XML 33 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business and Basis of Presentation (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Apr. 30, 2016
Sep. 30, 2016
Jun. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Mar. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
ASSETS                  
Total investments   $ 12,792,495     $ 12,792,495     $ 3,321,552  
Cash and cash equivalents   8,194,666   $ 422 8,194,666 $ 422   536 $ 594
Deferred policy acquisition costs   4,047,054     4,047,054     749,302  
Deferred sales inducements   918,309     918,309     452,752  
TOTAL ASSETS   67,418,414     67,418,414     47,254,738  
Increase (decrease) in Cash and cash equivalents         8,194,130 (172)      
Increase (decrease) in Deferred policy acquisition costs         175,636 (316,574)      
Increase (decrease) in Reinsurance recoverables         213,844 206,356      
Increase (decrease) in Deferred sales inducements         (1,607) 872      
LIABILITIES                  
Policyholders’ account balances   4,696,838     4,696,838     2,416,125  
Future policy benefits   12,999,857     12,999,857     3,578,662  
Income taxes   0     0     274,951  
Other liabilities   639,972     639,972     100,401  
TOTAL LIABILITIES   58,446,603     58,446,603     45,907,820  
Increase (decrease) in Future policy benefits         (5,224) 193,776      
Increase (decrease) in Income taxes         (912,339) 19,602      
EQUITY                  
Additional paid-in capital   9,203,831     9,203,831     901,422  
Retained earnings   (460,402)     (460,402)     396,830  
Accumulated other comprehensive income   225,882     225,882     46,166  
TOTAL EQUITY   8,971,811     8,971,811     1,346,918  
TOTAL LIABILITIES AND EQUITY   67,418,414     67,418,414     47,254,738  
REVENUES                  
Premiums   (595)   7,887 847,493 25,189      
Total realized investment gains (losses), net   (35,725)   5,687 (2,497,661) 10,006      
Total revenues   719,984   268,802 28,517 853,619      
BENEFITS AND EXPENSES                  
Policyholders’ benefits   8,933   (37,953) (554,346) (61,599)      
TOTAL BENEFITS AND EXPENSES   149,248   (388,581) (1,495,402) (843,218)      
INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES   869,232   (119,779) (1,466,885) 10,401      
Income tax expense (benefit)   305,057   (14,953) (577,639) 4,615      
NET INCOME (LOSS)   564,175   $ (104,826) (889,246) 5,786      
Proceeds from Contributed Capital         781,125 $ 0      
Prudential Financial                  
BENEFITS AND EXPENSES                  
Proceeds from Contributed Capital     $ 8,400,000            
Reinsurance                  
ASSETS                  
Deferred policy acquisition costs   3,310,700     3,310,700     (73,864)  
Deferred sales inducements   486,393     486,393     (39,253)  
LIABILITIES                  
Policyholders’ account balances   2,513,030     2,513,030     0  
Future policy benefits   8,185,926     8,185,926     0  
Other liabilities   $ 323,294     323,294     $ 0  
Variable Annuity | Items Effected By Recapture And Reinsurance Transactions                  
ASSETS                  
Total investments $ 17,051,000           $ 3,343,000    
Cash and cash equivalents 1,141,000           106,000    
Deferred policy acquisition costs 3,671,000           537,000    
Reinsurance recoverables 695,000           3,776,000    
Deferred sales inducements 827,000           327,000    
Income taxes 2,556,000           0    
TOTAL ASSETS 64,546,000           46,694,000    
LIABILITIES                  
Policyholders’ account balances 4,809,000           2,422,000    
Future policy benefits 11,267,000           4,295,000    
Debt 1,268,000           0    
Other liabilities 744,000           114,000    
TOTAL LIABILITIES 56,729,000           45,472,000    
EQUITY                  
Additional paid-in capital 9,323,000           901,000    
Retained earnings (1,537,000)           254,000    
Accumulated other comprehensive income 28,000           64,000    
TOTAL EQUITY 7,817,000           1,222,000    
TOTAL LIABILITIES AND EQUITY 64,546,000           $ 46,694,000    
REVENUES                  
Premiums         832,000        
Total realized investment gains (losses), net         (2,866,000)        
Total revenues         (2,034,000)        
BENEFITS AND EXPENSES                  
Policyholders’ benefits         522,000        
General, administrative and other expenses         310,000        
TOTAL BENEFITS AND EXPENSES         832,000        
INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES         (2,866,000)        
Income tax expense (benefit)         (1,076,000)        
NET INCOME (LOSS)         (1,790,000)        
Variable Annuity | Items Effected By Recapture And Reinsurance Transactions | Pruco Re Purchase                  
BENEFITS AND EXPENSES                  
Fair Value     3,084,000            
Book Value 3,100,000   3,084,000            
APIC, Net of Tax Increase/(Decrease)     0            
Realized Investment Gain/(Loss), Net     0            
Derivative Gain/(Loss)     0            
Variable Annuity | Items Effected By Recapture And Reinsurance Transactions | Pruco Life Purchase                  
BENEFITS AND EXPENSES                  
Fair Value     6,994,000            
Book Value     6,994,000            
APIC, Net of Tax Increase/(Decrease)     0            
Realized Investment Gain/(Loss), Net     0            
Derivative Gain/(Loss)     0            
Variable Annuity | Items Effected By Recapture And Reinsurance Transactions | Prudential Financial Contributed Capital                  
BENEFITS AND EXPENSES                  
Fair Value     3,517,000            
Book Value     3,517,000            
APIC, Net of Tax Increase/(Decrease)     3,517,000            
Realized Investment Gain/(Loss), Net     0            
Derivative Gain/(Loss)     0            
Variable Annuity | Recapture                  
ASSETS                  
Increase (decrease) in Total investments 3,084,000   3,100,000            
Increase (decrease) in Cash and cash equivalents 11,000                
Increase (decrease) in Deferred policy acquisition costs 0                
Increase (decrease) in Reinsurance recoverables (3,401,000)                
Increase (decrease) in Deferred sales inducements 0                
Increase (decrease) in Income taxes 115,000                
Increase (decrease) in TOTAL ASSETS (191,000)                
LIABILITIES                  
Increase (decrease) in Policyholders' account balances 0                
Increase (decrease) in Future policy benefits 0                
Increase (decrease) in Debt 0                
Increase (decrease) in Other liabilities 0                
Increase (decrease) in Liabilities 0                
EQUITY                  
Increase (decrease) in Additional paid-in capital 0                
Increase (decrease) in Retained Earnings (191,000)                
Increase (decrease) in Accumulated other comprehensive income 0                
Increase (decrease) in TOTAL EQUITY (191,000)                
Increase (decrease) in TOTAL LIABILITIES AND EQUITY (191,000)                
Insurance Commissions     3,600,000            
REVENUES                  
Premiums         0        
Total realized investment gains (losses), net         (305,000)        
Total revenues         (305,000)        
BENEFITS AND EXPENSES                  
Policyholders’ benefits         0        
General, administrative and other expenses         0        
TOTAL BENEFITS AND EXPENSES         0        
INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES         (305,000)        
Income tax expense (benefit)         (115,000)        
NET INCOME (LOSS)         (190,000)        
Variable Annuity | Recapture | Pruco Life                  
EQUITY                  
Repayments of Debt     1,100,000            
Variable Annuity | Recapture | Pruco Re                  
ASSETS                  
Increase (decrease) in Reinsurance recoverables     3,400,000            
Variable Annuity | Reinsurance                  
ASSETS                  
Increase (decrease) in Total investments 10,624,000                
Increase (decrease) in Cash and cash equivalents 1,024,000                
Increase (decrease) in Deferred policy acquisition costs 3,134,000                
Increase (decrease) in Reinsurance recoverables 320,000                
Increase (decrease) in Deferred sales inducements 500,000                
Increase (decrease) in Income taxes 2,441,000                
Increase (decrease) in TOTAL ASSETS 18,043,000                
LIABILITIES                  
Increase (decrease) in Policyholders' account balances 2,387,000                
Increase (decrease) in Future policy benefits 6,972,000                
Increase (decrease) in Debt 1,268,000                
Increase (decrease) in Other liabilities 630,000                
Increase (decrease) in Liabilities 11,257,000                
EQUITY                  
Increase (decrease) in Additional paid-in capital 8,422,000                
Increase (decrease) in Retained Earnings (1,600,000)                
Increase (decrease) in Accumulated other comprehensive income (36,000)                
Increase (decrease) in TOTAL EQUITY 6,786,000                
Increase (decrease) in TOTAL LIABILITIES AND EQUITY 18,043,000                
REVENUES                  
Premiums         832,000        
Total realized investment gains (losses), net         (2,561,000)        
Total revenues         (1,729,000)        
BENEFITS AND EXPENSES                  
Policyholders’ benefits         522,000        
General, administrative and other expenses         310,000        
TOTAL BENEFITS AND EXPENSES         832,000        
INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES         (2,561,000)        
Income tax expense (benefit)         (961,000)        
NET INCOME (LOSS)         $ (1,600,000)        
Variable Annuity | Reinsurance | Pruco Life Purchase                  
BENEFITS AND EXPENSES                  
Book Value $ 7,100,000                
Variable Annuity | Reinsurance | Pruco Life                  
ASSETS                  
Increase (decrease) in Total investments     7,100,000            
Increase (decrease) in Reinsurance recoverables     9,400,000            
EQUITY                  
Increase (Decrease) in Income Taxes Receivable     1,500,000            
Fees and Commissions     2,500,000            
Variable Annuity | Reinsurance | Prudential Financial                  
EQUITY                  
Increase (Decrease) in Income Taxes Receivable     1,500,000            
Variable Annuity | Reinsurance | PAI                  
ASSETS                  
Increase (decrease) in Total investments     3,600,000            
EQUITY                  
Increase (decrease) in Additional paid-in capital     $ 3,600,000