XML 61 R50.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value of Assets and Liabilities (Quantitative Info for Level 3 Inputs) (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Jun. 30, 2021
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Corporate securities $ 239,035 $ 279,096  
Future policy benefits     $ 13,707,000
Policyholders’ account balances 10,718,803 9,181,459  
Fair Value, Measurements, Recurring      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Future policy benefits 4,199,893 17,314,004  
Policyholders’ account balances $ 1,457,772 580,184  
Level 3 | Minimum          
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Fair Value Inputs, Policyholder Age 45 years    
Level 3 | Minimum     | Future policy benefits      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Mortality rate 0.00%    
Level 3 | Maximum          
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Fair Value Inputs, Policyholder Age 90 years    
Level 3 | Fair Value, Measurements, Recurring      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Future policy benefits $ 4,199,893 17,314,004  
Policyholders’ account balances $ 1,457,772 $ 580,184  
Level 3 | Internal | Minimum     | Discounted cash flow | Future policy benefits      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Lapse rate 1.00% 1.00%  
Spread over LIBOR 0.05% 0.06%  
Utilization rate 39.00% 39.00%  
Withdrawal rate (greater than maximum range) 76.00% 76.00%  
Mortality rate 0.00% 0.00%  
Equity volatility curve 17.00% 18.00%  
Level 3 | Internal | Minimum     | Discounted cash flow | Policyholders' account balances      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Lapse rate 1.00% 1.00%  
Spread over LIBOR 0.05% 0.06%  
Equity volatility curve 6.00% 6.00%  
Level 3 | Internal | Minimum     | Discounted cash flow | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 2.34% 0.99%  
Level 3 | Internal | Minimum     | Market comparables | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
EBITDA multiples 6.5    
Level 3 | Internal | Minimum     | Cost approach | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidation value 62.58%    
Level 3 | Internal | Maximum     | Discounted cash flow | Future policy benefits      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Lapse rate 20.00% 20.00%  
Spread over LIBOR 1.05% 1.17%  
Utilization rate 96.00% 96.00%  
Withdrawal rate (greater than maximum range) 100.00% 100.00%  
Mortality rate 15.00% 15.00%  
Equity volatility curve 26.00% 26.00%  
Level 3 | Internal | Maximum     | Discounted cash flow | Policyholders' account balances      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Lapse rate 42.00% 40.00%  
Spread over LIBOR 1.05% 1.17%  
Equity volatility curve 34.00% 42.00%  
Level 3 | Internal | Maximum     | Discounted cash flow | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 16.44% 20.00%  
Level 3 | Internal | Maximum     | Market comparables | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
EBITDA multiples 12.4    
Level 3 | Internal | Maximum     | Cost approach | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidation value 62.58%    
Level 3 | Internal | Weighted Average | Discounted cash flow | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 4.43% 6.53%  
Level 3 | Internal | Weighted Average | Market comparables | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
EBITDA multiples 8.9    
Level 3 | Internal | Weighted Average | Cost approach | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidation value 62.58%    
Level 3 | Internal | Fair Value, Measurements, Recurring | Future policy benefits      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Future policy benefits $ 4,199,893 $ 17,314,004  
Level 3 | Internal | Fair Value, Measurements, Recurring | Policyholders' account balances      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Policyholders’ account balances 1,457,772 580,184  
Level 3 | Internal | Fair Value, Measurements, Recurring | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Corporate securities 190,885 59,960  
Level 3 | Internal | Fair Value, Measurements, Recurring | Reinsurance recoverables      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Reinsurance recoverables $ 302,251 $ 409,013