XML 79 R68.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value of Assets and Liabilities (Quantitative Info for Level 3 Inputs) (Details) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Jun. 30, 2024
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Corporate securities $ 792,018 $ 2,650,542  
Market risk benefit assets 2,534,340 2,637,363 $ 2,550,164
Reinsurance recoverables and deposit receivables 50,219,999 48,247,817  
Receivables from parent and affiliates 687,750 678,028  
Market risk benefit liabilities 4,668,492 4,281,244 $ 4,370,960
Fair Value, Measurements, Recurring      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Market risk benefit assets 2,534,340 2,637,363  
Reinsurance recoverables and deposit receivables 722,068 645,193  
Receivables from parent and affiliates 591,995 520,462  
Market risk benefit liabilities 4,668,492 4,281,244  
Policyholders’ account balances 15,113,285 12,624,585  
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 $ 2,534,340 2,637,363  
Reinsurance recoverables and deposit receivables 722,068 645,193  
Receivables from parent and affiliates 366,535 351,390  
Market risk benefit liabilities 4,668,492 4,281,244  
Policyholders’ account balances $ 15,113,285 $ 12,624,585  
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 0.40% 0.29%  
Utilization rate 37.00% 37.00%  
Withdrawal rate (greater than maximum range) 78.00% 78.00%  
Mortality rate 0.00% 0.00%  
Equity volatility curve 15.00% 16.00%  
Level 3 | Internal | Minimum | Discounted cash flow | Policyholders' account balances      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Lapse rate 0.00% 0.00%  
Spread over SOFR 0.40% 0.29%  
Mortality rate 0.00% 0.00%  
Option budget (2.00%) (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% 2.15%  
Level 3 | Internal | Minimum | Discounted cash flow | Asset-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 2.20% 2.30%  
Liquidity premium 1.90%    
Level 3 | Internal | Minimum | Discounted cash flow | Commercial mortgage-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidity premium 0.90% 1.00%  
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 0.40% 0.29%  
Utilization rate 37.00% 37.00%  
Withdrawal rate (greater than maximum range) 78.00% 78.00%  
Mortality rate 0.00% 0.00%  
Equity volatility curve 15.00% 16.00%  
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% 0.00%  
Spread over SOFR 0.40% 0.29%  
Option budget (2.00%) (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 28.34% 75.00%  
Level 3 | Internal | Minimum | Liquidation | Receivables from parent and affiliates      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidation value 100.00% 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 1.87% 1.79%  
Utilization rate 94.00% 94.00%  
Withdrawal rate (greater than maximum range) 100.00% 100.00%  
Mortality rate 16.00% 16.00%  
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 1.82% 1.73%  
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 10.75% 10.70%  
Liquidity premium 1.90%    
Level 3 | Internal | Maximum | Discounted cash flow | Commercial mortgage-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidity premium 0.90% 1.00%  
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 1.87% 1.79%  
Utilization rate 94.00% 94.00%  
Withdrawal rate (greater than maximum range) 100.00% 100.00%  
Mortality rate 16.00% 16.00%  
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 1.82% 1.71%  
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 84.21% 75.00%  
Level 3 | Internal | Maximum | Liquidation | Receivables from parent and affiliates      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidation value 100.00% 100.00%  
Level 3 | Internal | Weighted Average | Discounted cash flow | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 10.24% 11.15%  
Level 3 | Internal | Weighted Average | Discounted cash flow | Asset-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Discount rate 4.00% 6.18%  
Liquidity premium 1.90%    
Level 3 | Internal | Weighted Average | Discounted cash flow | Commercial mortgage-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Liquidity premium 0.90% 1.00%  
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 75.70% 75.00%  
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% 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 $ 4,668,492 $ 4,281,244  
Level 3 | Internal | Fair Value, Measurements, Recurring | Policyholders' account balances      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Policyholders’ account balances 15,113,285 12,624,585  
Level 3 | Internal | Fair Value, Measurements, Recurring | Corporate securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Corporate securities 1,193,033 1,130,627  
Level 3 | Internal | Fair Value, Measurements, Recurring | Asset-backed securities      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Asset backed securities 224,644 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 74,829 75,318  
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 2,534,340 2,637,363  
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 722,068 645,193  
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 $ 361,254 $ 328,001