XML 47 R32.htm IDEA: XBRL DOCUMENT v3.26.1
BUSINESS SEGMENTS (Tables)
3 Months Ended
Mar. 31, 2026
Segment Reporting [Abstract]  
Schedule of Operating Information by Segment
Operating information by segment is as follows (dollars in millions):
Three months ended
March 31,
 20262025
Revenues:  
Annuity:  
Insurance policy income$8.7 $9.8 
Net investment income161.0 148.0 
Total annuity revenues169.7 157.8 
Health:
Insurance policy income432.0 412.0 
Net investment income74.5 75.1 
Total health revenues 506.5 487.1 
Life:
Insurance policy income232.7 228.9 
Net investment income38.0 37.6 
Total life revenues270.7 266.5 
Change in market values of the underlying options supporting fixed indexed products
(64.5)(70.2)
Investment income not allocated to product lines117.1 113.8 
Fee revenue and other income:
Fee revenue42.8 47.4 
Amounts netted in expenses not allocated to product lines1.0 1.0 
Total segment revenues$1,043.3 $1,003.4 
(continued on next page)
Three months ended
March 31,
 20262025
Expenses:
Annuity:
Insurance policy benefits$11.6 $10.3 
Interest credited71.8 68.3 
Amortization and non-deferred commissions27.8 24.7 
Total annuity expenses 111.2 103.3 
Health:
Insurance policy benefits331.2 320.3 
Amortization and non-deferred commissions42.7 40.6 
Total health expenses373.9 360.9 
Life:
Insurance policy benefits143.4 138.1 
Interest credited 13.7 13.0 
Amortization and non-deferred commissions29.5 26.0 
Advertising expense
18.3 21.2 
Total life expenses204.9 198.3 
Allocated expenses 159.9 161.2 
Expenses not allocated to product lines20.4 21.3 
Market value changes of options credited to fixed indexed annuity and life policyholders(64.5)(70.2)
Amounts netted in investment income not allocated to product lines:
Interest expense 46.9 54.2 
Interest credited35.6 27.1 
Impact of annual option forfeitures related to fixed indexed annuity surrenders(4.2)(3.5)
Amortization1.1 0.8 
Other expenses (4.0)(2.8)
Expenses netted in fee revenue:
Commissions and other operating expenses32.2 48.2 
Total segment expenses913.4 898.8 
Pre-tax measure of profitability:
Annuity margin58.5 54.5 
Health margin132.6 126.2 
Life margin65.8 68.2 
Total insurance product margin256.9 248.9 
Allocated expenses(159.9)(161.2)
Income from insurance products97.0 87.7 
Fee income margin
10.6 (0.8)
Investment income not allocated to product lines41.7 38.0 
Expenses not allocated to product lines(19.4)(20.3)
Operating earnings before taxes 129.9 104.6 
Income tax expense on operating income 28.6 23.5 
Net operating income $101.3 $81.1 
Schedule of Reconciliation of Segment Revenues and Expenses to Consolidated Revenues and Expenses and Net Income (Loss)
A reconciliation of segment revenues and expenses to consolidated revenues and expenses and net income is as follows (dollars in millions):
Three months ended
March 31,
 20262025
Total segment revenues$1,043.3 $1,003.4 
Total investment losses
(22.7)(6.8)
Revenues related to earnings attributable to VIEs3.8 7.5 
Fee revenue related to divested business
5.2 — 
Consolidated revenues1,029.6 1,004.1 
Total segment expenses913.4 898.8 
Changes in fair value of embedded derivative liabilities and market risk benefits
42.4 69.6 
Expenses attributable to VIEs4.6 7.9 
Expenses related to TechMod initiative
13.7 — 
Expenses related to divested business
7.1 — 
Consolidated expenses981.2 976.3 
Income before tax48.4 27.8 
Income tax expense10.7 6.3 
Net income$37.7 $21.5 
Schedule of Balance Sheet Information, by Segment
Segment balance sheet information is as follows (dollars in millions):
March 31,December 31,
20262025
Assets:
Annuity$13,778.6 $13,692.5 
Health9,197.8 9,367.1 
Life4,290.2 4,331.3 
Investments not allocated to product lines11,161.1 10,879.8 
Assets of our non-life companies included in the fee income segment143.1 161.0 
Assets of our other non-life companies392.6 358.9 
Total assets$38,963.4 $38,790.6 
Liabilities:
Annuity$14,656.2 $14,445.0 
Health9,457.4 9,573.7 
Life4,441.5 4,448.9 
Liabilities associated with investments not allocated to product lines (a)7,687.1 7,425.3 
Liabilities of our non-life companies included in the fee income segment40.2 50.5 
Liabilities of our other non-life companies182.6 209.0 
Total liabilities$36,465.0 $36,152.4 
___________
(a)     Includes investment borrowings, policyholder account balances related to funding agreements, borrowings related to VIEs and notes payable - direct corporate obligations.