XML 69 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS SEGMENTS (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Fee revenue and other income $ 12.2 $ 10.5 $ 35.5 $ 38.7
Total revenues 1,036.4 991.3 3,114.6 2,907.6
Expenses:        
Insurance policy benefits 638.1 609.8 1,941.6 1,861.2
Other operating costs and expenses 217.5 187.3 631.3 603.5
Total expenses 920.6 893.0 2,784.8 2,632.3
Pre-tax operating earnings 115.8 98.3 329.8 275.3
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 1,036.4 991.3 3,114.6 2,907.6
Net realized investment gains 29.2 11.6 52.3 23.3
Revenues related to VIEs 13.7 13.0 40.2 39.3
Fee revenue related to transition and support services agreements 0.0 0.0 0.0 10.0
Total revenues 1,079.3 1,015.9 3,207.1 2,980.2
Total segment expenses 920.6 893.0 2,784.8 2,632.3
Insurance policy benefits - fair value changes in embedded derivative liabilities (2.9) (12.1) 9.8 47.0
Amortization related to fair value changes in embedded derivative liabilities 0.6 2.7 (1.8) (10.4)
Amortization related to net realized investment gains 0.7 0.2 1.0 0.9
Expenses related to VIEs 17.0 13.7 44.8 40.5
Fair value changes and amendment related to agent deferred compensation plan 13.4 (6.3) 13.4 12.0
Loss on reinsurance transaction 0.0 75.4 0.0 75.4
Expenses related to transition and support services agreements 0.0 0.0 0.0 10.0
Total benefits and expenses 949.4 966.6 2,852.0 2,807.7
Income before income taxes 129.9 49.3 355.1 172.5
Tax expense on period income 44.1 16.9 123.6 61.7
Valuation allowance for deferred tax assets and other tax items (15.0) 13.8 (15.0) (13.2)
Net income 100.8 18.6 246.5 124.0
Operating segments | Bankers Life:        
Revenues:        
Annuities 3.7 6.8 15.5 17.4
Health 307.2 310.3 926.9 933.3
Life 103.7 96.6 310.4 295.8
Net investment income 270.6 244.7 800.4 686.8
Fee revenue and other income 11.3 9.6 32.5 23.5
Total revenues 696.5 668.0 2,085.7 1,956.8
Expenses:        
Insurance policy benefits 437.2 427.1 1,307.7 1,240.9
Amortization 38.7 43.8 126.3 135.3
Interest expense on investment borrowings 5.3 3.5 14.3 9.4
Other operating costs and expenses 108.4 105.5 328.2 312.2
Total expenses 589.6 579.9 1,776.5 1,697.8
Pre-tax operating earnings 106.9 88.1 309.2 259.0
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 696.5 668.0 2,085.7 1,956.8
Total segment expenses 589.6 579.9 1,776.5 1,697.8
Operating segments | Washington National:        
Revenues:        
Annuities 0.5 1.2 1.6 2.3
Health 160.4 156.9 480.3 469.1
Life 6.5 6.3 20.1 18.6
Net investment income 68.0 67.1 201.9 191.3
Fee revenue and other income 0.3 0.4 0.8 1.0
Total revenues 235.7 231.9 704.7 682.3
Expenses:        
Insurance policy benefits 144.7 144.5 436.7 422.0
Amortization 14.3 14.3 43.9 44.5
Interest expense on investment borrowings 1.7 0.9 4.5 2.5
Other operating costs and expenses 47.5 47.0 145.0 140.3
Total expenses 208.2 206.7 630.1 609.3
Pre-tax operating earnings 27.5 25.2 74.6 73.0
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 235.7 231.9 704.7 682.3
Total segment expenses 208.2 206.7 630.1 609.3
Operating segments | Colonial Penn:        
Revenues:        
Health 0.5 0.6 1.6 2.0
Life 72.6 70.3 217.5 208.5
Net investment income 11.0 11.1 33.1 33.0
Fee revenue and other income 0.3 0.2 0.9 0.8
Total revenues 84.4 82.2 253.1 244.3
Expenses:        
Insurance policy benefits 47.7 50.3 150.8 151.3
Amortization 3.9 3.7 11.9 11.3
Interest expense on investment borrowings 0.3 0.1 0.7 0.4
Other operating costs and expenses 23.5 27.2 73.0 84.2
Total expenses 75.4 81.3 236.4 247.2
Pre-tax operating earnings 9.0 0.9 16.7 (2.9)
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 84.4 82.2 253.1 244.3
Total segment expenses 75.4 81.3 236.4 247.2
Operating segments | Long-term care in run-off:        
Revenues:        
Health 4.2 0.0 13.3 0.0
Net investment income 6.8 0.0 26.5 0.0
Total revenues 11.0 0.0 39.8 0.0
Expenses:        
Insurance policy benefits 11.4 0.0 36.6 0.0
Other operating costs and expenses 0.6 0.0 2.1 0.0
Total expenses 12.0 0.0 38.7 0.0
Pre-tax operating earnings (1.0) 0.0 1.1 0.0
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 11.0 0.0 39.8 0.0
Total segment expenses 12.0 0.0 38.7 0.0
Corporate        
Revenues:        
Net investment income 7.0 6.7 24.8 16.6
Fee revenue and other income 1.8 2.5 6.5 7.6
Total revenues 8.8 9.2 31.3 24.2
Expenses:        
Interest expense on corporate debt 11.7 11.5 34.8 34.3
Other operating costs and expenses 23.7 13.6 68.3 43.7
Total expenses 35.4 25.1 103.1 78.0
Pre-tax operating earnings (26.6) (15.9) (71.8) (53.8)
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Abstract]        
Total segment revenues 8.8 9.2 31.3 24.2
Total segment expenses $ 35.4 $ 25.1 $ 103.1 $ 78.0