessions (Direct and Guaranteed)

     553        —         (55      499  

U.S. Political Subdivisions of States, Territories and Possessions (Direct and Guaranteed)

     23,560        —         (5,919      17,641  

U.S. Special Revenue and Special Assessment Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

     710,702        16,667        (100,108      627,261  

Industrial and Miscellaneous (Unaffiliated)

     12,675,744        22,169        (1,345,960      11,351,954  

Hybrid Securities

     171,489        —         (16,524      154,965  

Parents, Subsidiaries and Affiliates

     343,021        —         (45,987      297,033  

SVO Identified Exchange Traded Funds

     1,821        —         (297      1,523  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Bonds

   $ 14,325,528      $ 38,882      $ (1,549,375    $ 12,815,035  
  

 

 

    

 

 

    

 

 

    

 

 

 

Preferred Stocks

   $ 1,121,391      $ —       $ (48,661    $ 1,072,730  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Cost      Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 

Common Stocks (Unaffiliated) (a)

   $ 136,389      $ 1,644      $ (4,653    $ 133,380  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (a)

Excludes affiliated common stock with an equity method carrying value of $21,549 and $169,831 as of December 31, 2023 and 2022, respectively.

Expected maturities differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without call or prepayment penalties. The carrying value and fair value of bonds, including those that are classified as short-term investments, other than ABS and MBS, as of December 31, 2023 by contractual maturity are as follows:

 

     December 31, 2023                   
     Carrying
Value
     Estimated
Fair Value
 

Due in one year or less

   $ 797,522      $ 791,228  

Due after one year through five years

     3,570,496        3,469,258  

Due after five years through ten years

     4,387,156        4,071,134  

Due after ten years

     3,707,450        3,233,523  
  

 

 

    

 

 

 

SVO identified exchange traded funds

     1,815        1,599  
  

 

 

    

 

 

 

Total before mortgage and other asset-backed securities

     12,464,439        11,566,742  
  

 

 

    

 

 

 

Mortgage and other asset-backed securities

     5,771,205        5,616,620  
  

 

 

    

 

 

 

Total

   $ 18,235,644      $ 17,183,362  
  

 

 

    

 

 

 

 

29


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The table above includes short-term bonds, which are classified as short-term investments, with a carrying value and fair value of $101,184 and $101,144, respectively, at December 31, 2023.

Investment-grade bonds were 95.9% and 95.8% of the Company’s total bonds as of December 31, 2023 and 2022, respectively.

Exposure to any single issuer is less than 10% of net admitted assets.

Other-than-temporary Impairment

The Company recognizes and measures OTTI for loan-backed and structured securities (“LBSS”) in accordance with SSAP No. 43R. In accordance with SSAP No. 43R, if the fair value of a LBSS is less than its amortized cost basis at the Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus date, the Company assesses whether the impairment is an OTTI. When an OTTI has occurred, the amount of OTTI recognized in earnings is the difference between the amortized cost basis of the security and the present value of its expected future cash flows, discounted at the effective interest rate implicit in the security.

If the Company intends to sell the LBSS, or if it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis, an OTTI is considered to have occurred. The amount of the OTTI recognized is the difference between the amortized cost basis and the fair value of the security. In accordance with SSAP No. 43R, the amount of OTTI that is non-interest related shall be recorded through the AVR, and the amount of the OTTI that is interest related shall be recorded through the IMR.

If the Company does not intend to sell the LBSS, or if it is not more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the Company performs cash-flow based testing to determine if the present value of its expected future cash flows discounted at the effective interest rate implicit in the security is less than its amortized cost basis.

Estimating future cash flows is a quantitative and qualitative process that incorporates information received from third parties, along with assumptions and judgments about the future performance of the underlying collateral.

Losses incurred on the respective portfolios are based on loss models using assumptions about key systematic risks, such as unemployment rates and housing prices, and loan-specific information, such as delinquency rates and loan-to-value ratios.

There was $73 in OTTI recorded in 2023 and no OTTI recorded in 2022 and 2021 on LBSS held as of December 31, 2023, 2022, and 2021, respectively, pursuant to SSAP No. 43R.

If the fair value of a bond, other than those subject to SSAP No. 43R, is less than its amortized cost basis at the Statements of Admitted Assets, Liabilities and Capital and Surplus date, the Company assesses whether the impairment is an OTTI. OTTI has occurred when it is probable that all amounts due according to the contractual terms will not be collected or when a decision to sell the bond at an amount below its carrying value has been made. When an OTTI has occurred, the amount of OTTI recognized in earnings is the difference between the amortized cost basis of the security and its fair value.

If the Company does not intend to sell the bond, or if it is not more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the Company employs a portfolio monitoring process to identify securities that are OTTI.

 

30


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company performs quarterly procedures in determining whether a security is other than temporarily impaired. The process involves a screening of all securities with a fair value less than the amortized cost basis. As part of this screening, the Company also incorporates a monitor and watch list maintained by investment managers. Inclusion in this list may be driven by heightened risk of particular sectors driven by macro events or credit events on individual issuers or particular investments, such as a ratings downgrade. Based on the evidence, securities identified may be subject to further review to evaluate issuer-specific facts and circumstances, such as the issuer’s ability to meet current and future interest and principal payments, an evaluation of the issuer’s financial position and its near-term recovery prospects, difficulties being experienced by an issuer’s parent or affiliate, and management’s assessment of the outlook for the issuer’s sector. Upon completion of this screening process, the relevant information is provided to the Company’s Asset Valuation Committee, which is composed of investment and finance professionals, to exercise judgment and conclude on whether there is OTTI.

Should it be determined that a security is other than temporarily impaired, the Company records a loss through an appropriate adjustment in carrying value. A summary of impairments incurred by the Company for the years ended December 31, 2023, 2022, and 2021 is as follows:

 

     For the years ended
December 31
         
     2023      2022      2021  

Bonds (Including those subject to SSAP No. 43R)

   $ 2,217      $ 6,600      $ 4,300  

Solar tax credit investments

     —         —         9,700  

Intent to sell other invested assets

     —         —         30,000  

Residual equity tranches

     25,110        —         3,000  

Equity interests

     8,250        —         7,700  

There are inherent risks and uncertainties in management’s evaluation of securities for OTTI. These risks and uncertainties include factors both external and internal to the Company, such as general economic conditions, an issuer’s financial condition or near-term recovery prospects, market interest rates, unforeseen events which affect one or more issuers or industry sectors, and portfolio management parameters, including asset mix, interest rate risk, portfolio diversification, duration matching, and greater-than-expected liquidity needs. All of these factors could impact management’s evaluation of securities for OTTI.

 

31


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The following tables analyze the Company’s investment positions with unrealized losses, segmented by type of security and period of continuous unrealized loss, as of December 31, 2023 and 2022:

 

    2023  
    Less than 12 months     12 months or more     Total  
    #     Fair
Value
    Unrealized
Losses
    #     Fair
Value
    Unrealized
Losses
    #     Fair
Value
    Unrealized
Losses
 

Bonds:

                 

U.S. Governments

    13     $ 146,600     $ (738     22     $ 360,065     $ (20,805     35     $ 506,665     $ (21,543

All Other Governments

    3       2,977       (8     8       6,842       (1,879     11       9,819       (1,887

U.S. States, Territories and Possessions (Direct and Guaranteed)

    —        —        —        2       494       (52     2       494       (52

U.S. Political Subdivisions of States, Territories and Possessions

    —        —        —        42       17,842       (5,214     42       17,842       (5,214

U.S. Special Revenue and Special Assessment Obligations

    22       34,734       (523     406       616,456       (92,526     428       651,190       (93,049

Industrial and Miscellaneous (Unaffiliated)

    185       1,987,192       (66,965     1,545       8,036,186       (925,793     1,730       10,023,378       (992,758

Hybrid Securities

    3       4,241       (15     56       134,735       (11,577     59       138,976       (11,592

Parent, Subsidiaries and Affiliates

    1       65,961       (60     2       259,561       (17,439     3       325,522       (17,499

SVO Identified Exchange Traded Funds

    —        —        —        3       1,599       (216     3       1,599       (216
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bonds

    227     $ 2,241,705     $ (68,309     2,086     $ 9,433,780     $ (1,075,501     2,313     $ 11,675,485     $ (1,143,810
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Stocks

    3     $ 292,169     $ (5,983     6     $ 143,314     $ (4,237     9     $ 435,483     $ (10,220
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common Stocks (Unaffiliated)

    2     $ 5,095     $ —        3     $ 16,150     $ (3,934     5     $ 21,245     $ (3,934
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

32


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

    2022  
    Less than 12 months     12 months or more     Total  
    #     Fair
Value
    Unrealized
Losses
    #     Fair
Value
    Unrealized
Losses
    #     Fair
Value
    Unrealized
Losses
 

Bonds:

                 

U.S. Governments

    11     $ 58,650     $ (4,993     13     $ 294,385     $ (27,485     24     $ 353,035     $ (32,478

All Other Governments

    3       4,619       (1,108     4       2,725       (939     7       7,344       (2,047

U.S. States, Territories and Possessions (Direct and Guaranteed)

    2       499       (55     —        —        —        2       499       (55

U.S. Political Subdivisions of States, Territories and Possessions (Direct and Guaranteed)

    19       8,779       (2,170     21       8,862       (3,749     40       17,641       (5,919

U.S. Special Revenue and Special Assessment Obligations and all Non- Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions

    196       313,252       (31,261     170       222,420       (68,847     366       535,672       (100,108

Industrial and Miscellaneous (Unaffiliated)

    1,187       5,947,384       (656,774     440       3,352,666       (689,185     1,627       9,300,050       (1,345,959

Hybrid Securities

    34       133,505       (11,555     9       18,940       (4,969     43       152,445       (16,524

Parent, Subsidiaries and Affiliates

    3       297,033       (45,988     —        —        —        3       297,033       (45,988

SVO Identified Exchange Traded Funds

    2       831       (155     1       692       (142     3       1,523       (297
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bonds

    1,457     $ 6,764,552     $ (754,059     658     $ 3,900,690     $ (795,316     2,115     $ 10,665,242     $ (1,549,375
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Stocks

    7     $ 789,078     $ (46,860     3     $ 6,199     $ (1,801     10     $ 795,277     $ (48,661
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common Stocks (Unaffiliated)

    2     $ 15,401     $ (4,644     1     $ 30     $ (9     3     $ 15,431     $ (4,653
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The unrealized losses of $1,143,810 on bonds as of December 31, 2023 are primarily attributable to higher interest rates and wider spread levels. As disclosed above, the Company’s bond portfolio was composed of 95.9% of investment-grade bonds as of December 31, 2023, which did not materially change from the 95.8% held at December 31, 2022. Full repayment of principal and interest is expected. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than par, which will equal amortized cost at maturity. Because the Company did not intend to sell these investments or lack the ability to hold them to recovery at December 31, 2023, these investments were not considered other-than-temporarily impaired.

5GI Securities

Securities with NAIC designation of 5GI are deemed to possess the credit characteristics of, and incur the regulatory treatment associated with, securities assigned an NAIC 5 designation. The Company’s overall exposure to 5GI securities was as shown below:

 

     Number of 5GI Securities      Carry Value      Aggregate Fair Value  

Investment

   12/31/2023      12/31/2022      12/31/2023      12/31/2022      12/31/2023      12/31/2022  

Bonds - Unaffiliated

     12        —       $ 10,280      $ —       $ 10,216      $ —   

Preferred Stock - Affiliated

     1        1      $ 241,130      $ 243,199      $ 241,130      $ 243,199  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     13        1      $ 251,410      $ 243,199      $ 251,346      $ 243,199  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

33


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

5.

Mortgage Loans

The Company invests in commercial and residential first mortgage loans primarily in the United States. Investments are diversified by property type and geographic area in order to manage credit risk. The Company monitors the condition of the mortgage loans in its portfolio.

In those cases where mortgages have been restructured, appropriate allowances for losses are made. In those cases where, in management’s judgment, the mortgage loan’s value is impaired, appropriate losses are recorded.

The following table shows the geographic distribution of the carrying value of the Company’s mortgage loan portfolio as of December 31, 2023 and 2022:

 

     2023      2022  
     Carrying value      Percentage of total      Carrying value      Percentage of total  

Geographic region:

           

East

   $ 460,208        27%      $ 389,791        28%  

Midwest

     216,119        12%        117,104        9%  

South

     838,775        49%        418,297        30%  

West

     208,860        12%        465,085        33%  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,723,962        100%      $ 1,390,277        100%  
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company originated 23 and 294 mortgage loans in 2023 and 2022, respectively, and made additional investments after acquisition each year with a total cost of new loans of $381,778 and $757,778, respectively. Minimum and maximum rates of the new loans ranged from 4.76% to 12.00% and 3.27% to 9.52% in 2023 and 2022, respectively. During the years ended December 31, 2023 and 2022, the Company did not reduce interest rates on any outstanding mortgage loans. Mortgage loans are collateralized by the related properties. At the time the original loan was made during 2023, the loan to value ratio (“LTV”) was no more than 75.4% for commercial mortgages, and there were no new residential loans made during 2023. At the time the original loan was made during 2022, the LTV was no more than 100.1% of the property’s value for residential mortgages and 80.6% for commercial mortgages.

A mortgage loan is considered impaired when it is probable that the principal or interest is not collectible in accordance with the contractual terms of the loan. The allowance for credit losses is estimated using the present value of expected cash flows discounted at the loan’s effective interest rate or the fair value of the collateral. A specific allowance for loan loss is established for an impaired loan if the present value of expected cash flows discounted at the loan’s effective interest rate, or the fair value of the loan collateral, less cost to sell, is less than the recorded amount of the loan. The Company did not have a specific allowance for loan loss at December 31, 2023 and 2022. A general allowance for loan loss is established based on an assessment of past loss experience on groups of loans with similar characteristics and current economic conditions. The general allowance for loan loss was $2,460 at December 31, 2023 and 2022. While management believes that it uses the best information available to establish allowances, future adjustments may become necessary if economic conditions differ from the assumptions used in calculating them. At December 31, 2023 and 2022, the Company individually and collectively evaluated loans with a net carrying value of $1,721,502 and $1,387,817, respectively.

As of December 31, 2023 and 2022, the Company held no restructured loans. Should the Company hold any troubled debt, the Company may modify the terms of a loan by adjusting the interest rate, extending the maturity date, or both.

 

34


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Delinquency status is determined based upon the occurrence of a missed contract payment. There were 5 loans totaling $2,764 past due greater than 90 days at December 31, 2023 and there were 11 loans totaling $1,105 past due greater than 90 days at December 31, 2022.

The Company accrues interest income on impaired loans to the extent it is deemed collectible. Otherwise, receipts on non-performing loans are not recognized as interest income until the loan is no longer impaired, is sold, or is otherwise made whole. Any cash collected during the period where the loan is impaired is applied to lower its carrying value. Other information is as follows:

 

     Residential      Commercial                
     Insured      All Other      Insured      All Other      Mezzanine      Total  
December 31, 2023                  

Recorded Investment

                 

Current

   $ —       $ 166,920      $ —       $ 1,455,803      $ 44,625      $ 1,667,348  

30 - 59 Days Past Due

     —         1,360        —         16,805        —         18,165  

60 - 89 Days Past Due

     —         314        —         35,371        —         35,685  

90 - 179 Days Past Due

     —         2,505        —         —         —         2,505  

180 + Days Past Due

     —         259        —         —         —         259  

Accruing Interest 90-179 Days Past Due

                 

Recorded Investment

   $ —       $ 2,505      $ —       $ —       $ —       $ 2,505  

Interest Accrued

     —         57        —         —         —         57  

Accruing Interest 180+ Days Past Due

                 

Recorded Investment

   $ —       $ 259      $ —       $ —       $ —       $ 259  

Interest Accrued

     —         26        —         —         —         26  

Interest Reduced

                 

Recorded Investment

   $ —       $ —       $ —       $ —       $ —       $ —   

Number of Loans

     —         —         —         —         —         —   

Percent Reduced

     —         —         —         —         —         —   

Participant or Co-lender in a Mortgage Loan Agreement

   $ —       $ —       $ —       $ 101,295      $ —       $ 101,295  

 

35


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     Residential      Commercial                
     Insured      All
Other
     Insured      All Other      Mezzanine      Total  

December 31, 2022

                 

Recorded Investment

                 

Current

   $ —       $ 75,678      $ —       $ 1,022,491      $ 26,871      $ 1,125,040  

30 - 59 Days Past Due

     —         100,206        —         140,271        —         240,477  

60 - 89 Days Past Due

     —         2,775        —         20,880        —         23,655  

90 - 179 Days Past Due

     —         866        —         —         —         866  

180 + Days Past Due

     —         239        —         —         —         239  

Accruing Interest 90-179 Days Past Due

                 

Recorded Investment

   $ —       $ 866      $ —       $ —       $ —       $ —   

Interest Accrued

     —         22        —         —         —         —   

Accruing Interest 180+ Days Past Due

                 

Recorded Investment

   $ —       $ 239      $ —       $ —       $ —       $ —   

Interest Accrued

     —         13        —         —         —         —   

Interest Reduced

                 

Recorded Investment

   $ —       $ —       $ —       $ —       $ —       $ —   

Number of Loans

     —         —         —         —         —         —   

Percent Reduced

     —         —         —         —         —         —   

Participant or Co-lender in a Mortgage Loan Agreement

   $ —       $ —       $ —       $ —       $ —       $ —   

The Company had no investments in impaired loans during 2023 or 2022.

Information regarding the Company’s allowance for credit losses is as follows at December 31, 2023 and 2022:

 

     2023      2022     

   

Balance at Beginning of Period

   $ 2,460      $ 2,460  

Additions Charged to Operations

     —         —   

Recoveries of Amounts Previously Charged Off

     —         —   
  

 

 

    

 

 

 

Balance at End of Period

   $ 2,460      $ 2,460  
  

 

 

    

 

 

 

The Company did not have any mortgage loans derecognized as a result of foreclosure during 2023 or 2022.

 

36


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The credit quality of the Company’s mortgage loans is assessed by the debt service coverage ratio (“DSC”) and LTV. LTV is calculated using the most recently available appraisal value divided by the carrying value. LTV is calculated at the time of origination and updated annually. The DSC is calculated as the net operating income divided by the total debt service, and is updated annually. The following tables show the recorded gross investment of the Company’s mortgage loans aggregated by LTV and DSC as of December 31, 2023 and 2022:

 

     2023  
     Debt Service Coverage Ratio  
     >1.2x      1.0x to < 1.2x      <1.0x      Total  

Loan to Value Ratio

           

0%-59.99%

   $ 119,755      $ 486,046      $ 292,174      $ 897,975  

60%-69.99%

     140,200        159,776        51,225        351,201  

70%-79.99%

     77,448        97,900        98,691        274,039  

80% or greater

     6,360        —         23,029        29,389  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total (*)

   $ 343,763      $ 743,722      $ 465,119      $ 1,552,604  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     2022  
     Debt Service Coverage Ratio  
     >1.2x      1.0x to < 1.2x      <1.0x      Total  

Loan to Value Ratio

           

0%-59.99%

   $ 90,431      $ 421,565      $ 192,420      $ 704,416  

60%-69.99%

     142,717        117,030        33,847        293,594  

70%-79.99%

     69,950        55,526        66,025        191,501  

80% or greater

     —         —         21,002        21,002  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total (*)

   $ 303,098      $ 594,121      $ 313,294      $ 1,210,513  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (*)

excludes residential mortgages of $171,358 and $179,764 as of December 31, 2023 and 2022, respectively.

 

6.

Repurchase Agreements and Reverse Repurchase Agreements Transactions Accounted for as Secured Borrowing

Repurchase Agreements Transactions Accounted for as Secured Borrowing

The Company opportunistically uses repurchase transactions in conjunction with its liquidity management program to temporarily provide short-term liquidity from time-to-time as needed and determined by the Company. Using repurchase transactions to meet short-term liquidity needs positions the Company to be prepared to execute on opportunistic investments as they arise. The collateral posted by the Company is subject to fair value change and a decline in fair value could require the Company to post additional collateral to the counterparty. This risk is mitigated by the Company’s internal policy of limiting repurchase transactions to 5.0% of its available collateral. Potential liquidity risks arising from a duration mismatch between the collateral and repurchase transaction are mitigated by the Company’s other sources of liquidity, such as monthly principal and interest payments, premium sales by the Company, and other lines of credit established by the Company. The Company typically receives cash for its repurchase transactions; however, the Company has received United States Treasuries on occasion. In the case of United State Treasuries, the Company monitors the price of the Treasury collateral to ensure the Company is adequately collateralized.

 

37


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

An overview of the Company’s repurchase agreements as of December 31, 2023 is as follows:

Type of Repurchase Trades Used:

 

     FIRST
QUARTER
   SECOND
QUARTER
   THIRD
QUARTER
   FOURTH
QUARTER

Bilateral (YES/NO)

   Yes    Yes    Yes    Yes

Tri-Party (YES/NO)

   No    No    No    No

Original (Flow) & Residual Maturity:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

           

Open - No Maturity

   $ —       $ —       $ 561      $ —   

Overnight

     —         —         —         —   

2 Days to 1 Week

     —         —         —         —   

> 1 Week to 1 Month

     100,561        202,222        —         —   

> 1 Month to 3 Months

     150,232        265,837        424,040        440,595  

> 3 Months to 1 Year

     277,379        209,950        348,935        375,442  

> 1 Year

     —         —         —         —   

Ending Balance

           

Open - No Maturity

   $ —       $ —       $ 561      $ —   

Overnight

     —         —         —         —   

2 Days to 1 Week

     —         —         —         —   

> 1 Week to 1 Month

     100,561        202,222        —         —   

> 1 Month to 3 Months

     150,232        265,837        424,040        440,595  

> 3 Months to 1 Year

     277,379        209,950        348,935        375,442  

> 1 Year

     —         —         —         —   

Securities “Sold” Under Repurchase - Secured Borrowing:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

           

BACV

     XXX        XXX        XXX      $ 816,037  

Nonadmitted - Subset of BACV

     XXX        XXX        XXX        —   

Fair Value

   $ 590,797      $ 754,596      $ 899,498      $ 944,653  

Ending Balance

           

BACV

     XXX        XXX        XXX      $ 816,037  

Nonadmitted - Subset of BACV

     XXX        XXX        XXX        —   

Fair Value

   $ 590,797      $ 754,596      $ 899,498      $ 944,653  

BACV = Book-Adjusted Carrying Value

 

38


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Securities Sold Under Repurchase - Secured Borrowing by NAIC Designation:

 

     NONE      NAIC 1      NAIC 2      NAIC 3      NAIC 4      NAIC 5      NAIC 6      Nonadmitted  

Bonds - BACV

   $ —       $ 464,785      $ 351,252      $ —       $ —       $ —       $ —       $ —   

Bonds - FV

     —         522,807        421,846        —         —         —         —         —   

LB & SS - BACV

     —         —         —         —         —         —         —         —   

LB & SS - FV

     —         —         —         —         —         —         —         —   

Preferred Stock - BACV

     —         —         —         —         —         —         —         —   

Preferred Stock - FV

     —         —         —         —         —         —         —         —   

Common Stock

     —         —         —         —         —         —         —         —   

Total Assets - BACV

   $ —       $ 464,785      $ 351,252      $ —       $ —       $ —       $ —       $ —   

Total Assets - FV

   $ —       $ 522,807      $ 421,846      $ —       $ —       $ —       $ —       $ —   

FV = Fair Value

                       

Collateral Received - Secured Borrowing:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

           

Cash

   $ —       $ —       $ —       $ —   

Securities (FV)

     617,797        799,596        1,024,498        1,109,653  

Nonadmitted

     —         —         —         —   

Ending Balance

           

Cash

   $ —       $ —       $ —       $ —   

Securities (FV)

     617,797        799,596        1,024,498        1,109,653  

Nonadmitted

     —         —         —         —   

Cash & Non-Cash Collateral Received - Secured Borrowing by NAIC Designation:

 

     NONE      NAIC 1      NAIC 2      NAIC 3      NAIC 4      NAIC 5      NAIC 6      Nonadmitted  

Cash

   $ —       $ 165,000      $ —       $ —       $ —       $ —       $ —       $ —   

Bonds - FV

     —         522,807        421,846        —         —         —         —         —   

LB & SS - FV

     —         —         —         —         —         —         —         —   

Preferred Stock - FV

     —         —         —         —         —         —         —         —   

Common Stock

     —         —         —         —         —         —         —         —   

Mortgage Loans - FV

     —         —         —         —         —         —         —         —   

Real Estate - FV

     —         —         —         —         —         —         —         —   

Derivatives - FV

     —         —         —         —         —         —         —         —   

Other Invested Assets - FV

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Collateral Assets - FV

   $ —       $ 687,807      $ 421,846      $ —       $ —       $ —       $ —       $ —   

 

39


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Allocation of Aggregate Collateral by Remaining Contractual Maturity:

 

     Fair Value             

Overnight and Continuous

   $ —   

30 Days or Less

     968,436  

31 to 90 Days

     141,217  

> 90 Days

     —   

Reverse Repurchase Agreements Transactions Accounted for as Secured Borrowing

The Company engages in a reverse repurchase agreement program. This program is intended to provide opportunistic, short-term financing to counterparties. Each repurchase agreement entered into is governed by the terms of the Master Repurchase Agreement (“MRA”) as agreed to between the parties. Under the terms of the MRA, the Company purchases investments from the counterparty and the counterparty agrees to repurchase the same, or similar investments, back from the Company on a specified date at a specified price. On the maturity date, the Company may elect to enter into a new repurchase agreement with that same counterparty. The Company’s decision to do so will be dependent on its liquidity needs and assessment of the counterparty, as well as the collateral’s performance.

As a risk mitigant, the Company requires its counterparties to post collateral in excess of the loan amount, otherwise known as over collateralization. The amount of over collateralization is up to the Company’s discretion, but will not be less than 102%. On average, the Company has required over collateralization of 120%. The short duration of the repurchase agreements and the over collateralization required by the Company mitigate potential financial risks associated with these transactions.

An overview of the Company’s reverse repurchase agreements as of December 31, 2023 is as follows:

Type of Repurchase Trades Used:

 

     FIRST
QUARTER
   SECOND
QUARTER
   THIRD
QUARTER
   FOURTH
QUARTER

Bilateral (Yes/No)

   Yes    Yes    Yes    Yes

Tri-Party (Yes/No)

   No    No    No    No

 

40


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Original (Flow) & Residual Maturity:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

           

Open - No Maturity

   $ —       $ —       $ —       $ —   

Overnight

     —         —         —         —   

2 Days to 1 Week

     —         —         —         —   

> 1 Week to 1 Month

     55,653        148,330        —         —   

> 1 Month to 3 Months

     387,775        314,200        275,000        125,000  

> 3 Months to 1 Year

     837,530        629,178        1,032,707        1,122,707  

> 1 Year

     —         —         —         —   

Ending Balance

           

Open - No Maturity

   $ —       $ —       $ —       $ —   

Overnight

     —         —         —         —   

2 Days to 1 Week

     —         —         —         —   

> 1 Week to 1 Month

     55,653        148,330        —         —   

> 1 Month to 3 Months

     387,775        314,220        275,000        125,000  

> 3 Months to 1 Year

     837,530        629,178        1,032,707        1,122,707  

> 1 Year

     —         —         —         —   

Fair Value of Securities Acquired Under Repurchase - Secured Borrowing:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

   $ 1,648,572      $ 1,400,264      $ 1,323,589      $ 1,264,324  

Ending Balance

     1,648,572        1,400,264        1,323,589        1,264,324  

Securities Acquired Under Repurchase - Secured Borrowing by NAIC Designation:

 

     NONE      NAIC 1      NAIC 2      NAIC 3      NAIC 4      NAIC 5      NAIC 6      Nonadmitted  

Bonds - FV

   $ 1,264,324      $ —       $ —       $ —       $ —       $ —       $ —       $ —   

LB & SS - FV

     —         —         —         —         —         —         —         —   

Preferred Stock - FV

     —         —         —         —         —         —         —         —   

Common Stock

     —         —         —         —         —         —         —         —   

Mortgage Loans - FV

     —         —         —         —         —         —         —         —   

Real Estate - FV

     —         —         —         —         —         —         —         —   

Derivatives - FV

     —         —         —         —         —         —         —         —   

Other Invested Assets - FV

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 1,264,324      $ —       $ —       $ —       $ —       $ —       $ —       $ —   

 

41


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Collateral Pledged - Secured Borrowing:

 

     FIRST
QUARTER
     SECOND
QUARTER
     THIRD
QUARTER
     FOURTH
QUARTER
 

Maximum Amount

           

Cash

   $ —       $ —       $ 10,206      $ 2,957  

Securities (FV)

     1,648,572        1,400,264        1,323,589        1,264,324  

Nonadmitted

     —         —         —         —   

Ending Balance

           

Cash

   $ —       $ —       $ 10,206      $ 2,957  

Securities (FV)

     1,648,572        1,400,264        1,323,589        1,264,324  

Nonadmitted

     —         —         —         —   

The Company had no repurchase agreement transactions or reverse repurchase agreement transactions accounted for as a sale.

 

7.

Investment Gains and Losses

Realized capital gains and losses on bonds, preferred stock, mortgages, and interest rate swaps, which relate to changes in the general level of interest rates, are charged or credited to the IMR, net of tax, and amortized into operations over the remaining contractual life of the security sold. Realized gains and losses from all other investments are reported, net of tax, in the Statutory Statements of Operations but are not included in the computation of net gain from operations.

Changes in unrealized gains and losses on investments are reported as a component of Capital and Surplus, net of deferred income taxes.

Reported realized gains and losses for the years ended December 31, 2023, 2022, and 2021, respectively, are summarized as follows:

 

     Years Ended December 31,         
     2023      2022      2021  

Realized gains (losses):

        

Bonds

   $ (158,598    $ (11,794    $ 15,403  

Preferred stocks

     (7,246      (1      —   

Common stocks

     28,081        824        —   

Mortgage loans

     (31      (397      109  

Derivatives

     (63,921      2,397        1,429  

Other invested assets

     (24,778      10,047        (22,220

Cash, cash equivalents and short-term investments

     (6      —         (11

Reinsurance realized gains (losses)

     59,814        5,970        (5,515
  

 

 

    

 

 

    

 

 

 

Subtotal

     (166,685      7,046        (10,805

Less capital gains tax expense (benefit)

     (18,439      3        9,400  
  

 

 

    

 

 

    

 

 

 

Net realized gains (losses)

     (148,246      7,043        (20,205
  

 

 

    

 

 

    

 

 

 

Less gains (losses) transferred to IMR (net of taxes)

     (155,453      (7,143      5,439  
  

 

 

    

 

 

    

 

 

 

Net realized gains (losses) after tax and IMR transfer

   $ 7,207      $ 14,186      $ (25,644
  

 

 

    

 

 

    

 

 

 

 

42


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Proceeds from sales of investments in bonds and stocks (excluding maturity proceeds) during 2023, 2022, and 2021 were $1,584,172, $3,428,161, and $6,094,103, respectively, including non-cash transactions of $585,134, $217,169, and $608,671, respectively. Gross gains of $32,519, $4,182, and $71,996, respectively, and gross losses of $159,815, $15,118, and $24,252 were realized on those sales during 2023, 2022, and 2021, respectively.

Unrealized gains and losses and related deferred capital gains tax are as follows:

 

     Years Ended December 31,         
     2023      2022      2021  

Changes in Net Unrealized Capital Gains (Losses):

        

Bonds

   $ (118    $ (648    $ (268

Preferred stocks

     3,129        (21,496      (317

Common stocks (unaffiliated)

     868        (2,906      (6,010

Common stocks (affiliated)

     (6,723      (84,618      (11,121

Derivatives

     (5,718      (171,549      (146,178

Other invested assets

     55,814        (69,586      (76,149
  

 

 

    

 

 

    

 

 

 

Subtotal

     47,252        (350,803      (240,043

Deferred capital gains tax

     4,416        (5,063      12,827  
  

 

 

    

 

 

    

 

 

 

Total

   $ 42,836      $ (345,740    $ (252,870
  

 

 

    

 

 

    

 

 

 

 

8.

Net Investment Income

Major categories of net investment income for the years ended December 31, 2023, 2022, and 2021, respectively, are summarized as follows:

 

     Years Ended December 31,         
     2023      2022      2021  

Income:

        

Bonds

   $ 963,014      $ 734,930      $ 708,700  

Preferred stocks

     27,470        61,886        70,439  

Common stocks

     36,809        59,143        64,466  

Mortgage loans

     109,675        71,115        33,130  

Contract loans

     14,952        15,604        16,073  

Derivative instruments

     (178,156      (15,494      (195,644

Other invested assets

     69,754        100,589        139,557  

Cash, cash equivalents and short-term investments

     203,442        97,041        100,653  

Other investment income

     69,385        63,292        32,306  
  

 

 

    

 

 

    

 

 

 

Total gross investment income

     1,316,345        1,188,106        969,680  

Interest expense on surplus notes

     (30,236      (46,061      (42,688

Investment expenses

     (44,345      (28,495      (44,168
  

 

 

    

 

 

    

 

 

 

Net investment income before amortization of IMR

     1,241,764        1,113,550        882,824  

Amortization of IMR

     1,787        4,436        8,765  
  

 

 

    

 

 

    

 

 

 

Net investment income

   $ 1,243,551      $ 1,117,986      $ 891,589  
  

 

 

    

 

 

    

 

 

 

 

43


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company’s policy is to exclude investment income due and accrued with amounts that are over 90 days past due or where the collection of interest is uncertain. The Company had investment income due and accrued excluded from surplus of $58 and $12, respectively, for the years ended December 31, 2023 and 2022. The Company did not have investment income due and accrued excluded from surplus for the year ended December 31, 2021.

The cumulative amount of paid-in-kind interest included in principal balances was $27,105, $36,243, and $3,670 for the years ended December 31, 2023, 2022, and 2021, respectively. The Company holds investments in trust notes that allow for deferred interest. The Company recorded deferred interest of $92,154, $71,643, and $52,250 during 2023, 2022, and 2021, respectively.

 

9.

Derivatives

The Company uses derivatives for hedging or replication purposes. Interest rate swaps are mainly employed for hedging guaranteed minimum living benefits for certain variable annuity contracts and for duration matching purposes.

Options and swaptions are used to hedge equity and interest exposure embedded in the Company’s fixed, FIA, and variable annuity products. Futures are used to hedge equity exposure included in FIAs, as well as the guaranteed minimum death and living benefit features of the Company’s variable annuities. Currency forwards and swaps are used to hedge changes in foreign currency exchange (“FX”) rates.

Interest rate swaps, options, swaptions, and currency swaps are reported at fair value, with the unrealized gain or loss reported as an adjustment to surplus if not designated an effective hedge. All futures are marked to market and settled on a daily basis, with the gain or loss reported as a component of net investment income (loss).

The Company uses options to hedge the equity exposure embedded in its FIA products with the Morgan Stanley Global Opportunities Index (“MSGO”), OTC options on the S&P 500, the Deutsche Bank Cash Return on Capital Invested (“CROCI”) Sectors III Index, the Deutsche Bank Momentum Asset Allocator (“MAA”) indices, the Barclays First Trust Capital Strength Barclays 5% Index (“FTCS”), and the RBA Select Equity Yield CIBC 5% Index (“RBEY”). Fair value changes in the options embedded within the annuity contract are recorded through income. The Company purchases certain of these options through its investment subsidiary, DLIH 2016-1, which is accounted for in accordance with SSAP No. 48.

Market risk is the risk of loss due to market price changes of the derivative instrument or the underlying security or index. To mitigate this risk, the Company matches the market sensitivity of the hedge with the market sensitivity of the underlying asset or liability being hedged.

Credit risk is the counterparty credit risk or risk of loss as a result of default or a decline in market value stemming from a credit downgrade of the counterparty to the derivative transaction. The Company minimizes this risk by entering into derivatives only with counterparties that meet certain criteria, by utilizing standardized agreements, and by limiting counterparty concentrations.

All derivative transactions are covered under standardized contractual agreements with counterparties, all of which include credit-related contingent features. Certain counterparty relationships also may include supplementary agreements with tailored terms, such as additional triggers for early terminations, acceptable practices related to cross-transaction netting, and minimum thresholds for determining collateral.

 

44


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Credit-related triggers include failure to pay or deliver on an obligation past certain grace periods, bankruptcy, or the downgrade of credit ratings to below a stipulated level. These triggers apply to both the Company and its counterparty.

At December 31, 2023 and 2022, the Company pledged $103,151 and $252,005, respectively, in U.S. Treasury securities, corporate bonds, and cash as collateral to counterparties. At December 31, 2023 and 2022, counterparties pledged to the Company $88,105 and $72,599, respectively, in collateral comprised of cash, U.S. Treasury securities and corporate bonds.

The Company’s underlying notional or principal amounts associated with open derivatives positions were as follows:

 

    

Outstanding at

December 31, 2023

       
     Notional
Principal
Amounts
     Fair Value/
Statement
Value
     Amortized
Cost
     Unrealized
Gain (Loss)
 

Interest Rate Swaps

   $ 8,229,758      $ 159,917      $ —       $ 159,917  

Equity Future Forwards

     915,800        (11,391      —         (11,391

FX Forwards

     83,455        (2,587      —         (2,587
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,229,013      $ 145,939      $ —       $ 145,939  
  

 

 

    

 

 

    

 

 

    

 

 

 
    

 

Outstanding at

December 31, 2022

 
     Notional
Principal
Amounts
     Fair Value/
Statement
Value
     Amortized
Cost
     Unrealized
Gain (Loss)
 

Interest Rate Swaps

   $ 8,479,323      $ 155,239      $ —       $ 155,239  

FX Forwards

     71,837        (3,153      —         (3,153

Payor Swaptions

     75,000        1,165        1,665        (500
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,626,160      $ 153,251      $ 1,665      $ 151,586  
  

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2023 and 2022, open futures contracts had a notional value of $1,846,766 and $2,514,227 and a fair value of $(339) and $3,736, respectively. These amounts did not include the component of variation margin that had already been cash settled. The Company did not have derivative contracts with financing premiums during 2023 or 2022.

 

10.

Reinsurance

The Company participates in reinsurance with other insurance companies to limit the loss exposure on certain risks associated with its products. Reinsurance ceded contracts do not relieve the Company from its obligations to policyholders. The Company remains liable to its policyholders for the portion reinsured to the extent that any reinsurer does not meet the obligations assumed under the reinsurance agreement. To minimize its exposure to significant losses from reinsurer insolvencies, the Company regularly evaluates the financial condition of its reinsurers and monitors concentrations of credit risk. Management believes that any liability arising from this exposure is unlikely. The Company had no uncollectible reinsurance balances written off and no commutation of ceded reinsurance during the years ended December 31, 2023, 2022, and 2021, respectively.

The Company has agreements with several unrelated companies, which provide for reinsurance of portions of the net amount at risk under certain of the Company’s individual and group life insurance policies. These amounts are reinsured on either a monthly renewable term, yearly renewable term, or coinsurance basis.

 

45


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company has a coinsurance with funds withheld agreement with an unrelated reinsurer which provides reinsurance related to optional guaranteed lifetime withdrawal benefit riders under certain FIA contracts.

The Company has a coinsurance and modified coinsurance agreement, under which it ceded certain in-force variable annuity base contracts to an unaffiliated reinsurer. For the years ended December 31, 2023, 2022, and 2021, premiums ceded under the agreement were $273,442, $362,627, and $337,883, respectively, and benefits ceded (including policy surrenders) were $1,082,509, $1,050,937, and $1,421,138, respectively.

The Company has a reinsurance agreement with DLRC in which the Company cedes certain risks associated with the Company’s variable annuity contracts and associated riders on a combination modified coinsurance and funds withheld coinsurance basis to DLRC (the “VA Treaty”). The VA Treaty transfers hedging risks to DLRC but does not transfer insurance risks. Therefore, the treaty is accounted for using deposit accounting. As a result, certain gains (losses) previously accounted for as other changes in capital and surplus, net investment income (loss), and net realized capital gains (losses) are accounted for as investment income (loss) on reinsurance deposit asset. Hedging risk is defined as changes in unrealized hedging instrument gains or losses, realized gains and losses on dispositions of hedging instruments, and investment income or loss from hedging instruments. Investment expense (income) on funds held represents amounts paid or received on hedging instruments that were ceded under the DLRC treaties. Ceded realized gains and losses are reported in Net realized capital gains (losses). Investment income (expense) on funds held - unrealized represents the unrealized gain or loss for the period on hedging instruments that has been ceded to DLRC. Investment income (loss) on reinsurance deposit asset represents the net gains and losses on all hedging instruments ceded under the VA Treaty.

A summary of the pretax impacts of the VA Treaty on the Company’s Statutory Statements of Operations and Statutory Statements of Changes in Capital and Surplus for the years ended December 31, 2023, 2022, and 2021 is as follows:

 

     Treaty Impacts         
     2023      2022      2021  

Statements of Operations

        

Investment Income (Loss) on Reinsurance Deposit Asset

   $ (261,142    $ (154,844    $ (416,413
  

 

 

    

 

 

    

 

 

 

Total Revenue

     (261,142      (154,844      (416,413

Investment (Income) Expense on Funds Held

     (193,389      37,109        (251,714
  

 

 

    

 

 

    

 

 

 

Total Policyholder Benefits and Expenses

     (193,389      37,109        (251,714

Net Realized Capital (Losses) Gains

     59,814        5,970        (745
  

 

 

    

 

 

    

 

 

 

Net (Loss)

     (7,939      (185,983      (165,444
  

 

 

    

 

 

    

 

 

 

Statements of Changes in Capital and Surplus

        

Investment Income on Funds Held - Unrealized

     7,939        185,983        165,444  
  

 

 

    

 

 

    

 

 

 

Net Change in Capital and Surplus from VA Treaty (excluding reinsurance fee)

   $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

 

In addition, the Company recognized a reinsurance deposit accounting asset of $76,063 and $174,387 at December 31, 2023 and 2022, respectively, and a corresponding amount in funds held under coinsurance liability.

 

46


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The Company has a reinsurance agreement with Delaware Life Reinsurance (Barbados) Corp. (“Barbco”), an affiliate, under which it cedes risks associated with certain of the Company’s in-force corporate-owned variable universal life insurance and private placement variable universal life insurance policies on a combination coinsurance and coinsurance with funds-held basis.

The Company also has a reinsurance agreement with Barbco under which it cedes mortality risks associated with certain of the Company’s in-force bank-owned variable universal life insurance policies on a yearly renewable term basis.

The Company had liabilities for the funds held under the coinsurance with funds held treaty with Barbco of $260,713 and $256,195 at December 31, 2023 and 2022, respectively.

On December 6, 2023, and effective December 31, 2023, the Company entered into a reinsurance agreement with DLAC to cede a block of MYGA contracts on a coinsurance basis. Pursuant to the agreement, the Company ceded a 10% quota share of the activity associated with the MYGAs, including initial statutory reserves totaling $118,857 at December 31, 2023. In exchange for the initial statutory reserves, the Company agreed to transfer assets totaling $118,857 to DLAC within thirty (30) days of the agreement’s effective date. DLAC agreed to pay the Company a $6,700 ceding commission, payable within fifteen (15) days of the agreement’s effective date.

The effects of reinsurance on premiums and benefits (excluding policy surrenders) were as follows:

 

     Years Ended December 31,          
     2023      2022      2021  

Premiums and Annuity Considerations:

        

Direct

   $ 5,803,753      $ 2,883,622      $ 2,729,435  

Ceded - Affiliated

     (49,873      (54,453      (74,645

Ceded - Non-affiliated

     (307,555      (393,098      (362,121
  

 

 

    

 

 

    

 

 

 

Net Premiums and Annuity Considerations

   $ 5,446,325      $ 2,436,071      $ 2,292,669  
  

 

 

    

 

 

    

 

 

 

Insurance and Other Individual Policy Benefits and Claims:

        

Direct

   $ 949,977      $ 955,376      $ 1,075,786  

Assumed - Non-affiliated

     3,082        4,523        2,728  

Ceded - Affiliated

     (44,762      (54,896      (84,391

Ceded - Non-affiliated

     (350,727      (358,202      (446,834
  

 

 

    

 

 

    

 

 

 

Net Policy Benefits and Claims

   $ 557,570      $ 546,801      $ 547,289  
  

 

 

    

 

 

    

 

 

 

In addition to the reinsurance activity disclosed in the table above, the transfer of assets by the Company to DLAC as part of the coinsurance agreement between the two companies was recorded as a reduction to income on the Statutory Statements of Operations.

 

11.

Reserves

The reserves for life insurance and annuity contracts are computed in accordance with presently accepted actuarial standards and are based on actuarial assumptions and methods (including use of published mortality tables and prescribed interest rates and methodologies) which produce reserves at least as great as those required by law and contract provisions.

 

47


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Deduction of deferred fractional premiums upon death of the insured and return of any portion of the final premium for the period beyond the date of death are not applicable to the business of the Company. Surrender values are not promised in excess of reserves legally computed.

For policies with annual extra premiums, additional reserves are held equal to one-half the extra premium. Extra premiums on single premium policies are amortized over ten years. Policies issued with premiums corresponding to ages higher than the true ages are valued at the rated-up ages. Policies issued subject to a lien are valued as if the full amount were payable without any deduction. For interest-sensitive policies, substandard risks are reflected in the cost of insurance charges.

As of December 31, 2023 and 2022, the Company had $5,901 and $8,524, respectively, of insurance in force, for which gross premiums were less than the net premiums according to the standard of valuation required by the State of Delaware. Premium deficiency reserves to cover the above insurance totaled of $2,855 and $2,975 as of December 31, 2023 and 2022, respectively.

The Tabular Interest has been determined by formula as described in the NAIC instructions, except for some business which is determined from basic policy data for reserving. The Tabular less Actual Reserve Released has been determined by formula as described in the NAIC instructions. The Tabular Cost has been determined by formula as described in the NAIC instructions, except for universal life products which use cost of insurance and some business which uses basic policy data for reserving. The Tabular Interest on Funds not Involving Life Contingencies was determined from the interest credited to the deposits, except for certain guaranteed interest contracts which are determined by formula as described in the NAIC instructions.

Other than normal updates of reserves, there were no significant reserve changes for the year ended December 31, 2023. The details for other changes in reserves for the years ended December 31, 2023 and 2022 are as follows:

 

     2023      2022  

Item

   Total     Ordinary
Individual
Annuities
    Group
Annuities
     Total     Ordinary
Individual
Annuities
    Group
Annuities
 

Asset/Liability analysis

   $ —      $ —      $ —       $ (33,400   $ (5,000   $ (28,400

Reserves ceded on coinsurance agreement

     (118,857     (118,857     —         —        —        —   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total change

   $ (118,857   $ (118,857   $ —       $ (33,400   $ (5,000   $ (28,400
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

48


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

12.

Withdrawal Characteristics of Annuity Actuarial Reserves and Deposit-Type Liabilities

As of December 31, 2023, the withdrawal characteristics of the Company’s individual and group annuity reserves and deposit-type contracts are summarized as follows:

 

Individual Annuities    December 31, 2023  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total      % of Total  

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ 18,188,596      $ 154,691      $ —       $ 18,343,287        84.5%  

At Book Value Less Current Surrender Charge of 5% or More

     805,364        —         —         805,364        3.7%  

At Fair Value

     —         —         1,109,874        1,109,874        5.1%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

     18,993,960        154,691        1,109,874        20,258,525        93.3%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     1,202,619        —         —         1,202,619        5.5%  

Not Subject to Discretionary Withdrawal

     222,480        —         42,205        264,685        1.2%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

     20,419,059        154,691        1,152,079        21,725,829        100.0%  

Reinsurance Ceded

     275,074        —         —         275,074     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 20,143,985      $ 154,691      $ 1,152,079      $ 21,450,755     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ 116      $ —       $ —       $ 116     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

49


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Group Annuities    December 31, 2023  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total      % of Total  

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ —       $ 114,680      $ —       $ 114,680        1.5%  

At Book Value Less Current Surrender Charge of 5% or More

     —         —         —         —         — %  

At Fair Value

     —         —         7,222,652        7,222,652        95.8%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

   $ —       $ 114,680      $ 7,222,652      $ 7,337,332        97.3%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     31,290        —         —         31,290        0.4%  

Not Subject to Discretionary Withdrawal

     176,489        —         —         176,489        2.3%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

   $ 207,779      $ 114,680      $ 7,222,652      $ 7,545,111        100.0%  

Reinsurance Ceded

     39,732        —         —         39,732     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 168,047      $ 114,680      $ 7,222,652      $ 7,505,379     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ —       $ —       $ —       $ —      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

Deposit-Type Contracts (no life contingencies)    December 31, 2023  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total      % of Total  

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ —       $ —       $ —       $ —         — %  

At Book Value Less Current Surrender Charge of 5% or More

     —         —         —         —         — %  

At Fair Value

     —         —         323,124        323,124        14.0%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

   $ —       $ —       $ 323,124      $ 323,124        14.0%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     —         —         —         —         — %  

Not Subject to Discretionary Withdrawal

     1,982,424        —         —         1,982,424        86.0%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

   $ 1,982,424      $ —       $ 323,124      $ 2,305,548        100.0%  

Reinsurance Ceded

     2,927        —         —         2,927     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 1,979,497      $ —       $ 323,124      $ 2,302,621     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ —       $ —       $ —       $ —      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

50


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Below is the reconciliation of the annuity actuarial reserves, deposit-type contract funds, and other liabilities without life or disability contingencies from the General Account and Separate Accounts of the Company as of December 31, 2023:

 

     December 31, 2023  

Life & Accident & Health Annual Statement:

  

Exhibit 5, Annuities Section, Total (net)

   $ 20,124,813  

Exhibit 5, Supplementary Contracts with Life Contingencies Section, Total (net)

     187,219  

Exhibit 7, Deposit-Type Contracts

     1,979,497  
  

 

 

 

Subtotal General Account

   $ 22,291,529  

Separate Account Annual Statement:

  

Exhibit 3, Annuities Section, Total (net)

   $ 8,601,897  

Exhibit 3, Supplementary Contracts with Life Contingencies Section, Total (net)

     42,205  

Other contract deposit funds

     323,124  
  

 

 

 

Subtotal Separate Account

   $ 8,967,226  
  

 

 

 

Combined Total

   $ 31,258,755  
  

 

 

 

As of December 31, 2022, the withdrawal characteristics of the Company’s individual and group annuity reserves and deposit-type contracts are summarized as follows:

 

Individual Annuities    December 31, 2022  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total      % of Total  

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ 14,128,826      $ 189,858      $ —       $ 14,318,684        81.7%  

At Book Value Less Current Surrender Charge of 5% or More

     910,212        —         —         910,212        5.2%  

At Fair Value

     —         —         882,810        882,810        5.0%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

   $ 15,039,038      $ 189,858      $ 882,810      $ 16,111,706        91.9%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     1,163,930        —         —         1,163,930        6.6%  

Not Subject to Discretionary Withdrawal

     232,893        —         32,937        265,830        1.5%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

   $ 16,435,861      $ 189,858      $ 915,747      $ 17,541,466        100.0%  

Reinsurance Ceded

     121,234        —         —         121,234     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 16,314,627      $ 189,858      $ 915,747      $ 17,420,232     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ 96,024      $ —       $ —       $ 96,024     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

51


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Group Annuities    December 31, 2022  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total      % of
Total
 

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ —       $ 141,814      $ —       $ 141,814        1.8%  

At Book Value Less Current Surrender Charge of 5% or More

     —         —         —         —         — %  

At Fair Value

     —         —         7,333,470        7,333,470        95.2%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

   $ —       $ 141,814      $ 7,333,470      $ 7,475,284        97.1%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     34,579        —         —         34,579        0.4%  

Not Subject to Discretionary Withdrawal

     190,760        —         —         190,760        2.5%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

   $ 225,339      $ 141,814      $ 7,333,470      $ 7,700,623        100.0%  

Reinsurance Ceded

     18,232        —         —         18,232     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 207,107      $ 141,814      $ 7,333,470      $ 7,682,391     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ —       $ —       $ —       $ —      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

Deposit-Type Contracts (no life contingencies)    December 31, 2022  
     General
Account
     Separate
Account with
Guarantees
     Separate
Account
Non-guaranteed
     Total
12/31/2021
     % of
Total
 

Subject to Discretionary Withdrawal:

              

With Market Value Adjustment

   $ —       $ —       $ —       $ —         — %  

At Book Value Less Current Surrender Charge of 5% or More

     —         —         —         —         — %  

At Fair Value

     —         —         315,786        315,786        16.8%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total with Adjustment or at Market Value

   $ —       $ —       $ 315,786      $ 315,786        16.8%  

At Book Value Without Adjustment (Minimal or no Charge or Adjustment)

     —         —         —         —         — %  

Not Subject to Discretionary Withdrawal

     1,566,381        —         —         1,566,381        83.2%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total (Gross: Direct and Assumed)

   $ 1,566,381      $ —       $ 315,786      $ 1,882,167        100.0%  

Reinsurance Ceded

     3,420        —         —         3,420     
  

 

 

    

 

 

    

 

 

    

 

 

    

Total (Net)

   $ 1,562,961      $ —       $ 315,786      $ 1,878,747     
  

 

 

    

 

 

    

 

 

    

 

 

    

Amount included at book value less surrender charge of 5% or more that will be at book value without adjustment in the next year

   $ —       $ —       $ —       $ —      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

52


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Below is the reconciliation of the annuity actuarial reserves, deposit-type contract funds, and other liabilities without life or disability contingencies from the General Account and Separate Accounts of the Company as of December 31, 2022:

 

     December 31, 2022          

Life & Accident & Health Annual Statement:

  

Exhibit 5, Annuities Section, Total (net)

   $ 16,325,955  

Exhibit 5, Supplementary Contracts with Life Contingencies Section, Total (net)

     195,779  

Exhibit 7, Deposit-Type Contracts

     1,562,961  
  

 

 

 

Subtotal General Account

   $ 18,084,695  

Separate Account Annual Statement:

  

Exhibit 3, Annuities Section, Total (net)

   $ 8,547,953  

Exhibit 3, Supplementary Contracts with Life Contingencies Section, Total (net)

     32,937  

Other contract deposit funds

     315,786  
  

 

 

 

Subtotal Separate Account

   $ 8,896,676  
  

 

 

 

Combined Total

   $ 26,981,371  
  

 

 

 

 

53


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

13.

Analysis of Life Actuarial Reserves by Withdrawal Characteristics

The amounts of account value, cash value and reserve breakouts of life insurance by withdrawal characteristics for General Account products and Separate Account non-guaranteed products are shown in the tables below as of December 31, 2023 or 2022. The Company had no life Separate Account products with guarantees at December 31, 2023 or 2022.

 

     December 31, 2023          
General Account    Account
Value
     Cash
Value
     Reserve  

Subject to discretionary withdrawal, surrender values, or policy loans:

        

Term Policies with Cash Value

   $ —       $ —       $ —   

Universal Life

     33,600        31,252        35,236  

Universal Life with Secondary Guarantees

     —         —         —   

Indexed Universal Life

     —         —         —   

Indexed Universal Life with Secondary Guarantees

     —         —         —   

Indexed Life

     —         —         —   

Other Permanent Cash Value Life Insurance

     —         —         —   

Variable Life

     14,614        14,614        14,614  

Variable Universal Life

     401,236        402,990        403,849  

Miscellaneous Reserves

     602,888        602,036        603,074  

Not subject to discretionary withdrawal or no cash values

        

Term Policies with Cash Value

     —         —         144  

Accidental Death Benefits

     —         —         —   

Disability - Active Lives

     —         —         7  

Disability - Disabled Lives

     —         —         295  

Miscellaneous Reserves

     —         —         7,576  
  

 

 

    

 

 

    

 

 

 

Total (gross: direct + assumed)

   $ 1,052,338      $ 1,050,892      $ 1,064,795  
  

 

 

    

 

 

    

 

 

 

Reinsurance Ceded

     294,988        296,293        317,845  
  

 

 

    

 

 

    

 

 

 

Total (net)

   $ 757,350      $ 754,599      $ 746,950  
  

 

 

    

 

 

    

 

 

 

 

54


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2023         
Separate Account Non Guaranteed    Account
Value
     Cash
Value
     Reserve  

Subject to discretionary withdrawal, surrender values, or policy loans:

        

Term Policies with Cash Value

   $ —       $ —       $ —   

Universal Life

     —         —         —   

Universal Life with Secondary Guarantees

     —         —         —   

Indexed Universal Life

     —         —         —   

Indexed Universal Life with Secondary Guarantees

     —         —         —   

Indexed Life

     —         —         —   

Other Permanent Cash Value Life Insurance

     —         —         —   

Variable Life

     46,186        46,186        46,186  

Variable Universal Life

     7,640,044        7,640,044        7,641,444  

Miscellaneous Reserves

     —         —         —   

Not subject to discretionary withdrawal or not cash values

        

Term Policies with Cash Value

     —         —         —   

Accidental Death Benefits

     —         —         —   

Disability - Active Lives

     —         —         —   

Disability - Disabled Lives

     —         —         —   

Miscellaneous Reserves

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total (gross: direct + assumed)

   $ 7,686,230      $ 7,686,230      $ 7,687,630  
  

 

 

    

 

 

    

 

 

 

Reinsurance Ceded

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total (net)

   $ 7,686,230      $ 7,686,230      $ 7,687,630  
  

 

 

    

 

 

    

 

 

 

Below is a reconciliation of the life reserves from the General Account and Separate Accounts of the Company as of December 31, 2023:

 

     December 31, 2023     

     

Life & Accident & Health Annual Statement:

  

Exhibit 5, Life Insurance Section, Total (net)

   $ 738,114  

Exhibit 5, Disability - Active Lives Section, Total (net)

     7  

Exhibit 5, Disability - Disabled Lives Section, Total (net)

     295  

Exhibit 5, Miscellaneous Reserves Section, Total (net)

     8,534  
  

 

 

 

Subtotal General Account

   $ 746,950  
  

 

 

 

Separate Account Annual Statement:

  

Exhibit 3, Life Insurance Section, Total (net)

   $ 7,687,630  
  

 

 

 

Subtotal Separate Account

   $ 7,687,630  
  

 

 

 

Combined Total

   $ 8,434,580  
  

 

 

 

 

55


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022          
General Account    Account
Value
     Cash
Value
     Reserve  

Subject to discretionary withdrawal, surrender values, or policy loans:

        

Term Policies with Cash Value

   $ —       $ —       $ —   

Universal Life

     35,980        33,675        37,766  

Universal Life with Secondary Guarantees

     —         —         —   

Indexed Universal Life

     —         —         —   

Indexed Universal Life with Secondary Guarantees

     —         —         —   

Indexed Life

     —         —         —   

Other Permanent Cash Value Life Insurance

     —         —         —   

Variable Life

     13,671        13,671        13,671  

Variable Universal Life

     401,407        403,354        404,642  

Miscellaneous Reserves

     640,448        639,842        640,965  

Not subject to discretionary withdrawal or not cash values

        

Term Policies with Cash Value

     XXX        XXX        198  

Accidental Death Benefits

     XXX        XXX        —   

Disability - Active Lives

     XXX        XXX        7  

Disability - Disabled Lives

     XXX        XXX        360  

Miscellaneous Reserves

     XXX        XXX        9,777  
  

 

 

    

 

 

    

 

 

 

Total (gross: direct + assumed)

   $ 1,091,506      $ 1,090,542      $ 1,107,386  
  

 

 

    

 

 

    

 

 

 

Reinsurance Ceded

     295,323        296,555        319,825  
  

 

 

    

 

 

    

 

 

 

Total (net)

   $ 796,183      $ 793,987      $ 787,561  
  

 

 

    

 

 

    

 

 

 

 

56


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022          
Separate Account Non-Guaranteed    Account
Value
     Cash
Value
     Reserve  

Subject to discretionary withdrawal, surrender values, or policy loans:

        

Term Policies with Cash Value

   $ —       $ —       $ —   

Universal Life

     —         —         —   

Universal Life with Secondary Guarantees

     —         —         —   

Indexed Universal Life

     —         —         —   

Indexed Universal Life with Secondary Guarantees

     —         —         —   

Indexed Life

     —         —         —   

Other Permanent Cash Value Life Insurance

     —         —         —   

Variable Life

     40,889        40,889        40,889  

Variable Universal Life

     7,544,051        7,544,051        7,542,961  

Miscellaneous Reserves

     —         —         —   

Not subject to discretionary withdrawal or not cash values

        

Term Policies with Cash Value

     XXX        XXX        —   

Accidental Death Benefits

     XXX        XXX        —   

Disability - Active Lives

     XXX        XXX        —   

Disability - Disabled Lives

     XXX        XXX        —   

Miscellaneous Reserves

     XXX        XXX        —   
  

 

 

    

 

 

    

 

 

 

Total (gross: direct + assumed)

   $ 7,584,940      $ 7,584,940      $ 7,583,850  
  

 

 

    

 

 

    

 

 

 

Reinsurance Ceded

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total (net)

   $ 7,584,940      $ 7,584,940      $ 7,583,850  
  

 

 

    

 

 

    

 

 

 

Below is a reconciliation of the life reserves from the General Account and Separate Accounts of the Company as of December 31, 2022:

 

     December 31, 2022             

Life & Accident & Health Annual Statement:

  

Exhibit 5, Life Insurance Section, Total (net)

   $ 776,486  

Exhibit 5, Disability - Active Lives Section, Total (net)

     7  

Exhibit 5, Disability - Disabled Lives Section, Total (net)

     360  

Exhibit 5, Miscellaneous Reserves Section, Total (net)

     10,708  
  

 

 

 

Subtotal General Account

   $ 787,561  
  

 

 

 

Separate Account Annual Statement:

  

Exhibit 3, Life Insurance Section, Total (net)

   $ 7,583,850  
  

 

 

 

Subtotal Separate Account

   $ 7,583,850  
  

 

 

 

Combined Total

   $ 8,371,411  
  

 

 

 

 

57


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

14.

Separate Accounts

The Company has established insulated Separate Accounts applicable to various classes of contracts providing for variable benefits. Contracts for which funds are invested in insulated variable separate accounts include individual and group life and annuity contracts. The assets (securities) in these insulated accounts are carried at fair value and the investment risk associated with such assets is retained by the contract holder. These variable products provide minimum death benefits and, in certain annuity contracts, minimum accumulation income or withdrawal benefits. The minimum guaranteed benefit reserves associated with the insulated Separate Accounts are reported in “Aggregate reserve for life and annuity contracts in the Company’s Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus.

The Company has also established non-insulated Separate Accounts for certain contracts that include an MVA feature associated with fixed rates, including for amounts allocated to the fixed portion of certain combination fixed and variable deferred annuity contracts. The assets in the variable deferred annuity Separate Account are carried at fair value. For some MVA contracts, the assets in the fixed deferred annuity Separate Account are carried on a General Account basis. The assets of the non-insulated Separate Account are not legally insulated and can be used by the Company to satisfy claims resulting from the General Account.

The Company earns separate account fees for providing administrative services and bearing the mortality and the other guaranteed benefit risks related to variable contracts. Net investment income, capital gains and losses, and changes in mutual fund asset values in variable Separate Accounts are allocated to policyholders and therefore are not reflected in the Company’s Statutory Statements of Operations for the General Account.

For the current reporting year, the Company reported assets and liabilities from the following products in a Separate Account:

 

   

Delaware Life Variable Life

 

   

Delaware Life Variable Annuity

 

   

Delaware Life Market Value Adjusted Annuity

The legal insulation of the Separate Account assets prevents such assets from being generally available to satisfy claims resulting from the General Account. The Separate Account classification of “legally insulated” versus “not legally insulated” is supported by Section 2932 of the Delaware Insurance Code.

The assets legally insulated and non-legally insulated from the General Account as of December 31, 2023 and 2022 were attributable to the following products:

 

     December 31, 2023         

Product

   Legally Insulated
Assets
     Not - Legally
Insulated Assets
     Total  

Variable Life

   $ 8,568,227      $ —       $ 8,568,227  

Variable Annuity

     8,737,714        —         8,737,714  

MVA Annuity

     —         421,868        421,868  
  

 

 

    

 

 

    

 

 

 

Total

   $ 17,305,941      $ 421,868      $ 17,727,809  
  

 

 

    

 

 

    

 

 

 

 

58


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022         

Product

   Legally Insulated
Assets
     Not - Legally
Insulated Assets
     Total  

Variable Life

   $ 8,686,763      $ —       $ 8,686,763  

Variable Annuity

     8,593,077        —         8,593,077  

MVA Annuity

     —         400,971        400,971  
  

 

 

    

 

 

    

 

 

 

Total

   $ 17,279,840      $ 400,971      $ 17,680,811  
  

 

 

    

 

 

    

 

 

 

Separate Account liabilities are determined in accordance with prescribed actuarial methodologies, which approximate the fair value of the related assets less applicable surrender charges. The resulting surplus is recorded in the Statutory Statements of Operations for the General Account as a component of “Net transfers (from) or to Separate Accounts net of reinsurance.” The variable Separate Accounts are non-guaranteed Separate Accounts, wherein the policyholder assumes substantially all the investment risks and rewards. MVA Separate Accounts are guaranteed separate accounts, wherein the Company contractually guarantees either a minimum return or account value to the policyholder. In accordance with the guarantees provided, if the investment proceeds are insufficient to cover the rate of return guaranteed for the product, the policyholder proceeds will be remitted by the General Account.

To compensate the General Account for the risk associated with separate account guarantees, risk charges of $182,305, $192,357, and $203,590 were received by the General Account from the Separate Accounts during the years ended December 31, 2023, 2022, and 2021, respectively.

For the years ended December 31, 2023, 2022, and 2021, the Company’s General Account paid $85,397, $104,861, and $117,874 for Separate Account guarantees, respectively.

The Company does not engage in securities lending transactions within its Separate Accounts.

 

59


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

An analysis of the separate account reserves as of December 31, 2023 and 2022 is as follows:

 

     December 31, 2023           
     Nonindexed
Guarantee
Less than/
Equal to 4%
     Nonguaranteed
Separate
Accounts
     Total  

Premiums, Considerations or Deposits

   $ (2,913    $ 310,103      $ 307,190  

Reserves at December 31, 2023

        

For Accounts with Assets at:

        

Fair Value

     114,680        16,385,486        16,500,166  

Amortized Cost

     154,690        —         154,690  
  

 

 

    

 

 

    

 

 

 

Total Reserves

   $ 269,370      $ 16,385,486      $ 16,654,856  
  

 

 

    

 

 

    

 

 

 

By Withdrawal Characteristics:

        

With Market Value Adjustment

   $ 269,370      $ —       $ 269,370  

At Book Value Without Market Value Adjustment and with current surrender charge of 5% or more

     —         569,857        569,857  

At Fair Value

     —         15,773,424        15,773,424  
  

 

 

    

 

 

    

 

 

 

Subtotal

     269,370        16,343,281        16,612,651  

Not Subject to Discretionary Withdrawal

     —         42,205        42,205  
  

 

 

    

 

 

    

 

 

 

Total

   $ 269,370      $ 16,385,486      $ 16,654,856  
  

 

 

    

 

 

    

 

 

 

 

60


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022          
     Nonindexed
Guarantee
Less than/
equal to 4%
     Nonguaranteed
Separate
Accounts
     Total  

Premiums, Considerations or Deposits

   $ 15,133      $ 367,516      $ 382,649  

Reserves at December 31, 2022

        

For Accounts with Assets at:

        

Fair Value

     141,814        16,148,853        16,290,667  

Amortized Cost

     189,858        —         189,858  
  

 

 

    

 

 

    

 

 

 

Total Reserves

   $ 331,672      $ 16,148,853      $ 16,480,525  
  

 

 

    

 

 

    

 

 

 

By Withdrawal Characteristics:

        

With Market Value Adjustment

   $ 331,672      $ —       $ 331,672  

At Book Value Without Market Value Adjustment and with current surrender charge of 5% or more

     —         373,163        373,163  

At Fair Value

     —         15,742,753        15,742,753  
  

 

 

    

 

 

    

 

 

 

Subtotal

     331,672        16,115,916        16,447,588  

Not Subject to Discretionary Withdrawal

     —         32,937        32,937  
  

 

 

    

 

 

    

 

 

 

Total

   $ 331,672      $ 16,148,853      $ 16,480,525  
  

 

 

    

 

 

    

 

 

 

Below is the reconciliation of “Net Transfers from Separate Accounts net of reinsurance” in the Statutory Statements of Operations of the Company:

 

     Years Ended December 31,          
     2023      2022      2021  

Transfers to Separate Accounts

   $ 307,190      $ 382,649      $ 448,113  

Transfers from Separate Accounts

     (1,290,374      (1,216,506      (1,679,798
  

 

 

    

 

 

    

 

 

 

Net Transfers from Separate Accounts net of reinsurance in the Statement of Operations

   $ (983,184    $ (833,857    $ (1,231,685
  

 

 

    

 

 

    

 

 

 

 

61


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

15.

Fair Value of Financial Instruments

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 and therefore, represents an exit price. Fair value estimates are significantly affected by the assumptions used, including the discount rate and estimates of future cash flow. Although fair value estimates are calculated using assumptions that management believes are appropriate, changes in assumptions could cause these estimates to vary materially. In that regard, certain level 3 derived fair value estimates cannot be substantiated by comparison to independent markets and, in some cases, could not be realized in the immediate settlement of the instruments. Certain financial liabilities (including non-investment type insurance contracts) and all nonfinancial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value to the Company.

The Company’s financial assets and liabilities have been classified, for disclosure purposes, based on a hierarchy defined by SSAP No. 100R, Fair Value (“SSAP No. 100R”). The hierarchy gives the highest ranking to fair values determined using unadjusted quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest ranking to fair values determined using methodologies and models with unobservable inputs (Level 3). An asset’s or a liability’s classification is based on the lowest level input that is significant to its measurement. For example, a Level 3 fair value measurement may include inputs that are both observable (Levels 1 and 2) and unobservable (Level 3). The levels of the fair hierarchy are as follows:

Level 1: Fair value is based on unadjusted quoted prices for identical assets or liabilities in active markets accessible at the measurement date.

Level 2: Fair value is based on quoted prices for similar assets or liabilities in active markets, quoted prices from those willing to trade in markets that are not active, or other inputs that are observable or can be corroborated by market data for the term of the instrument. Such inputs include market interest rates and volatilities, spreads, and yield curves.

Level 3: Fair value is based on valuations derived from techniques in which one or more significant inputs are unobservable (supported by little or no market activity). Unobservable inputs reflect the Company’s best estimate of what hypothetical market participants would use to determine a transaction price for the asset or liability at the reporting date.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, a financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. From time to time, there may be movements between levels as inputs become more or less observable, which may depend on several factors including the activity of the market for the specific security, the activity of the market for similar securities, the level of risk spreads and the source of the information from which we obtain the information. Transfers in or out of any level are measured as of the beginning of the period. Pursuant to SSAP No. 100R, the Company is permitted to utilize net asset value (“NAV”) as a practical expedient to fair value for certain investments that qualify for such treatment. Investments reported at NAV are separately identified in the table below.

 

62


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Valuation of Financial Instruments Held at Fair Value by Fair Value Hierarchy Levels

The following tables present the Company’s assets and liabilities measured at fair value in the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus as of December 31, 2023 and 2022:

 

     December 31, 2023  

Description for Each Class of Asset or Liability

   Level 1     Level 2     Level 3     Net
Asset
Value
(“NAV”)
     Total  

Assets at fair value:

           

Cash, cash equivalents and short-term investments

           

Government - Treasury

   $ —      $ 1,699     $ —      $ —       $ 1,699  

Bonds

           

Hybrid securities

     —        2,702       —        —         2,702  

Industrial and miscellaneous

     —        11,150       —        —         11,150  

Preferred Stocks

           

Industrial and miscellaneous

     —        27,237       —        —         27,237  

Parent, subsidiaries and affiliates

     —        241,130       —        —         241,130  

Common Stocks

           

Industrial and miscellaneous

     16,115       16,000       20,112       3,194        55,421  

Other Invested Assets

           

Industrial and miscellaneous

     —        21,437       21,493       —         42,930  

Derivative assets

           

Interest rate contracts

     564,194       —        —        —         564,194  

Equity contracts

     2,569       135       —        —         2,704  

FX contracts

     —        —        67       —         67  

Separate Accounts assets (a) (b)

     12,742,594       3,189,851       291,900       121,382        16,345,727  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total assets at fair value/NAV

   $ 13,325,472     $ 3,511,341     $ 333,572     $ 124,576      $ 17,294,961  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities at fair value:

           

Derivative liabilities

           

Interest rate contracts

   $ (416,702   $ —      $ —      $ —       $ (416,702

Equity contracts

     (306     (11,526     —        —         (11,832

FX contracts

     —        —        (2,654     —         (2,654
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total liabilities at fair value

   $ (417,008   $ (11,526   $ (2,654   $ —       $ (431,188
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

63


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022  

Description for Each Class of Asset or Liability

   Level 1     Level 2     Level 3     NAV      Total  

Assets at fair value:

           

Bonds

           

Hybrid securities

   $ —      $ 2,519     $ —      $ —       $ 2,519  

Industrial and miscellaneous

     —        223       2,999       —         3,222  

Preferred Stocks

           

Industrial and miscellaneous

     —        34,254       —        —         34,254  

Parent, subsidiaries and affiliates

     —        243,199       —        —         243,199  

Common Stocks

           

Industrial and miscellaneous

     15,399       90,022       27,959       —         133,380  

Other Invested Assets

           

Industrial and miscellaneous

     —        62,971       2,071       —         65,042  

Derivative assets

           

Interest rate contracts

     592,295       2,045       —        —         594,340  

Equity contracts

     6,128       —        —        —         6,128  

Foreign exchange contracts

     —        —        52       —         52  

Separate Accounts assets (a)(b)

     10,455,406       4,913,419       270,387       114,778        15,753,990  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total assets at fair value

   $ 11,069,228     $ 5,348,652     $ 303,468     $ 114,778      $ 16,836,126  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities at fair value:

           

Derivative liabilities

           

Interest rate contracts

   $ (336,952   $ (111,913   $ —      $ —       $ (448,865

Equity contracts

     (59     —        —        —         (59

Foreign exchange contracts

     —        —        (3,205     —         (3,205
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total liabilities at fair value

   $ (337,011   $ (111,913   $ (3,205   $ —       $ (452,129
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

  (a)

Separate account invested assets are typically carried at fair value. In instances where market risk is guaranteed by the Company, bonds and preferred stocks are carried at amortized cost based on their respective NAIC designation. Separate account assets also exclude $1,102,527 and $1,660,215 of investment income and receivables due at December 31, 2023 and 2022, respectively. Separate account liabilities include derivative liabilities carried at fair value.

  (b)

Includes assets with a fair value of $121,382 and $114,778 at December 31, 2023 and 2022 respectively, in hedge funds, private equities, and other alternative investments for which fair value is measured at NAV using the practical expedient. These investments are not quoted on a securities exchange or in the over-the-counter market. As of December 31, 2023 or 2022, there were no unfunded commitments. The investments have liquidity restrictions consisting of notice periods (typically 60 days), redemption schedules (typically quarterly) and hold backs (typically 3% of the investment is held back until the next annual audit is completed). The redemption period may be extended if there is a delay in liquidating underlying holdings within an investment. The investments are within the policyholders separate accounts so any fluctuation in NAV will result in a corresponding change in the policyholder reserve liability and therefore will have no impact on income.

None of the Company’s assets measured at fair value transferred between Levels 1 and 2 during the years ended December 31, 2023 and December 31, 2022.

 

64


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The following tables are a reconciliation of the beginning and ending balances for assets and liabilities measured at fair value which were categorized as Level 3 for the years ended December 31, 2023 and 2022:

 

2023   Balance at
January 1,
2023
    Transfers
Into Level 3
    Transfers
Out of
Level 3
    Total Gains
and
(Losses)
Included in
Net Income
    Total
Gains and
(Losses)
Included in
Surplus
    Purchases     Issuances     Sales     Settlements     Ending
Balance at
December

31, 2023
 

Assets:

                   

Common Stocks - Unaffiliated

  $ 27,959     $ 3     $ (4,791   $ —      $ 152     $ 69     $ —      $ (3,280   $ —      $ 20,112  

Bonds

                   

Industrial and miscellaneous - unaffiliated

    2,999       11,461       (7,596     786       866       —        —        (8,516     —        —   

Other Invested Assets

    2,071       32,701       —        (724     (6,492     —        —        (6,063     —        21,493  

Derivative Assets

    52       —        —        7,111       16       —        —        —        (7,112     67  

Separate Accounts Assets

    270,387       5,792       (20,426     502       14,380       94,986       —        (72,489     (1,232     291,900  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 303,468     $ 49,957     $ (32,813   $ 7,675     $ 8,922     $ 95,055     $ —      $ (90,348   $ (8,344   $ 333,572  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities:

                   

FX Contracts

  $ (3,205   $ —      $ —      $ (9,874   $ 551     $ —      $ —      $ —      $ 9,874     $ (2,654
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

  $ (3,205   $ —      $ —      $ (9,874   $ 551     $ —      $ —    $ —      $ 9,874     $ (2,654
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

2022   Balance at
January 1,
2022
    Transfers
Into
Level 3
    Transfers
Out of
Level 3
    Total Gains
and
(Losses)
Included in
Net Income
    Total
Gains and
(Losses)
Included in
Surplus
    Purchases     Issuances     Sales     Settlements     Ending
Balance at
December

31, 2022
 

Assets:

                   

Preferred Stocks

                   

Industrial and Miscellaneous - unaffiliated

  $ 19,948     $ —      $ —      $ —      $ 52     $ —      $ —      $ (20,000   $ —      $ —   

Parent, Subsidiaries and Affiliates

    255,000       —        (255,000     —        —        —        —        —        —        —   

Common Stocks - Unaffiliated

    82,215       1,365       (50,086     824       1,686       210       —        (8,255     —        27,959  

Bonds

                   

Industrial and miscellaneous - unaffiliated

    825       7,438       —        (5,434     170       —        —        —        —        2,999  

Other Invested Assets

    41,731       —        (30,399     10       (3,680     —        —        (5,591     —        2,071  

Derivative Assets

    990       —        —        18,975       (938     —        —        —        (18,975     52  

Separate Accounts Assets

    289,981       6,014       (6,635     (1,342     (28,355     80,732       —        (11,393     (58,615     270,387  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 690,690     $ 14,817     $ (342,120   $ 13,033     $ (31,065   $ 80,942     $ —      $ (45,239   $ (77,590   $ 303,468  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities:

                   

FX Contracts

  $ (140   $ —      $ —      $ (6,827   $ (3,065   $ —      $ —      $ —      $ 6,827     $ (3,205
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

  $ (140   $ —      $ —      $ (6,827   $ (3,065   $ —      $ —      $ —      $ 6,827     $ (3,205
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Company transfers assets into or out of Level 3 at fair value as of the beginning of the reporting period. Transfers made were the result of changes in the level of observability of inputs used to price the assets or liabilities or changes in NAIC designations.

At the beginning of each reporting period, the Company evaluates whether or not any event has occurred or circumstances have changed that would cause an instrument to be transferred between levels.

 

65


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Derivative values in the above tables are presented on a gross basis.

Quantitative Information about Level 3 Fair Value Measurements

The following tables provide quantitative information about the significant unobservable inputs used for recurring assets measured at fair value in the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus categorized within Level 3 for the years ended December 31, 2023 or 2022:

 

    

December 31, 2023

 
    

Valuation Techniques

  

Significant Unobservable
Inputs

   Fair
Value
     Range      Weighted
Average
 

Common Stocks

   Trade Price    Pricing Valuation Multiple/ Discount Rate    $ 20,079        0-1000        389  
   External Model    Net Asset Value      33        1        1  

Other Invested Assets

   External Model    External Cashflows/Spreads      16,503        0-2        1  
   Matrix Pricing    Quoted Prices      4,990        1        1  

Separate Accounts Assets

   Matrix Pricing    Spreads      1,241        90-105        100  
   Market Pricing    Spreads      566        38        38  
   Market Pricing    Spreads      284,805        50-113        96  
   Market Pricing    Quoted Prices      5,288        89-100        92  
        

 

 

       

Total Assets

         $ 333,505        
        

 

 

       

 

    

December 31, 2022

 
    

Valuation Techniques

  

Significant Unobservable
Inputs

   Fair
Value
     Range      Weighted
Average
 

Bonds - Unaffiliated - Industrial & Misc.

   External Model    Spreads    $ 2,999        17-24        19  

Common Stocks

   Trade Price    Pricing Valuation Multiple / Discount Rate      23,286        0-1000        335  
   External Model    External Cashflows      4,672        0-2        1  

Other Invested Assets

   External Model    Spreads      2,071        0-1        —   

Separate Accounts Assets

   Matrix Pricing    Spreads      2,059        86-90        13  
   Market Pricing    Spreads      10,833        40-110        73  
   Matrix Pricing    Spreads      250,975        0-100        91  
   Market Pricing    Quoted Prices      760        17-90        2  
   Market Pricing    Quoted Prices      5,760        91-100        93  
        

 

 

       

Total Assets

         $ 303,415        
        

 

 

       

There were no significant changes made in valuation techniques during 2023 and 2022.

The above unobservable input tables above do not include immaterial balances related to derivatives which totaled $67 and $52 as of December 31, 2023 and December 31, 2022, respectively.

 

66


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Aggregate Fair Value of all Financial Instruments

For financial instruments, the carrying value and fair value or NAV, including level within the fair value hierarchy, at December 31, 2023 and 2022 were as follows:

 

     December 31, 2023  

Type of Financial Instrument

   Aggregate
Fair Value
    Carrying
Value
    Level 1     Level 2     Level 3     NAV      Not
Practicable
(Carrying
Value)
 

Assets:

               

Cash, cash equivalents and short-term investments

   $ 3,859,737     $ 3,859,773     $ 1,128,103     $ 2,731,634       —      $ —       $ —   

Bonds

     17,082,218       18,134,460       1,599       16,876,810       203,809       —         —   

Preferred stocks

     799,242       802,140       —        799,242       —        —         —   

Common stocks (b)

     140,890       140,890       16,115       101,469       20,112       3,194        —   

Mortgage loans, net of allowance

     1,617,888       1,721,502       —        1,617,888       —        —         —   

Derivatives - swaps and forwards

     577,253       572,489       577,051       135       67       —         —   

Derivatives - futures

     2,652       2,652       2,652       —        —        —         —   

Contract loans

     354,125       351,919       —        —        354,125       —         —   

Other invested assets (a) (b)

     807,216       825,554       —        780,819       26,397       —         —   

Separate account assets

     16,605,957       16,625,283       12,762,461       3,427,797       294,317       121,382        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total Assets

   $ 41,847,178     $ 43,036,662     $ 14,487,981     $ 26,335,794     $ 898,827     $ 124,576      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities:

               

Liabilities for deposit-type contracts

   $ (1,933,048   $ (1,979,497   $ —      $ —      $ (1,933,048   $ —       $ —   

Derivatives - swaps and forwards

     (431,315     (432,859     (417,135     (11,526     (2,654     —         —   

Derivatives - futures

     (2,991     (2,991     (2,991     —        —        —         —   

Separate account liabilities

     (232,124     (323,124     —        —        (232,124     —         —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total Liabilities

   $ (2,599,478   $ (2,738,471   $ (420,126   $ (11,526   $ (2,167,826   $ —       $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

67


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

     December 31, 2022  

Type of Financial Instrument

   Aggregate
Fair Value
    Carrying
Value
    Level 1     Level 2     Level 3     NAV      Not
Practicable
(Carrying
Value)
 

Assets:

               

Bonds

   $ 12,815,035     $ 14,325,528     $ 1,523     $ 12,476,378     $ 337,134     $ —       $ —   

Preferred stocks

     1,072,730       1,121,391       —        1,072,730       —        —         —   

Common stocks (b)

     133,380       133,380       15,399       90,022       27,959       —         —   

Mortgage loans, net of allowance

     1,297,783       1,387,817       —        1,297,783       —        —         —   

Contract loans

     333,437       353,608       —        —        333,437       —         —   

Derivatives – options and swaptions

     1,165       1,165       —        1,165       —        —         —   

Derivatives – swaps and forwards

     605,124       601,601       604,193       880       51       —         —   

Derivatives – futures

     6,281       6,281       6,281       —        —        —         —   

Other invested assets (a) (b)

     723,497       748,755       —        667,975       55,522       —         —   

Cash, cash equivalents and

short-term investments

     3,141,676       3,141,676       784,641       2,357,035       —        —         —   

Separate account assets

     15,980,121       16,010,235       10,461,469       5,126,913       276,961       114,778        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total assets

   $ 36,110,229     $ 37,831,437     $ 11,873,506     $ 23,090,881     $ 1,031,064     $ 114,778      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities:

               

Liability for deposit-type contracts

   $ (1,476,681   $ (1,562,961   $ —      $ —      $ (1,476,681   $ —       $ —   

Derivatives – swaps and forwards

     (453,038     (455,752     (334,465     (115,369     (3,204     —         —   

Derivatives - futures

     (2,546     (2,546     (2,546     —        —        —         —   

Separate account liabilities

     (315,784     (315,784     —        —        (315,784     —         —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total liabilities

   $ (2,248,049   $ (2,337,043   $ (337,011   $ (115,369   $ (1,795,669   $ —       $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

  (a)

As of December 31, 2023 and 2022, there were $190,986 and $211,779 of unfunded commitments for limited partnership investments, respectively. The investments have liquidity restrictions consisting of either general partner approval or no ability for early redemption.

  (b)

The common stock line in the tables above exclude equity method investments with carry values of $21,549 and $169,831 as of December 31, 2023 and 2022, respectively. The other invested assets line in the tables above exclude equity method investments with carry values of $667,674 and $486,088 as of December 31, 2023 and 2022, respectively.

The methods and assumptions that the Company uses in determining the estimated fair value of its financial instruments are summarized below:

Bonds - The Company determines the fair value of its publicly-traded fixed maturity securities using three primary pricing methods: third-party pricing services, non-binding broker quotes, and pricing models. Prices are first sought from third-party pricing services, with the remaining unpriced securities priced using one of the other two methods. Third-party pricing services derive the security prices through recently reported trades for identical or similar securities with adjustments for trading volumes and market observable information through the reporting date. In the event that there are no recent market trades, pricing services and brokers may use pricing models to develop a security price based on future expected cash flows discounted at an estimated market rate using collateral performance and vintages. The Company generally does not adjust quotes or prices obtained from brokers or pricing services.

Structured securities, such as ABS, RMBS and CMBS, are priced using third-party pricing services, a fair value model, or independent broker quotations. Typical inputs used by these three pricing methods include, but are not limited to, reported trades, benchmark yields, issuer spreads, bids and/or estimated cash flows and prepayment speeds. In addition, estimates of expected future prepayments are factors in determining the price of ABS, RMBS and CMBS.

 

68


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

These estimates are based on the underlying collateral and structure of the security, as well as prepayment speeds previously experienced in the market at interest rate levels projected for the underlying collateral. Actual prepayment experience may vary from these estimates.

For privately-placed fixed maturity securities, fair values are estimated using model prices or broker quotes. A portion of privately-placed fixed maturity securities (typically SEC Rule 144A securities) are priced using market prices. Also, a small subset of privately-placed fixed maturity securities are priced using matrix applications which take into account credit spreads for a variety of public and private securities of similar credit risk, maturity, prepayment, and liquidity characteristics.

The Company’s ability to liquidate positions in privately-placed fixed securities and mortgages could be impacted to a significant degree by the lack of an actively-traded market. Although the Company believes that its estimates reasonably reflect the fair value of those instruments, its key assumptions about risk-free interest rates, risk premiums, performance of underlying collateral (if any), and other factors may not reflect those of an active market.

Preferred and common stocks - The fair value of the Company’s equity securities not accounted for under the equity method is first based on quoted market prices. Similar to fixed maturity securities, the Company uses pricing services and broker quotes to price equity securities for which a quoted market price is not available.

Mortgage loans on real estate - The fair value of mortgage loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Derivatives - The fair values of swaps, swaptions, and forwards are based on current settlement values, dealer quotes, and market prices. Fair values of options and futures are also based on dealer quotes and market prices.

Contract loans - The fair value of policy loans is determined by estimating future policy loan cash flows and discounting the cash flows at a current market interest rate.

Other invested assets - Other invested assets include renewable energy tax credits, surplus debentures, non-rated residual tranches on asset-backed securities, and collateral loans. The fair values of surplus notes are obtained from third-party pricing services. Collateral loans are carried at amortized cost using pricing methods similar to private placements.

Cash, cash equivalents, and short-term investments - The carrying value for cash, cash equivalents, and short-term investments approximates fair value due to the short-term nature and liquidity of the balances.

Separate Accounts - The estimated fair value of Separate Account assets and liabilities is determined using the same methodology described in Note 14. The difference between Separate Account assets and liabilities reflected in the chart above and the total recognized in the Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus represents amounts that are attributable to non-financial instruments.

Deposit-type contracts - The fair values of the Company’s General Account liabilities under investment-type contracts (insurance and annuity contracts that do not involve mortality or morbidity risks) is estimated using discounted cash flow analyses or surrender values. Those contracts that are deemed to have short-term guarantees have a carrying amount equal to their estimated fair value.

 

69


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

16.

Federal Income Taxes

The Inflation Reduction Act (“IRA”) was enacted on August 16, 2022 and included a new corporate alternative minimum tax (“CAMT”). The IRA and CAMT are effective for tax years beginning after 2022. The Company is a non-applicable reporting entity as it relates to the CAMT.

The components of the Company’s DTAs and DTLs as of December 31, 2023 and December 31, 2022 were as follows:

 

     December 31, 2023      December 31, 2022      Change  

Description

   Ordinary      Capital      Total      Ordinary      Capital     Total      Ordinary      Capital      Total  

Gross deferred tax assets

   $ 224,890      $ 80,137      $ 305,027      $ 114,648      $ 45,114     $ 159,762      $ 110,242      $ 35,023      $ 145,265  

Statutory valuation allowance adjustments

     —         —         —         —         —        —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted gross deferred tax assets

     224,890        80,137        305,027        114,648        45,114       159,762        110,242        35,023        145,265  

Deferred tax assets nonadmitted

     —         —         —         —         —        —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal net admitted deferred tax assets

     224,890        80,137        305,027        114,648        45,114       159,762        110,242        35,023        145,265  

Deferred tax liabilities

     65,299        63,139        128,438        62,801        57,012       119,813        2,498        6,127        8,625  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net admitted deferred tax assets / (Net deferred tax liabilities)

   $ 159,591      $ 16,998      $ 176,589      $ 51,847      $ (11,898   $ 39,949      $ 107,744      $ 28,896      $ 136,640  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

The following table provides component amounts of the Company’s calculation by tax character in accordance with paragraphs 11.a, 11.b.i, 11.b.ii and 11.c of SSAP No. 101:

 

     December 31, 2023      December 31, 2022      Change  
Description    Ordinary      Capital      Total      Ordinary      Capital      Total      Ordinary     Capital     Total  

Federal income taxes paid in prior years recoverable through loss carrybacks

   $ —       $ —       $ —       $ —       $ 16,958      $ 16,958      $ —      $ (16,958   $ (16,958

Adjusted gross deferred tax assets expected to be realized after application of the threshold limitation

     165,618        26,600        192,218        49,635        12,862        62,497        115,983       13,738       129,721  

Adjusted gross deferred tax assets expected to be realized following the balance sheet date

     165,618        26,600        192,218        49,635        12,862        62,497        115,983       13,738       129,721  

Adjusted gross deferred tax assets allowed per limitation threshold

     —         —         352,224        XXX        XXX        323,831        XXX       XXX       28,393  

Adjusted gross deferred tax assets offset by gross deferred tax liabilities

     59,272        53,537        112,809        65,013        15,294        80,307        (5,741     38,243       32,502  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Deferred tax assets admitted as the result of application of SSAP No. 101.

   $ 224,890      $ 80,137      $ 305,027      $ 114,648      $ 45,114      $ 159,762      $ 110,242     $ 35,023     $ 145,265  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

70


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Description

   2023     2022         

Ratio Percentage Used To Determine Recovery Period And Threshold Limitation Amount

     823     841

Amount Of Adjusted Capital And Surplus Used To Determine Recovery Period And Threshold Limitation Above

   $ 2,348,158     $ 2,158,872  

The following table provides the impact of tax planning strategies on adjusted gross and net admitted DTAs, as used in the Company’s SSAP No. 101 calculation.

 

     December 31, 2023     December 31, 2022     Change  
Description    Ordinary     Capital     Ordinary     Capital     Ordinary     Capital  

Adjusted gross deferred tax assets

   $ 224,890     $ 80,137     $ 114,648     $ 45,114     $ 110,242     $ 35,023  

Percentage of adjusted gross deferred tax assets by tax character attributable to the impact of tax planning strategies

     —      —      —      —      —      — 

Net admitted adjusted gross deferred tax assets

   $ 224,890     $ 80,137     $ 114,648     $ 45,114     $ 110,242     $ 35,023  

Percentage of net admitted assets by tax character because of the impact of tax planning strategies

     —      —      —      —      —      — 

The Company’s tax planning strategies do not include the use of reinsurance.

The Company had no temporary differences for which a DTL was not established.

The following tables provide the significant components of the Company’s income taxes incurred and the changes in DTAs and DTLs.

 

     December 31,
2023
     December 31,
2022
     December 31,
2021
        

Current Income Tax

        

Federal Income Tax Expense (Benefit) from Operations

   $ 183,751      $ 46,564      $ (3,242

Federal Income Tax (Benefit) Expense on Net Capital Gains

     (18,439      3        9,400  
  

 

 

    

 

 

    

 

 

 

Current Income Tax Expense

   $ 165,312      $ 46,567      $ 6,158  
  

 

 

    

 

 

    

 

 

 

 

71


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The significant components of the Company’s DTAs and DTLs as of December 31, 2023 and 2022 were as follows:

 

     December 31,
2023
     December 31,
2022
     Change          

Deferred Tax Assets:

        

Ordinary

        

Policyholder Reserves

   $ 166,071      $ 69,139      $ 96,932  

Investments

     2,402        2,392        10  

Deferred Acquisition Costs

     46,394        34,143        12,251  

Fixed assets

     1,300        1,087        213  

Compensation and benefits accrual

     1,432        2,134        (702

Receivables - nonadmitted

     5,013        3,663        1,350  

Other

     2,278        2,090        188  
  

 

 

    

 

 

    

 

 

 

Total Ordinary Deferred Tax Assets

   $ 224,890      $ 114,648      $ 110,242  

Statutory Valuation Allowance Adjustment

     —         —         —   

Nonadmitted

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Admitted Ordinary Deferred Tax Assets

   $ 224,890      $ 114,648      $ 110,242  

Capital

        

Investments

   $ 47,173      $ 45,114      $ 2,059  

Net capital loss carry-forward

     32,964        —         32,964  
  

 

 

    

 

 

    

 

 

 

Subtotal

     80,137        45,114        35,023  

Statutory Valuation Allowance Adjustment

     —         —         —   

Nonadmitted

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Admitted Capital Deferred Tax Assets

     80,137        45,114        35,023  
  

 

 

    

 

 

    

 

 

 

Admitted Deferred Tax Assets

   $ 305,027      $ 159,762      $ 145,265  
  

 

 

    

 

 

    

 

 

 

Deferred Tax Liabilities:

        

Ordinary

        

Investments

   $ 45,990      $ 39,400      $ 6,590  

Fixed Assets

     552        771        (219

Policyholder Reserves

     18,757        22,628        (3,871

Other

     —         2        (2
  

 

 

    

 

 

    

 

 

 

Subtotal

   $ 65,299      $ 62,801      $ 2,498  

Capital

        

Investments

     63,139        57,012        6,127  
  

 

 

    

 

 

    

 

 

 

Subtotal

     63,139        57,012        6,127  
  

 

 

    

 

 

    

 

 

 

Deferred Tax Liabilities

   $ 128,438      $ 119,813      $ 8,625  
  

 

 

    

 

 

    

 

 

 

Net Admitted Deferred Tax Assets / Deferred Tax Liabilities

   $ 176,589      $ 39,949      $ 136,640  
  

 

 

    

 

 

    

 

 

 

 

72


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The change in net deferred income taxes is comprised of the following (this analysis is exclusive of nonadmitted assets as the change in nonadmitted assets is reported separately from the change in net deferred income taxes in the surplus section of the Annual Statement):

 

Description

   December 31, 2023      December 31, 2022      Change          

Total Deferred Tax Assets

   $ 305,027      $ 159,762      $ 145,265  

Total Deferred Tax Liabilities

     128,438        119,814        8,624  
  

 

 

    

 

 

    

 

 

 

Net Deferred Tax Assets / Deferred Tax Liabilities

   $ 176,589      $ 39,948      $ 136,641  

Statutory Valuation Allowance

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Net Deferred Tax Assets / Deferred Tax Liabilities

   $ 176,589      $ 39,948      $ 136,641  

Tax Effect of Unrealized (Gains)/Losses

           4,416  

Prior Period Adjustment

           —   
        

 

 

 

Change in Net Deferred Income Tax

         $ 141,057  
        

 

 

 

The provision for federal income taxes incurred for the current year is different from that which would be obtained by applying the statutory federal income tax rate to income before income taxes. The significant items causing this difference for the years ended December 31, 2023, 2022, and 2021 were as follows:

 

    December 31, 2023     December 31, 2022     December 31, 2021  

Description

  Amount     Tax Effect
@ 21%
    Effective Tax
Rate
    Amount     Tax Effect
@ 21%
    Effective
Tax Rate
    Amount     Tax Effect
@ 21%
    Effective
Tax Rate
 

Net Income Before Taxes

  $ 154,835     $ 32,515       21.0   $ 298,712     $ 62,730       21.0   $ 226,978     $ 47,665       21.0

Investment Related

    (38,296     (8,042     (5.1 )%      (778     (163     (0.1 )%      (80,240     (16,850     (7.4 )% 

Exhibit 5a adjustment

    —        —        —      —        —        —      (3,373     (708     (0.3 )% 

Change in Non-admitted assets

    (13,668     (2,870     (1.9 )%      2,647       556       0.2     2,676       562       0.3

Tax Credit Adjustment

    (12,405     (2,605     (1.7 )%      (10,943     (2,298     (0.8 )%      (56,265     (11,816     (5.2 )% 

Tax Differences in Wholly Owned Subsidiaries

    24,846       5,218       3.4     (214,556     (45,057     (15.1 )%      (3,866     (812     (0.4 )% 

Other

    189       40       —      19,229       4,038       1.4     (11,327     (2,379     (1.1 )% 
   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

 

Total Statutory Income Taxes

    $ 24,256       15.7     $ 19,806       6.6     $ 15,662       6.9
   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

 

Federal Income Taxes Incurred

    $ 165,312       106.8     $ 46,567       15.6     $ 6,158       2.7

Change in Net Deferred Income Taxes

      (141,057     (91.1 )%        (26,762     (9.0 )%        9,504       4.2
   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

 

Total Statutory Income Taxes

    $ 24,255       15.7     $ 19,805       6.6     $ 15,662       6.9
   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

 

 

73


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

As of December 31, 2023, the Company did not have any net operating loss carry-forwards.

As of December 31, 2023, the Company had $156,971 of capital loss carry-forwards, which will expire, if not utilized, in 2028.

The Company had no income taxes incurred in the current and prior years that will be available for recoupment in the event of future net losses.

The Company has no deposits admitted under Section 6603 of the Internal Revenue Code.

The application of SSAP No.101 requires a company to evaluate the recoverability of DTAs and, if necessary, to establish a valuation allowance to reduce the DTA to an amount which is more likely than not to be realized. Considerable judgment is required in determining whether a valuation allowance is necessary and, if so, the amount of such valuation allowance. Although the realization is not assured, management believes it is more likely than not that DTAs will be realized. Therefore, the Company did not record a valuation allowance as of December 31, 2023 and December 31, 2022.

Tax years prior to 2020 are closed for audit or examination under the applicable statute of limitations. The Company is not currently under examination by the Internal Revenue Service. The Company does not believe it has any uncertain tax positions for its federal income tax return that would be material to its financial condition, results of operations, or cash flows. Therefore, the Company did not record a liability for unrecognized tax positions (“UTPs”) as of December 31, 2023 and 2022.

The Company is part of an affiliated group of companies that will file a consolidated federal income tax return for 2023. The following companies are included in the consolidated return filing:

 

   

Group 1001, Inc.

 

   

Group 1001 Insurance Holdings, LLC

 

   

Group 1001 Services, Inc.

 

   

Delaware Life (Bermuda) Holdings, Inc.

 

   

Delaware Life Insurance Company

 

   

Delaware Life Insurance Company of New York

 

   

Delaware Life and Annuity Company

 

   

DL Reinsurance Company

 

   

Clarendon Insurance Agency, Inc.

 

   

Clear Spring Health Insurance Company

 

   

Delaware Life Reinsurance (U.S.) Corp.

 

   

Clear Spring Health (CO), Inc.

 

   

Clear Spring Health (GA), Inc.

 

   

Clear Spring Health (SC), Inc.

 

   

Clear Spring Health Community Care, Inc.

 

   

Clear Spring Health (VA), Inc.

 

   

Clear Spring Health of Illinois, Inc.

 

   

Clear Spring Health Holdings, LLC

 

   

Clear Spring Health Management Services, LLC

 

   

Clear Spring Casualty Insurance Company

 

   

Clear Spring American Insurance Company

 

   

Clear Spring National Insurance Company

 

   

Clear Spring PC Acquisition Corp.

 

   

Clear Spring PC Holdings, LLC

 

   

Clear Spring Property and Casualty Company

 

   

Evolution of Sport, Inc.

 

   

R.V.I. Holdings, LLC

 

   

R.V.I America Corp.

 

   

R.V.I. Analytical Services, Inc.

 

   

Transition Services, Inc.

 

   

R.V.I. Services Co., Inc.

 

   

R.V.I. Guaranty Co., Ltd.

 

   

R.V.I. America Insurance Company

A written tax allocation agreement has been approved, or is pending approval, by the state of domicile of each participating insurance company. Allocation is based upon separate return calculations with current credit (benefit) given for losses and tax attributes that are utilized by the consolidated group.

 

74


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

17.

Capital and Surplus and Dividend Restrictions

As of December 31, 2023 and 2022, the Company was authorized to issue 10,000 shares of common stock with a par value of $1,000 per share; 6,437 shares of common stock were issued and outstanding. The Company is not authorized to issue preferred stock.

The Company is subject to certain statutory and regulatory restrictions imposed by the State of Delaware on insurance companies which limits the amount of cash dividends that may be paid to the stockholders. Under Delaware law, cash dividends may be paid only from earned surplus. Additionally, the maximum aggregate amount of ordinary dividends that the Company may declare or pay during any twelve-month period is the greater of: (1) 10% of its statutory surplus, or (2) net gains from operations before net realized capital gains (losses) provided that unassigned surplus is positive and sufficient to cover the payment, each as reported in the prior year’s Annual Statement, unless written approval is obtained from the Department granting a greater amount (i.e., an extraordinary dividend). In addition, no dividend may be paid in excess of unassigned funds. At December 31, 2023, the Company reported surplus as regards policyholders of $2,555,812, net gains from operations (before realized capital gains) of $137,769, and unassigned surplus of $433,943. As of December 31, 2023, the Company may declare an ordinary dividend to shareholders without prior approval from the Department in the maximum amount of $255,581.

In June 2023, the Company received a capital contribution of $115,000 from DLSH and paid no dividends. The Company paid an ordinary dividend of $100,000 to DLSH in April 2022 and received a capital contribution of $50,000 from DLSH in December 2022. The Company paid an ordinary dividend of $200,000 to DLH and received a capital contribution of $479,200 from DLH in 2021.

The Company had no special surplus funds in 2022. During 2023, the Company reclassified $140,735 from unassigned funds to aggregate write-ins for special surplus funds in accordance with the interpretive guidance established within INT 23-01.

Surplus Notes

As of December 31, 2023 and 2022, the Company had $390,213 of surplus notes outstanding. During 2013, the Company entered into an agreement with Deutsche Bank Trust Company Americas (“DBTCA”), pursuant to which the surplus notes were taken into custody by DBTCA on behalf of the holders of the surplus notes (the “Noteholders”). DBTCA collects all surplus note payments and distributes such funds to the Noteholders.

 

75


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The details of outstanding surplus notes were as follows as of and for the years ended December 31, 2023 and 2022:

 

2023  

Item Number

   Date
Issued
     Interest
Rate
    Original
Issue
Amount of
Note
     Carrying
Value of
Note
     Current Year
Principal
Paid
     Life-To-Date
Principal
Paid
     Current Year
Interest
Expense
Recognized
     Life-To-Date
Interest
Expense
Recognized
     Date of
Maturity
 

1000

     12/22/97        8.625   $ 250,000      $ 20,713      $ —       $ 229,287      $ 1,786      $ 532,871        11/06/27  

1001

     11/06/22        7.750     85,500        85,500        —         —         6,626        7,639        11/06/52  

1002

     11/06/22        7.750     24,587        24,587        —         —         1,905        2,197        11/06/52  

1003

     11/06/22        7.750     24,612        24,612        —         —         1,907        2,199        11/06/52  

2000

     12/15/95        7.750     150,000        —         77,301        150,000        2,995        253,791        12/15/52  

2002

     06/15/23        7.750     52,301        52,301        —         —         2,027        2,027        12/15/52  

2003

     06/15/23        7.750     5,200        5,200        —         —         202        202        12/15/52  

2004

     06/15/23        7.750     4,000        4,000        —         —         155        155        12/15/52  

2005

     06/15/23        7.750     500        500        —         —         19        19        12/15/52  

2006

     06/15/23        7.750     1,750        1,750        —         —         68        68        12/15/52  

2007

     06/15/23        7.750     1,000        1,000        —         —         39        39        12/15/52  

2008

     06/15/23        7.750     500        500        —         —         19        19        12/15/52  

2009

     06/15/23        7.750     3,000        3,000        —         —         116        116        12/15/52  

2010

     06/15/23        7.750     4,950        4,950        —         —         192        192        12/15/52  

2011

     06/15/23        7.750     2,000        2,000        —         —         78        78        12/15/52  

2012

     06/15/23        7.750     500        500        —         —         19        19        12/15/52  

2013

     06/15/23        7.750     250        250        —         —         10        10        12/15/52  

2014

     06/15/23        7.750     250        250        —         —         10        10        12/15/52  

2015

     06/15/23        7.750     100        100        —         —         4        4        12/15/52  

2016

     06/15/23        7.750     500        500        —         —         19        19        12/15/52  

2017

     06/15/23        7.750     500        500        —         —         19        19        12/15/52  

3000

     12/15/95        7.626     150,000        150,000        —         —         11,439        311,515        12/15/52  

4000

     12/15/95        7.750     7,500        —         7,500        7,500        291        12,535        12/15/52  

4001

     06/15/23        7.750     7,500        7,500        —         —         291        291        12/15/52  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     XXX        XXX     $ 777,000      $ 390,213      $ 84,801      $ 386,787      $ 30,236      $ 1,126,034        XXX  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

76


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

2022

 

Item Number

   Date
Issued
     Interest
Rate
    Original
Issue
Amount of
Note
     Carrying
Value of
Note
     Current Year
Principal
Paid
     Life-To-Date
Principal
Paid
     Current Year
Interest
Expense
Recognized
     Life-To-Date
Interest
Expense
Recognized
     Date of
Maturity
 

1000

     12/22/97        8.625   $ 250,000      $ 20,713      $ 134,699      $ 229,287      $ 13,225      $ 531,514        11/06/27  

1001

     12/15/22        7.750     85,500        85,500        —         —         —         —         11/06/52  

1002

     12/15/22        7.750     24,587        24,587        —         —         —         —         11/06/52  

1003

     12/15/22        7.750     24,612        24,612        —         —         —         —         11/06/52  

2000

     12/15/95        7.750     150,000        77,301        —         72,699        4,809        250,795        12/15/52  

3000

     12/15/95        7.626     150,000        150,000        —         —         11,439        300,076        12/15/52  

4000

     12/15/95        7.750     7,500        7,500        —         —         467        12,245        12/15/52  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     XXX        XXX     $ 692,199      $ 390,213      $ 134,699      $ 301,986      $ 29,940      $ 1,094,630        XXX  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The proceeds from the issuance of the surplus notes were not used to purchase an asset directly or indirectly from the Noteholders. The surplus notes were not issued as part of a transaction whereby the principal or interest payments are contractually linked to other assets or agreements. There were no surplus note interest or principal payments subject to administrative offsetting provisions.

The surplus notes and accrued interest thereon are subordinate to payments due to policyholders, claimants, and beneficiaries, as well as all other classes of creditors other than the Noteholders. After payment in full of certain obligations set forth in Section 5918 of the Delaware Insurance Code, and prior to any payment to a common shareholder in respect of such shareholder’s ownership interest in the Company, the holder of a surplus note is entitled to receive payment in full. The Company has no preferred stockholders. Any redemption of a surplus note is subject to the prior written consent of the Department.

During 2022, $134,699 of interests in item 1000 held by Security Benefit Life Insurance Company (“Security Benefit”) were canceled in exchange for three new notes issued by the Company, each with an interest rate of 7.75% and a maturity date of November 6, 2052 (items 1001, 1002 and 1003 in the above tables). The remaining interest in the amount of $20,713 in item 1000 is held solely by the Lange Trust with an interest rate of 8.625% and a maturity date of November 6, 2027. During 2023, Group 1001 Finance, an affiliate of the Company, purchased $134,699 of interests in the notes listed as item 1001, 1002, and 1003 in the above tables from Security Benefit. As of December 31, 2023, the interests in items 1001, 1002, and 1003 were held solely by Group 1001 Finance.

 

77


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

During 2022, the interest rate on item 2000 in the above tables was changed to 7.75% and the maturity date was extended to December 15, 2052. Effective December 15, 2022 and April 28, 2023, Group 1001 Finance purchased $22,301 and $55,000, respectively, of the surplus note held by Security Benefit. On June 15, 2023, $77,301 of interests in item 2000 held by Group 1001 Finance were canceled in exchange for sixteen new notes issued by the Company, each with an interest rate of 7.75% and a maturity date of December 15, 2052 (items 2002 thru 2017 in the above tables). As of December 31, 2023, the interest in item 2002 was held solely by Group 1001 Finance. As of December 31, 2023, the interests in items 2003 thru 2017 were held by the following unaffiliated entities:

 

Item Number(s)

  

Noteholder

   Carry Value of Note(s)           

2003, 2004, 2005

   Horace Mann Life Insurance Company    $ 9,700  

2006

   Gleaner Life Insurance Society      1,750  

2007

   Puritan Life Insurance Company of America      1,000  

2008, 2009

   Physicians Mutual Insurance Company      3,500  

2010, 2013

   Investors Heritage Life Insurance Company      5,200  

2011, 2012

   Capital Avenue Reinsurance LLC      2,500  

2014

   Reliance Standard Life Insurance Company      250  

2015

   HMO Louisiana Inc.      100  

2016

   Louisiana Health Service & Indemnity Company      500  

2017

   Factory Mutual Insurance Company      500  

Interests in the surplus note in the amount of $150,000, listed as item 3000 in the above tables, are held by Midland National Life Insurance Company (“Midland National”) and North American Company for Life and Health (“North American”), which are both considered related parties of the Company. Midland National and North American hold interests in the amounts of $100,000 and $50,000, respectively. During 2022, the maturity date of this note was extended to December 15, 2052.

The surplus note in the amount of $7,500, listed as item 4000 in the above tables, was held by Security Benefit until December 15, 2022. Effective on this date, Group 1001 Finance purchased the full amount of this surplus note from Security Benefit. During 2022, the interest rate was changed to 7.75% and the maturity date of this note was extended to December 15, 2052. On June 15, 2023, $7,500 of interest in item 4000 held by Group 1001 Finance was canceled in exchange for a new note issued by the Company with an interest rate of 7.75% and a maturity date of December 15, 2052 (item 4001 in the tables above). As of December 31, 2023, the interest in item 4001 is held solely by Group 1001 Finance.

The Company incurred $30,236, $29,940, and $42,688 of interest on the surplus notes for the years ended December 31, 2023, 2022, and 2021, respectively. Each accrual and payment of interest on the surplus notes may be made only with the prior approval of the Delaware Insurance Commissioner and only to the extent the Company has sufficient surplus earnings to make such payment. The Company received approval for all surplus note interest and principal payments and the related interest accrual in the amount of $2,669 at December 31, 2023 and 2022.

The surplus notes and accrued interest thereon are subordinate to payments due to policyholders, claimants, and beneficiaries, as well as all other classes of creditors other than surplus note holders.

After payment in full of certain obligations set forth in 18 Del. Code Ann. tit. 59, § 5918, and prior to any payment to a common shareholder in respect of such shareholder’s ownership interest in the Company, the holder of a surplus note is entitled to receive payment in full of all principal and interest amounts owing. The Company has no preferred stockholders.

 

78


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Risk-Based Capital

Life and health insurance companies are subject to certain RBC requirements as specified by the NAIC. The RBC requirements provide a method for measuring the minimum acceptable amount of adjusted capital that a life insurer should have, as determined under statutory accounting principles, taking into account the risk characteristics of its investments and products. The Company exceeded the minimum RBC requirements at December 31, 2023 and 2022.

 

18.

Commitments and Contingent Liabilities

Lease Commitments

Effective January 1, 2021, the Company entered into a lease agreement with Group 1001 Indiana Holdings, LLC to occupy office space in Zionsville, Indiana. The lease has an expiration date of December 31, 2035 and an option to renew the lease agreement for up to a five-year period. Rental expenses under this lease for 2023 and 2022 were $2,644 and $1,610, respectively. The rent expense recorded in 2023 under this lease is inclusive of a $1,000 assessment for use of certain additional benefits in excess of, and consistent with, those received under this lease.

During 2022 and 2023, the Company leased office space in Waltham, Massachusetts under a lease with an original expiration date of April 30, 2023 for three premises within an office building known as 1601 Trapelo Road. The termination date of the lease was amended during 2022 and 2023, along with certain other terms and conditions in both the “Second Amendment” and the “Third Amendment,” respectively. Upon execution of the Second Amendment, affiliates of the landlord and an affiliate of the Company simultaneously entered into new lease agreements for two separate office spaces in Waltham, Massachusetts. One of the original premises at 1601 Trapelo Road terminated on June 30, 2023. The remaining two premises terminated on November 1, 2023, the date per the Second Amendment that corresponded with the commencement/occupancy of one of the new leases. Rent expenses during 2023, 2022, and 2021 were $1,485, $2,421, and $2,166, respectively, under this lease and were partially reimbursed by affiliates.

Effective February 2, 2022, the Company entered into an additional sublease agreement with PSA Realty Company (“PSA Realty”) to occupy office space in Ft. Lauderdale, Florida, once renovations of the office were completed. The sublease agreement expires no later than one day prior to the primary lease expiration. Rental expenses under this sublease in 2023 and 2022 were $157 and $0, respectively.

Effective October 13, 2022, the Company entered into two sublease agreements with PSA Realty to occupy two separate office spaces in Waltham, Massachusetts, once renovations on each office space were completed in 2023. The primary leases for the office spaces known as 10 CityPoint and 230 CityPoint are seven-year and eight-year leases, respectively, each with an option to renew for five additional years. The subleases expire no later than one day prior to the expiration of the primary leases. Combined rental expenses under these subleases in 2023 were $527, and the Company was partially reimbursed by an affiliate.

 

79


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

At December 31, 2023, the minimum aggregate lease commitments, for the next five years and thereafter, were as follows:

 

     Operating
Leases
          

Year ended December 31:

  

2024

   $ 3,851  

2025

     3,593  

2026

     3,518  

2027

     3,595  

2028

     3,672  

Thereafter

     16,665  
  

 

 

 

Total

   $ 34,894  
  

 

 

 

Contingent Commitments

The Company had unfunded commitments for limited partnership investments of $190,986 and $211,779 and commitments for funding future fixed income and preferred stock investments of $1,578,427 and $1,011,581 as of December 31, 2023, and 2022, respectively. The Company also had $140,204 and $159,982 of outstanding mortgage loan commitments on real estate as of December 31, 2023 and 2022, respectively.

Guaranty Fund Assessments

Under insurance guaranty fund laws in each state, the District of Columbia and Puerto Rico, insurers licensed to do business can be assessed by state insurance guaranty associations for certain obligations of insolvent insurance companies to policyholders and claimants. Most of these laws provide, however, that an assessment may be excused or deferred if it would threaten an insurer’s solvency and further provide annual limits on such assessments. Part of the assessments paid by the Company pursuant to these laws may be used as credits for a portion of the associated premium taxes.

Various insolvencies reported by the National Organization of Life and Health Insurance Guaranty Associations will result in retrospective, premium-based guaranty fund assessments against the Company. Based on the best information available, the Company has recorded an accrued liability of $2,970 and $2,995 for guaranty fund assessments as of December 31, 2023 and 2022, respectively. The Company does not know the period over which the guaranty fund assessments may be paid.

As of December 31, 2023 and 2022, the Company did not have any guaranty fund liabilities or assets related to assessments from insolvencies of entities that wrote long-term care contracts.

The Company has not established any asset for premium tax credits or policy surcharges as their recoveries are not estimable.

Litigation and Other Matters

The Company is involved in various lawsuits in the normal course of business. The status of these legal actions is actively monitored by management. If management believed, based on available information, that an adverse outcome upon resolution of a given legal action was probable and the amount of that adverse outcome was reasonably estimable, a loss would be recognized and a related liability recorded. The Company is not aware of any contingent liabilities arising from litigation or other matters that could have a material effect upon the financial condition, results of operations, or cash flows of the Company.

 

80


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Pledged or Restricted Assets

The following assets were restricted (including pledged assets) at December 31, 2023 and 2022:

 

    Gross (Admitted & Nonadmitted) Restricted     Percentage  

Restricted Asset Category

  Total
General
Account

(G/A)
    G/A
Supporting
S/A
Activity
    Total
Separate
Account
(S/A)
Restricted
Assets
    S/A Assets
Supporting
G/A
Activity
    2023 Total     2022 Total     Increase/
(Decrease)
    Total 2023
Admitted
Restricted
    Gross
Restricted
Total
Assets
    Admitted
Restricted
to Total
Admitted
Assets
 

Subject to Repurchase Agreements

  $ 816,037     $ —      $ —      $ —      $ 816,037     $ 778,740     $ 37,297     $ 816,037       1.77%       1.77%  

Subject to Reverse Repurchase Agreements

    1,247,707       —        —        —        1,247,707       1,048,957       198,750       1,247,707       2.70%       2.71%  

FHLB Capital Stock

    71,460       —        —        —        71,460       50,086       21,374       71,460       0.15%       0.16%  

On Deposit with States

    4,181       —        —        —        4,181       4,145       36       4,181       0.01%       0.01%  

Pledged as Collateral to FHLB (Including Securities and Commercial Mortgage Loans)

    2,110,097       —        —        —        2,110,097       1,496,904       613,193       2,110,097       4.57%       4.58%  

Pledged as collateral not captured in other categories

    177,683       —        —        —        177,683       353,878       (176,195     177,683       0.39%       0.39%  

Other Restricted Assets

    18,031       —        —        —        18,031       11,501       6,530       18,031       0.04%       0.04%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Restricted Assets

  $ 4,445,196     $ —      $ —      $ —      $ 4,445,196     $ 3,744,211     $ 700,985     $ 4,445,196       9.63%       9.66%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following were assets pledged as collateral not captured in other categories, including assets backing funding agreements (contracts that share similar characteristics, such as reinsurance and derivatives, are reported in the aggregate) at December 31, 2023 and 2022:

 

    Gross Restricted           Percentage  

Description of Assets

  Total
General
Account
(G/A)
    G/A
Supporting
S/A
Activity
    Total
Separate
Account
(S/A)
Restricted
Assets
    S/A Assets
Supporting
G/A
Activity
    2023 Total     2022 Total     Increase/
(Decrease)
    Total 2023
Admitted
Restricted
    Gross
Restricted
Total
Assets
    Admitted
Restricted
to Total
Admitted
Assets
 

Bond collateral to Société Générale

  $ 176,883     $ —      $ —      $ —        176,883     $ 176,875     $ 8     $ 176,883       0.38%       0.38%  

Derivative collateral

    800       —        —        —        800       145,140       (144,340     800       — %       — %  

Repo Collateral

    —        —        —        —        —        31,863       (31,863     —        — %       — %  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $   177,683     $ —      $ —      $ —      $   177,683     $   353,878     $ (176,195   $   177,683       0.38%       0.38%  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

81


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

The following were other restricted assets pledged as collateral in other categories (contracts that share similar characteristics, such as reinsurance and derivatives, are reported in the aggregate) at December 31, 2023 and 2022:

 

     Gross Restricted            Percentage  

Description of Assets

   Total
General
Account
(G/A)
     G/A
Supporting
S/A
Activity
     Total
Separate
Account
(S/A)
Restricted
Assets
     S/A Assets
Supporting
G/A
Activity
     2023 Total      2022 Total      Increase/
(Decrease)
    Total 2023
Admitted
Restricted
     Gross
Restricted
Total
Assets
     Admitted
Restricted
to Total
Admitted
Assets
 

Restricted Cash - Tax Escrow

   $ 1,902      $ —       $ —       $ —       $ 1,902        2,361      $ (459   $ 1,902        — %        — %  

Mortgage Escrow

     16,129        —         —         —         16,129        9,140        6,989       16,129        0.03%        0.03%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

   $    18,031      $ —       $ —       $ —       $    18,031      $    11,501      $   6,530     $    18,031        0.03%        0.03%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

19.

Federal Home Loan Bank

The Company is a member of the FHLB. Through its membership, the Company utilizes funding agreements issued to the FHLB consistent with its other investment spread operations and considers these funds policyholder liabilities. From time to time, the Company also uses FHLB funds for operations; any funds obtained from the FHLB for use in the Company’s general operations are accounted for as borrowed money. The Company has determined its estimated maximum borrowing capacity with the FHLB as $1,683,708 as of December 31, 2023. The Company calculated this amount in accordance with its current collateral pledged to the FHLB.

The FHLB issued a LOC to the Company on behalf of an unrelated party effective July 1, 2021, with a maximum credit amount of $1,000 and an expiration date of December 31, 2021. A new LOC was issued to the Company on behalf of the same unrelated party effective December 1, 2021, with a maximum credit amount of $1,000 and expiration date of June 30, 2022. No amounts were drawn on either LOC during 2023 or 2022. Collateral related to the LOC is included in the disclosures below.

FHLB Capital Stock

Aggregate Totals:

 

As of December 31, 2023    Total      General
Account
     Separate
Accounts
          

Membership Stock - Class A

   $ —       $ —       $ —   

Membership Stock - Class B

     7        7        —   

Activity Stock

     69,203        69,203        —   

Excess Stock

     2,250        2,250        —   
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 71,460      $ 71,460      $ —   
  

 

 

    

 

 

    

 

 

 

Actual or Estimated Borrowing Capacity as Determined by the Insurer

   $ 1,683,708      $ —       $ —   

As of December 31, 2022

        

Membership Stock - Class A

   $ —       $ —       $ —   

Membership Stock - Class B

     5,000        5,000        —   

Activity Stock

     45,085        45,085        —   

Excess Stock

     1        1        —   
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 50,086      $ 50,086      $ —   
  

 

 

    

 

 

    

 

 

 

Actual or Estimated Borrowing Capacity as Determined by the Insurer

   $ 1,158,585        XXX        XXX  

Membership Stock (Class A and B) Eligible and Not Eligible for Redemption:

 

Membership stock

   Current Year
Total
     Not Eligible
for
Redemption
     Less Than 6
Months
     6 months to
Less Than
1 Year
     1 to Less
Than 3 Years
     3 to 5 Years  

Class A

   $ —       $ —       $ —       $ —       $ —       $ —   

Class B

     7        7        —         —         —         —   

 

82


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Collateral Pledged to FHLB

Amount Pledged as of Reporting Date:

 

     Fair
Value
     Carrying
Value
     Aggregate Total
Borrowing
         

Current Year General Account Total Collateral Pledged

   $ 1,966,287      $ 2,110,097      $ 1,538,000  

Current Year Separate Accounts Total Collateral Pledged

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Current Year Total General and Separate Accounts Total Collateral Pledged

   $ 1,966,287      $ 2,110,097      $ 1,538,000  
  

 

 

    

 

 

    

 

 

 

Prior Year End Total General and Separate Accounts Total Collateral Pledged

   $ 1,354,091      $ 1,496,904      $ 1,113,000  
  

 

 

    

 

 

    

 

 

 

Maximum Amount Pledged During Reporting Period:

 

     Fair
Value
     Carrying
Value
     Amount
Borrowed at
Time of
Maximum
Collateral
         

Current Year General Account Maximum Collateral Pledged

   $ 1,966,287      $ 2,110,097      $ 1,538,000  

Current Year Separate Accounts Maximum Collateral Pledged

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Current Year Total General and Separate Accounts Maximum Collateral Pledged

   $ 1,966,287      $ 2,110,097      $ 1,538,000  
  

 

 

    

 

 

    

 

 

 

Prior Year End Total General and Separate Accounts Total Collateral Pledged

   $ 1,354,091      $ 1,496,904      $ 1,113,000  
  

 

 

    

 

 

    

 

 

 

Borrowing from FHLB

Amount as of Reporting Date:

 

As of December 31, 2023    Total      General
Account
     Separate
Accounts
     Funding
Agreements
Reserves
Established
 

Debt

   $ —       $ —       $ —         XXX  

Funding Agreements

     1,538,000        1,538,000        —         1,475,607  

Other

     —         —         —         XXX  
  

 

 

    

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 1,538,000      $ 1,538,000      $ —       $ 1,475,607  
  

 

 

    

 

 

    

 

 

    

 

 

 
As of December 31, 2022                            

Debt

   $ —       $ —       $ —         XXX  

Funding Agreements

     1,113,000        1,113,000        —         1,046,812  

Other

     —         —         —         XXX  
  

 

 

    

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 1,113,000      $ 1,113,000      $ —       $ 1,046,812  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

83


Table of Contents

DELAWARE LIFE INSURANCE COMPANY

(A Wholly-Owned Subsidiary of DLIC Sub-Holdings, LLC)

NOTES TO STATUTORY FINANCIAL STATEMENTS AS OF DECEMBER 31, 2023 AND 2022 AND

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

(In thousands of dollars, except per share data)

 

 

 

Maximum Amount During Reporting Period:

 

     Total      General
Account
     Separate
Accounts
         

Debt

   $ —       $ —       $ —   

Funding Agreements

     1,588,000        1,588,000        —   

Other

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Aggregate Total

   $ 1,588,000      $ 1,588,000      $ —   
  

 

 

    

 

 

    

 

 

 

FHLB - Prepayment Obligations

 

     Does the Company have
prepayment Obligations under the
following arrangements?

(YES/NO)
              

Debt

   No

Funding Agreements

   Yes

Other

   No

 

20.

Subsequent Events

The Company has evaluated events and transactions that occurred from January 1, 2024 to April 22, 2024, the date these financial statements were available to be issued. There have been no Type I or Type II events or transactions that occurred subsequent to December 31, 2023 having a material effect on the financial statements, except as discussed below.

On January 11, 2024, the Company received $6,700 in cash from DLAC in settlement of the Company’s ceding commission receivable. On January 24, 2024, the Company paid $118,673 of securities and $184 of cash to DLAC in settlement of the Company’s reinsurance payable.

 

84


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘N-VPFS’ Filing    Date    Other Filings
12/31/35
10/31/30
4/30/30
10/31/29
11/6/27
Filed on / Effective on:4/24/24
4/23/24
4/22/24
1/24/24
1/11/24
1/5/24
1/1/24
For Period end:12/31/2324F-2NT,  N-CEN
12/29/23
12/22/23
12/11/23
12/6/23
11/1/23
10/1/23
9/18/23
8/13/23
7/25/23
6/30/23
6/15/23
5/1/23485BPOS,  497
4/30/23
4/28/23497VPI,  497VPU
4/25/23
4/21/23
1/1/23
12/31/2224F-2NT,  N-CEN,  N-VPFS
12/30/22
12/15/22
12/12/22
10/13/22
8/23/22
8/16/22
6/30/22
6/1/22
5/18/22
2/24/22
2/2/22485BXT
1/1/22
12/31/2124F-2NT,  485BPOS,  N-CEN,  N-VPFS
12/30/21497
12/15/21
12/1/21
11/30/21
11/9/21
10/26/21
10/14/21
10/4/21497
9/1/21
8/31/21
8/9/21
7/30/21
7/1/21497
5/3/21497J
4/28/21
3/31/21
1/1/21
12/31/2024F-2NT,  N-CEN,  N-VPFS
12/30/20
5/1/20497
4/30/20
4/24/20
7/31/19
4/1/19
1/1/19
1/20/17
1/1/15
12/31/1424F-2NT,  NSAR-U
4/1/02
1/1/99
12/31/9824F-2NT,  N-30D,  NSAR-U
 List all Filings 
Top
Filing Submission 0001193125-24-109080   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Wed., Apr. 24, 11:18:49.9am ET