XML 23 R42.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value of Assets and Liabilities (Quantitative Info for Level 3 Inputs) (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Fair Value Quantiative Information [Line Items]    
Corporate securities $ 6,614,791 $ 6,194,564
Minimum    
Fair Value Quantiative Information [Line Items]    
Discount rate 7.04% 10.00%
EBITDA multiples 4.9 6.1
Lapse rate 0.00% 0.00%
NPR spread 0.03% 0.00%
Utilization rate 56.00% 63.00%
Withdrawal rate 74.00% 74.00%
Mortality rate 0.00% 0.00%
Equity Volatility curve 20.00% 17.00%
Minimum | No Lapse Guarantee    
Fair Value Quantiative Information [Line Items]    
Lapse rate 0.00% 0.00%
NPR spread 0.03% 0.00%
Mortality rate 0.00% 0.00%
Premium Payment 1 1
Maximum    
Fair Value Quantiative Information [Line Items]    
Discount rate 14.99% 11.75%
EBITDA multiples 5 6.1
Lapse rate 14.00% 14.00%
NPR spread 1.85% 1.30%
Utilization rate 96.00% 96.00%
Withdrawal rate 100.00% 100.00%
Mortality rate 14.00% 14.00%
Equity Volatility curve 29.00% 28.00%
Maximum | No Lapse Guarantee    
Fair Value Quantiative Information [Line Items]    
Lapse rate 12.00% 15.00%
NPR spread 1.85% 1.30%
Mortality rate 20.00% 18.00%
Premium Payment 3.75 3.75
Weighted Average    
Fair Value Quantiative Information [Line Items]    
Discount rate 9.33% 10.52%
EBITDA multiples 4.9 6.1
Level 3    
Fair Value Quantiative Information [Line Items]    
Reinsurance recoverables - Living Benefits $ 5,067,922 $ 4,521,928
Level 3 | No Lapse Guarantee    
Fair Value Quantiative Information [Line Items]    
Reinsurance recoverables - No Lapse Guarantee 320,878 375,617
Level 3 | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Corporate securities 31,669 23,712
Level 3 | Future Policy Benefits    
Fair Value Quantiative Information [Line Items]    
Future policy benefits $ 5,661,265 $ 4,993,611
Level 3 | Minimum    
Fair Value Quantiative Information [Line Items]    
Fair Value Inputs, Policyholder Age 35 years  
Level 3 | Maximum    
Fair Value Quantiative Information [Line Items]    
Fair Value Inputs, Policyholder Age 90 years