XML 66 R52.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Segments - Reconciliation of Segment Operating Information to Consolidated Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenue:        
Premium $ 860,750 $ 819,217 $ 2,564,835 $ 2,456,462
Net investment income 221,627 213,872 658,279 634,930
Other income 393 331 1,104 1,140
Total revenue 1,082,770 1,033,420 3,224,218 3,092,532
Expenses:        
Policy benefits 567,856 551,219 1,706,122 1,665,410
Required interest on reserves 0 0 0 0
Required interest on DAC 0 0 0 0
Amortization of acquisition costs 129,492 122,334 388,189 370,363
Commissions, premium taxes, and non-deferred acquisition costs 69,632 67,863 208,698 198,011
Insurance administrative expense 59,402 52,426 170,150 155,751
Parent expense 4,245 2,330 9,384 7,228
Stock-based compensation expense 10,412 8,263 29,969 24,809
Interest expense 22,433 20,970 66,466 62,825
Total benefits and expenses 863,472 825,405 2,578,978 2,484,397
Subtotal 219,298 208,015 645,240 608,135
Non-operating items 5,168 1,392 5,168 3,486
Measure of segment profitability (pretax) 224,466 209,407 650,408 611,621
Deduct applicable income taxes (41,744) (63,342) (120,456) (184,703)
Net operating income 182,722 146,065 529,952 426,918
Add back income taxes applicable to segment profitability 41,744 63,342 120,456 184,703
Add (deduct) realized investment gains (losses) 1,032 12,595 14,796 6,142
Add (deduct) guaranty fund assessments   (1,392)   (1,392)
Add (deduct) administrative settlements (3,590)   (3,590) (2,094)
Add (deduct) non-operating costs (1,578)   (1,578)  
Income before income taxes 220,330 220,610 660,036 614,277
Operating Segments [Member] | Life [Member]        
Revenue:        
Premium 605,547 576,223 1,806,384 1,725,896
Total revenue 605,547 576,223 1,806,384 1,725,896
Expenses:        
Policy benefits 396,701 386,445 1,196,616 1,166,289
Required interest on reserves (160,058) (152,862) (474,373) (452,339)
Required interest on DAC 48,907 46,893 145,126 139,042
Amortization of acquisition costs 103,792 98,268 312,168 296,646
Commissions, premium taxes, and non-deferred acquisition costs 47,609 44,748 142,253 132,094
Total benefits and expenses 436,951 423,492 1,321,790 1,281,732
Subtotal 168,596 152,731 484,594 444,164
Measure of segment profitability (pretax) 168,596 152,731 484,594 444,164
Operating Segments [Member] | Health [Member]        
Revenue:        
Premium 255,201 242,991 758,439 730,557
Total revenue 255,201 242,991 758,439 730,557
Expenses:        
Policy benefits 162,574 155,774 483,654 470,104
Required interest on reserves (20,965) (19,617) (62,095) (57,859)
Required interest on DAC 6,136 5,881 18,228 17,530
Amortization of acquisition costs 25,162 23,458 74,311 71,801
Commissions, premium taxes, and non-deferred acquisition costs 22,041 21,746 66,502 64,599
Total benefits and expenses 194,948 187,242 580,600 566,175
Subtotal 60,253 55,749 177,839 164,382
Measure of segment profitability (pretax) 60,253 55,749 177,839 164,382
Operating Segments [Member] | Annuity [Member]        
Revenue:        
Premium 2 3 12 9
Total revenue 2 3 12 9
Expenses:        
Policy benefits 8,581 9,000 25,852 26,923
Required interest on reserves (11,831) (12,433) (35,733) (37,245)
Required interest on DAC 145 172 448 524
Amortization of acquisition costs 538 608 1,710 1,916
Commissions, premium taxes, and non-deferred acquisition costs 5 7 19 25
Total benefits and expenses (2,562) (2,646) (7,704) (7,857)
Subtotal 2,564 2,649 7,716 7,866
Measure of segment profitability (pretax) 2,564 2,649 7,716 7,866
Operating Segments [Member] | Investment [Member]        
Revenue:        
Net investment income 221,627 213,872 658,279 634,930
Total revenue 221,627 213,872 658,279 634,930
Expenses:        
Required interest on reserves 192,854 184,912 572,201 547,443
Required interest on DAC (55,188) (52,946) (163,802) (157,096)
Interest expense 22,433 20,970 66,466 62,825
Total benefits and expenses 160,099 152,936 474,865 453,172
Subtotal 61,528 60,936 183,414 181,758
Measure of segment profitability (pretax) 61,528 60,936 183,414 181,758
Operating Segments [Member] | Other & Corporate [Member]        
Revenue:        
Other income 416 361 1,180 1,239
Total revenue 416 361 1,180 1,239
Expenses:        
Insurance administrative expense 55,812 52,426 166,560 155,751
Parent expense 2,667 2,330 7,806 7,228
Stock-based compensation expense 10,412 8,263 29,969 24,809
Total benefits and expenses 68,891 63,019 204,335 187,788
Subtotal (68,475) (62,658) (203,155) (186,549)
Measure of segment profitability (pretax) (68,475) (62,658) (203,155) (186,549)
Adjustments [Member]        
Revenue:        
Other income (23) (30) (76) (99)
Total revenue (23) (30) (76) (99)
Expenses:        
Policy benefits   2,094
Commissions, premium taxes, and non-deferred acquisition costs (23) 1,362 (76) 1,293
Insurance administrative expense 3,590 3,590
Parent expense 1,578   1,578  
Total benefits and expenses 5,145 1,362 5,092 3,387
Subtotal (5,168) (1,392) (5,168) (3,486)
Non-operating items 5,168 1,392 5,168 3,486
Measure of segment profitability (pretax) $ 0 $ 0 $ 0 $ 0