XML 25 R14.htm IDEA: XBRL DOCUMENT
v3.24.3

BUSINESS SEGMENTS | 9 Months Ended
--- | ---
Sep. 30, 2024
Segment Reporting [Abstract] |
BUSINESS SEGMENTS | BUSINESS SEGMENTS We view our operations as three insurance product lines (annuity, health and life) and the investment and fee income segments. Our segments are aligned based on their common characteristics, comparability of profit margins and the way management makes operating decisions and assesses the performance of the business. Our insurance product line segments (annuity, health and life) include marketing, underwriting and administration of the policies our insurance subsidiaries sell. The business written in each of the three product categories through all of our insurance subsidiaries is aggregated allowing management and investors to assess the performance of each product category. When analyzing profitability of these segments, we use insurance product margin as the measure of profitability, which is: (i) insurance policy income; and (ii) net investment income allocated to the insurance product lines; less (i) insurance policy benefits and interest credited to policyholders; and (ii) amortization of deferred acquisition costs and present value of future profits, non-deferred commissions and advertising expense. Net investment income is allocated to the product lines using the book yield of investments backing the block of business, which is applied to the average net insurance liabilities for the block in each period. Net insurance liabilities for the purpose of allocating investment income to product lines are equal to: (i) policyholder account balances for annuity products; (ii) total reserves before the fair value adjustments reflected in accumulated other comprehensive income (loss), if applicable, for all other products; less (iii) amounts related to reinsured business; (iv) deferred acquisition costs; (v) the present value of future profits; and (vi) the value of unexpired options credited to insurance liabilities. Income from insurance products is the sum of the insurance product margins of the annuity, health and life product lines, less expenses allocated to the insurance lines. It excludes the income from our fee income business, investment income not allocated to product lines, net expenses not allocated to product lines (primarily holding company expenses) and income taxes. Management believes insurance product margin and income from insurance products help provide a better understanding of the business and a more meaningful analysis of the results of our insurance product lines. We market our products through the Consumer and Worksite Divisions that reflect the customers served by the Company. The Consumer and Worksite Divisions are primarily focused on marketing insurance products, several types of which are sold in both divisions and underwritten in the same manner. The Consumer Division serves individual consumers, engaging with them on the phone, virtually, online, face-to-face with agents, or through a combination of sales channels. This structure unifies consumer capabilities into a single division and integrates the strength of our agent sales forces with one of the largest direct-to-consumer insurance businesses with proven experience in advertising, web/digital and call center support. The Worksite Division focuses on the sale of voluntary benefit life and health insurance products in the workplace for businesses, associations, and other membership groups, interacting with customers at their place of employment and virtually. The Worksite Division also offers employer benefits services that seek to increase benefits engagement and reduce costs for employers and their employees. These services include: benefit administration technology, year-round advocacy, enrollment, benefits compliance and communications services. The investment segment involves the management of our capital resources, including investments and the management of corporate debt and liquidity. Our measure of profitability of this segment is the total net investment income not allocated to the insurance products. Investment income not allocated to product lines represents net investment income less: (i) equity returns credited to policyholder account balances; (ii) the investment income allocated to our product lines; (iii) interest expense on notes payable, investment borrowings and financing arrangements; (iv) expenses related to the FABN program; and (v) certain expenses related to benefit plans that are offset by special-purpose investment income; plus (vi) the impact of annual option forfeitures related to fixed indexed annuity surrenders. Investment income not allocated to product lines includes investment income on investments in excess of amounts allocated to product lines, investments held by our holding companies, the spread we earn from our Federal Home Loan Bank ("FHLB") investment borrowing and FABN programs and variable components of investment income (including call and prepayment income, adjustments to returns on structured securities due to cash flow changes, income (loss) from company-owned life insurance ("COLI") and alternative investment income not allocated to product lines), net of interest expense on corporate debt and financing arrangements. The spread earned from our FHLB investment borrowing and FABN programs includes the investment income on the matched assets less: (i) interest on investment borrowings related to the FHLB investment borrowing program; (ii) interest credited on funding agreements; and (iii) amortization of deferred acquisition costs related to the FABN program. Our fee income segment includes the earnings generated from sales of third-party insurance products, services provided by Optavise, LLC ("Optavise") and the operations of our broker/dealer and registered investment advisor. Expenses not allocated to product lines include the expenses of our corporate operations, excluding interest expense on debt. We measure segment performance by excluding total investment gains (losses), changes in fair value of embedded derivative liabilities and MRBs, fair value changes related to the agent deferred compensation plan, income taxes and other non-operating items consisting primarily of earnings attributable to VIEs ("pre-tax operating earnings") because we believe that this performance measure is a better indicator of the ongoing business and trends in our business. Our primary investment focus is on investment income to support our liabilities for insurance products as opposed to the generation of investment gains (losses), and a long-term focus is necessary to maintain profitability over the life of the business. Investment gains (losses), changes in fair value of embedded derivative liabilities and MRBs, fair value changes related to the agent deferred compensation plan and other non-operating items consisting primarily of earnings attributable to VIEs depend on market conditions or represent unusual items that do not necessarily relate to the underlying business of our segments. Investment gains (losses) and changes in fair value of embedded derivative liabilities and MRBs may affect future earnings levels since our underlying business is long-term in nature and changes in our investment portfolio may impact our ability to earn the assumed interest rates needed to maintain the profitability of our business. Operating information by segment is as follows (dollars in millions):
| Three months ended |  | Nine months ended
| September 30, |  | September 30,
| 2024 |  | 2023 |  | 2024 |  | 2023
Revenues: |  |  |  |  |  |  |
Annuity: |  |  |  |  |  |  |
Insurance policy income | $ | 11.2 |  |  | $ | 7.2 |  |  | $ | 27.8 |  |  | $ | 20.4 |
Net investment income | 142.2 |  |  | 131.0 |  |  | 417.2 |  |  | 384.1 |
Total annuity revenues | 153.4 |  |  | 138.2 |  |  | 445.0 |  |  | 404.5 |
Health: |  |  |  |  |  |  |
Insurance policy income | 406.9 |  |  | 397.8 |  |  | 1,208.9 |  |  | 1,196.3 |
Net investment income | 75.0 |  |  | 74.2 |  |  | 224.4 |  |  | 222.5 |
Total health revenues | 481.9 |  |  | 472.0 |  |  | 1,433.3 |  |  | 1,418.8 |
Life: |  |  |  |  |  |  |
Insurance policy income | 226.9 |  |  | 221.0 |  |  | 678.2 |  |  | 663.1 |
Net investment income | 36.8 |  |  | 36.3 |  |  | 110.0 |  |  | 108.7 |
Total life revenues | 263.7 |  |  | 257.3 |  |  | 788.2 |  |  | 771.8 |
Change in market values of the underlying options supporting the fixed indexed annuity and life products (offset by market value changes credited to policyholder balances) | 67.6 |  |  | (54.6) |  |  | 246.2 |  |  | 26.3 |
Investment income not allocated to product lines | 127.1 |  |  | 86.2 |  |  | 307.0 |  |  | 234.3 |
Fee revenue and other income: |  |  |  |  |  |  |
Fee revenue | 29.3 |  |  | 27.9 |  |  | 111.8 |  |  | 108.6 |
Amounts netted in expenses not allocated to product lines | 0.7 |  |  | 32.1 |  |  | 3.2 |  |  | 35.2 |
Total segment revenues | $ | 1,123.7 |  |  | $ | 959.1 |  |  | $ | 3,334.7 |  |  | $ | 2,999.5 |
(continued on next page) (continued from previous page)
| Three months ended |  | Nine months ended
| September 30, |  | September 30,
| 2024 |  | 2023 |  | 2024 |  | 2023
Expenses: |  |  |  |  |  |  |
Annuity: |  |  |  |  |  |  |
Insurance policy benefits | $ | (25.9) |  |  | $ | 9.8 |  |  | $ | (23.0) |  |  | $ | 29.1 |
Interest credited | 65.2 |  |  | 53.4 |  |  | 184.7 |  |  | 152.1 |
Amortization and non-deferred commissions | 23.0 |  |  | 18.0 |  |  | 64.1 |  |  | 51.9 |
Total annuity expenses | 62.3 |  |  | 81.2 |  |  | 225.8 |  |  | 233.1 |
Health: |  |  |  |  |  |  |
Insurance policy benefits | 314.1 |  |  | 308.5 |  |  | 924.9 |  |  | 949.3 |
Amortization and non-deferred commissions | 40.0 |  |  | 40.3 |  |  | 121.7 |  |  | 121.6 |
Total health expenses | 354.1 |  |  | 348.8 |  |  | 1,046.6 |  |  | 1,070.9 |
Life: |  |  |  |  |  |  |
Insurance policy benefits | 143.5 |  |  | 140.7 |  |  | 432.1 |  |  | 430.7 |
Interest credited | 13.3 |  |  | 12.1 |  |  | 38.2 |  |  | 36.4 |
Amortization, non-deferred commissions and advertising expense | 43.6 |  |  | 44.7 |  |  | 136.9 |  |  | 139.6 |
Total life expenses | 200.4 |  |  | 197.5 |  |  | 607.2 |  |  | 606.7 |
Allocated expenses | 153.0 |  |  | 153.2 |  |  | 469.2 |  |  | 460.2 |
Expenses not allocated to product lines | 19.2 |  |  | 24.6 |  |  | 56.0 |  |  | 67.1 |
Market value changes of options credited to fixed indexed annuity and life policyholders | 67.6 |  |  | (54.6) |  |  | 246.2 |  |  | 26.3 |
Amounts netted in investment income not allocated to product lines: |  |  |  |  |  |  |
Interest expense | 60.1 |  |  | 45.1 |  |  | 162.8 |  |  | 122.3 |
Interest credited | 19.9 |  |  | 7.2 |  |  | 37.5 |  |  | 21.6 |
Impact of annual option forfeitures related to fixed indexed annuity surrenders | (7.4) |  |  | (2.5) |  |  | (19.6) |  |  | (3.9) |
Amortization | .7 |  |  | .4 |  |  | 1.6 |  |  | 1.2 |
Other expenses | 8.3 |  |  | (2.4) |  |  | 22.1 |  |  | 11.2 |
Expenses netted in fee revenue: |  |  |  |  |  |  |
Commissions and other operating expenses | 32.0 |  |  | 30.8 |  |  | 102.4 |  |  | 95.4 |
Total segment expenses | 970.2 |  |  | 829.3 |  |  | 2,957.8 |  |  | 2,712.1 |
Pre-tax measure of profitability: |  |  |  |  |  |  |
Annuity margin | 91.1 |  |  | 57.0 |  |  | 219.2 |  |  | 171.4 |
Health margin | 127.8 |  |  | 123.2 |  |  | 386.7 |  |  | 347.9 |
Life margin | 63.3 |  |  | 59.8 |  |  | 181.0 |  |  | 165.1 |
Total insurance product margin | 282.2 |  |  | 240.0 |  |  | 786.9 |  |  | 684.4 |
Allocated expenses | (153.0) |  |  | (153.2) |  |  | (469.2) |  |  | (460.2) |
Income from insurance products | 129.2 |  |  | 86.8 |  |  | 317.7 |  |  | 224.2 |
Fee income | (2.7) |  |  | (2.9) |  |  | 9.4 |  |  | 13.2 |
Investment income not allocated to product lines | 45.5 |  |  | 38.4 |  |  | 102.6 |  |  | 81.9 |
Expenses not allocated to product lines | (18.5) |  |  | 7.5 |  |  | (52.8) |  |  | (31.9) |
Operating earnings before taxes | 153.5 |  |  | 129.8 |  |  | 376.9 |  |  | 287.4 |
Income tax expense on operating income | 34.3 |  |  | 28.5 |  |  | 85.6 |  |  | 65.2 |
Net operating income | $ | 119.2 |  |  | $ | 101.3 |  |  | $ | 291.3 |  |  | $ | 222.2 |
A reconciliation of segment revenues and expenses to consolidated revenues and expenses and net income is as follows (dollars in millions):
| Three months ended |  | Nine months ended
| September 30, |  | September 30,
| 2024 |  | 2023 |  | 2024 |  | 2023
Total segment revenues | $ | 1,123.7 |  |  | $ | 959.1 |  |  | $ | 3,334.7 |  |  | $ | 2,999.5 |
Total investment gains (losses) | 1.2 |  |  | (29.3) |  |  | (8.2) |  |  | (79.2) |
Revenues related to earnings attributable to VIEs | 4.7 |  |  | 17.7 |  |  | 25.8 |  |  | 56.0 |
Consolidated revenues | 1,129.6 |  |  | 947.5 |  |  | 3,352.3 |  |  | 2,976.3 |
Total segment expenses | 970.2 |  |  | 829.3 |  |  | 2,957.8 |  |  | 2,712.1 |
Insurance policy benefits - fair value changes in embedded derivative liabilities | 127.1 |  |  | (109.4) |  |  | 46.3 |  |  | (94.7) |
Expenses attributable to VIEs | 9.5 |  |  | 17.8 |  |  | 32.1 |  |  | 54.0 |
Fair value changes related to agent deferred compensation plan | 3.5 |  |  | (6.8) |  |  | — |  |  | (6.8) |
Other expenses | 8.3 |  |  | 1.0 |  |  | 8.3 |  |  | 1.0 |
Consolidated expenses | 1,118.6 |  |  | 731.9 |  |  | 3,044.5 |  |  | 2,665.6 |
Income before tax | 11.0 |  |  | 215.6 |  |  | 307.8 |  |  | 310.7 |
Income tax expense | 1.7 |  |  | 48.3 |  |  | 69.9 |  |  | 70.5 |
Net income | $ | 9.3 |  |  | $ | 167.3 |  |  | $ | 237.9 |  |  | $ | 240.2 |

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 9: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 10: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-34 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-15 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/280/tableOfContent Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration