XML 43 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, By Segment
Our segment results were as follows for the three and nine months ended September 30, 2018 and 2017
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Three months ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
8,912

 
$

 
$

 
$

 
$

 
$

 
$
8,912

Group Medicare Advantage
1,542

 

 

 

 

 

 
1,542

Medicare stand-alone PDP
893

 

 

 

 

 

 
893

Total Medicare
11,347

 

 

 

 

 

 
11,347

Fully-insured
129

 
1,345

 

 
1

 

 

 
1,475

Specialty

 
325

 

 

 

 

 
325

Medicaid and other
561

 

 

 

 
4

 

 
565

Total premiums
12,037

 
1,670

 

 
1

 
4

 

 
13,712

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
113

 

 

 

 
113

ASO and other
1

 
215

 

 

 

 

 
216

Pharmacy

 

 
52

 

 

 

 
52

Total services revenue
1

 
215

 
165

 

 

 

 
381

Total external revenues
12,038

 
1,885

 
165

 
1

 
4

 

 
14,093

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
4

 
4,214

 

 

 
(4,218
)
 

Products

 

 
1,576

 

 

 
(1,576
)
 

Total intersegment revenues

 
4

 
5,790

 

 

 
(5,794
)
 

Investment income
35

 
5

 
11

 

 
10

 
52

 
113

Total revenues
12,073

 
1,894

 
5,966

 
1

 
14

 
(5,742
)
 
14,206

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
10,020

 
1,347

 

 
(4
)
 
12

 
(132
)
 
11,243

Operating costs
1,352

 
445

 
5,720

 

 
2

 
(5,619
)
 
1,900

Depreciation and amortization
67

 
21

 
40

 

 

 
(26
)
 
102

Total operating expenses
11,439

 
1,813

 
5,760

 
(4
)
 
14

 
(5,777
)
 
13,245

Income from operations
634

 
81

 
206

 
5

 

 
35

 
961

Loss on sale of business

 

 

 

 

 
(4
)
 
(4
)
Interest expense

 

 

 

 

 
53

 
53

Other expense, net

 

 

 

 

 
11

 
11

Income (loss) before income taxes and equity in net earnings
634

 
81

 
206

 
5

 

 
(25
)
 
901

Equity in net earnings of Kindred at Home

 

 
9

 

 

 

 
9

Segment earnings
$
634

 
$
81

 
$
215

 
$
5

 
$

 
$
(25
)
 
$
910

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Three months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
8,077

 
$

 
$

 
$

 
$

 
$

 
$
8,077

Group Medicare Advantage
1,272

 

 

 

 

 

 
1,272

Medicare stand-alone PDP
921

 

 

 

 

 

 
921

Total Medicare
10,270

 

 

 

 

 

 
10,270

Fully-insured
121

 
1,370

 

 
224

 

 

 
1,715

Specialty

 
331

 

 

 

 

 
331

Medicaid and other
630

 

 

 

 
9

 

 
639

Total premiums
11,021

 
1,701

 

 
224

 
9

 

 
12,955

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
60

 

 

 

 
60

ASO and other
2

 
140

 

 

 
1

 

 
143

Pharmacy

 

 
20

 

 

 

 
20

Total services revenue
2

 
140

 
80

 

 
1

 

 
223

Total external revenues
11,023

 
1,841

 
80

 
224

 
10

 

 
13,178

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
5

 
4,339

 

 

 
(4,344
)
 

Products

 

 
1,572

 

 

 
(1,572
)
 

Total intersegment revenues

 
5

 
5,911

 

 

 
(5,916
)
 

Investment income
23

 
7

 
9

 
1

 
22

 
42

 
104

Total revenues
11,046

 
1,853

 
6,000

 
225

 
32

 
(5,874
)
 
13,282

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
9,294

 
1,354

 

 
147

 
34

 
(187
)
 
10,642

Operating costs
1,081

 
385

 
5,726

 
49

 
3

 
(5,556
)
 
1,688

Depreciation and amortization
61

 
21

 
34

 
3

 

 
(25
)
 
94

Total operating expenses
10,436

 
1,760

 
5,760

 
199

 
37

 
(5,768
)
 
12,424

Income (loss) from operations
610

 
93

 
240

 
26

 
(5
)
 
(106
)
 
858

Interest expense

 

 

 

 

 
59

 
59

Income (loss) before income taxes and equity in net earnings
610

 
93

 
240

 
26

 
(5
)
 
(165
)
 
799

Equity in net earnings of Kindred at Home

 

 

 

 

 

 

Segment earnings
$
610

 
$
93

 
$
240

 
$
26

 
$
(5
)
 
$
(165
)
 
$
799

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Nine months ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
External revenues
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
26,790

 
$

 
$

 
$

 
$

 
$

 
$
26,790

Group Medicare Advantage
4,575

 

 

 

 

 

 
4,575

Medicare stand-alone PDP
2,703

 

 

 

 

 

 
2,703

Total Medicare
34,068

 

 

 

 

 

 
34,068

Fully-insured
379

 
4,083

 

 
6

 

 

 
4,468

Specialty

 
1,014

 

 

 

 

 
1,014

Medicaid and other
1,664

 

 

 

 
22

 

 
1,686

Total premiums
36,111

 
5,097

 

 
6

 
22

 

 
41,236

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
290

 

 

 

 
290

ASO and other
6

 
642

 

 

 
4

 

 
652

Pharmacy

 

 
148

 

 

 

 
148

Total services revenue
6

 
642

 
438

 

 
4

 

 
1,090

Total external revenues
36,117

 
5,739

 
438

 
6

 
26

 

 
42,326

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
13

 
12,426

 

 

 
(12,439
)
 

Products

 

 
4,722

 

 

 
(4,722
)
 

Total intersegment revenues

 
13

 
17,148

 

 

 
(17,161
)
 

Investment income
102

 
18

 
34

 

 
110

 
154

 
418

Total revenues
36,219

 
5,770

 
17,620

 
6

 
136

 
(17,007
)
 
42,744

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
30,842

 
3,977

 

 
(73
)
 
77

 
(374
)
 
34,449

Operating costs
3,784

 
1,355

 
16,910

 
3

 
6

 
(16,648
)
 
5,410

Depreciation and amortization
199

 
66

 
125

 

 

 
(88
)
 
302

Total operating expenses
34,825

 
5,398

 
17,035

 
(70
)
 
83

 
(17,110
)
 
40,161

Income from operations
1,394

 
372

 
585

 
76

 
53

 
103

 
2,583

Loss on sale of business

 

 

 

 

 
786

 
786

Interest expense

 

 

 

 

 
159

 
159

Other expense, net

 

 

 

 

 
11

 
11

Income (loss) before income taxes and equity in net earnings
1,394

 
372

 
585

 
76

 
53

 
(853
)
 
1,627

Equity in net earnings of Kindred at Home

 

 
9

 

 

 

 
9

Segment earnings
$
1,394

 
$
372

 
$
594

 
$
76

 
$
53

 
$
(853
)
 
$
1,636

 
Retail
 
Group and Specialty
 
Healthcare
Services
 
Individual Commercial
 
Other
Businesses
 
Eliminations/
Corporate
 
Consolidated
 
(in millions)
Nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
External Revenues
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individual Medicare Advantage
$
24,735

 
$

 
$

 
$

 
$

 
$

 
$
24,735

Group Medicare Advantage
3,867

 

 

 

 

 

 
3,867

Medicare stand-alone PDP
2,787

 

 

 

 

 

 
2,787

Total Medicare
31,389

 

 

 

 

 

 
31,389

Fully-insured
357

 
4,098

 

 
754

 

 

 
5,209

Specialty

 
976

 

 

 

 

 
976

Medicaid and other
1,954

 

 

 

 
28

 

 
1,982

Total premiums
33,700

 
5,074

 

 
754

 
28

 

 
39,556

Services revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
Provider

 

 
193

 

 

 

 
193

ASO and other
6

 
444

 

 

 
5

 

 
455

Pharmacy

 

 
58

 

 

 

 
58

Total services revenue
6

 
444

 
251

 

 
5

 

 
706

Total external revenues
33,706

 
5,518

 
251

 
754

 
33

 

 
40,262

Intersegment revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Services

 
15

 
12,958

 

 

 
(12,973
)
 

Products

 

 
4,706

 

 

 
(4,706
)
 

Total intersegment revenues

 
15

 
17,664

 

 

 
(17,679
)
 

Investment income
72

 
25

 
25

 
3

 
64

 
127

 
316

Total revenues
33,778

 
5,558

 
17,940

 
757

 
97

 
(17,552
)
 
40,578

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits
29,017

 
3,952

 

 
389

 
95

 
(596
)
 
32,857

Operating costs
2,998

 
1,178

 
17,083

 
151

 
9

 
(16,725
)
 
4,694

Merger termination fee and related costs, net

 

 

 

 

 
(947
)
 
(947
)
Depreciation and amortization
176

 
63

 
103

 
10

 

 
(74
)
 
278

Total operating expenses
32,191

 
5,193

 
17,186

 
550

 
104

 
(18,342
)
 
36,882

Income (loss) from operations
1,587

 
365

 
754

 
207

 
(7
)
 
790

 
3,696

Interest expense

 

 

 

 

 
166

 
166

Income (loss) before income taxes and equity in net earnings
1,587

 
365

 
754

 
207

 
(7
)
 
624

 
3,530

Equity in net earnings of Kindred at Home

 

 

 

 

 

 

Segment earnings
$
1,587

 
$
365

 
$
754

 
$
207

 
$
(7
)
 
$
624

 
$
3,530