XML 43 R64.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value of Assets and Liabilities (Quantitative Info for Level 3 Inputs) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Fair Value Quantiative Information [Line Items]    
Corporate securities $ 6,360 $ 31,824
Fair Value, Measurements, Recurring    
Fair Value Quantiative Information [Line Items]    
Future policy benefits 8,529,566 5,588,840
Policyholders’ account balances $ 962,351 13,015
Level 3 | Minimum    
Fair Value Quantiative Information [Line Items]    
Fair Value Inputs, Policyholder Age 45 years  
Level 3 | Minimum | Future policy benefits    
Fair Value Quantiative Information [Line Items]    
Mortality rate 0.00%  
Level 3 | Maximum    
Fair Value Quantiative Information [Line Items]    
Fair Value Inputs, Policyholder Age 90 years  
Level 3 | Fair Value, Measurements, Recurring    
Fair Value Quantiative Information [Line Items]    
Future policy benefits $ 8,529,566 5,588,840
Policyholders’ account balances $ 962,351 $ 13,015
Level 3 | Internal | Minimum | Discounted cash flow | Future policy benefits    
Fair Value Quantiative Information [Line Items]    
Lapse rate 1.00% 1.00%
Spread over LIBOR 0.10% 0.36%
Utilization rate 43.00% 50.00%
Withdrawal rate (greater than maximum range) 78.00% 78.00%
Mortality rate 0.00% 0.00%
Equity volatility curve 13.00% 18.00%
Level 3 | Internal | Minimum | Discounted cash flow | Policyholders' account balances    
Fair Value Quantiative Information [Line Items]    
Lapse rate 1.00%  
Spread over LIBOR 0.10%  
Mortality rate 0.00%  
Equity volatility curve 10.00%  
Level 3 | Internal | Minimum | Discounted cash flow | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Discount rate 5.24% 7.00%
Level 3 | Internal | Minimum | Market comparables | Corporate securities    
Fair Value Quantiative Information [Line Items]    
EBITDA multiples 5.7  
Level 3 | Internal | Minimum | Liquidation | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Liquidation value   40.71%
Level 3 | Internal | Maximum | Discounted cash flow | Future policy benefits    
Fair Value Quantiative Information [Line Items]    
Lapse rate 18.00% 13.00%
Spread over LIBOR 1.23% 1.60%
Utilization rate 97.00% 97.00%
Withdrawal rate (greater than maximum range) 100.00% 100.00%
Mortality rate 15.00% 15.00%
Equity volatility curve 23.00% 22.00%
Level 3 | Internal | Maximum | Discounted cash flow | Policyholders' account balances    
Fair Value Quantiative Information [Line Items]    
Lapse rate 6.00%  
Spread over LIBOR 1.23%  
Mortality rate 24.00%  
Equity volatility curve 23.00%  
Level 3 | Internal | Maximum | Discounted cash flow | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Discount rate 17.47% 20.00%
Level 3 | Internal | Maximum | Market comparables | Corporate securities    
Fair Value Quantiative Information [Line Items]    
EBITDA multiples 5.7  
Level 3 | Internal | Maximum | Liquidation | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Liquidation value   40.71%
Level 3 | Internal | Weighted Average | Discounted cash flow | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Discount rate 8.25% 10.21%
Level 3 | Internal | Weighted Average | Market comparables | Corporate securities    
Fair Value Quantiative Information [Line Items]    
EBITDA multiples 5.7  
Level 3 | Internal | Weighted Average | Liquidation | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Liquidation value   40.71%
Level 3 | Internal | Fair Value, Measurements, Recurring | Future policy benefits    
Fair Value Quantiative Information [Line Items]    
Future policy benefits $ 8,529,566 $ 5,588,840
Level 3 | Internal | Fair Value, Measurements, Recurring | Policyholders' account balances    
Fair Value Quantiative Information [Line Items]    
Policyholders’ account balances 962,351  
Level 3 | Internal | Fair Value, Measurements, Recurring | Corporate securities    
Fair Value Quantiative Information [Line Items]    
Corporate securities 27,816 31,503
Level 3 | Internal | Fair Value, Measurements, Recurring | Reinsurance recoverables    
Fair Value Quantiative Information [Line Items]    
Reinsurance recoverables $ 8,539,671 $ 5,600,008