XML 68 R56.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidating financial information by industry segment (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Revenues:        
Self-moving equipment rentals $ 517,403 $ 487,415 $ 1,844,908 $ 1,716,424
Self-storage revenues 63,164 53,503 182,415 155,623
Self-moving and self-storage products and service sales 50,038 49,081 197,999 191,603
Property management fees 8,170 7,497 20,601 18,970
Life insurance premiums 40,657 39,026 121,438 115,997
Property and casualty insurance premiums 14,105 13,584 38,033 35,665
Net investment and interest income 19,026 20,752 63,149 63,654
Other revenue 32,188 35,497 123,916 133,865
Total revenues 744,751 706,355 2,592,459 2,431,801
Costs and expenses:        
Operating expenses 356,156 338,692 1,125,607 1,085,961
Commission expenses 58,347 58,439 212,204 200,939
Cost of sales 29,460 30,751 110,596 112,215
Benefits and losses 41,574 40,084 128,393 120,426
Amortization of deferred policy acquisition costs 5,138 4,722 15,559 13,196
Lease expense 10,461 18,705 40,249 60,950
Depreciation, net of (gains) losses on disposals 85,713 81,810 199,773 209,927
Total costs and expenses 586,849 573,203 1,832,381 1,803,614
Earnings (loss) from operations before equity in earnings of subsidiaries 157,902 $ 133,152 760,078 628,187
Equity in earnings of subsidiaries      
Earnings from operations 157,902 $ 133,152 760,078 628,187
Interest expense (25,407) (25,719) $ (71,480) (74,744)
Fees and amortization on early extinguishment of debt     (4,081)
Pretax earnings 132,495 107,433 $ 688,598 549,362
Income tax expense (50,726) (40,893) (252,165) (202,101)
Earnings available to common shareholders 81,769 66,540 436,433 347,261
Operating Segments [Member] | Moving and Storage Consolidations [Member]        
Revenues:        
Self-moving equipment rentals 518,438 488,505 1,847,661 1,719,200
Self-storage revenues 63,164 53,503 182,415 155,623
Self-moving and self-storage products and service sales 50,038 49,081 197,999 191,603
Property management fees $ 8,170 $ 7,497 $ 20,601 $ 18,970
Life insurance premiums
Property and casualty insurance premiums
Net investment and interest income $ 1,976 $ 2,838 $ 6,638 $ 10,785
Other revenue 30,966 34,409 120,572 130,718
Total revenues 672,752 635,833 2,375,886 2,226,899
Costs and expenses:        
Operating expenses 344,654 328,187 1,091,169 1,053,584
Commission expenses 58,347 58,439 212,204 200,939
Cost of sales $ 29,460 $ 30,751 $ 110,596 $ 112,215
Benefits and losses
Amortization of deferred policy acquisition costs
Lease expense $ 10,508 $ 18,755 $ 40,389 $ 61,090
Depreciation, net of (gains) losses on disposals 85,713 81,810 199,773 209,927
Total costs and expenses 528,682 517,942 1,654,131 1,637,755
Earnings (loss) from operations before equity in earnings of subsidiaries 144,070 117,891 721,755 589,144
Equity in earnings of subsidiaries 9,090 10,088 25,219 25,763
Earnings from operations 153,160 127,979 746,974 614,907
Interest expense (25,564) (25,875) (71,957) (75,218)
Fees and amortization on early extinguishment of debt       (4,081)
Pretax earnings 127,596 102,104 675,017 535,608
Income tax expense (45,827) (35,564) (238,584) (188,347)
Earnings available to common shareholders $ 81,769 $ 66,540 $ 436,433 $ 347,261
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 $ 14,105 [1] $ 13,584 [2] $ 38,033 [3] $ 35,665 [4]
Net investment and interest income $ 3,252 [1] $ 2,961 [2] $ 10,839 [3] $ 9,823 [4]
Other revenue [1] [2] [3] [4]
Total revenues $ 17,357 [1] $ 16,545 [2] $ 48,872 [3] $ 45,488 [4]
Costs and expenses:        
Operating expenses $ 7,048 [1] $ 6,123 [2] $ 20,476 [3] $ 18,635 [4]
Commission expenses [1] [2] [3] [4]
Cost of sales [1] [2] [3] [4]
Benefits and losses $ 4,038 [1] $ 3,481 [2] $ 9,582 [3] $ 8,918 [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 $ 11,086 [1] $ 9,604 [2] $ 30,058 [3] $ 27,553 [4]
Earnings (loss) from operations before equity in earnings of subsidiaries $ 6,271 [1] $ 6,941 [2] $ 18,814 [3] $ 17,935 [4]
Equity in earnings of subsidiaries [1] [2] [3] [4]
Earnings from operations $ 6,271 [1] $ 6,941 [2] $ 18,814 [3] $ 17,935 [4]
Interest expense [1] [2] [3] [4]
Fees and amortization on early extinguishment of debt [4]      
Pretax earnings $ 6,271 [1] $ 6,941 [2] $ 18,814 [3] $ 17,935 [4]
Income tax expense (2,195) [1] (2,428) [2] (6,585) [3] (6,277) [4]
Earnings available to common shareholders $ 4,076 [1] $ 4,513 [2] $ 12,229 [5] $ 11,658 [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 $ 40,657 [1] $ 39,026 [2] $ 121,438 [3] $ 115,997 [4]
Property and casualty insurance premiums [1] [2] [3] [4]
Net investment and interest income $ 13,993 [1] $ 15,149 [2] $ 46,261 [3] $ 43,632 [4]
Other revenue 1,498 [1] 1,202 [2] 3,705 [3] 3,491 [4]
Total revenues 56,148 [1] 55,377 [2] 171,404 [3] 163,120 [4]
Costs and expenses:        
Operating expenses $ 5,756 [1] $ 5,576 [2] $ 17,048 [3] $ 16,834 [4]
Commission expenses [1] [2] [3] [4]
Cost of sales [1] [2] [3] [4]
Benefits and losses $ 37,536 [1] $ 36,603 [2] $ 118,811 [3] $ 111,508 [4]
Amortization of deferred policy acquisition costs $ 5,138 [1] $ 4,722 [2] $ 15,559 [3] $ 13,196 [4]
Lease expense [1] [2] [3] [4]
Depreciation, net of (gains) losses on disposals [1] [2] [3] [4]
Total costs and expenses $ 48,430 [1] $ 46,901 [2] $ 151,418 [3] $ 141,538 [4]
Earnings (loss) from operations before equity in earnings of subsidiaries $ 7,718 [1] $ 8,476 [2] $ 19,986 [3] $ 21,582 [4]
Equity in earnings of subsidiaries [1] [2] [3] [4]
Earnings from operations $ 7,718 [1] $ 8,476 [2] $ 19,986 [3] $ 21,582 [4]
Interest expense [1] [2] [3] [4]
Fees and amortization on early extinguishment of debt [4]      
Pretax earnings $ 7,718 [1] $ 8,476 [2] $ 19,986 [3] $ 21,582 [4]
Income tax expense (2,704) [1] (2,901) [2] (6,996) [3] (7,477) [4]
Earnings available to common shareholders 5,014 [1] 5,575 [2] 12,990 [5] 14,105 [6]
Consolidation, Eliminations [Member]        
Revenues:        
Self-moving equipment rentals [7] $ (1,035) $ (1,090) $ (2,753) $ (2,776)
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 [8] $ (195) $ (196) $ (589) $ (586)
Other revenue [8] (276) (114) (361) (344)
Total revenues (1,506) (1,400) (3,703) (3,706)
Costs and expenses:        
Operating expenses [7],[8] $ (1,302) $ (1,194) $ (3,086) $ (3,092)
Commission expenses
Cost of sales
Benefits and losses
Amortization of deferred policy acquisition costs
Lease expense [8] $ (47) $ (50) $ (140) $ (140)
Depreciation, net of (gains) losses on disposals
Total costs and expenses $ (1,349) $ (1,244) $ (3,226) $ (3,232)
Earnings (loss) from operations before equity in earnings of subsidiaries (157) (156) (477) (474)
Equity in earnings of subsidiaries [9] (9,090) (10,088) (25,219) (25,763)
Earnings from operations (9,247) (10,244) (25,696) (26,237)
Interest expense [8] 157 156 477 $ 474
Fees and amortization on early extinguishment of debt      
Pretax earnings $ (9,090) $ (10,088) $ (25,219) $ (25,763)
Income tax expense
Earnings available to common shareholders $ (9,090) $ (10,088) $ (25,219) $ (25,763)
[1] Balances for the quarter ended September 30, 2015
[2] Balances for the quarter ended September 30, 2014
[3] Balances for the nine months ended September 30, 2015
[4] Balances for the nine months ended September 30, 2014
[5] Balance for the period ended September 30, 2015
[6] Balance for the period ended September 30, 2014
[7] Eliminate intercompany premiums
[8] Eliminate intercompany lease / interest income
[9] Eliminate equity in earnings of subsidiaries