XML 39 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value (Details - Valuation Technique and Inputs) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Fair Value Inputs Assets Quantitative Information [Line Items]    
Fixed maturities $ 13,020,014 $ 13,448,262
Equities 324,427 443,861
Other invested assets carried at fair value 254,924 190,899
Funds held directly managed investments carried at fair value 426,537 399,899
Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Fixed maturities 515,062 508,546
Equities 32,766 37,556
Other invested assets carried at fair value 260,600 211,007
Funds held directly managed investments carried at fair value 10,292 10,146
US states, territories and municipalities [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Fixed maturities $ 140,573 $ 138,847
US states, territories and municipalities [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 1.80% 1.20%
US states, territories and municipalities [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 10.50% 10.30%
US states, territories and municipalities [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 6.00% 4.10%
Asset-backed securities - other [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Fixed maturities $ 374,489 $ 369,699
Asset-backed securities - other [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 4.10% 4.10%
Asset-backed securities - other [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 11.10% 11.40%
Asset-backed securities - other [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 7.80% 7.70%
Finance [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Equities $ 15,172 $ 16,627
Finance [Member] | Profitability Analysis [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Equities $ 6,237 $ 6,133
Finance [Member] | Minimum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 14.4 14.4
Tangible book value multiple 1.5 1.5
Liquidity discount 25.00% 25.00%
Comparable return (8.50%) 7.90%
Finance [Member] | Minimum [Member] | Profitability Analysis [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Projected Return On Equity 11.00% 14.00%
Finance [Member] | Maximum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 14.4 14.4
Tangible book value multiple 1.5 1.5
Liquidity discount 25.00% 25.00%
Comparable return (8.50%) 7.90%
Finance [Member] | Maximum [Member] | Profitability Analysis [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Projected Return On Equity 11.00% 14.00%
Finance [Member] | Weighted Average [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 14.4 14.4
Tangible book value multiple 1.5 1.5
Liquidity discount 25.00% 25.00%
Comparable return (8.50%) 7.90%
Finance [Member] | Weighted Average [Member] | Profitability Analysis [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Projected Return On Equity 11.00% 14.00%
Communications [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Equities $ 2,037 $ 1,985
Communications [Member] | Minimum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 9.4 9.4
Comparable return 2.60% 0.00%
Communications [Member] | Maximum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 9.4 9.4
Comparable return 2.60% 0.00%
Communications [Member] | Weighted Average [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 9.4 9.4
Comparable return 2.60% 0.00%
Technology [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Equities $ 6,984 $ 8,207
Technology [Member] | Minimum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 6.7 8.4
Gross revenue/fair value 1.1 1.2
Technology [Member] | Maximum [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 6.7 8.4
Gross revenue/fair value 1.1 1.2
Technology [Member] | Weighted Average [Member] | Weighted market comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Adjusted earnings multiple 6.7 8.4
Gross revenue/fair value 1.1 1.2
Total return swaps [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ (46) $ (133)
Total return swaps [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 3.20% 3.00%
Total return swaps [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 29.80% 29.30%
Total return swaps [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 16.70% 16.50%
Insurance-linked securities – longevity swaps | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 9,491 $ 9,428
Insurance-linked securities – longevity swaps | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 2.90% 2.40%
Insurance-linked securities – longevity swaps | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 2.90% 2.40%
Insurance-linked securities – longevity swaps | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 2.90% 2.40%
Notes and Loans Receivable 2 [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 134,108 $ 84,080
Notes and Loans Receivable 2 [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 4.40% 6.00%
Notes and Loans Receivable 2 [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 29.10% 26.80%
Notes and Loans Receivable 2 [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 5.50% 7.40%
Notes and loan receivables [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 10,426 $ 10,415
Notes and loan receivables [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 17.50% 17.50%
Gross revenue/fair value 1.0 1.1
Notes and loan receivables [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 17.50% 17.50%
Gross revenue/fair value 1.5 1.5
Notes and loan receivables [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 17.50% 17.50%
Gross revenue/fair value 1.5 1.5
Notes securitization [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 31,436 $ 31,427
Notes securitization [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 3.00% 2.40%
Notes securitization [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 7.20% 7.10%
Notes securitization [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 6.90% 6.90%
Annuities and residuals [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 9,116 $ 8,436
Annuities and residuals [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 5.40% 5.10%
Prepayment speed 0.00% 0.00%
Constant default rate 0.30% 0.30%
Annuities and residuals [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 11.20% 15.40%
Prepayment speed 15.00% 15.00%
Constant default rate 17.50% 17.50%
Annuities and residuals [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Credit spreads 10.10% 12.70%
Prepayment speed 1.40% 2.10%
Constant default rate 3.40% 4.40%
Private Equity-Direct [Member] | Discounted Cash Flow And Weighted Market Comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 7,978 $ 8,792
Private Equity-Direct [Member] | Minimum [Member] | Discounted Cash Flow And Weighted Market Comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 8.4 9.2
Tangible book value multiple 1.9 1.9
Recoverability of intangible assets 0.000 0.000
Private Equity-Direct [Member] | Maximum [Member] | Discounted Cash Flow And Weighted Market Comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 8.4 9.2
Tangible book value multiple 1.9 1.9
Recoverability of intangible assets 0.000 0.000
Private Equity-Direct [Member] | Weighted Average [Member] | Discounted Cash Flow And Weighted Market Comparables [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net income multiple 8.4 9.2
Tangible book value multiple 1.9 1.9
Recoverability of intangible assets 0.000 0.000
Private equity funds [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 31,495 $ 29,222
Private equity funds [Member] | Minimum [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments (5.60%) (4.90%)
Private equity funds [Member] | Maximum [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments 6.40% 5.20%
Private equity funds [Member] | Weighted Average [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments 0.30% (0.50%)
Private Equity - Other [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Other invested assets carried at fair value $ 32,426 $ 33,284
Private Equity - Other [Member] | Minimum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Effective Yield 5.80% 5.80%
Private Equity - Other [Member] | Maximum [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Effective Yield 5.80% 5.80%
Private Equity - Other [Member] | Weighted Average [Member] | Discounted cash flow [Member] | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Effective Yield 5.80% 5.80%
Other invested assets [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Funds held directly managed investments carried at fair value $ 10,292 $ 10,146
Other invested assets [Member] | Minimum [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments (18.50%) (16.00%)
Other invested assets [Member] | Maximum [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments 0.00% 0.00%
Other invested assets [Member] | Weighted Average [Member] | Lag reported market value | Significant unobservable inputs (Level 3) [Member]    
Fair Value Inputs Assets Quantitative Information [Line Items]    
Net asset value, as reported 100.00% 100.00%
Market adjustments (17.00%) (15.00%)