XML 24 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Segment Information
2. Segment Information
MetLife is organized into six segments, reflecting three broad geographic regions: Retail; Group, Voluntary & Worksite Benefits; Corporate Benefit Funding; and Latin America (collectively, the “Americas”); Asia; and EMEA. In addition, the Company reports certain of its results of operations in Corporate & Other.
On January 12, 2016, MetLife, Inc. announced its plan to pursue the separation of a substantial portion of its Retail segment, which is organized into two U.S. businesses, Life & Other and Annuities, as well as certain portions of its Corporate Benefit Funding segment and Corporate & Other (the “Separation”). Additionally, on July 21, 2016, MetLife, Inc. announced that the separated business will be rebranded as “Brighthouse Financial” after the Separation. The Company is currently evaluating structural alternatives for the proposed Separation, including a public offering of shares in an independent, publicly traded company, a spin-off, or a sale. The completion of a public offering would depend on, among other things, the U.S. Securities and Exchange Commission (“SEC”) filing and review process, as well as market conditions. A Separation, depending on the specific form, would be subject to the satisfaction of various conditions and approvals, including, among other things, approval of any transaction by the MetLife, Inc. Board of Directors, satisfaction of any applicable requirements of the SEC, and receipt of insurance and other regulatory approvals and other anticipated conditions. See Note 14.
Americas
The Americas consists of the following segments:
Retail
The Retail segment offers a broad range of protection products and services and a variety of annuities to individuals and employees of corporations and other institutions, and is organized into two U.S. businesses: Life & Other and Annuities. Life & Other insurance products and services include variable life, universal life, term life and whole life products. Additionally, through broker-dealer affiliates, the Company offers a full range of mutual funds and other securities products. Life & Other products and services also include individual disability income products and personal lines property & casualty insurance, including private passenger automobile, homeowners and personal excess liability insurance. Annuities includes a variety of variable, fixed and indexed annuities which provide for both asset accumulation and asset distribution needs.
Group, Voluntary & Worksite Benefits
The Group, Voluntary & Worksite Benefits segment offers a broad range of protection products and services to individuals and corporations, as well as other institutions and their respective employees. Group, Voluntary & Worksite Benefits insurance products and services include life, dental, group short- and long-term disability and accidental death and dismemberment (“AD&D”) coverages. In addition, the Group, Voluntary & Worksite Benefits segment offers property & casualty insurance, including private passenger automobile, homeowners and personal excess liability, which is offered to employees on a voluntary basis, long-term care, critical illness, vision and accident & health coverages, as well as prepaid legal plans.
Corporate Benefit Funding
The Corporate Benefit Funding segment offers a broad range of annuity and investment products, including guaranteed interest contracts and other stable value products, income annuities and separate account contracts for the investment management of defined benefit and defined contribution plan assets. This segment also includes structured settlements and certain products to fund postretirement benefits and company-, bank- or trust-owned life insurance used to finance nonqualified benefit programs for executives.
Latin America
The Latin America segment offers a broad range of products to both individuals and corporations, as well as other institutions and their respective employees, which include life insurance, accident & health insurance, group medical, dental, credit insurance, endowment and retirement & savings products written in Latin America. The Latin America segment also includes U.S. direct business, comprised of group and individual products sold through sponsoring organizations, affinity groups and direct to consumer. Products included are life, dental, group short- and long-term disability, AD&D coverages, property & casualty and other accident & health coverages, as well as non-insurance products such as identity protection.
Asia
The Asia segment offers a broad range of products to both individuals and corporations, as well as other institutions and their respective employees, which include whole life, term life, variable life, universal life, accident & health insurance, fixed and variable annuities, credit insurance and endowment products.
EMEA
The EMEA segment offers a broad range of products to both individuals and corporations, as well as other institutions and their respective employees, which include life insurance, accident & health insurance, credit insurance, annuities, endowment and retirement & savings products.
Corporate & Other
Corporate & Other contains the excess capital, as well as certain charges and activities, not allocated to the segments, including external integration costs, internal resource costs for associates committed to acquisitions, enterprise-wide strategic initiative restructuring charges, various start-up businesses (including expatriate benefits insurance and the investment management business through which the Company offers fee-based investment management services to institutional clients) and certain run-off businesses. Corporate & Other also includes assumed reinsurance of certain variable annuity products from the Company’s former operating joint venture in Japan. Under this in-force reinsurance agreement, the Company reinsures living and death benefit guarantees issued in connection with variable annuity products. Additionally, Corporate & Other includes interest expense related to the majority of the Company’s outstanding debt and expenses associated with certain legal proceedings and income tax audit issues. Corporate & Other also includes the elimination of intersegment amounts, which generally relate to intersegment loans, which bear interest rates commensurate with related borrowings.
Financial Measures and Segment Accounting Policies
Operating earnings is the measure of segment profit or loss the Company uses to evaluate segment performance and allocate resources. Consistent with GAAP guidance for segment reporting, operating earnings is the Company’s measure of segment performance and is reported below. Operating earnings should not be viewed as a substitute for net income (loss). The Company believes the presentation of operating earnings as the Company measures it for management purposes enhances the understanding of its performance by highlighting the results of operations and the underlying profitability drivers of the business.
Operating earnings is defined as operating revenues less operating expenses, both net of income tax.
Operating revenues and operating expenses exclude results of discontinued operations and other businesses that have been or will be sold or exited by MetLife and are referred to as divested businesses. In addition, for the three months ended March 31, 2016 and the six months ended June 30, 2016, operating revenues and operating expenses exclude the financial impact of converting the Company’s Japan operations to calendar year-end reporting without retrospective application of this change to prior periods and is referred to as lag elimination. Operating revenues also excludes net investment gains (losses) and net derivative gains (losses). Operating expenses also excludes goodwill impairments.
The following additional adjustments are made to revenues, in the line items indicated, in calculating operating revenues:
Universal life and investment-type product policy fees excludes the amortization of unearned revenue related to net investment gains (losses) and net derivative gains (losses) and certain variable annuity guaranteed minimum income benefits (“GMIBs”) fees (“GMIB Fees”);
Net investment income: (i) includes investment hedge adjustments which represent earned income on derivatives and amortization of premium on derivatives that are hedges of investments or that are used to replicate certain investments, but do not qualify for hedge accounting treatment, (ii) includes income from discontinued real estate operations, (iii) excludes post-tax operating earnings adjustments relating to insurance joint ventures accounted for under the equity method, (iv) excludes certain amounts related to contractholder-directed unit-linked investments and (v) excludes certain amounts related to securitization entities that are VIEs consolidated under GAAP; and
Other revenues are adjusted for settlements of foreign currency earnings hedges.
The following additional adjustments are made to expenses, in the line items indicated, in calculating operating expenses:
Policyholder benefits and claims and policyholder dividends excludes: (i) changes in the policyholder dividend obligation related to net investment gains (losses) and net derivative gains (losses), (ii) inflation-indexed benefit adjustments associated with contracts backed by inflation-indexed investments and amounts associated with periodic crediting rate adjustments based on the total return of a contractually referenced pool of assets and other pass through adjustments, (iii) benefits and hedging costs related to GMIBs (“GMIB Costs”) and (iv) market value adjustments associated with surrenders or terminations of contracts (“Market Value Adjustments”);
Interest credited to policyholder account balances includes adjustments for earned income on derivatives and amortization of premium on derivatives that are hedges of policyholder account balances but do not qualify for hedge accounting treatment and excludes amounts related to net investment income earned on contractholder-directed unit-linked investments;
Amortization of deferred policy acquisition costs (“DAC”) and value of business acquired (“VOBA”) excludes amounts related to: (i) net investment gains (losses) and net derivative gains (losses), (ii) GMIB Fees and GMIB Costs and (iii) Market Value Adjustments;
Amortization of negative VOBA excludes amounts related to Market Value Adjustments;
Interest expense on debt excludes certain amounts related to securitization entities that are VIEs consolidated under GAAP; and
Other expenses excludes costs related to: (i) noncontrolling interests, (ii) implementation of new insurance regulatory requirements, and (iii) acquisition, integration and other costs.
Operating earnings also excludes the recognition of certain contingent assets and liabilities that could not be recognized at acquisition or adjusted for during the measurement period under GAAP business combination accounting guidance. In addition to the tax impact of the adjustments mentioned above, provision for income tax expense (benefit) also includes the impact related to the timing of certain tax credits, as well as certain tax reforms.
Set forth in the tables below is certain financial information with respect to the Company’s segments, as well as Corporate & Other, for the three months and six months ended June 30, 2016 and 2015. The segment accounting policies are the same as those used to prepare the Company’s consolidated financial statements, except for operating earnings adjustments as defined above. In addition, segment accounting policies include the method of capital allocation described below.
Economic capital is an internally developed risk capital model, the purpose of which is to measure the risk in the business and to provide a basis upon which capital is deployed. The economic capital model accounts for the unique and specific nature of the risks inherent in the Company’s business.
The Company’s economic capital model, coupled with considerations of local capital requirements, aligns segment allocated equity with emerging standards and consistent risk principles. The model applies statistics-based risk evaluation principles to the material risks to which the Company is exposed. These consistent risk principles include calibrating required economic capital shock factors to a specific confidence level and time horizon while applying an industry standard method for the inclusion of diversification benefits among risk types. The Company’s management is responsible for the ongoing production and enhancement of the economic capital model and reviews its approach periodically to ensure that it remains consistent with emerging industry practice standards.
Segment net investment income is credited or charged based on the level of allocated equity; however, changes in allocated equity do not impact the Company’s consolidated net investment income, operating earnings or net income (loss).
Net investment income is based upon the actual results of each segment’s specifically identifiable investment portfolios adjusted for allocated equity. Other costs are allocated to each of the segments based upon: (i) a review of the nature of such costs; (ii) time studies analyzing the amount of employee compensation costs incurred by each segment; and (iii) cost estimates included in the Company’s product pricing.
 
 
Operating Results
 
 
 
 
 
 
Americas
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
Retail
 
Group,
Voluntary
& Worksite
Benefits
 
Corporate
Benefit
Funding
 
Latin
America
 
Total
 
Asia
 
EMEA
 
Corporate
& Other
 
Total
 
Adjustments
 
Total
Consolidated
 
 
(In millions)
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums
 
$
1,695

 
$
4,276

 
$
517

 
$
716

 
$
7,204

 
$
1,681

 
$
519

 
$
13

 
$
9,417

 
$

 
$
9,417

Universal life and investment-type product policy fees
 
1,156

 
197

 
61

 
269

 
1,683

 
370

 
95

 
25

 
2,173

 
113

 
2,286

Net investment income
 
1,950

 
458

 
1,421

 
247

 
4,076

 
678

 
83

 
44

 
4,881

 
6

 
4,887

Other revenues
 
224

 
117

 
72

 
9

 
422

 
16

 
19

 
27

 
484

 
3

 
487

Net investment gains (losses)
 

 

 

 

 

 

 

 

 

 
266

 
266

Net derivative gains (losses)
 

 

 

 

 

 

 

 

 

 
(2,099
)
 
(2,099
)
Total revenues
 
5,025

 
5,048

 
2,071

 
1,241

 
13,385

 
2,745

 
716

 
109

 
16,955

 
(1,711
)
 
15,244

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Policyholder benefits and claims and policyholder dividends
 
2,937

 
3,990

 
1,181

 
645

 
8,753

 
1,324

 
283

 
25

 
10,385

 
213

 
10,598

Interest credited to policyholder account balances
 
525

 
37

 
313

 
84

 
959

 
324

 
30

 
1

 
1,314

 
186

 
1,500

Capitalization of DAC
 
(245
)
 
(39
)
 
(1
)
 
(96
)
 
(381
)
 
(426
)
 
(106
)
 
(2
)
 
(915
)
 

 
(915
)
Amortization of DAC and VOBA
 
487

 
39

 
4

 
75

 
605

 
304

 
103

 
3

 
1,015

 
(894
)
 
121

Amortization of negative VOBA
 

 

 

 

 

 
(57
)
 
(4
)
 

 
(61
)
 
(6
)
 
(67
)
Interest expense on debt
 
1

 
1

 
2

 

 
4

 

 

 
299

 
303

 
3

 
306

Other expenses
 
1,124

 
685

 
109

 
373

 
2,291

 
877

 
336

 
155

 
3,659

 
142

 
3,801

Total expenses
 
4,829

 
4,713

 
1,608

 
1,081

 
12,231

 
2,346

 
642

 
481

 
15,700

 
(356
)
 
15,344

Provision for income tax expense (benefit)
 
12

 
114

 
161

 
32

 
319

 
140

 
10

 
(184
)
 
285

 
(499
)
 
(214
)
Operating earnings
 
$
184

 
$
221

 
$
302

 
$
128

 
$
835

 
$
259

 
$
64

 
$
(188
)
 
970

 
 
 
 
Adjustments to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1,711
)
 
 
 
 
Total expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
356

 
 
 
 
Provision for income tax (expense) benefit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
499

 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
114

 
 
 
$
114

 
 
Operating Results
 
 
 
 
 
 
Americas
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2015
 
Retail
 
Group,
Voluntary
& Worksite
Benefits
 
Corporate
Benefit
Funding
 
Latin
America
 
Total
 
Asia
 
EMEA
 
Corporate
& Other
 
Total
 
Adjustments
 
Total
Consolidated
 
 
(In millions)
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums
 
$
1,747

 
$
4,104

 
$
319

 
$
783

 
$
6,953

 
$
1,809

 
$
525

 
$
26

 
$
9,313

 
$
(1
)
 
$
9,312

Universal life and investment-type product policy fees
 
1,252

 
183

 
59

 
301

 
1,795

 
400

 
114

 
26

 
2,335

 
99

 
2,434

Net investment income
 
2,003

 
481

 
1,526

 
283

 
4,293

 
679

 
84

 
129

 
5,185

 
(238
)
 
4,947

Other revenues
 
263

 
114

 
77

 
7

 
461

 
28

 
19

 
19

 
527

 
(9
)
 
518

Net investment gains (losses)
 

 

 

 

 

 

 

 

 

 
(133
)
 
(133
)
Net derivative gains (losses)
 

 

 

 

 

 

 

 

 

 
(912
)
 
(912
)
Total revenues
 
5,265

 
4,882

 
1,981

 
1,374

 
13,502

 
2,916

 
742

 
200

 
17,360

 
(1,194
)
 
16,166

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Policyholder benefits and claims and policyholder dividends
 
2,373

 
3,805

 
933

 
744

 
7,855

 
1,375

 
265

 
8

 
9,503

 
180

 
9,683

Interest credited to policyholder account balances
 
551

 
38

 
294

 
89

 
972

 
328

 
34

 
8

 
1,342

 
(44
)
 
1,298

Capitalization of DAC
 
(257
)
 
(36
)
 
(4
)
 
(100
)
 
(397
)
 
(398
)
 
(132
)
 

 
(927
)
 

 
(927
)
Amortization of DAC and VOBA
 
400

 
39

 
6

 
86

 
531

 
336

 
133

 
1

 
1,001

 
(104
)
 
897

Amortization of negative VOBA
 

 

 

 
(1
)
 
(1
)
 
(78
)
 
(4
)
 

 
(83
)
 
(9
)
 
(92
)
Interest expense on debt
 

 

 
1

 

 
1

 

 

 
306

 
307

 
1

 
308

Other expenses
 
1,220

 
681

 
130

 
419

 
2,450

 
869

 
389

 
174

 
3,882

 
4

 
3,886

Total expenses
 
4,287

 
4,527

 
1,360

 
1,237

 
11,411

 
2,432

 
685

 
497

 
15,025

 
28

 
15,053

Provision for income tax expense (benefit)
 
288

 
124

 
215

 
21

 
648

 
59

 
7

 
(175
)
 
539

 
(545
)
 
(6
)
Operating earnings
 
$
690

 
$
231

 
$
406

 
$
116

 
$
1,443

 
$
425

 
$
50

 
$
(122
)
 
1,796

 
 
 
 
Adjustments to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1,194
)
 
 
 
 
Total expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(28
)
 
 
 
 
Provision for income tax (expense) benefit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
545

 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,119

 
 
 
$
1,119



Operating Results






Americas












Six Months Ended June 30, 2016

Retail

Group,
Voluntary
& Worksite
Benefits

Corporate
Benefit
Funding

Latin
America

Total

Asia

EMEA

Corporate
& Other

Total

Adjustments

Total
Consolidated


(In millions)
Revenues






















Premiums

$
3,435


$
8,570


$
875


$
1,407


$
14,287


$
3,339


$
1,019


$
39


$
18,684


$
426


$
19,110

Universal life and investment-type product policy fees

2,305


382


141


537


3,365


720


190


49


4,324


306


4,630

Net investment income

3,830


905


2,763


504


8,002


1,296


163


126


9,587


(141
)

9,446

Other revenues

439


248


142


16


845


33


39


54


971


3


974

Net investment gains (losses)



















281


281

Net derivative gains (losses)



















(764
)

(764
)
Total revenues

10,009

 
10,105

 
3,921

 
2,464

 
26,499

 
5,388

 
1,411

 
268

 
33,566

 
111

 
33,677

Expenses









 







 



 
Policyholder benefits and claims and policyholder dividends

5,395


8,024


2,143


1,262


16,824


2,560


544


50


19,978


613


20,591

Interest credited to policyholder account balances

1,047


74


623


164


1,908


643


59


5


2,615


211


2,826

Capitalization of DAC

(500
)

(75
)

(1
)

(193
)

(769
)

(811
)

(207
)

(4
)

(1,791
)

(105
)

(1,896
)
Amortization of DAC and VOBA

860


79


9


148


1,096


590


205


5


1,896


(780
)

1,116

Amortization of negative VOBA











(121
)

(7
)



(128
)

(38
)

(166
)
Interest expense on debt

3


1


4




8






607


615


3


618

Other expenses

2,273


1,397


229


744


4,643


1,728


669


329


7,369


397


7,766

Total expenses

9,078

 
9,500

 
3,007

 
2,125

 
23,710

 
4,589

 
1,263

 
992

 
30,554

 
301

 
30,855

Provision for income tax expense (benefit)

215


210


317


74


816


235


21


(365
)

707


(202
)

505

Operating earnings

$
716

 
$
395

 
$
597

 
$
265

 
$
1,973

 
$
564

 
$
127

 
$
(359
)

2,305





Adjustments to:

















 



 
Total revenues

















111




 
Total expenses

















(301
)



 
Provision for income tax (expense) benefit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

202




 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

$
2,317




$
2,317


 
 
Operating Results
 
 
 
 
 
 
Americas
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
 
Retail
 
Group,
Voluntary
& Worksite
Benefits
 
Corporate
Benefit
Funding
 
Latin
America
 
Total
 
Asia
 
EMEA
 
Corporate
& Other
 
Total
 
Adjustments
 
Total
Consolidated
 
 
(In millions)
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums
 
$
3,496

 
$
8,221

 
$
737

 
$
1,482

 
$
13,936

 
$
3,561

 
$
1,033

 
$
36

 
$
18,566

 
$
(1
)
 
$
18,565

Universal life and investment-type product policy fees
 
2,488

 
371

 
113

 
595

 
3,567

 
797

 
216

 
49

 
4,629

 
199

 
4,828

Net investment income
 
3,983

 
959

 
2,956

 
501

 
8,399

 
1,363

 
167

 
238

 
10,167

 
241

 
10,408

Other revenues
 
514

 
227

 
148

 
17

 
906

 
56

 
29

 
39

 
1,030

 
(17
)
 
1,013

Net investment gains (losses)
 

 

 

 

 

 

 

 

 

 
153

 
153

Net derivative gains (losses)
 

 

 

 

 

 

 

 

 

 
(91
)
 
(91
)
Total revenues
 
10,481

 
9,778

 
3,954

 
2,595

 
26,808

 
5,777

 
1,445

 
362

 
34,392

 
484

 
34,876

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Policyholder benefits and claims and policyholder dividends
 
4,822

 
7,640

 
1,924

 
1,325

 
15,711

 
2,715

 
504

 
20

 
18,950

 
329

 
19,279

Interest credited to policyholder account balances
 
1,093

 
75

 
587

 
175

 
1,930

 
665

 
64

 
14

 
2,673

 
620

 
3,293

Capitalization of DAC
 
(504
)
 
(72
)
 
(10
)
 
(211
)
 
(797
)
 
(833
)
 
(265
)
 

 
(1,895
)
 

 
(1,895
)
Amortization of DAC and VOBA
 
775

 
80

 
11

 
164

 
1,030

 
662

 
261

 
1

 
1,954

 
(32
)
 
1,922

Amortization of negative VOBA
 

 

 

 
(1
)
 
(1
)
 
(164
)
 
(8
)
 

 
(173
)
 
(19
)
 
(192
)
Interest expense on debt
 
(1
)
 

 
2

 

 
1

 

 

 
603

 
604

 
2

 
606

Other expenses
 
2,396

 
1,345

 
254

 
844

 
4,839

 
1,773

 
751

 
319

 
7,682

 
9

 
7,691

Total expenses
 
8,581

 
9,068

 
2,768

 
2,296

 
22,713

 
4,818

 
1,307

 
957

 
29,795

 
909

 
30,704

Provision for income tax expense (benefit)
 
557

 
251

 
411

 
52

 
1,271

 
207

 
18

 
(363
)
 
1,133

 
(243
)
 
890

Operating earnings
 
$
1,343

 
$
459

 
$
775

 
$
247

 
$
2,824

 
$
752

 
$
120

 
$
(232
)
 
3,464

 
 
 
 
Adjustments to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
484

 
 
 
 
Total expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(909
)
 
 
 
 
Provision for income tax (expense) benefit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
243

 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
3,282

 
 
 
$
3,282

The following table presents total assets with respect to the Company’s segments, as well as Corporate & Other, at:
 
 
June 30, 2016
 
December 31, 2015
 
 
(In millions)
Retail
 
$
364,611

 
$
347,257

Group, Voluntary & Worksite Benefits
 
51,721

 
46,476

Corporate Benefit Funding
 
236,311

 
225,015

Latin America
 
68,971

 
65,266

Asia
 
131,537

 
113,895

EMEA
 
27,007

 
26,767

Corporate & Other
 
62,409

 
53,257

Total
 
$
942,567

 
$
877,933