XML 33 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
1 Months Ended 6 Months Ended
Jan. 31, 2012
Jun. 30, 2012
Business Acquisition Purchase Price Allocation [Abstract]    
Calculation Of Estimated Merger Consideration Heathspring
(In millions, except per share amounts)   
HealthSpring, Inc. common shares outstanding at January 30, 2012 (1)   67.8
Less: common shares outstanding not settled in cash   (0.1)
Common shares settled in cash   67.7
Price per share $ 55
Cash consideration for outstanding shares (1) $ 3,725
Fair value of share-based compensation awards   65
Additional cash and equity consideration   21
Total merger consideration $ 3,811
    
(1) Includes 922,000 shares subject to appraisal that the Company has accrued for at $55 per share.  
 
Rollover Awards For Healthspring Employees
              
             Compensation
 Number of   Average exercise/  Fair value  Included in  expense
(Awards in thousands, dollars in millions, except per share amounts)awards  award price  of awards  purchase price  post-acquisition
Vested options 589 $ 14.04 $ 18 $ 18 $ -
Unvested options 1,336 $ 16.21   37   28   9
Restricted stock 786 $ 44.43   35   19   16
Total 2,711    $ 90 $ 65 $ 25
 
Condensed Healthspring Balance Sheet At Acquisition Date
(In millions)   
Investments $ 612
Cash and cash equivalents   492
Premiums, accounts and notes receivable   320
Goodwill   2,545
Intangible assets   795
Other    89
Total assets acquired   4,853
    
Insurance liabilities   508
Deferred income taxes   208
Debt   326
Total liabilities acquired   1,042
Net assets acquired $ 3,811
 
Fair Value And Useful Lives Of Intangible Assets
(Dollars in millions) Estimated Fair Value Estimated Useful Life (In Years)
Customer relationships$711 8
Other  84 3-10
Total other intangible assets$795  
 
Pro Forma Information HealthSpring  
  Three Months  
  Ended Six Months Ended June 30,
(In millions, except per share amounts) June 30, 2011 2012  2011
Total revenues$ 6,887$ 14,734 $ 13,699
Shareholders' net income$440$ 761 $ 867
Earnings per share:       
Basic$1.55$ 2.66 $ 3.04
Diluted$1.52$ 2.62 $ 2.98