XML 39 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
3 Months Ended
Mar. 31, 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, 2011 (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) $ 3,726
Fair value of share-based compensation awards   65
Additional cash and equity consideration   21
Total merger consideration $ 3,812
    
(1) Includes 922,000 shares subject to appraisal that the Company has accrued for at $55 per share.   
Rollover Awards For Healthspring Employees
    Average        Compensation
    exercise/     Included  expense
 Number of   award  Fair value  in purchase  post-
(awards in thousands, dollars in millions, except per share amounts)awards  price  of awards  price  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   2,547
Intangible assets   795
Other    94
Total assets acquired   4,860
    
Insurance liabilities   514
Deferred income taxes   208
Debt   326
Total liabilities acquired   1,048
Net assets acquired $ 3,812
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$795  
Pro Forma Information HealthSpring
  Unaudited
  Three Months Ended March 31,
(In millions, except per share amounts) 2012  2011
Total revenues$ 7,277 $ 6,812
Shareholders' net income$ 381 $ 427
Earnings per share:     
Basic$ 1.33 $ 1.49
Diluted$ 1.32 $ 1.46