XML 35 R79.htm IDEA: XBRL DOCUMENT v2.4.0.6
DEFERRED POLICY ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED (Details 2) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Assets                        
Deferred policy acquisition costs and value of business acquired $ 3,239,519       $ 3,248,041       $ 3,239,519 $ 3,248,041 $ 3,092,580  
Total assets 57,384,672       52,143,369       57,384,672 52,143,369    
Liabilities                        
Deferred income taxes 1,736,389       1,260,629       1,736,389 1,260,629    
Total liabilities 52,770,239       48,432,602       52,770,239 48,432,602    
Equity:                        
Retained earnings 2,437,544       2,191,319       2,437,544 2,191,319    
Accumulated other comprehensive income (loss):                        
Net unrealized gain (losses) on investments, net of income tax 1,817,504       1,094,103       1,817,504 1,094,103    
Total equity 4,614,433       3,710,767       4,614,433 3,710,767 2,840,204 2,008,929
Total liabilities and shareowners' equity 57,384,672       52,143,369       57,384,672 52,143,369    
Expenses                        
Amortization of deferred policy acquisition costs and value of business acquired                 203,565 264,993 164,963  
Other operating expenses                 640,430 597,200 508,591  
Total benefits and expenses 766,140 801,805 800,488 801,602 764,260 817,095 767,945 746,366 3,170,035 3,095,666 2,762,983  
Income before income tax 103,719 90,986 107,687 150,579 122,637 122,286 134,839 90,714 452,971 470,476 334,772  
Income tax (benefit) expense 36,923 30,506 31,532 51,558 36,603 39,429 46,920 31,887 150,519 154,839 109,903  
Net income 66,796 60,480 76,155 99,021 86,034 82,857 87,919 58,827 302,452 315,637 224,869  
Less: Net income (loss) attributable to noncontrolling interests             296 (51)   245 (445)  
Net income available to PLC's common shareowners 66,796 60,480 76,155 99,021 86,034 82,857 87,623 58,878 302,452 [1] 315,392 [1] 225,314 [1]  
Net income available to PLC's common shareowners - basic (in dollars per share) $ 0.84 $ 0.75 $ 0.93 $ 1.20 $ 1.03 $ 0.98 $ 1.01 $ 0.68 $ 3.73 $ 3.70 $ 2.60  
Net income available to PLC's common shareowners - diluted (in dollars per share) $ 0.82 $ 0.73 $ 0.91 $ 1.18 $ 1.02 $ 0.96 $ 1.00 $ 0.67 $ 3.66 $ 3.65 $ 2.57  
Cash flows from operating activities                        
Net income 66,796 60,480 76,155 99,021 86,034 82,857 87,919 58,827 302,452 315,637 224,869  
Amortization of deferred policy acquisition costs and value of business acquired                 203,565 264,993 164,963  
Capitalization of deferred policy acquisition costs                 (312,684) (366,156) (382,553)  
Deferred income tax                 74,333 85,893 82,516  
Other, net                 (75,294) 97,382 (7,974)  
Net cash provided by operating activities                   300,367 81,821  
Balances and changes in DAC                        
Balance, beginning of period       2,316,434       2,211,256 2,316,434 2,211,256    
Capitalization of commissions, sales and issue expenses                 312,684 366,156    
Amortization                 (116,829) (174,801)    
Change in unrealized investment gains and losses                 (90,600) (86,177)    
Balance, end of period 2,421,689       2,316,434       2,421,689 2,316,434 2,211,256  
Balances and changes in VOBA                        
Balance, beginning of period       931,607       881,324 931,607 881,324    
Acquisitions                   137,418    
Amortization                 (86,736) (90,192)    
Change in unrealized gains and losses                 (27,041) 3,057    
Balance, end of period 817,830       931,607       817,830 931,607 881,324  
Expected amortization of VOBA for the next five years                        
2013                 71,285      
2014                 63,386      
2015                 55,618      
2016                 50,957      
2017                 43,753      
As originally reported
                       
Assets                        
Deferred policy acquisition costs and value of business acquired         4,036,757         4,036,757    
Total assets         52,932,085         52,932,085    
Liabilities                        
Deferred income taxes         1,540,397         1,540,397    
Total liabilities         48,712,370         48,712,370    
Equity:                        
Retained earnings         2,719,492         2,719,492    
Accumulated other comprehensive income (loss):                        
Net unrealized gain (losses) on investments, net of income tax         1,074,878         1,074,878    
Total equity         4,219,715         4,219,715   2,008,929
Total liabilities and shareowners' equity         52,932,085         52,932,085    
Expenses                        
Amortization of deferred policy acquisition costs and value of business acquired                   315,923 209,722  
Other operating expenses                   509,594 409,741  
Total benefits and expenses                   3,058,990 2,708,892  
Income before income tax                   507,152 388,863  
Income tax (benefit) expense                   167,837 129,067  
Net income                   339,315 259,796  
Less: Net income (loss) attributable to noncontrolling interests                   245 (445)  
Net income available to PLC's common shareowners                   339,070 260,241  
Net income available to PLC's common shareowners - basic (in dollars per share)                   $ 3.98 $ 3.01  
Net income available to PLC's common shareowners - diluted (in dollars per share)                   $ 3.92 $ 2.97  
Cash flows from operating activities                        
Net income                   339,315 259,796  
Amortization of deferred policy acquisition costs and value of business acquired                   315,923 209,722  
Capitalization of deferred policy acquisition costs                   (453,761) (480,383)  
Deferred income tax                   98,890 101,317  
Other, net                     (8,631)  
Net cash provided by operating activities                   300,367 81,821  
ASU No. 2010-26 | Effect of change
                       
Assets                        
Deferred policy acquisition costs and value of business acquired         (788,716)         (788,716)    
Total assets         (788,716)         (788,716)    
Liabilities                        
Deferred income taxes         (279,768)         (279,768)    
Total liabilities         (279,768)         (279,768)    
Equity:                        
Retained earnings         (528,173)         (528,173)    
Accumulated other comprehensive income (loss):                        
Net unrealized gain (losses) on investments, net of income tax         19,225         19,225    
Total equity         (508,948)         (508,948)    
Total liabilities and shareowners' equity         (788,716)         (788,716)    
Expenses                        
Amortization of deferred policy acquisition costs and value of business acquired                   (50,930) (44,759)  
Other operating expenses                   87,606 98,850  
Total benefits and expenses                   36,676 54,091  
Income before income tax                   (36,676) (54,091)  
Income tax (benefit) expense                   (12,998) (19,164)  
Net income                   (23,678) (34,927)  
Net income available to PLC's common shareowners                   (23,678) (34,927)  
Net income available to PLC's common shareowners - basic (in dollars per share)                   $ (0.28) $ (0.41)  
Net income available to PLC's common shareowners - diluted (in dollars per share)                   $ (0.27) $ (0.40)  
Cash flows from operating activities                        
Net income                   (23,678) (34,927)  
Amortization of deferred policy acquisition costs and value of business acquired                   (50,930) (44,759)  
Capitalization of deferred policy acquisition costs                   87,605 97,830  
Deferred income tax                   (12,997) (18,801)  
Other, net                     $ 657  
[1] Protective Life Corporation ("PLC")