XML 90 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Assets and Liabilities (Quantitative Info for Level 3 Inputs) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Corporate securities $ 2,650,542 $ 824,270
Market risk benefit assets 2,637,363 2,367,243
Receivables from parent and affiliates 678,028 332,583
Market risk benefit liabilities 4,281,244 5,156,858 [1]
Fair Value, Measurements, Recurring    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Market risk benefit assets 2,637,363 2,367,243
Reinsurance recoverables and deposit receivables 645,193 192,642
Receivables from parent and affiliates 520,462 147,984
Market risk benefit liabilities 4,281,244 5,156,858
Policyholders’ account balances 12,624,585 7,697,627
Level 3    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Funds held under reinsurance agreements $ 10,000,000  
Level 3 | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Fair Value Inputs, Policyholder Age 50 years  
Level 3 | Minimum   | Market risk benefit liabilities    
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]    
Market risk benefit assets $ 2,637,363 2,367,243
Reinsurance recoverables and deposit receivables 645,193 192,642
Receivables from parent and affiliates 351,390 0
Market risk benefit liabilities 4,281,244 5,156,858
Policyholders’ account balances $ 12,624,585 $ 7,697,627
Level 3 | Internal | Minimum   | Discounted cash flow | Market risk benefit liabilities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 1.00% 1.00%
Spread over SOFR 0.29% 0.41%
Utilization rate 37.00% 38.00%
Withdrawal rate (greater than maximum range) 78.00% 81.00%
Mortality rate 0.00% 0.00%
Equity volatility curve 16.00% 15.00%
Level 3 | Internal | Minimum   | Discounted cash flow | Policyholders' account balances    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 0.00% 1.00%
Spread over SOFR 0.29% 0.41%
Mortality rate 0.00% 0.00%
Option budget (1.00%) (1.00%)
Level 3 | Internal | Minimum   | Discounted cash flow | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 2.15% 6.98%
Level 3 | Internal | Minimum   | Discounted cash flow | Asset-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 2.30%  
Level 3 | Internal | Minimum   | Discounted cash flow | Commercial mortgage-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidity premium 1.00% 0.60%
Level 3 | Internal | Minimum   | Discounted cash flow | Market risk benefit assets    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 1.00% 1.00%
Spread over SOFR 0.29% 0.41%
Utilization rate 37.00% 38.00%
Withdrawal rate (greater than maximum range) 78.00% 81.00%
Mortality rate 0.00% 0.00%
Equity volatility curve 16.00% 15.00%
Level 3 | Internal | Minimum   | Discounted cash flow | Reinsurance recoverables and deposit receivables    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 0.00% 1.00%
Spread over SOFR 0.29% 0.41%
Option budget (1.00%) (1.00%)
Level 3 | Internal | Minimum   | Market comparables | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
EBITDA multiples 5.0  
Level 3 | Internal | Minimum   | Liquidation | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 75.00% 63.62%
Level 3 | Internal | Minimum   | Liquidation | Receivables from parent and affiliates    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 100.00%  
Level 3 | Internal | Maximum | Discounted cash flow | Market risk benefit liabilities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 20.00% 20.00%
Spread over SOFR 1.79% 1.91%
Utilization rate 94.00% 95.00%
Withdrawal rate (greater than maximum range) 100.00% 100.00%
Mortality rate 16.00% 15.00%
Equity volatility curve 25.00% 25.00%
Level 3 | Internal | Maximum | Discounted cash flow | Policyholders' account balances    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 80.00% 80.00%
Spread over SOFR 1.73% 1.85%
Mortality rate 23.00% 23.00%
Option budget 7.00% 7.00%
Level 3 | Internal | Maximum | Discounted cash flow | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 20.00% 20.00%
Level 3 | Internal | Maximum | Discounted cash flow | Asset-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 10.70%  
Level 3 | Internal | Maximum | Discounted cash flow | Commercial mortgage-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidity premium 1.00% 0.75%
Level 3 | Internal | Maximum | Discounted cash flow | Market risk benefit assets    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 20.00% 20.00%
Spread over SOFR 1.79% 1.91%
Utilization rate 94.00% 95.00%
Withdrawal rate (greater than maximum range) 100.00% 100.00%
Mortality rate 16.00% 15.00%
Equity volatility curve 25.00% 25.00%
Level 3 | Internal | Maximum | Discounted cash flow | Reinsurance recoverables and deposit receivables    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Lapse rate 80.00% 80.00%
Spread over SOFR 1.71% 1.82%
Option budget 7.00% 7.00%
Level 3 | Internal | Maximum | Market comparables | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
EBITDA multiples 5.0  
Level 3 | Internal | Maximum | Liquidation | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 75.00% 63.62%
Level 3 | Internal | Maximum | Liquidation | Receivables from parent and affiliates    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 100.00%  
Level 3 | Internal | Weighted Average | Discounted cash flow | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 11.15% 9.73%
Level 3 | Internal | Weighted Average | Discounted cash flow | Asset-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 6.18%  
Level 3 | Internal | Weighted Average | Discounted cash flow | Commercial mortgage-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidity premium 1.00% 0.71%
Level 3 | Internal | Weighted Average | Market comparables | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
EBITDA multiples 5.0  
Level 3 | Internal | Weighted Average | Liquidation | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 75.00% 63.62%
Level 3 | Internal | Weighted Average | Liquidation | Receivables from parent and affiliates    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Liquidation value 100.00%  
Level 3 | Internal | Fair Value, Measurements, Recurring | Market risk benefit liabilities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Market risk benefit liabilities $ 4,281,244 $ 5,156,858
Level 3 | Internal | Fair Value, Measurements, Recurring | Policyholders' account balances    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Policyholders’ account balances 12,624,585 7,697,627
Level 3 | Internal | Fair Value, Measurements, Recurring | Corporate securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Corporate securities 1,130,627 81,635
Level 3 | Internal | Fair Value, Measurements, Recurring | Asset-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Asset backed securities 90,370  
Level 3 | Internal | Fair Value, Measurements, Recurring | Commercial mortgage-backed securities    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Commercial mortgage-backed securities 75,318 78,115
Level 3 | Internal | Fair Value, Measurements, Recurring | Market risk benefit assets    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Market risk benefit assets 2,637,363 2,367,243
Level 3 | Internal | Fair Value, Measurements, Recurring | Reinsurance recoverables and deposit receivables    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Reinsurance recoverables and deposit receivables 645,193 $ 192,642
Level 3 | Internal | Fair Value, Measurements, Recurring | Receivables from parent and affiliates    
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Receivables from parent and affiliates $ 328,001  
[1] Amounts reflect revision to prior period Financial Statements. See Note 17 for additional information.