XML 89 R58.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information (Tables)
12 Months Ended
Dec. 31, 2019
Segment Information [Abstract]  
Special item charges

(In millions)

 

 

 

 

 

Description of Special Item Charges (Benefits) and Financial Statement Line Item(s)

 

After-tax

 

 

Before-tax

Year ended December 31, 2019

 

 

 

 

 

 

Total integration and transaction-related costs (Selling, general and administrative expenses)

$

427

 

$

552

 

Charge for organizational efficiency plan (Selling, general and administrative expenses)

$

162

 

$

207

 

Charges associated with litigation matters (Selling, general and administrative expenses)

$

41

 

$

51

Year ended December 31, 2018

 

 

 

 

 

 

Integration and transaction-related costs

 

 

 

 

 

 

- Selling, general and administrative expenses

$

587

 

$

748

 

- Interest expense and other

 

179

 

 

227

 

- Net investment income

 

(97)

 

 

(123)

 

Total integration and transaction-related costs

$

669

 

$

852

 

Charges associated with litigation matters (Selling, general and administrative expenses)

$

19

 

$

25

 

Charges associated with U.S. tax reform

 

 

 

 

 

 

- Selling, general and administrative expenses

$

1

 

$

2

 

- Tax (benefit)

 

(3)

 

 

 

 

Total (benefits) charges associated with U.S. tax reform

$

(2)

 

$

2

Year ended December 31, 2017

 

 

 

 

 

 

Integration and transaction-related costs

 

 

 

 

 

 

- Selling, general and administrative expenses

$

92

 

$

126

 

- Tax (benefit)

 

(59)

 

 

 

 

Total integration and transaction-related costs

$

33

 

$

126

 

Charges associated with U.S. tax reform

 

 

 

 

 

 

- Selling, general and administrative expenses

$

(36)

 

$

(56)

 

- Tax expense

 

232

 

 

 

 

Total charges (benefits) associated with U.S. tax reform

$

196

 

$

(56)

 

Debt extinguishment costs

$

209

 

$

321

 

Long-term care guaranty fund assessment (Selling, general and administrative expenses)

$

83

 

$

129

Summarized segment financial information

(In millions)

Health Services

Integrated Medical

International Markets

Group Disability and Other

Corporate and Eliminations

Total

2019

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from external customers (1)

$

107,354

$

34,861

$

5,500

$

4,461

$

-

$

152,176

Inter-segment revenues

 

2,380

 

1,180

 

-

 

26

 

(3,586)

 

 

Net investment income

 

60

 

478

 

159

 

695

 

(2)

 

1,390

Total revenues

 

109,794

 

36,519

 

5,659

 

5,182

 

(3,588)

 

153,566

Revenue contributions from transitioning clients

 

(13,347)

 

-

 

-

 

-

 

-

 

(13,347)

Net realized investment results from equity method subsidiaries (2)

 

-

 

-

 

(44)

 

-

 

-

 

(44)

Adjusted revenues

$

96,447

$

36,519

$

5,615

$

5,182

$

(3,588)

$

140,175

Depreciation and amortization

$

3,071

$

449

$

87

$

41

$

3

$

3,651

Income (loss) before taxes

$

3,983

$

3,904

$

785

$

562

$

(2,664)

$

6,570

Pre-tax adjustments to reconcile to adjusted income from operations

Adjustment for transitioning clients

 

(1,726)

 

-

 

-

 

-

 

-

 

(1,726)

(Income) attributable to noncontrolling interests

 

(4)

 

-

 

(16)

 

-

 

-

 

(20)

Net realized investment (gains) (2)

 

-

 

(112)

 

(43)

 

(66)

 

-

 

(221)

Amortization of acquired intangible assets

 

2,839

 

69

 

36

 

5

 

-

 

2,949

Special items

 

 

 

 

 

 

 

 

 

 

 

 

Integration and transaction-related costs

 

-

 

-

 

-

 

-

 

552

 

552

Charge for organizational efficiency plan

 

-

 

-

 

-

 

-

 

207

 

207

Charges associated with litigation matters

 

-

 

(30)

 

-

 

-

 

81

 

51

Pre-tax adjusted income (loss) from operations

$

5,092

$

3,831

$

762

$

501

$

(1,824)

$

8,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In millions)

Health Services

Integrated Medical

International Markets

Group Disability and Other

Corporate and Eliminations

Total

2018

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from external customers (1)

$

5,902

$

31,759

$

5,174

$

4,335

$

-

$

47,170

Inter-segment revenues

 

1,154

 

573

 

-

 

14

 

(1,741)

 

 

Net investment income

 

9

 

459

 

149

 

712

 

151

 

1,480

Total revenues

$

7,065

$

32,791

$

5,323

$

5,061

$

(1,590)

$

48,650

Revenue contributions from transitioning clients

 

(459)

 

-

 

-

 

-

 

-

 

(459)

Net realized investment results from equity method subsidiaries (2)

 

-

 

-

 

43

 

-

 

-

 

43

Special items reported in integration and transaction-related costs

 

-

 

-

 

-

 

-

 

(123)

 

(123)

Adjusted revenues

$

6,606

$

32,791

$

5,366

$

5,061

$

(1,713)

$

48,111

Depreciation and amortization

$

120

$

466

$

55

$

53

$

1

$

695

Income (loss) before taxes

$

329

$

3,342

$

670

$

497

$

(1,257)

$

3,581

Pre-tax adjustments to reconcile to adjusted income from operations

Adjustment for transitioning clients

 

(62)

 

-

 

-

 

-

 

-

 

(62)

(Income) attributable to noncontrolling interests

 

-

 

-

 

(14)

 

-

 

-

 

(14)

Net realized investment losses(2)

 

-

 

36

 

61

 

25

 

2

 

124

Amortization of acquired intangible assets

 

113

 

99

 

18

 

5

 

-

 

235

Special items

 

 

 

 

 

 

 

 

 

 

 

 

Integration and transaction-related costs

 

-

 

-

 

-

 

-

 

852

 

852

Charges associated with litigation matters

 

-

 

25

 

-

 

-

 

-

 

25

U.S. tax reform

 

-

 

-

 

-

 

2

 

-

 

2

Pre-tax adjusted income (loss) from operations

$

380

$

3,502

$

735

$

529

$

(403)

$

4,743

 

(1) Includes the Company’s share of the earnings of its joint ventures reported in the International Markets segment using the equity method of accounting.

(2) Beginning in 2018, includes the Company's share of certain realized investment gains (losses) of its joint ventures reported using the equity method of accounting.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In millions)

Health Services

Integrated Medical

International Markets

Group Disability and Other

Corporate and Eliminations

Total

2017

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from external customers (1)

$

3,250

$

28,193

$

4,774

$

4,363

$

-

$

40,580

Inter-segment revenues

 

988

 

476

 

-

 

12

 

(1,476)

 

 

Net investment income

 

3

 

366

 

127

 

700

 

30

 

1,226

Total revenues

$

4,241

$

29,035

$

4,901

$

5,075

$

(1,446)

$

41,806

Adjusted revenues

$

4,241

$

29,035

$

4,901

$

5,075

$

(1,446)

$

41,806

Depreciation and amortization

$

-

$

470

$

61

$

31

$

4

$

566

Income (loss) before taxes

$

288

$

2,859

$

667

$

614

$

(822)

$

3,606

Pre-tax adjustments to reconcile to adjusted income from operations

Loss attributable to noncontrolling interests

 

-

 

1

 

1

 

-

 

-

 

2

Net realized investment (gains)

 

-

 

(137)

 

(31)

 

(69)

 

-

 

(237)

Amortization of acquired intangible assets

 

-

 

93

 

17

 

5

 

-

 

115

Special items

 

 

 

 

 

 

 

 

 

 

 

 

Debt extinguishment costs

 

-

 

-

 

-

 

-

 

321

 

321

Long-term care guaranty fund assessment

 

-

 

106

 

-

 

23

 

-

 

129

Integration and transaction-related costs

 

-

 

-

 

-

 

-

 

126

 

126

U.S. tax reform

 

-

 

-

 

-

 

(56)

 

-

 

(56)

Pre-tax adjusted income (loss) from operations

$

288

$

2,922

$

654

$

517

$

(375)

$

4,006

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes the Company’s share of the earnings of its joint ventures reported in the International Markets segment using the equity method of accounting.

(In millions)

2019

 

2018

 

2017

Products (Pharmacy revenues) (ASC 606)

 

 

 

 

 

 

 

 

 

Network revenues

$

 

50,431

 

$

1,415

 

$

-

Home delivery and specialty revenues

 

 

47,768

 

 

3,997

 

 

2,979

Other

 

 

4,900

 

 

67

 

 

-

Total pharmacy revenues

 

 

103,099

 

 

5,479

 

 

2,979

Integrated Medical premiums (ASC 944)

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Health Insurance

 

 

12,523

 

 

10,710

 

 

9,439

Stop loss

 

 

4,328

 

 

4,008

 

 

3,483

Other

 

 

1,040

 

 

1,038

 

 

917

Government

 

 

 

 

 

 

 

 

 

Medicare Advantage

 

 

6,314

 

 

5,832

 

 

5,534

Medicare Part D

 

 

1,699

 

 

764

 

 

764

Other

 

 

4,185

 

 

4,496

 

 

3,494

Total Integrated Medical premiums

 

 

30,089

 

 

26,848

 

 

23,631

International Markets premiums

 

 

5,266

 

 

5,043

 

 

4,619

Domestic disability, life and accident premiums

 

 

4,225

 

 

4,000

 

 

3,973

Other premiums

 

 

134

 

 

222

 

 

268

Total premiums

 

 

39,714

 

 

36,113

 

 

32,491

Services (ASC 606)

 

 

 

 

 

 

 

 

 

Fees

 

 

9,229

 

 

5,558

 

 

5,053

Other external revenues

 

 

134

 

 

20

 

 

57

Total services

 

 

9,363

 

 

5,578

 

 

5,110

Total revenues from external customers

$

 

152,176

 

$

47,170

 

$

40,580

 

 

 

 

 

 

 

 

 

 

Revenue from external customers

(In millions)

2019

 

2018

 

2017

Products (Pharmacy revenues) (ASC 606)

 

 

 

 

 

 

 

 

 

Network revenues

$

 

50,431

 

$

1,415

 

$

-

Home delivery and specialty revenues

 

 

47,768

 

 

3,997

 

 

2,979

Other

 

 

4,900

 

 

67

 

 

-

Total pharmacy revenues

 

 

103,099

 

 

5,479

 

 

2,979

Integrated Medical premiums (ASC 944)

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Health Insurance

 

 

12,523

 

 

10,710

 

 

9,439

Stop loss

 

 

4,328

 

 

4,008

 

 

3,483

Other

 

 

1,040

 

 

1,038

 

 

917

Government

 

 

 

 

 

 

 

 

 

Medicare Advantage

 

 

6,314

 

 

5,832

 

 

5,534

Medicare Part D

 

 

1,699

 

 

764

 

 

764

Other

 

 

4,185

 

 

4,496

 

 

3,494

Total Integrated Medical premiums

 

 

30,089

 

 

26,848

 

 

23,631

International Markets premiums

 

 

5,266

 

 

5,043

 

 

4,619

Domestic disability, life and accident premiums

 

 

4,225

 

 

4,000

 

 

3,973

Other premiums

 

 

134

 

 

222

 

 

268

Total premiums

 

 

39,714

 

 

36,113

 

 

32,491

Services (ASC 606)

 

 

 

 

 

 

 

 

 

Fees

 

 

9,229

 

 

5,558

 

 

5,053

Other external revenues

 

 

134

 

 

20

 

 

57

Total services

 

 

9,363

 

 

5,578

 

 

5,110

Total revenues from external customers

$

 

152,176

 

$

47,170

 

$

40,580

 

 

 

 

 

 

 

 

 

 

Foreign and U.S. revenues from external customers

(In millions)

 

2019

 

2018

 

2017

United States

 

$

147,332

 

$

42,773

 

$

36,555

South Korea

 

 

2,022

 

 

2,093

 

 

1,892

All other foreign countries

 

 

2,822

 

 

2,304

 

 

2,133

Total

 

$

152,176

 

$

47,170

 

$

40,580