Delaware
|
06-1059331
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
of
incorporation or organization)
|
Identification
No.)
|
Large
accelerated filer [X]
|
Accelerated
filer [ ]
|
||
Non-accelerated
filer [ ]
|
Smaller
Reporting Company [ ]
|
Page
No.
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1. Financial Statements
|
||
Consolidated
Statements of Income
|
||
Consolidated
Balance Sheets
|
||
Consolidated
Statements of Comprehensive Income and Changes in Shareholders'
Equity
|
||
Consolidated
Statements of Cash Flows
|
||
Notes
to the Consolidated Financial Statements
|
||
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
||
Item
3. Quantitative and Qualitative Disclosures About Market Risk
|
||
Item
4. Controls and Procedures
|
||
PART
II.
|
OTHER
INFORMATION
|
|
Item
1. Legal Proceedings
|
||
Item
1A. Risk Factors
|
||
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
|
|
Item
6. Exhibits
|
||
SIGNATURE
|
||
EXHIBIT
INDEX
|
CIGNA
Corporation
|
||||||||||||||||
Consolidated
Statements of Income
|
||||||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In millions,
except per share amounts)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Revenues
|
||||||||||||||||
Premiums
and fees
|
$ | 4,112 | $ | 3,744 | $ | 12,165 | $ | 11,209 | ||||||||
Net
investment income
|
272 | 281 | 802 | 840 | ||||||||||||
Mail
order pharmacy revenues
|
300 | 278 | 882 | 826 | ||||||||||||
Other
revenues
|
191 | 83 | 463 | 256 | ||||||||||||
Realized
investment gains (losses)
|
(23 | ) | 27 | (28 | ) | 37 | ||||||||||
Total
revenues
|
4,852 | 4,413 | 14,284 | 13,168 | ||||||||||||
Benefits
and Expenses
|
||||||||||||||||
Health
Care medical claims expense
|
1,806 | 1,659 | 5,450 | 5,107 | ||||||||||||
Other
benefit expenses
|
1,062 | 837 | 2,907 | 2,507 | ||||||||||||
Mail
order pharmacy cost of goods sold
|
238 | 225 | 704 | 669 | ||||||||||||
Guaranteed
minimum income benefits expense
|
98 | - | 353 | 120 | ||||||||||||
Other
operating expenses
|
1,416 | 1,190 | 4,152 | 3,522 | ||||||||||||
Total
benefits and expenses
|
4,620 | 3,911 | 13,566 | 11,925 | ||||||||||||
Income
from Continuing Operations
|
||||||||||||||||
before
Income Taxes
|
232 | 502 | 718 | 1,243 | ||||||||||||
Income
taxes (benefits):
|
||||||||||||||||
Current
|
65 | 125 | 274 | 420 | ||||||||||||
Deferred
|
(3 | ) | 14 | (54 | ) | (34 | ) | |||||||||
Total
taxes
|
62 | 139 | 220 | 386 | ||||||||||||
Income
from Continuing Operations
|
170 | 363 | 498 | 857 | ||||||||||||
Income
(Loss) from Discontinued Operations, Net of Taxes
|
1 | 2 | 3 | (5 | ) | |||||||||||
Net
Income
|
$ | 171 | $ | 365 | $ | 501 | $ | 852 | ||||||||
Earnings
Per Share - Basic:
|
||||||||||||||||
Income
from continuing operations
|
$ | 0.62 | $ | 1.30 | $ | 1.80 | $ | 3.01 | ||||||||
Income
(loss) from discontinued operations
|
0.01 | - | 0.01 | (0.02 | ) | |||||||||||
Net
income
|
$ | 0.63 | $ | 1.30 | $ | 1.81 | $ | 2.99 | ||||||||
Earnings
Per Share - Diluted:
|
||||||||||||||||
Income
from continuing operations
|
$ | 0.62 | $ | 1.28 | $ | 1.78 | $ | 2.95 | ||||||||
Income
(loss) from discontinued operations
|
- | - | 0.02 | (0.01 | ) | |||||||||||
Net
income
|
$ | 0.62 | $ | 1.28 | $ | 1.80 | $ | 2.94 | ||||||||
Dividends
Declared Per Share
|
$ | - | $ | 0.010 | $ | 0.040 | $ | 0.028 | ||||||||
The
accompanying Notes to the Consolidated Financial
Statements are an integral part of these statements.
|
CIGNA Corporation
|
||||||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Unaudited
|
||||||||||||||||
As
of
September
30,
|
As
of
December
31,
|
|||||||||||||||
(In millions,
except per share amounts)
|
2008
|
2007
|
||||||||||||||
Assets
|
||||||||||||||||
Investments:
|
||||||||||||||||
Fixed
maturities, at fair value (amortized cost, $11,777;
$11,409)
|
$ | 11,892 | $ | 12,081 | ||||||||||||
Equity
securities, at fair value (cost, $140; $127)
|
127 | 132 | ||||||||||||||
Commercial
mortgage loans
|
3,558 | 3,277 | ||||||||||||||
Policy
loans
|
1,553 | 1,450 | ||||||||||||||
Real
estate
|
51 | 49 | ||||||||||||||
Other
long-term investments
|
576 | 520 | ||||||||||||||
Short-term
investments
|
64 | 21 | ||||||||||||||
Total
investments
|
17,821 | 17,530 | ||||||||||||||
Cash
and cash equivalents
|
1,078 | 1,970 | ||||||||||||||
Accrued
investment income
|
251 | 233 | ||||||||||||||
Premiums,
accounts and notes receivable
|
1,627 | 1,405 | ||||||||||||||
Reinsurance
recoverables
|
7,048 | 7,331 | ||||||||||||||
Deferred
policy acquisition costs
|
816 | 816 | ||||||||||||||
Property
and equipment
|
791 | 625 | ||||||||||||||
Deferred
income taxes, net
|
1,010 | 794 | ||||||||||||||
Goodwill
|
2,859 | 1,783 | ||||||||||||||
Other
assets, including other intangibles
|
1,089 | 536 | ||||||||||||||
Separate
account assets
|
6,386 | 7,042 | ||||||||||||||
Total
assets
|
$ | 40,776 | $ | 40,065 | ||||||||||||
Liabilities
|
||||||||||||||||
Contractholder
deposit funds
|
$ | 8,555 | $ | 8,594 | ||||||||||||
Future
policy benefits
|
8,069 | 8,147 | ||||||||||||||
Unpaid
claims and claim expenses
|
4,089 | 4,127 | ||||||||||||||
Health
Care medical claims payable
|
1,054 | 975 | ||||||||||||||
Unearned
premiums and fees
|
457 | 496 | ||||||||||||||
Total
insurance and contractholder liabilities
|
22,224 | 22,339 | ||||||||||||||
Accounts
payable, accrued expenses and other liabilities
|
5,105 | 4,127 | ||||||||||||||
Short-term
debt
|
315 | 3 | ||||||||||||||
Long-term
debt
|
2,090 | 1,790 | ||||||||||||||
Nonrecourse
obligations
|
14 | 16 | ||||||||||||||
Separate
account liabilities
|
6,386 | 7,042 | ||||||||||||||
Total
liabilities
|
36,134 | 35,317 | ||||||||||||||
Contingencies
— Note 15
|
||||||||||||||||
Shareholders’
Equity
|
||||||||||||||||
Common
stock (par value per share, $0.25; shares issued, 351)
|
88 | 88 | ||||||||||||||
Additional
paid-in capital
|
2,498 | 2,474 | ||||||||||||||
Net
unrealized appreciation (depreciation), fixed maturities
|
$ | (107 | ) | $ | 140 | |||||||||||
Net
unrealized appreciation, equity securities
|
9 | 7 | ||||||||||||||
Net
unrealized depreciation, derivatives
|
(16 | ) | (19 | ) | ||||||||||||
Net
translation of foreign currencies
|
(18 | ) | 61 | |||||||||||||
Postretirement
benefits liability adjustment
|
(122 | ) | (138 | ) | ||||||||||||
Accumulated
other comprehensive income (loss)
|
(254 | ) | 51 | |||||||||||||
Retained
earnings
|
7,582 | 7,113 | ||||||||||||||
Less
treasury stock, at cost
|
(5,272 | ) | (4,978 | ) | ||||||||||||
Total
shareholders’ equity
|
4,642 | 4,748 | ||||||||||||||
Total
liabilities and shareholders’ equity
|
$ | 40,776 | $ | 40,065 | ||||||||||||
Shareholders’
Equity Per Share
|
$ | 17.05 | $ | 16.98 | ||||||||||||
The
accompanying Notes to the Consolidated Financial
Statements are an integral part of these statements.
|
CIGNA Corporation
|
||||||||
Consolidated
Statements of Comprehensive Income and Changes in Shareholders’
Equity
|
||||||||
(In millions)
|
Unaudited
|
||||||||||||||||
Three
Months Ended September 30,
|
2008
|
2007
|
||||||||||||||
Compre-
|
Share-
|
Compre-
|
Share-
|
|||||||||||||
hensive
|
holders’
|
hensive
|
holders’
|
|||||||||||||
Income
|
Equity
|
Income
|
Equity
|
|||||||||||||
Common
Stock, September 30
|
$ | 88 | $ | 88 | ||||||||||||
Additional
Paid-In Capital, July 1
|
2,493 | 2,460 | ||||||||||||||
Effect
of issuance of stock for employee benefit plans
|
5 | 5 | ||||||||||||||
Additional
Paid-In Capital, September 30
|
2,498 | 2,465 | ||||||||||||||
Accumulated
Other Comprehensive Loss, July 1
|
(84 | ) | (257 | ) | ||||||||||||
Net
unrealized appreciation (depreciation), fixed maturities
|
$ | (133 | ) | (133 | ) | $ | 51 | 51 | ||||||||
Net
unrealized appreciation (depreciation), equity securities
|
2 | 2 | (3 | ) | (3 | ) | ||||||||||
Net
unrealized appreciation (depreciation) on securities
|
(131 | ) | 48 | |||||||||||||
Net
unrealized appreciation (depreciation), derivatives
|
14 | 14 | (1 | ) | (1 | ) | ||||||||||
Net
translation of foreign currencies
|
(56 | ) | (56 | ) | 18 | 18 | ||||||||||
Postretirement
benefits liability adjustment
|
3 | 3 | 16 | 16 | ||||||||||||
Other
comprehensive income (loss)
|
(170 | ) | 81 | |||||||||||||
Accumulated
Other Comprehensive Loss, September 30
|
(254 | ) | (176 | ) | ||||||||||||
Retained
Earnings, July 1
|
7,412 | 6,513 | ||||||||||||||
Net
income
|
171 | 171 | 365 | 365 | ||||||||||||
Effects
of issuance of stock for employee benefit plans
|
(1 | ) | (10 | ) | ||||||||||||
Common
dividends declared
|
- | (3 | ) | |||||||||||||
Retained
Earnings, September 30
|
7,582 | 6,865 | ||||||||||||||
Treasury
Stock, July 1
|
(5,155 | ) | (4,795 | ) | ||||||||||||
Repurchase
of common stock
|
(125 | ) | (236 | ) | ||||||||||||
Other,
primarily issuance of treasury stock for employee
|
||||||||||||||||
benefit
plans
|
8 | 25 | ||||||||||||||
Treasury
Stock, September 30
|
(5,272 | ) | (5,006 | ) | ||||||||||||
Total
Comprehensive Income and Shareholders’ Equity
|
$ | 1 | $ | 4,642 | $ | 446 | $ | 4,236 | ||||||||
The
accompanying Notes to the Consolidated Financial
Statements are an integral part of these statements.
|
CIGNA
Corporation
|
||||||||||||||||
Consolidated
Statements of Comprehensive Income and Changes in Shareholders’
Equity
|
||||||||||||||||
(In millions)
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Nine
Months Ended September 30,
|
2008
|
2007
|
||||||||||||||
Compre-
|
Share-
|
Compre-
|
Share-
|
|||||||||||||
hensive
|
holders’
|
hensive
|
holders’
|
|||||||||||||
Income
|
Equity
|
Income
|
Equity
|
|||||||||||||
Common
Stock, January 1
|
$ | 88 | $ | 40 | ||||||||||||
Effect
of issuance of stock for stock split
|
- | 48 | ||||||||||||||
Common
Stock, September 30
|
88 | 88 | ||||||||||||||
Additional
Paid-In Capital, January 1
|
2,474 | 2,451 | ||||||||||||||
Effect
of issuance of stock for employee benefit plans
|
24 | 62 | ||||||||||||||
Effect
of issuance of stock for stock split
|
- | (48 | ) | |||||||||||||
Additional
Paid-In Capital, September 30
|
2,498 | 2,465 | ||||||||||||||
Accumulated
Other Comprehensive Income (Loss),
|
||||||||||||||||
January
1 prior to implementation effect
|
51 | (169 | ) | |||||||||||||
Implementation
effect of SFAS No.155
|
- | (12 | ) | |||||||||||||
Accumulated
Other Comprehensive Income (Loss),
|
||||||||||||||||
January
1 as adjusted
|
51 | (181 | ) | |||||||||||||
Net
unrealized depreciation, fixed maturities
|
$ | (247 | ) | (247 | ) | $ | (73 | ) | (73 | ) | ||||||
Net
unrealized appreciation (depreciation), equity securities
|
2 | 2 | (3 | ) | (3 | ) | ||||||||||
Net
unrealized depreciation on securities
|
(245 | ) | (76 | ) | ||||||||||||
Net
unrealized appreciation (depreciation), derivatives
|
3 | 3 | (11 | ) | (11 | ) | ||||||||||
Net
translation of foreign currencies
|
(79 | ) | (79 | ) | 23 | 23 | ||||||||||
Postretirement
benefits liability adjustment
|
16 | 16 | 69 | 69 | ||||||||||||
Other
comprehensive income (loss)
|
(305 | ) | 5 | |||||||||||||
Accumulated
Other Comprehensive Loss, September 30
|
(254 | ) | (176 | ) | ||||||||||||
Retained
Earnings, January 1 prior to
|
||||||||||||||||
implementation
effects
|
7,113 | 6,177 | ||||||||||||||
Implementation
effect of SFAS No. 155
|
- | 12 | ||||||||||||||
Implementation
effect of FIN 48
|
- | (29 | ) | |||||||||||||
Retained
Earnings, January 1 as adjusted
|
7,113 | 6,160 | ||||||||||||||
Net
income
|
501 | 501 | 852 | 852 | ||||||||||||
Effects
of issuance of stock for employee benefit plans
|
(21 | ) | (139 | ) | ||||||||||||
Common
dividends declared
|
(11 | ) | (8 | ) | ||||||||||||
Retained
Earnings, September 30
|
7,582 | 6,865 | ||||||||||||||
Treasury
Stock, January 1
|
(4,978 | ) | (4,169 | ) | ||||||||||||
Repurchase
of common stock
|
(347 | ) | (1,158 | ) | ||||||||||||
Other,
primarily issuance of treasury stock for employee
|
||||||||||||||||
benefit
plans
|
53 | 321 | ||||||||||||||
Treasury
Stock, September 30
|
(5,272 | ) | (5,006 | ) | ||||||||||||
Total
Comprehensive Income and Shareholders’ Equity
|
$ | 196 | $ | 4,642 | $ | 857 | $ | 4,236 | ||||||||
The
accompanying Notes to the Consolidated Financial
Statements are an integral part of these statements.
|
CIGNA Corporation
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
Unaudited
|
||||||||
(In millions)
|
Nine
Months Ended September 30,
|
|||||||
2008
|
2007
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net
income
|
$ | 501 | $ | 852 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
(Income)
loss from discontinued operations
|
(3 | ) | 5 | |||||
Insurance
liabilities
|
185 | 17 | ||||||
Reinsurance
recoverables
|
47 | 59 | ||||||
Deferred
policy acquisition costs
|
(74 | ) | (79 | ) | ||||
Premiums,
accounts and notes receivable
|
16 | (120 | ) | |||||
Other
assets
|
(425 | ) | (125 | ) | ||||
Accounts
payable, accrued expenses and other liabilities
|
717 | 76 | ||||||
Current
income taxes
|
(5 | ) | 54 | |||||
Deferred
income taxes
|
(54 | ) | (34 | ) | ||||
Realized
investment (gains) losses
|
28 | (37 | ) | |||||
Depreciation
and amortization
|
181 | 147 | ||||||
Gains
on sales of businesses (excluding discontinued operations)
|
(28 | ) | (36 | ) | ||||
Mortgage
loans originated and held for sale
|
- | (4 | ) | |||||
Other,
net
|
(36 | ) | (9 | ) | ||||
Net
cash provided by operating activities
|
1,050 | 766 | ||||||
Cash
Flows from Investing Activities
|
||||||||
Proceeds
from investments sold:
|
||||||||
Fixed
maturities
|
1,123 | 657 | ||||||
Equity
securities
|
5 | 25 | ||||||
Commercial
mortgage loans
|
48 | 1,219 | ||||||
Other
(primarily short-term and other long-term investments)
|
279 | 166 | ||||||
Investment
maturities and repayments:
|
||||||||
Fixed
maturities
|
660 | 662 | ||||||
Commercial
mortgage loans
|
31 | 96 | ||||||
Investments
purchased:
|
||||||||
Fixed
maturities
|
(2,237 | ) | (1,711 | ) | ||||
Equity
securities
|
(18 | ) | (13 | ) | ||||
Commercial
mortgage loans
|
(359 | ) | (608 | ) | ||||
Other
(primarily short-term and other long-term investments)
|
(344 | ) | (311 | ) | ||||
Property
and equipment sales
|
- | 74 | ||||||
Property
and equipment purchases
|
(179 | ) | (183 | ) | ||||
Acquisition
of Great-West Healthcare, net of cash acquired
|
(1,301 | ) | - | |||||
Cash
provided by investing activities of discontinued
operations
|
- | 65 | ||||||
Other
(primarily other acquisitions/dispositions)
|
(12 | ) | (45 | ) | ||||
Net
cash provided by (used in) investing activities
|
(2,304 | ) | 93 | |||||
Cash
Flows from Financing Activities
|
||||||||
Deposits
and interest credited to contractholder deposit funds
|
989 | 893 | ||||||
Withdrawals
and benefit payments from contractholder deposit funds
|
(901 | ) | (920 | ) | ||||
Change
in cash overdraft position
|
(3 | ) | 36 | |||||
Net
change in short-term debt
|
312 | - | ||||||
Net
proceeds on issuance of long-term debt
|
297 | 498 | ||||||
Repayment
of long-term debt
|
- | (378 | ) | |||||
Repurchase
of common stock
|
(340 | ) | (1,185 | ) | ||||
Issuance
of common stock
|
37 | 231 | ||||||
Common
dividends paid
|
(14 | ) | (8 | ) | ||||
Net
cash provided by (used in) financing activities
|
377 | (833 | ) | |||||
Effect
of foreign currency rate changes on cash and cash
equivalents
|
(15 | ) | 3 | |||||
Net
increase (decrease) in cash and cash equivalents
|
(892 | ) | 29 | |||||
Cash
and cash equivalents, beginning of period
|
1,970 | 1,392 | ||||||
Cash
and cash equivalents, end of period
|
$ | 1,078 | $ | 1,421 | ||||
Supplemental
Disclosure of Cash Information:
|
||||||||
Income
taxes paid, net of refunds
|
$ | 267 | $ | 327 | ||||
Interest
paid
|
$ | 96 | $ | 83 | ||||
The
accompanying Notes to the Consolidated Financial
Statements are an integral part of these statements.
|
Three
Months
|
||||||||||||
|
Ended
|
Nine
Months Ended September 30,
|
||||||||||
(In
millions, except per share amounts)
|
September 30, 2007 |
2008
|
2007
|
|||||||||
Total
revenues
|
$ | 4,801 | $ | 14,652 | $ | 14,345 | ||||||
Income
from continuing operations
|
$ | 385 | $ | 526 | $ | 937 | ||||||
Net
income
|
$ | 387 | $ | 529 | $ | 932 | ||||||
Earnings
per share:
|
||||||||||||
Income
from continuing operations
|
||||||||||||
Basic
|
$ | 1.38 | $ | 1.90 | $ | 3.29 | ||||||
Diluted
|
$ | 1.35 | $ | 1.88 | $ | 3.23 | ||||||
Net
income
|
||||||||||||
Basic
|
$ | 1.38 | $ | 1.91 | $ | 3.27 | ||||||
Diluted
|
$ | 1.36 | $ | 1.90 | $ | 3.21 |
·
|
that
the most likely transfer of these assets and liabilities would be through
a reinsurance transaction with an independent insurer having a market
capitalization and credit rating similar to that of the Company;
and
|
·
|
that
because this block of contracts is in run-off mode, an insurer looking to
acquire these contracts would have similar existing contracts with related
administrative and risk management
capabilities.
|
·
|
$131
million related to using risk-free interest rates to project the growth in
the contractholders’ underlying investment accounts rather than using an
estimate of the actual returns for the underlying equity and bond mutual
funds over time. Risk-free growth rates were lower than the
market return assumptions at December 31, 2007 which ranged from 5-11%
varying by fund type. The Company believes risk-free
rates would be used by a hypothetical market participant who is expected
to hedge the risk associated with these contracts because they would earn
risk-free interest returns from hedging instruments. However, the
Company’s actual payments will be based on, among other variables, the
actual returns that the contractholders earn on their underlying
investment accounts.
|
·
|
$23
million related to assuming implied market volatility as of January 1,
2008 for certain indices where observable in a consistently active
market. The Company believes that a hypothetical market
participant would use these market observable implied volatilities rather
than use average historical market
volatilities.
|
·
|
$20
million related to projecting the interest rate used to calculate the
reinsured income benefits at the time of annuitization (claim interest
rate) using the market implied forward rate curve and volatility as of
January 1, 2008. Claim payments are based on the 7-year
Treasury Rate at the time the benefit is elected, and the Company believes
that a hypothetical market participant would likely use the above
market-implied approach rather than projecting the 7-year Treasury Rate
grading from current levels to long-term average
levels.
|
·
|
$9
million related to using risk-free interest rates as of January 1, 2008 to
discount the liability. The Company believes that a
hypothetical market participant would use current risk-free interest rates
for discounting rather than a rate anticipated to be earned on the assets
invested to settle the liability. The impact of using risk-free
interest rates to discount the liability is significantly less than the
impact of using these rates to project the growth in contractholders’
underlying investment accounts because risk-free interest rates as of
January 1, 2008 are much closer to the discount rate assumption of 5.75%
used at December 31, 2007 prior to the adoption of SFAS No.
157.
|
(Dollars
in millions, except
|
Effect
of
|
|||||||||||
per
share amounts)
|
Basic
|
Dilution
|
Diluted
|
|||||||||
Three
Months Ended September 30,
|
||||||||||||
2008
|
||||||||||||
Income
from continuing operations
|
$ | 170 | - | $ | 170 | |||||||
Shares
(in
thousands):
|
||||||||||||
Weighted
average
|
272,705 | - | 272,705 | |||||||||
Options
and restricted stock grants
|
2,137 | 2,137 | ||||||||||
Total
shares
|
272,705 | 2,137 | 274,842 | |||||||||
EPS
|
$ | 0.62 | $ | - | $ | 0.62 | ||||||
2007
|
||||||||||||
Income
from continuing operations
|
$ | 363 | - | $ | 363 | |||||||
Shares
(in
thousands):
|
||||||||||||
Weighted
average
|
279,883 | - | 279,883 | |||||||||
Options
and restricted stock grants
|
4,579 | 4,579 | ||||||||||
Total
shares
|
279,883 | 4,579 | 284,462 | |||||||||
EPS
|
$ | 1.30 | $ | (0.02 | ) | $ | 1.28 | |||||
Nine
Months Ended September 30,
|
||||||||||||
2008
|
||||||||||||
Income
from continuing operations
|
$ | 498 | - | $ | 498 | |||||||
Shares
(in
thousands):
|
||||||||||||
Weighted
average
|
276,466 | - | 276,466 | |||||||||
Options
and restricted stock grants
|
2,605 | 2,605 | ||||||||||
Total
shares
|
276,466 | 2,605 | 279,071 | |||||||||
EPS
|
$ | 1.80 | $ | (0.02 | ) | $ | 1.78 | |||||
2007
|
||||||||||||
Income
from continuing operations
|
$ | 857 | - | $ | 857 | |||||||
Shares
(in
thousands):
|
||||||||||||
Weighted
average
|
284,917 | - | 284,917 | |||||||||
Options
and restricted stock grants
|
5,316 | 5,316 | ||||||||||
Total
shares
|
284,917 | 5,316 | 290,233 | |||||||||
EPS
|
$ | 3.01 | $ | (0.06 | ) | $ | 2.95 | |||||
Three
Months
|
Nine
Months
|
|||||||||||||||
Ended
|
Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(Options
in millions)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Antidilutive
options
|
4.9 | 1.6 | 4.5 | 1.6 | ||||||||||||
September
30,
|
December
31,
|
|||||||
(In
millions)
|
2008
|
2007
|
||||||
Incurred
but not yet reported
|
$ | 894 | $ | 786 | ||||
Reported
claims in process
|
122 | 145 | ||||||
Other
medical expense payable
|
38 | 44 | ||||||
Medical
claims payable
|
$ | 1,054 | $ | 975 |
For
the period ended
|
||||||||
September
30,
|
December
31,
|
|||||||
(In millions)
|
2008
|
2007
|
||||||
Balance
at January 1,
|
$ | 975 | $ | 960 | ||||
Less: Reinsurance
and other amounts recoverable
|
258 | 250 | ||||||
Balance
at January 1, net
|
717 | 710 | ||||||
Acquired
April 1, net
|
70 | - | ||||||
Incurred
claims related to:
|
||||||||
Current
year
|
5,509 | 6,878 | ||||||
Prior
years
|
(59 | ) | (80 | ) | ||||
Total
incurred
|
5,450 | 6,798 | ||||||
Paid
claims related to:
|
||||||||
Current
year
|
4,824 | 6,197 | ||||||
Prior
years
|
623 | 594 | ||||||
Total
paid
|
5,447 | 6,791 | ||||||
Ending
Balance, net
|
790 | 717 | ||||||
Add: Reinsurance
and other amounts recoverable
|
264 | 258 | ||||||
Ending
Balance
|
$ | 1,054 | $ | 975 |
·
|
adverse
impacts of overall market declines of $51 million pre-tax ($33 million
after-tax). This includes an increase in the provision for expected future
partial surrenders and declines in the values of contractholders’
non-equity investments such as bond funds, neither of which is included in
the program to reduce equity market exposures;
|
·
|
adverse
volatility-related impacts due to turbulent equity market
conditions. Volatility risk is not covered by the program to
reduce equity market exposures. Also, the equity market
volatility in the quarter impacted the effectiveness of the program to
substantially reduce the equity market exposures. In aggregate,
these volatility-related impacts totaled $55 million of the pre-tax charge
($36 million after-tax). The program to substantially reduce the equity
market exposures is designed so that changes in the value of a portfolio
of actively managed futures contracts will offset changes in the liability
resulting from equity market movements. In periods of equity
market declines, the liability will increase; the program is designed to
produce gains on the futures contracts to offset the increase in the
liability. However, the program will not perfectly offset the
change in the liability in part because the market does not offer futures
contracts that exactly match the diverse mix of equity fund investments
held by contractholders. In the third quarter of 2008, the impact of this
mismatch was higher than most prior periods due to the relatively large
changes in market indices from day to day. In addition, the
number of futures contracts used in the program is adjusted only when
certain tolerances are exceeded and in periods of highly volatile equity
markets when actual volatility exceeds the expected volatility assumed in
the liability calculation, losses will result. These conditions
have had an adverse impact on earnings, and during the third quarter of
2008, the increase in the liability due to equity market movements was
only partially offset by the results of the futures contracts;
and
|
·
|
adverse
interest rate impacts. Interest rate risk is not covered by the
program to substantially reduce equity market exposures, and the interest
rate returns on the futures contracts were less than the Company’s
long-term assumption for mean investment performance generating $5 million
of the pre-tax charge ($3 million
after-tax).
|
For
the period ended
|
||||||||
(In
millions)
|
September
30,
2008
|
December
31,
2007
|
||||||
Balance
at January 1
|
$ | 848 | $ | 862 | ||||
Less: Reinsurance
recoverable
|
16 | 17 | ||||||
Balance
at January 1, net
|
832 | 845 | ||||||
Add: Incurred
benefits
|
285 | 61 | ||||||
Less: Paid
benefits
|
67 | 74 | ||||||
Ending
Balance, net
|
1,050 | 832 | ||||||
Add: Reinsurance
recoverable
|
44 | 16 | ||||||
Ending
Balance
|
$ | 1,094 | $ | 848 | ||||
·
|
The
reserves represent estimates of the present value of net amounts expected
to be paid, less the present value of net future
premiums. Included in net amounts expected to be paid is
the excess of the guaranteed death benefits over the values of the
contractholders’ accounts (based on underlying equity and bond mutual fund
investments).
|
·
|
The
reserves include an estimate for partial surrenders that essentially lock
in the death benefit for a particular policy based on annual election
rates that vary from 0-35% depending on the net amount at risk for each
policy and whether surrender charges
apply.
|
·
|
The
mean investment performance assumption is 5% considering the Company’s
program to reduce equity market exposures using futures
contracts. This is reduced by fund fees ranging from 1-3%
across all funds. The results of futures contracts are
reflected in the liability calculation as a component of investment
returns.
|
·
|
The
volatility assumption is based on a review of historical monthly
returns for each key index (e.g. S&P 500) over a period of at least
ten years. Volatility represents the dispersion of historical returns
compared to the average historical return (standard deviation) for each
index. The assumption is 15-30%, varying by equity fund type; 3-8%,
varying by bond fund type; and 2% for money market funds. These volatility
assumptions are used along with the mean investment performance assumption
to project future return
scenarios.
|
·
|
The
discount rate is 5.75%.
|
·
|
The
mortality assumption is 70-75% of the 1994 Group Annuity Mortality table,
with 1% annual improvement beginning January 1,
2000.
|
·
|
The
lapse rate assumption is 0-15%, depending on contract type, policy
duration and the ratio of the net amount at risk to account
value.
|
·
|
Level 1 – Values
are unadjusted quoted prices for identical assets and liabilities in
active markets accessible at the measurement date. Active
markets provide pricing data for trades occurring at least weekly and
include exchanges and dealer markets.
|
·
|
Level 2
– Inputs include quoted prices for similar assets or
liabilities in active markets, quoted prices from those willing to trade
in markets that are not active, or other inputs that are observable or can
be corroborated by market data for the term of the
instrument. Such inputs include market interest rates and
volatilities, spreads and yield curves.
|
·
|
Level 3 – Certain
inputs are unobservable (supported by little or no market activity) and
significant to the fair value measurement. Unobservable inputs
reflect the Company’s best estimate of what hypothetical market
participants would use to determine a transaction price for the asset or
liability at the reporting date.
|
(In
millions)
|
Level
1
|
Level
2
|
Level
3
|
Total
|
||||||||||||
Assets
at fair value:
|
||||||||||||||||
Fixed
maturities (1)
|
$ | 38 | $ | 11,125 | $ | 729 | $ | 11,892 | ||||||||
Equity
securities
|
9 | 98 | 20 | 127 | ||||||||||||
Subtotal
|
47 | 11,223 | 749 | 12,019 | ||||||||||||
Short-term
investments
|
- | 64 | - | 64 | ||||||||||||
GMIB
assets (2)
|
- | - | 552 | 552 | ||||||||||||
Total
assets at fair value, excluding separate accounts
|
$ | 47 | $ | 11,287 | $ | 1,301 | $ | 12,635 | ||||||||
Liabilities
at fair value:
|
||||||||||||||||
GMIB
liabilities
|
$ | - | $ | - | $ | 1,032 | $ | 1,032 | ||||||||
Other
derivatives (3)
|
- | 15 | - | 15 | ||||||||||||
Total
liabilities at fair value
|
$ | - | $ | 15 | $ | 1,032 | $ | 1,047 |
(1)
|
As
of September 30, 2008, fixed maturities includes $280 million of net
appreciation required to adjust future policy benefits for certain
annuities including $29 million of appreciation from securities classified
in Level 3.
|
||||
(2)
|
Guaranteed
Minimum Income Benefit (GMIB) assets represent retrocessional contracts in
place from two external reinsurers which cover
55% of the exposures on these contracts. The assets are net of
a liability of $18 million for the future cost of
reinsurance.
|
||||
(3)
|
Derivatives
other than GMIB assets and liabilities are presented net of $8 million in
gross derivative assets.
|
·
|
$100
million of subordinated loans and private equity investments valued
at transaction price in the absence of market data indicating a change in
the estimated fair values.
|
·
|
The
market return and discount rate assumptions are based on the market
observable LIBOR swap curve.
|
·
|
The
projected interest rate used to calculate the reinsured income benefits is
indexed to the 7-year Treasury Rate at the time of annuitization (claim
interest rate) based on contractual terms. That rate was 3.38%
at September 30, 2008 and must be projected for future time periods. These
projected rates vary by economic scenario and are determined by an
interest rate model using current interest rate curves and the prices of
instruments available in the market including various interest rate caps
and zero-coupon bonds.
|
·
|
The
market volatility assumptions for annuitants’ underlying mutual fund
investments that are modeled based on the S&P 500, Russell 2000 and
NASDAQ Composite are based on the market implied volatility for these
indices for three to seven years grading to historical volatility levels
thereafter. For the remaining 53% of underlying mutual fund investments
modeled based on other indices (with insufficient market observable data),
volatility is based on the average historical level for each index over
the past 10 years. Using this approach, volatility ranges from
14% to 34% for equity funds, 3% to 8% for bond funds and 1% to 2% for
money market funds.
|
·
|
The
mortality assumption is 70% of the 1994 Group Annuity Mortality table,
with 1% annual improvement beginning January 1,
2000.
|
·
|
The
lapse rate assumption varies by contract from 2% to 17% and depends on the
time since contract issue, the relative value of the guarantee and the
differing experience by issuing company of the underlying variable annuity
contracts.
|
·
|
The
annuity election rate assumption varies by contract and depends on the
annuitant’s age, the relative value of the guarantee, the number of
previous opportunities a contractholder has had to elect the benefit and
the differing experience by issuing company of the underlying variable
annuity contracts. Immediately after the expiration of the
waiting period,
|
the assumed probability that an individual will annuitize their variable annuity contract is up to 80%. For the second and subsequent annual opportunities to elect the benefit, the assumed probability of election is up to 30%. With respect to the second and subsequent election opportunities, actual data is just beginning to emerge for the Company as well as the industry and the estimates are based on this limited data. | |
·
|
The
risk and profit charge assumption is based on the Company’s estimate of
the capital and return on capital that would be required by a hypothetical
market participant.
|
·
|
The
Company has considered adjustments for expenses, nonperformance risk
(including credit risk for retrocessionaires and the Company), and model
risk and believes that a hypothetical market participant would view these
adjustments as offsetting. Therefore the Company determined
that no adjustment for these risks was required as of September 30,
2008.
|
For
the Three Months Ended September 30, 2008
|
||||||||||||||||
(In
millions)
|
Fixed
Maturities
&
Equity
Securities
|
GMIB
Assets
|
GMIB
Liabilities
|
GMIB
Net
|
||||||||||||
Balance
at 7/1/08:
|
$ | 695 | $ | 447 | $ | (836 | ) | $ | (389 | ) | ||||||
Gains
(losses) included in income:
|
||||||||||||||||
Results
of GMIB
|
- | 123 | (221 | ) | (98 | ) | ||||||||||
Other
|
4 | - | - | - | ||||||||||||
Total
gains (losses) included in income
|
4 | 123 | (221 | ) | (98 | ) | ||||||||||
Gains
included in other comprehensive income
|
3 | - | - | - | ||||||||||||
Gains
required to adjust future policy benefits for certain annuities (1)
|
41 | - | - | - | ||||||||||||
Purchases,
issuances, settlements
|
(9 | ) | (18 | ) | 25 | 7 | ||||||||||
Transfers
into Level 3
|
15 | - | - | - | ||||||||||||
Balance
at 9/30/08
|
$ | 749 | $ | 552 | $ | (1,032 | ) | $ | (480 | ) | ||||||
Total
gains (losses) included in income attributable to
|
||||||||||||||||
instruments
held at the reporting date
|
$ | 3 | $ | 123 | $ | (221 | ) | $ | (98 | ) | ||||||
(1) Amounts do not accrue to shareholders and are
not reflected in the Company's revenues.
|
For
the Nine Months Ended September 30, 2008
|
||||||||||||||||
(In
millions)
|
Fixed
Maturities
&
Equity
Securities
|
GMIB
Assets
|
GMIB
Liabilities
|
GMIB
Net
|
||||||||||||
Balance
at 1/1/08:
|
$ | 732 | $ | 173 | $ | (313 | ) | $ | (140 | ) | ||||||
Gains
(losses) included in income:
|
||||||||||||||||
Effect
of adoption of SFAS No. 157
|
- | 244 | (446 | ) | (202 | ) | ||||||||||
Results
of GMIB, excluding adoption effect
|
190 | (341 | ) | (151 | ) | |||||||||||
Other
|
3 | - | - | - | ||||||||||||
Total
gains (losses) included in income
|
3 | 434 | (787 | ) | (353 | ) | ||||||||||
|
||||||||||||||||
Gains
required to adjust future policy benefits for certain annuities (1)
|
7 | - |