XML 33 R56.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidating financial information by industry segment (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues:        
Self-moving equipment rentals $ 698,219 $ 653,534 $ 1,327,505 $ 1,229,009
Self-storage revenues 62,060 52,986 119,251 102,120
Self-moving and self-storage products and service sales 70,703 68,043 147,961 142,522
Property management fees 6,320 5,796 12,431 11,473
Life insurance premiums 40,515 39,041 80,781 76,971
Property and casualty insurance premiums 13,372 12,463 23,928 22,081
Net investment and interest income 22,151 21,856 44,123 42,902
Other revenue 49,563 52,772 91,728 98,368
Total revenues 962,903 906,491 1,847,708 1,725,446
Costs and expenses:        
Operating expenses 406,282 383,970 769,451 747,269
Commission expenses 80,799 76,160 153,857 142,500
Cost of sales 39,881 39,836 81,136 81,464
Benefits and losses 43,428 39,558 86,819 80,342
Amortization of deferred policy acquisition costs 5,643 4,290 10,421 8,474
Lease expense 12,724 19,775 29,788 42,245
Depreciation, net of (gains) losses on disposals 63,078 67,066 114,060 128,117
Total costs and expenses 651,835 630,655 1,245,532 1,230,411
Earnings (loss) from operations before equity in earnings of subsidiaries 311,068 $ 275,836 602,176 495,035
Equity in earnings of subsidiaries      
Earnings from operations 311,068 $ 275,836 602,176 495,035
Interest expense $ (23,973) (24,877) $ (46,073) (49,025)
Fees and amortization on early extinguishment of debt (4,081) (4,081)
Pretax earnings $ 287,095 246,878 $ 556,103 441,929
Income tax expense (103,716) (90,631) (201,439) (161,208)
Earnings available to common shareholders 183,379 156,247 354,664 280,721
Operating Segments [Member] | Moving and Storage Consolidations [Member]        
Revenues:        
Self-moving equipment rentals 699,184 654,528 1,329,223 1,230,695
Self-storage revenues 62,060 52,986 119,251 102,120
Self-moving and self-storage products and service sales 70,703 68,043 147,961 142,522
Property management fees $ 6,320 $ 5,796 $ 12,431 $ 11,473
Life insurance premiums
Property and casualty insurance premiums
Net investment and interest income $ 1,845 $ 3,470 $ 4,662 $ 7,947
Other revenue 48,182 51,322 89,606 96,309
Total revenues 888,294 836,145 1,703,134 1,591,066
Costs and expenses:        
Operating expenses 394,660 372,766 746,515 725,397
Commission expenses 80,799 76,160 153,857 142,500
Cost of sales $ 39,881 $ 39,836 $ 81,136 $ 81,464
Benefits and losses
Amortization of deferred policy acquisition costs
Lease expense $ 12,770 $ 19,821 $ 29,881 $ 42,335
Depreciation, net of (gains) losses on disposals 63,078 67,066 114,060 128,117
Total costs and expenses 591,188 575,649 1,125,449 1,119,813
Earnings (loss) from operations before equity in earnings of subsidiaries 297,106 260,496 577,685 471,253
Equity in earnings of subsidiaries 9,179 10,081 16,129 15,675
Earnings from operations 306,285 270,577 593,814 486,928
Interest expense (24,133) (25,040) (46,393) (49,343)
Fees and amortization on early extinguishment of debt   (4,081)   (4,081)
Pretax earnings 282,152 241,456 547,421 433,504
Income tax expense (98,773) (85,209) (192,757) (152,783)
Earnings available to common shareholders $ 183,379 $ 156,247 $ 354,664 $ 280,721
Operating Segments [Member] | Property and Casualty Insurance [Member]        
Revenues:        
Self-moving equipment rentals [1] [2] [3] [4]
Self-storage revenues [1] [2] [3] [4]
Self-moving and self-storage products and service sales [1] [2] [3] [4]
Property management fees [1] [2] [3] [4]
Life insurance premiums [1] [2] [3] [4]
Property and casualty insurance premiums $ 13,372 [1] $ 12,463 [2] $ 23,928 [3] $ 22,081 [4]
Net investment and interest income $ 3,253 [1] $ 4,068 [2] $ 7,587 [3] $ 6,862 [4]
Other revenue [1] [2] [3] [4]
Total revenues $ 16,625 [1] $ 16,531 [2] $ 31,515 [3] $ 28,943 [4]
Costs and expenses:        
Operating expenses $ 7,089 [1] $ 6,711 [2] $ 13,428 [3] $ 12,512 [4]
Commission expenses [1] [2] [3] [4]
Cost of sales [1] [2] [3] [4]
Benefits and losses $ 3,471 [1] $ 2,848 [2] $ 5,544 [3] $ 5,437 [4]
Amortization of deferred policy acquisition costs [1] [2] [3] [4]
Lease expense [1] [2] [3] [4]
Depreciation, net of (gains) losses on disposals [1] [2] [3] [4]
Total costs and expenses $ 10,560 [1] $ 9,559 [2] $ 18,972 [3] $ 17,949 [4]
Earnings (loss) from operations before equity in earnings of subsidiaries $ 6,065 [1] $ 6,972 [2] $ 12,543 [3] $ 10,994 [4]
Equity in earnings of subsidiaries [1] [2] [3] [4]
Earnings from operations $ 6,065 [1] $ 6,972 [2] $ 12,543 [3] $ 10,994 [4]
Interest expense [1] [2] [3] [4]
Fees and amortization on early extinguishment of debt   [2]   [4]
Pretax earnings $ 6,065 [1] $ 6,972 [2] $ 12,543 [3] $ 10,994 [4]
Income tax expense (2,123) [1] (2,441) [2] (4,390) [3] (3,849) [4]
Earnings available to common shareholders $ 3,942 [1] $ 4,531 [2] $ 8,153 [5] $ 7,145 [6]
Operating Segments [Member] | Life Insurance [Member]        
Revenues:        
Self-moving equipment rentals [1] [2] [3] [4]
Self-storage revenues [1] [2] [3] [4]
Self-moving and self-storage products and service sales [1] [2] [3] [4]
Property management fees [1] [2] [3] [4]
Life insurance premiums $ 40,515 [1] $ 39,041 [2] $ 80,781 [3] $ 76,971 [4]
Property and casualty insurance premiums [1] [2] [3] [4]
Net investment and interest income $ 17,248 [1] $ 14,518 [2] $ 32,268 [3] $ 28,483 [4]
Other revenue 1,424 [1] 1,564 [2] 2,207 [3] 2,289 [4]
Total revenues 59,187 [1] 55,123 [2] 115,256 [3] 107,743 [4]
Costs and expenses:        
Operating expenses $ 5,530 [1] $ 5,592 [2] $ 11,292 [3] $ 11,258 [4]
Commission expenses [1] [2] [3] [4]
Cost of sales [1] [2] [3] [4]
Benefits and losses $ 39,957 [1] $ 36,710 [2] $ 81,275 [3] $ 74,905 [4]
Amortization of deferred policy acquisition costs $ 5,643 [1] $ 4,290 [2] $ 10,421 [3] $ 8,474 [4]
Lease expense [1] [2] [3] [4]
Depreciation, net of (gains) losses on disposals [1] [2] [3] [4]
Total costs and expenses $ 51,130 [1] $ 46,592 [2] $ 102,988 [3] $ 94,637 [4]
Earnings (loss) from operations before equity in earnings of subsidiaries $ 8,057 [1] $ 8,531 [2] $ 12,268 [3] $ 13,106 [4]
Equity in earnings of subsidiaries [1] [2] [3] [4]
Earnings from operations $ 8,057 [1] $ 8,531 [2] $ 12,268 [3] $ 13,106 [4]
Interest expense [1] [2] [3] [4]
Fees and amortization on early extinguishment of debt   [2]   [4]
Pretax earnings $ 8,057 [1] $ 8,531 [2] $ 12,268 [3] $ 13,106 [4]
Income tax expense (2,820) [1] (2,981) [2] (4,292) [3] (4,576) [4]
Earnings available to common shareholders 5,237 [1] 5,550 [2] 7,976 [5] 8,530 [6]
Consolidation, Eliminations [Member]        
Revenues:        
Self-moving equipment rentals $ (965) [7] $ (994) [7] $ (1,718) [8] $ (1,686) [7]
Self-storage revenues
Self-moving and self-storage products and service sales
Property management fees
Life insurance premiums
Property and casualty insurance premiums
Net investment and interest income [9] $ (195) $ (200) $ (394) $ (390)
Other revenue [9] (43) (114) (85) (230)
Total revenues (1,203) (1,308) (2,197) (2,306)
Costs and expenses:        
Operating expenses [9] $ (997) [7] $ (1,099) [7] $ (1,784) [8] $ (1,898) [7]
Commission expenses
Cost of sales
Benefits and losses
Amortization of deferred policy acquisition costs
Lease expense [9] $ (46) $ (46) $ (93) $ (90)
Depreciation, net of (gains) losses on disposals
Total costs and expenses $ (1,043) $ (1,145) $ (1,877) $ (1,988)
Earnings (loss) from operations before equity in earnings of subsidiaries (160) (163) (320) (318)
Equity in earnings of subsidiaries [10] (9,179) (10,081) (16,129) (15,675)
Earnings from operations (9,339) (10,244) (16,449) (15,993)
Interest expense [9] 160 $ 163 320 $ 318
Fees and amortization on early extinguishment of debt    
Pretax earnings $ (9,179) $ (10,081) $ (16,129) $ (15,675)
Income tax expense
Earnings available to common shareholders $ (9,179) $ (10,081) $ (16,129) $ (15,675)
[1] Balances for the quarter ended June 30, 2015
[2] Balances for the quarter ended June 30, 2014
[3] Balances for the six months ended June 30, 2015
[4] Balances for the six months ended June 30, 2014
[5] Balance for the period ended June 30, 2015
[6] Balance for the period ended June 30, 2014
[7] Eliminate intercompany premiums
[8] Eliminate intercompany premiums
[9] Eliminate intercompany lease / interest income
[10] Eliminate equity in earnings of subsidiaries