Exhibit 99.2
unum Fourth Quarter 2009 Statistical Supplement
Unum Group | |||||
Statistical Supplement Fourth Quarter 2009 | |||||
TABLE OF CONTENTS | |||||
(dollars in millions, except share data and where noted) | |||||
Interim Results are Unaudited | |||||
Page | |||||
Financial Highlights | 1 | ||||
Consolidated Statements of Income | 2 | ||||
Sales Data | 3 | ||||
Consolidated Balance Sheets | 4 | ||||
Financial Results by Segment | 5 | ||||
Quarterly Historical Financial Results by Segment | 6 | ||||
Financial Results and Selected Statistics by Segment | |||||
Unum US | 7 | ||||
Unum UK | 8 | ||||
Colonial Life | 9 | ||||
Individual Disability - Closed Block | 10 | ||||
Corporate and Other | 11 | ||||
Reserves | 12 | ||||
Investment Fact Sheets | 13 | ||||
Statutory-Basis Financial Information | 14 | ||||
Notes to Statistical Supplement | 15 | ||||
Throughout this supplement, segment operating results exclude income taxes and realized investment gains and losses. | |||||
See "Notes to Statistical Supplement" on page 15 for a discussion of non-GAAP financial measures and significant transactions and events. | |||||
N.M. = not a meaningful percentage |
Unum Group Financial Highlights | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Financial Results | ||||||||||||||||||||
Premium Income | $ | 1,865.7 | $ | 1,917.7 | $ | 7,475.5 | $ | 7,783.3 | $ | 7,901.1 | ||||||||||
Segment Operating Revenue | $ | 2,522.5 | $ | 2,581.4 | $ | 10,079.3 | $ | 10,448.2 | $ | 10,585.1 | ||||||||||
Net Realized Investment Gain (Loss) | (25.9 | ) | (257.7 | ) | 11.7 | (465.9 | ) | (65.2 | ) | |||||||||||
Revenue | $ | 2,496.6 | $ | 2,323.7 | $ | 10,091.0 | $ | 9,982.3 | $ | 10,519.9 | ||||||||||
Income from Continuing Operations | $ | 199.4 | $ | 41.8 | $ | 852.6 | $ | 553.2 | $ | 672.4 | ||||||||||
Income from Discontinued Operations, net of tax | - | - | - | - | 6.9 | |||||||||||||||
Net Income | $ | 199.4 | $ | 41.8 | $ | 852.6 | $ | 553.2 | $ | 679.3 | ||||||||||
Assets | $ | 54,505.7 | $ | 49,417.4 | $ | 52,701.9 | ||||||||||||||
Stockholders' Equity | $ | 8,500.1 | $ | 6,397.9 | $ | 8,039.9 | ||||||||||||||
2007 | ||||||||||||||||||||
• Full year 2007 results include a claim reassessment charge of $53.0 million before tax, or $34.5 million after tax. | ||||||||||||||||||||
• Full year 2007 results include costs related to early retirement of debt of $58.8 million before tax, or $38.3 million after tax. |
1
Unum Group Financial Highlights | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Per Common Share Information | ||||||||||||||||||||
Assuming Dilution: | ||||||||||||||||||||
Income from Continuing Operations | $ | 0.60 | $ | 0.13 | $ | 2.57 | $ | 1.62 | $ | 1.89 | ||||||||||
Income from Discontinued Operations, net of tax | - | - | - | - | 0.02 | |||||||||||||||
Net Income | $ | 0.60 | $ | 0.13 | $ | 2.57 | $ | 1.62 | $ | 1.91 | ||||||||||
Basic: | ||||||||||||||||||||
Income from Continuing Operations | $ | 0.60 | $ | 0.13 | $ | 2.57 | $ | 1.62 | $ | 1.90 | ||||||||||
Income from Discontinued Operations, net of tax | - | - | - | - | 0.02 | |||||||||||||||
Net Income | $ | 0.60 | $ | 0.13 | $ | 2.57 | $ | 1.62 | $ | 1.92 | ||||||||||
Dividends Paid | $ | 0.0825 | $ | 0.0750 | $ | 0.315 | $ | 0.300 | $ | 0.300 | ||||||||||
Book Value per Share: | ||||||||||||||||||||
As Reported | $ | 25.62 | $ | 19.32 | $ | 22.28 | ||||||||||||||
Excluding Net Unrealized Gain (Loss) on Securities | ||||||||||||||||||||
and Net Gain on Cash Flow Hedges | $ | 23.36 | $ | 20.45 | $ | 20.79 | ||||||||||||||
Excluding Total Accumulated Other Comprehensive | ||||||||||||||||||||
Income (Loss) (AOCI) | $ | 24.59 | $ | 22.22 | $ | 20.99 | ||||||||||||||
Price (UNM closing price on last trading day of period) | $ | 19.52 | $ | 18.60 | $ | 23.79 | ||||||||||||||
See page 4 of this statistical supplement for detail on the components of AOCI excluded from Total Stockholders' Equity in computing the book value per share measures listed above. Total Stockholders' Equity, AOCI, Net Unrealized Gain on Securities and Net Gain on Cash Flow Hedges at December 31, 2007 are $8,039.9 million, $463.5 million, $356.1 million, and $182.5 million, respectively.
1.1
Unum Group Consolidated Statements of Income | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Revenue | ||||||||||||||||||||
Premium Income | $ | 1,865.7 | $ | 1,917.7 | $ | 7,475.5 | $ | 7,783.3 | $ | 7,901.1 | ||||||||||
Net Investment Income | 595.7 | 589.8 | 2,346.6 | 2,389.0 | 2,409.9 | |||||||||||||||
Net Realized Investment Gain (Loss) | (25.9 | ) | (257.7 | ) | 11.7 | (465.9 | ) | (65.2 | ) | |||||||||||
Other Income | 61.1 | 73.9 | 257.2 | 275.9 | 274.1 | |||||||||||||||
Total Revenue | 2,496.6 | 2,323.7 | 10,091.0 | 9,982.3 | 10,519.9 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 1,566.6 | 1,648.5 | 6,291.6 | 6,626.4 | 6,988.2 | |||||||||||||||
Commissions | 204.9 | 208.5 | 837.1 | 853.3 | 841.1 | |||||||||||||||
Interest and Debt Expense - Non-recourse Debt | 3.2 | 7.9 | 17.6 | 39.3 | 15.8 | |||||||||||||||
Interest and Debt Expense - All Other Debt | 31.3 | 26.9 | 107.8 | 117.0 | 167.3 | |||||||||||||||
Cost Related to Early Retirement of Debt | - | - | - | 0.4 | 58.8 | |||||||||||||||
Deferral of Acquisition Costs | (147.8 | ) | (146.3 | ) | (593.6 | ) | (590.9 | ) | (556.3 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 131.2 | 132.5 | 526.2 | 519.1 | 480.4 | |||||||||||||||
Other Expenses | 411.3 | 393.2 | 1,612.0 | 1,593.7 | 1,527.4 | |||||||||||||||
Total Benefits and Expenses | 2,200.7 | 2,271.2 | 8,798.7 | 9,158.3 | 9,522.7 | |||||||||||||||
Income from Continuing Operations Before | ||||||||||||||||||||
Income Taxes | 295.9 | 52.5 | 1,292.3 | 824.0 | 997.2 | |||||||||||||||
Income Taxes | 96.5 | 10.7 | 439.7 | 270.8 | 324.8 | |||||||||||||||
Income from Continuing Operations | 199.4 | 41.8 | 852.6 | 553.2 | 672.4 | |||||||||||||||
Income from Discontinued Operations, net of tax | - | - | - | - | 6.9 | |||||||||||||||
Net Income | $ | 199.4 | $ | 41.8 | $ | 852.6 | $ | 553.2 | $ | 679.3 | ||||||||||
Average Number of Shares Outstanding | ||||||||||||||||||||
Basic | 331,672,760 | 330,845,996 | 331,266,247 | 341,022,792 | 352,969,131 | |||||||||||||||
Dilutive Securities: | ||||||||||||||||||||
Purchase Contracts | - | - | - | - | 1,672,949 | |||||||||||||||
Options and Other Nonvested Stock Awards | 1,325,720 | 135,475 | 869,934 | 537,505 | 1,134,373 | |||||||||||||||
Assuming Dilution | 332,998,480 | 330,981,471 | 332,136,181 | 341,560,297 | 355,776,453 | |||||||||||||||
Actual Number of Shares Outstanding | 331,809,247 | 331,120,345 | 360,893,475 |
2
Unum Group Sales Data | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | 12/31/2007 | |||||||||||||||||||
Unum US Segment | ||||||||||||||||||||||||
Fully Insured Products | $ | 247.8 | $ | 254.9 | (2.8 | ) % | $ | 709.2 | $ | 701.5 | $ | 631.0 | ||||||||||||
Administrative Services Only (ASO) Products | 4.5 | 3.7 | 21.6 | 7.7 | 7.2 | 7.2 | ||||||||||||||||||
Total Unum US Segment | 252.3 | 258.6 | (2.4 | ) | 716.9 | 708.7 | 638.2 | |||||||||||||||||
Unum UK Segment | 42.0 | 27.0 | 55.6 | 123.2 | 99.5 | 105.4 | ||||||||||||||||||
Colonial Life Segment | 119.7 | 115.4 | 3.7 | 343.8 | 340.2 | 334.9 | ||||||||||||||||||
Individual Disability - Closed Block Segment | 0.3 | 0.7 | (57.1 | ) | 1.5 | 2.4 | 3.0 | |||||||||||||||||
Total Sales | $ | 414.3 | $ | 401.7 | 3.1 | $ | 1,185.4 | $ | 1,150.8 | $ | 1,081.5 |
3
Unum Group Sales Data for Unum US Segment | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | 12/31/2007 | |||||||||||||||||||
Sales by Product | ||||||||||||||||||||||||
Fully Insured Products | ||||||||||||||||||||||||
Group Disability, Group Life, and AD&D | ||||||||||||||||||||||||
Group Long-term Disability | $ | 75.4 | $ | 77.4 | (2.6 | ) % | $ | 182.1 | $ | 190.3 | $ | 177.7 | ||||||||||||
Group Short-term Disability | 34.8 | 31.0 | 12.3 | 83.9 | 71.5 | 64.7 | ||||||||||||||||||
Group Life | 76.5 | 82.6 | (7.4 | ) | 184.9 | 165.4 | 134.0 | |||||||||||||||||
AD&D | 7.8 | 9.2 | (15.2 | ) | 18.7 | 17.2 | 13.8 | |||||||||||||||||
Subtotal | 194.5 | 200.2 | (2.8 | ) | 469.6 | 444.4 | 390.2 | |||||||||||||||||
Supplemental and Voluntary | ||||||||||||||||||||||||
Individual Disability - Recently Issued | 12.1 | 13.5 | (10.4 | ) | 51.6 | 57.9 | 59.7 | |||||||||||||||||
Group Long-term Care | 7.2 | 10.0 | (28.0 | ) | 22.4 | 32.2 | 32.8 | |||||||||||||||||
Individual Long-term Care | 1.0 | 1.9 | (47.4 | ) | 3.7 | 8.4 | 9.9 | |||||||||||||||||
Voluntary Benefits | 33.0 | 29.3 | 12.6 | 161.9 | 158.6 | 138.4 | ||||||||||||||||||
Subtotal | 53.3 | 54.7 | (2.6 | ) | 239.6 | 257.1 | 240.8 | |||||||||||||||||
Total Fully Insured Products | 247.8 | 254.9 | (2.8 | ) | 709.2 | 701.5 | 631.0 | |||||||||||||||||
ASO Products | 4.5 | 3.7 | 21.6 | 7.7 | 7.2 | 7.2 | ||||||||||||||||||
Total Sales | $ | 252.3 | $ | 258.6 | (2.4 | ) | $ | 716.9 | $ | 708.7 | $ | 638.2 | ||||||||||||
Sales by Market Sector | ||||||||||||||||||||||||
Group Disability, Group Life, and AD&D | ||||||||||||||||||||||||
Core Market (< 2,000 lives) | $ | 139.5 | $ | 140.6 | (0.8 | ) | $ | 320.6 | $ | 297.2 | $ | 240.3 | ||||||||||||
Large Case Market | 55.0 | 59.6 | (7.7 | ) | 149.0 | 147.2 | 149.9 | |||||||||||||||||
Subtotal | 194.5 | 200.2 | (2.8 | ) | 469.6 | 444.4 | 390.2 | |||||||||||||||||
Supplemental and Voluntary | 53.3 | 54.7 | (2.6 | ) | 239.6 | 257.1 | 240.8 | |||||||||||||||||
Total Fully Insured Products | 247.8 | 254.9 | (2.8 | ) | 709.2 | 701.5 | 631.0 | |||||||||||||||||
ASO Products | 4.5 | 3.7 | 21.6 | 7.7 | 7.2 | 7.2 | ||||||||||||||||||
Total Sales | $ | 252.3 | $ | 258.6 | (2.4 | ) | $ | 716.9 | $ | 708.7 | $ | 638.2 |
3.1
Unum Group Sales Data for Unum UK Segment | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | 12/31/2007 | |||||||||||||||||||
Group Long-term Disability | $ | 18.5 | $ | 18.5 | - | % | $ | 63.8 | $ | 72.7 | $ | 84.4 | ||||||||||||
Group Life | 22.0 | 6.9 | 218.8 | 53.8 | 19.6 | 13.2 | ||||||||||||||||||
Individual Disability | 1.5 | 1.6 | (6.3 | ) | 5.6 | 7.2 | 7.8 | |||||||||||||||||
Total Sales | $ | 42.0 | $ | 27.0 | 55.6 | $ | 123.2 | $ | 99.5 | $ | 105.4 | |||||||||||||
(in millions of pounds) | ||||||||||||||||||||||||
Group Long-term Disability | £ | 11.3 | £ | 12.0 | (5.8 | ) % | £ | 40.9 | £ | 39.7 | £ | 42.1 | ||||||||||||
Group Life | 13.4 | 4.3 | 211.6 | 33.4 | 10.9 | 6.6 | ||||||||||||||||||
Individual Disability | 1.0 | 1.1 | (9.1 | ) | 3.6 | 3.9 | 3.9 | |||||||||||||||||
Total Sales | £ | 25.7 | £ | 17.4 | 47.7 | £ | 77.9 | £ | 54.5 | £ | 52.6 | |||||||||||||
Unum Group Sales Data for Colonial Life Segment | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | 12/31/2007 | |||||||||||||||||||
Accident, Sickness, and Disability | $ | 75.5 | $ | 75.0 | 0.7 | % | $ | 221.1 | $ | 222.1 | $ | 211.3 | ||||||||||||
Life | 23.6 | 20.4 | 15.7 | 68.3 | 64.0 | 66.7 | ||||||||||||||||||
Cancer and Critical Illness | 20.6 | 20.0 | 3.0 | 54.4 | 54.1 | 56.9 | ||||||||||||||||||
Total Sales | $ | 119.7 | $ | 115.4 | 3.7 | $ | 343.8 | $ | 340.2 | $ | 334.9 |
3.2
Unum Group Consolidated Balance Sheets | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
Assets | ||||||||
Investments | ||||||||
Fixed Maturity Securities | $ | 37,914.4 | $ | 32,134.1 | ||||
Mortgage Loans | 1,404.0 | 1,274.8 | ||||||
Policy Loans | 2,878.0 | 2,753.8 | ||||||
Other Long-term Investments | 233.5 | 520.1 | ||||||
Short-term Investments | 865.5 | 1,183.1 | ||||||
Total Investments | 43,295.4 | 37,865.9 | ||||||
Cash and Bank Deposits | 71.6 | 49.9 | ||||||
Accounts and Premiums Receivable | 1,761.1 | 1,784.8 | ||||||
Reinsurance Recoverable | 4,996.9 | 4,974.2 | ||||||
Accrued Investment Income | 642.5 | 605.6 | ||||||
Deferred Acquisition Costs | 2,482.5 | 2,472.4 | ||||||
Goodwill | 201.6 | 200.5 | ||||||
Property and Equipment | 443.5 | 409.4 | ||||||
Deferred Income Tax | - | 438.8 | ||||||
Other Assets | 610.6 | 615.9 | ||||||
Total Assets | $ | 54,505.7 | $ | 49,417.4 | ||||
Liabilities | ||||||||
Policy and Contract Benefits | $ | 1,736.9 | $ | 1,769.5 | ||||
Reserves for Future Policy and Contract Benefits | 37,740.8 | 34,581.5 | ||||||
Unearned Premiums | 452.0 | 463.9 | ||||||
Other Policyholders' Funds | 1,662.3 | 1,675.6 | ||||||
Income Tax Payable | 114.5 | 115.5 | ||||||
Deferred Income Tax | 273.2 | - | ||||||
Short-term Debt | - | 190.5 | ||||||
Long-term Debt - Non-recourse | 785.2 | 843.2 | ||||||
Long-term Debt - All Other | 1,764.4 | 1,416.2 | ||||||
Other Liabilities | 1,476.3 | 1,963.6 | ||||||
Total Liabilities | 46,005.6 | 43,019.5 | ||||||
Stockholders' Equity | ||||||||
Common Stock | 36.4 | 36.3 | ||||||
Additional Paid-in Capital | 2,587.4 | 2,546.9 | ||||||
Accumulated Other Comprehensive Income (Loss) | ||||||||
Net Unrealized Gain (Loss) on Securities | 379.6 | (832.6 | ) | |||||
Net Gain on Cash Flow Hedges | 370.8 | 458.5 | ||||||
Foreign Currency Translation Adjustment | (78.7 | ) | (177.6 | ) | ||||
Unrecognized Pension and Postretirement Benefit Costs | (330.7 | ) | (406.5 | ) | ||||
Retained Earnings | 6,289.5 | 5,527.1 | ||||||
Treasury Stock | (754.2 | ) | (754.2 | ) | ||||
Total Stockholders' Equity | 8,500.1 | 6,397.9 | ||||||
Total Liabilities and Stockholders' Equity | $ | 54,505.7 | $ | 49,417.4 |
4
Unum US | Unum UK | Colonial Life | Consolidated | |||||||||||||
Balances at December 31, 2006 | $ | 2,205.2 | $ | 165.1 | $ | 612.8 | $ | 2,983.1 | ||||||||
Cumulative Effect of Accounting Principle Change | (589.8 | ) | (88.3 | ) | - | (678.1 | ) | |||||||||
Capitalized | 304.2 | 41.2 | 210.9 | 556.3 | ||||||||||||
Amortized | (277.1 | ) | (49.4 | ) | (153.9 | ) | (480.4 | ) | ||||||||
Foreign Currency and Other | - | 1.0 | - | 1.0 | ||||||||||||
Balances at December 31, 2007 | 1,642.5 | 69.6 | 669.8 | 2,381.9 | ||||||||||||
Capitalized | 329.7 | 37.4 | 223.8 | 590.9 | ||||||||||||
Amortized | (320.3 | ) | (32.4 | ) | (166.4 | ) | (519.1 | ) | ||||||||
Foreign Currency and Other | 9.9 | (19.9 | ) | 28.7 | 18.7 | |||||||||||
Balances at December 31, 2008 | 1,661.8 | 54.7 | 755.9 | 2,472.4 | ||||||||||||
Capitalized | 335.5 | 29.1 | 229.0 | 593.6 | ||||||||||||
Amortized | (317.2 | ) | (30.5 | ) | (178.5 | ) | (526.2 | ) | ||||||||
Foreign Currency and Other | (17.7 | ) | 5.6 | (45.2 | ) | (57.3 | ) | |||||||||
Balances at December 31, 2009 | $ | 1,662.4 | $ | 58.9 | $ | 761.2 | $ | 2,482.5 |
4.1
Unum Group Balance Sheets by Segment - December 31, 2009 | ||||||||||||||||||||||||||||||||||||
Unum US | ||||||||||||||||||||||||||||||||||||
Group Life | ||||||||||||||||||||||||||||||||||||
and Accidental | Supplemental | Individual | ||||||||||||||||||||||||||||||||||
Group | Death & | and | Total | Colonial | Disability - | Corporate | ||||||||||||||||||||||||||||||
Disability | Dismemberment | Voluntary | Unum US | Unum UK | Life | Closed Block | and Other | Consolidated | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Investments | $ | 10,072.4 | $ | 2,186.4 | $ | 8,289.1 | $ | 20,547.9 | $ | 3,006.1 | $ | 1,838.4 | $ | 12,186.6 | $ | 5,716.4 | $ | 43,295.4 | ||||||||||||||||||
Deferred Acquisition Costs | 123.5 | 87.8 | 1,451.1 | 1,662.4 | 58.9 | 761.2 | - | - | 2,482.5 | |||||||||||||||||||||||||||
Goodwill | 2.5 | - | 187.5 | 190.0 | 11.6 | - | - | - | 201.6 | |||||||||||||||||||||||||||
All Other | 593.7 | 142.2 | 203.7 | 939.6 | 232.8 | 206.1 | 3,052.2 | 4,095.5 | 8,526.2 | |||||||||||||||||||||||||||
Total Assets | $ | 10,792.1 | $ | 2,416.4 | $ | 10,131.4 | $ | 23,339.9 | $ | 3,309.4 | $ | 2,805.7 | $ | 15,238.8 | $ | 9,811.9 | $ | 54,505.7 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||
Reserves and Policyholder | ||||||||||||||||||||||||||||||||||||
Benefits | $ | 8,726.4 | $ | 1,536.0 | $ | 6,957.1 | $ | 17,219.5 | $ | 2,352.0 | $ | 1,587.5 | $ | 12,952.7 | $ | 7,480.3 | $ | 41,592.0 | ||||||||||||||||||
Debt | 92.5 | - | - | 92.5 | - | - | 692.7 | 1,764.4 | 2,549.6 | |||||||||||||||||||||||||||
All Other | 186.4 | 12.3 | 469.3 | 668.0 | 239.4 | 183.1 | 153.7 | 619.8 | 1,864.0 | |||||||||||||||||||||||||||
Total Liabilities | 9,005.3 | 1,548.3 | 7,426.4 | 17,980.0 | 2,591.4 | 1,770.6 | 13,799.1 | 9,864.5 | 46,005.6 | |||||||||||||||||||||||||||
Other Allocated Stockholders' Equity | 1,715.0 | 842.9 | 2,439.9 | 4,997.8 | 639.8 | 993.0 | 1,318.5 | (199.4 | ) | 7,749.7 | ||||||||||||||||||||||||||
Net Unrealized Gain/Loss on Securities and | ||||||||||||||||||||||||||||||||||||
Net Gain on Cash Flow Hedges | 71.8 | 25.2 | 265.1 | 362.1 | 78.2 | 42.1 | 121.2 | 146.8 | 750.4 | |||||||||||||||||||||||||||
Total Allocated Stockholders' | ||||||||||||||||||||||||||||||||||||
Equity | 1,786.8 | 868.1 | 2,705.0 | 5,359.9 | 718.0 | 1,035.1 | 1,439.7 | (52.6 | ) | 8,500.1 | ||||||||||||||||||||||||||
Total Liabilities and Allocated | ||||||||||||||||||||||||||||||||||||
Stockholders' Equity | $ | 10,792.1 | $ | 2,416.4 | �� | $ | 10,131.4 | $ | 23,339.9 | $ | 3,309.4 | $ | 2,805.7 | $ | 15,238.8 | $ | 9,811.9 | $ | 54,505.7 |
Allocated stockholders' equity is determined on the basis of an internal allocation formula that reflects the volume and risk components of the business and aligns with the Company's target capital levels for regulatory and rating agency purposes. This formula is modified periodically to recognize changes in the views of capital requirements.
4.2
Unum Group Balance Sheets by Segment - December 31, 2008 | ||||||||||||||||||||||||||||||||||||
Unum US | ||||||||||||||||||||||||||||||||||||
Group Life | ||||||||||||||||||||||||||||||||||||
and Accidental | Supplemental | Individual | ||||||||||||||||||||||||||||||||||
Group | Death & | and | Total | Colonial | Disability - | Corporate | ||||||||||||||||||||||||||||||
Disability | Dismemberment | Voluntary | Unum US | Unum UK | Life | Closed Block | and Other | Consolidated | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Investments | $ | 9,227.2 | $ | 2,011.9 | $ | 6,782.6 | $ | 18,021.7 | $ | 2,568.5 | $ | 1,570.5 | $ | 11,112.4 | $ | 4,592.8 | $ | 37,865.9 | ||||||||||||||||||
Deferred Acquisition Costs | 128.3 | 85.7 | 1,447.8 | 1,661.8 | 54.7 | 755.9 | - | - | 2,472.4 | |||||||||||||||||||||||||||
Goodwill | 2.5 | - | 187.5 | 190.0 | 10.5 | - | - | - | 200.5 | |||||||||||||||||||||||||||
All Other | 460.5 | 120.6 | (13.7 | ) | 567.4 | 231.7 | 120.5 | 3,240.6 | 4,718.4 | 8,878.6 | ||||||||||||||||||||||||||
Total Assets | $ | 9,818.5 | $ | 2,218.2 | $ | 8,404.2 | $ | 20,440.9 | $ | 2,865.4 | $ | 2,446.9 | $ | 14,353.0 | $ | 9,311.2 | $ | 49,417.4 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||
Reserves and Policyholder | ||||||||||||||||||||||||||||||||||||
Benefits | $ | 8,013.4 | $ | 1,435.8 | $ | 5,851.4 | $ | 15,300.6 | $ | 2,052.0 | $ | 1,537.2 | $ | 12,179.5 | $ | 7,421.2 | $ | 38,490.5 | ||||||||||||||||||
Debt | 102.5 | - | - | 102.5 | - | - | 799.1 | 1,548.3 | 2,449.9 | |||||||||||||||||||||||||||
All Other | 31.7 | 9.8 | 284.4 | 325.9 | 77.6 | 35.7 | 387.3 | 1,252.6 | 2,079.1 | |||||||||||||||||||||||||||
Total Liabilities | 8,147.6 | 1,445.6 | 6,135.8 | 15,729.0 | 2,129.6 | 1,572.9 | 13,365.9 | 10,222.1 | 43,019.5 | |||||||||||||||||||||||||||
Other Allocated Stockholders' Equity | 1,785.7 | 806.1 | 2,174.9 | 4,766.7 | 668.0 | 937.7 | 1,205.4 | (805.8 | ) | 6,772.0 | ||||||||||||||||||||||||||
Net Unrealized Gain/Loss on Securities and | ||||||||||||||||||||||||||||||||||||
Net Gain on Cash Flow Hedges | (114.8 | ) | (33.5 | ) | 93.5 | (54.8 | ) | 67.8 | (63.7 | ) | (218.3 | ) | (105.1 | ) | (374.1 | ) | ||||||||||||||||||||
Total Allocated Stockholders' | ||||||||||||||||||||||||||||||||||||
Equity | 1,670.9 | 772.6 | 2,268.4 | 4,711.9 | 735.8 | 874.0 | 987.1 | (910.9 | ) | 6,397.9 | ||||||||||||||||||||||||||
Total Liabilities and Allocated | ||||||||||||||||||||||||||||||||||||
Stockholders' Equity | $ | 9,818.5 | $ | 2,218.2 | $ | 8,404.2 | $ | 20,440.9 | $ | 2,865.4 | $ | 2,446.9 | $ | 14,353.0 | $ | 9,311.2 | $ | 49,417.4 |
Allocated stockholders' equity is determined on the basis of an internal allocation formula that reflects the volume and risk components of the business and aligns with the Company's target capital levels for regulatory and rating agency purposes. This formula is modified periodically to recognize changes in the views of capital requirements.
4.3
Unum Group Financial Results by Segment | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | % Change | |||||||||||||||||||
Premium Income | ||||||||||||||||||||||||
Unum US | $ | 1,207.9 | $ | 1,246.6 | (3.1 | ) % | $ | 4,873.1 | $ | 4,963.0 | (1.8 | ) % | ||||||||||||
Unum UK | 180.0 | 182.3 | (1.3 | ) | 686.1 | 889.3 | (22.8 | ) | ||||||||||||||||
Colonial Life | 257.4 | 249.1 | 3.3 | 1,015.1 | 977.3 | 3.9 | ||||||||||||||||||
Individual Disability - Closed Block | 219.4 | 239.2 | (8.3 | ) | 898.5 | 952.3 | (5.6 | ) | ||||||||||||||||
Corporate and Other | 1.0 | 0.5 | 100.0 | 2.7 | 1.4 | 92.9 | ||||||||||||||||||
1,865.7 | 1,917.7 | (2.7 | ) | 7,475.5 | 7,783.3 | (4.0 | ) | |||||||||||||||||
Net Investment Income | ||||||||||||||||||||||||
Unum US | 302.3 | 289.6 | 4.4 | 1,200.5 | 1,136.4 | 5.6 | ||||||||||||||||||
Unum UK | 40.8 | 42.1 | (3.1 | ) | 124.5 | 181.9 | (31.6 | ) | ||||||||||||||||
Colonial Life | 28.9 | 26.9 | 7.4 | 114.3 | 105.7 | 8.1 | ||||||||||||||||||
Individual Disability - Closed Block | 182.4 | 188.9 | (3.4 | ) | 740.6 | 767.5 | (3.5 | ) | ||||||||||||||||
Corporate and Other | 41.3 | 42.3 | (2.4 | ) | 166.7 | 197.5 | (15.6 | ) | ||||||||||||||||
595.7 | 589.8 | 1.0 | 2,346.6 | 2,389.0 | (1.8 | ) | ||||||||||||||||||
Other Income | ||||||||||||||||||||||||
Unum US | 28.3 | 33.2 | (14.8 | ) | 118.7 | 132.7 | (10.6 | ) | ||||||||||||||||
Unum UK | 0.6 | 0.7 | (14.3 | ) | 2.4 | 2.0 | 20.0 | |||||||||||||||||
Colonial Life | 0.1 | 0.1 | - | 0.5 | 0.4 | 25.0 | ||||||||||||||||||
Individual Disability - Closed Block | 23.8 | 25.3 | (5.9 | ) | 100.8 | 98.6 | 2.2 | |||||||||||||||||
Corporate and Other | 8.3 | 14.6 | (43.2 | ) | 34.8 | 42.2 | (17.5 | ) | ||||||||||||||||
61.1 | 73.9 | (17.3 | ) | 257.2 | 275.9 | (6.8 | ) | |||||||||||||||||
Total Operating Revenue | ||||||||||||||||||||||||
Unum US | 1,538.5 | 1,569.4 | (2.0 | ) | 6,192.3 | 6,232.1 | (0.6 | ) | ||||||||||||||||
Unum UK | 221.4 | 225.1 | (1.6 | ) | 813.0 | 1,073.2 | (24.2 | ) | ||||||||||||||||
Colonial Life | 286.4 | 276.1 | 3.7 | 1,129.9 | 1,083.4 | 4.3 | ||||||||||||||||||
Individual Disability - Closed Block | 425.6 | 453.4 | (6.1 | ) | 1,739.9 | 1,818.4 | (4.3 | ) | ||||||||||||||||
Corporate and Other | 50.6 | 57.4 | (11.8 | ) | 204.2 | 241.1 | (15.3 | ) | ||||||||||||||||
$ | 2,522.5 | $ | 2,581.4 | (2.3 | ) | $ | 10,079.3 | $ | 10,448.2 | (3.5 | ) |
5
Unum Group Financial Results by Segment | ||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
12/31/2009 | 12/31/2008 | % Change | 12/31/2009 | 12/31/2008 | % Change | |||||||||||||||||||
Benefits and Expenses | ||||||||||||||||||||||||
Unum US | $ | 1,335.5 | $ | 1,386.8 | (3.7 | ) % | $ | 5,417.3 | $ | 5,548.0 | (2.4 | ) % | ||||||||||||
Unum UK | 160.1 | 170.5 | (6.1 | ) | 563.4 | 749.2 | (24.8 | ) | ||||||||||||||||
Colonial Life | 218.1 | 209.8 | 4.0 | 849.0 | 815.3 | 4.1 | ||||||||||||||||||
Individual Disability - Closed Block | 419.8 | 446.3 | (5.9 | ) | 1,705.6 | 1,790.7 | (4.8 | ) | ||||||||||||||||
Corporate and Other | 67.2 | 57.8 | 16.3 | 263.4 | 255.1 | 3.3 | ||||||||||||||||||
2,200.7 | 2,271.2 | (3.1 | ) | 8,798.7 | 9,158.3 | (3.9 | ) | |||||||||||||||||
Income (Loss) Before Income Taxes and | ||||||||||||||||||||||||
Net Realized Investment Gain (Loss) | ||||||||||||||||||||||||
Unum US | 203.0 | 182.6 | 11.2 | 775.0 | 684.1 | 13.3 | ||||||||||||||||||
Unum UK | 61.3 | 54.6 | 12.3 | 249.6 | 324.0 | (23.0 | ) | |||||||||||||||||
Colonial Life | 68.3 | 66.3 | 3.0 | 280.9 | 268.1 | 4.8 | ||||||||||||||||||
Individual Disability - Closed Block | 5.8 | 7.1 | (18.3 | ) | 34.3 | 27.7 | 23.8 | |||||||||||||||||
Corporate and Other | (16.6 | ) | (0.4 | ) | N.M. | (59.2 | ) | (14.0 | ) | N.M. | ||||||||||||||
321.8 | 310.2 | 3.7 | 1,280.6 | 1,289.9 | (0.7 | ) | ||||||||||||||||||
Income Taxes | 103.5 | 100.8 | 2.7 | 428.2 | 432.6 | (1.0 | ) | |||||||||||||||||
Income Before Net Realized Investment | ||||||||||||||||||||||||
Gain (Loss) | 218.3 | 209.4 | 4.3 | 852.4 | 857.3 | (0.6 | ) | |||||||||||||||||
Net Realized Investment Gain (Loss) | (25.9 | ) | (257.7 | ) | 89.9 | 11.7 | (465.9 | ) | 102.5 | |||||||||||||||
Tax Expense (Benefit) on Net Realized | ||||||||||||||||||||||||
Investment Gain (Loss) | (7.0 | ) | (90.1 | ) | 92.2 | 11.5 | (161.8 | ) | 107.1 | |||||||||||||||
Net Income | $ | 199.4 | $ | 41.8 | N.M. | $ | 852.6 | $ | 553.2 | 54.1 |
5.1
Unum Group Quarterly Historical Financial Results by Segment | ||||||||||||||||||||||||||||||||||||
12/31/09 | 9/30/09 | 6/30/09 | 3/31/09 | 12/31/08 | 9/30/08 | 6/30/08 | 3/31/08 | 12/31/07 | ||||||||||||||||||||||||||||
Premium Income | ||||||||||||||||||||||||||||||||||||
Unum US | $ | 1,207.9 | $ | 1,215.2 | $ | 1,223.7 | $ | 1,226.3 | $ | 1,246.6 | $ | 1,239.1 | $ | 1,246.9 | $ | 1,230.4 | $ | 1,248.1 | ||||||||||||||||||
Unum UK | 180.0 | 169.7 | 173.4 | 163.0 | 182.3 | 224.7 | 241.7 | 240.6 | 251.4 | |||||||||||||||||||||||||||
Colonial Life | 257.4 | 253.5 | 250.8 | 253.4 | 249.1 | 245.2 | 242.6 | 240.4 | 232.0 | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 219.4 | 221.5 | 228.0 | 229.6 | 239.2 | 237.5 | 237.2 | 238.4 | 252.2 | |||||||||||||||||||||||||||
Corporate and Other | 1.0 | 1.2 | - | 0.5 | 0.5 | - | 0.2 | 0.7 | 0.2 | |||||||||||||||||||||||||||
1,865.7 | 1,861.1 | 1,875.9 | 1,872.8 | 1,917.7 | 1,946.5 | 1,968.6 | 1,950.5 | 1,983.9 | ||||||||||||||||||||||||||||
Net Investment Income | ||||||||||||||||||||||||||||||||||||
Unum US | 302.3 | 302.8 | 304.1 | 291.3 | 289.6 | 284.3 | 286.5 | 276.0 | 279.1 | |||||||||||||||||||||||||||
Unum UK | 40.8 | 22.5 | 34.3 | 26.9 | 42.1 | 45.8 | 51.5 | 42.5 | 54.0 | |||||||||||||||||||||||||||
Colonial Life | 28.9 | 29.4 | 28.4 | 27.6 | 26.9 | 26.5 | 26.4 | 25.9 | 25.6 | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 182.4 | 184.4 | 187.4 | 186.4 | 188.9 | 189.3 | 198.4 | 190.9 | 206.0 | |||||||||||||||||||||||||||
Corporate and Other | 41.3 | 40.5 | 43.4 | 41.5 | 42.3 | 48.8 | 50.3 | 56.1 | 54.7 | |||||||||||||||||||||||||||
595.7 | 579.6 | 597.6 | 573.7 | 589.8 | 594.7 | 613.1 | 591.4 | 619.4 | ||||||||||||||||||||||||||||
Other Income | ||||||||||||||||||||||||||||||||||||
Unum US | 28.3 | 28.8 | 30.0 | 31.6 | 33.2 | 33.5 | 33.4 | 32.6 | 33.6 | |||||||||||||||||||||||||||
Unum UK | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 0.2 | 0.2 | 0.4 | |||||||||||||||||||||||||||
Colonial Life | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 23.8 | 24.3 | 25.8 | 26.9 | 25.3 | 23.8 | 25.4 | 24.1 | 25.1 | |||||||||||||||||||||||||||
Corporate and Other | 8.3 | 8.1 | 10.6 | 7.8 | 14.6 | 9.0 | 8.4 | 10.2 | 6.9 | |||||||||||||||||||||||||||
61.1 | 61.9 | 67.2 | 67.0 | 73.9 | 67.3 | 67.5 | 67.2 | 66.0 | ||||||||||||||||||||||||||||
Total Operating Revenue | ||||||||||||||||||||||||||||||||||||
Unum US | 1,538.5 | 1,546.8 | 1,557.8 | 1,549.2 | 1,569.4 | 1,556.9 | 1,566.8 | 1,539.0 | 1,560.8 | |||||||||||||||||||||||||||
Unum UK | 221.4 | 192.8 | 208.3 | 190.5 | 225.1 | 271.4 | 293.4 | 283.3 | 305.8 | |||||||||||||||||||||||||||
Colonial Life | 286.4 | 283.0 | 279.4 | 281.1 | 276.1 | 271.8 | 269.1 | 266.4 | 257.6 | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 425.6 | 430.2 | 441.2 | 442.9 | 453.4 | 450.6 | 461.0 | 453.4 | 483.3 | |||||||||||||||||||||||||||
Corporate and Other | 50.6 | 49.8 | 54.0 | 49.8 | 57.4 | 57.8 | 58.9 | 67.0 | 61.8 | |||||||||||||||||||||||||||
$ | 2,522.5 | $ | 2,502.6 | $ | 2,540.7 | $ | 2,513.5 | $ | 2,581.4 | $ | 2,608.5 | $ | 2,649.2 | $ | 2,609.1 | $ | 2,669.3 |
6
Unum Group Quarterly Historical Financial Results by Segment | ||||||||||||||||||||||||||||||||||||
12/31/09 | 9/30/09 | 6/30/09 | 3/31/09 | 12/31/08 | 9/30/08 | 6/30/08 | 3/31/08 | 12/31/07 | ||||||||||||||||||||||||||||
Benefits and Expenses | ||||||||||||||||||||||||||||||||||||
Unum US | $ | 1,335.5 | $ | 1,349.7 | $ | 1,366.5 | $ | 1,365.6 | $ | 1,386.8 | $ | 1,385.3 | $ | 1,395.2 | $ | 1,380.7 | $ | 1,399.9 | ||||||||||||||||||
Unum UK | 160.1 | 134.1 | 141.0 | 128.2 | 170.5 | 178.9 | 200.8 | 199.0 | 224.1 | |||||||||||||||||||||||||||
Colonial Life | 218.1 | 212.6 | 208.1 | 210.2 | 209.8 | 205.6 | 200.9 | 199.0 | 198.8 | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 419.8 | 423.0 | 431.2 | 431.6 | 446.3 | 448.1 | 445.8 | 450.5 | 468.3 | |||||||||||||||||||||||||||
Corporate and Other | 67.2 | 63.5 | 70.0 | 62.7 | 57.8 | 65.0 | 65.6 | 66.7 | 127.0 | |||||||||||||||||||||||||||
2,200.7 | 2,182.9 | 2,216.8 | 2,198.3 | 2,271.2 | 2,282.9 | 2,308.3 | 2,295.9 | 2,418.1 | ||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes and | ||||||||||||||||||||||||||||||||||||
Net Realized Investment Gain (Loss) | ||||||||||||||||||||||||||||||||||||
Unum US | 203.0 | 197.1 | 191.3 | 183.6 | 182.6 | 171.6 | 171.6 | 158.3 | 160.9 | |||||||||||||||||||||||||||
Unum UK | 61.3 | 58.7 | 67.3 | 62.3 | 54.6 | 92.5 | 92.6 | 84.3 | 81.7 | |||||||||||||||||||||||||||
Colonial Life | 68.3 | 70.4 | 71.3 | 70.9 | 66.3 | 66.2 | 68.2 | 67.4 | 58.8 | |||||||||||||||||||||||||||
Individual Disability - Closed Block | 5.8 | 7.2 | 10.0 | 11.3 | 7.1 | 2.5 | 15.2 | 2.9 | 15.0 | |||||||||||||||||||||||||||
Corporate and Other | (16.6 | ) | (13.7 | ) | (16.0 | ) | (12.9 | ) | (0.4 | ) | (7.2 | ) | (6.7 | ) | 0.3 | (65.2 | ) | |||||||||||||||||||
321.8 | 319.7 | 323.9 | 315.2 | 310.2 | 325.6 | 340.9 | 313.2 | 251.2 | ||||||||||||||||||||||||||||
Income Taxes | 103.5 | 108.1 | 108.1 | 108.5 | 100.8 | 108.7 | 117.7 | 105.4 | 74.2 | |||||||||||||||||||||||||||
Income Before Net Realized | ||||||||||||||||||||||||||||||||||||
Investment Gain (Loss) | 218.3 | 211.6 | 215.8 | 206.7 | 209.4 | 216.9 | 223.2 | 207.8 | 177.0 | |||||||||||||||||||||||||||
Net Realized Investment Gain (Loss) | (25.9 | ) | 14.9 | 87.3 | (64.6 | ) | (257.7 | ) | (165.8 | ) | 26.1 | (68.5 | ) | (25.8 | ) | |||||||||||||||||||||
Tax Expense (Benefit) on Net Realized | ||||||||||||||||||||||||||||||||||||
Investment Gain (Loss) | (7.0 | ) | 5.4 | 35.9 | (22.8 | ) | (90.1 | ) | (56.9 | ) | 9.0 | (23.8 | ) | (9.3 | ) | |||||||||||||||||||||
Net Income | $ | 199.4 | $ | 221.1 | $ | 267.2 | $ | 164.9 | $ | 41.8 | $ | 108.0 | $ | 240.3 | $ | 163.1 | $ | 160.5 | ||||||||||||||||||
Net Income Per Common Share - | ||||||||||||||||||||||||||||||||||||
Assuming Dilution | $ | 0.60 | $ | 0.66 | $ | 0.80 | $ | 0.50 | $ | 0.13 | $ | 0.32 | $ | 0.69 | $ | 0.46 | $ | 0.44 |
6.1
Unum Group Financial Results for Unum US Segment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | $ | 1,207.9 | $ | 1,246.6 | $ | 4,873.1 | $ | 4,963.0 | $ | 5,014.0 | ||||||||||
Net Investment Income | 302.3 | 289.6 | 1,200.5 | 1,136.4 | 1,114.0 | |||||||||||||||
Other Income | 28.3 | 33.2 | 118.7 | 132.7 | 135.6 | |||||||||||||||
Total Operating Revenue | 1,538.5 | 1,569.4 | 6,192.3 | 6,232.1 | 6,263.6 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 945.1 | 1,001.0 | 3,855.9 | 3,998.4 | 4,246.4 | |||||||||||||||
Commissions | 123.3 | 127.5 | 516.6 | 518.6 | 501.5 | |||||||||||||||
Interest and Debt Expense | 0.3 | 0.9 | 2.0 | 4.2 | 7.5 | |||||||||||||||
Deferral of Acquisition Costs | (81.7 | ) | (82.8 | ) | (335.5 | ) | (329.7 | ) | (304.2 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 78.7 | 81.3 | 317.2 | 320.3 | 277.1 | |||||||||||||||
Other Expenses | 269.8 | 258.9 | 1,061.1 | 1,036.2 | 993.2 | |||||||||||||||
Total Benefits and Expenses | 1,335.5 | 1,386.8 | 5,417.3 | 5,548.0 | 5,721.5 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 203.0 | $ | 182.6 | $ | 775.0 | $ | 684.1 | $ | 542.1 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratio | 78.2 | % | 80.3 | % | 79.1 | % | 80.6 | % | 84.7 | % | ||||||||||
Other Expense Ratio | 22.3 | % | 20.8 | % | 21.8 | % | 20.9 | % | 19.8 | % | ||||||||||
Before-tax Profit Margin | 16.8 | % | 14.6 | % | 15.9 | % | 13.8 | % | 10.8 | % | ||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Reported | $ | 203.0 | $ | 182.6 | $ | 775.0 | $ | 684.1 | $ | 542.1 | ||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Reserve Charge | - | - | - | - | (76.5 | ) | ||||||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Other Expense Charge | - | - | - | - | 10.3 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Adjusted | $ | 203.0 | $ | 182.6 | $ | 775.0 | $ | 684.1 | $ | 608.3 | ||||||||||
Operating Ratios, as Adjusted | ||||||||||||||||||||
Benefit Ratio | 78.2 | % | 80.3 | % | 79.1 | % | 80.6 | % | 83.2 | % | ||||||||||
Other Expense Ratio | 22.3 | % | 20.8 | % | 21.8 | % | 20.9 | % | 20.0 | % | ||||||||||
Before-tax Profit Margin | 16.8 | % | 14.6 | % | 15.9 | % | 13.8 | % | 12.1 | % |
7
Unum Group Financial Results for Unum US Group Disability | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Group Long-term Disability | $ | 428.0 | $ | 459.2 | $ | 1,726.9 | $ | 1,838.5 | $ | 1,895.7 | ||||||||||
Group Short-term Disability | 107.6 | 110.0 | 432.8 | 435.1 | 485.6 | |||||||||||||||
Total Premium Income | 535.6 | 569.2 | 2,159.7 | 2,273.6 | 2,381.3 | |||||||||||||||
Net Investment Income | 154.0 | 156.6 | 629.4 | 631.3 | 648.7 | |||||||||||||||
Other Income | 21.8 | 24.9 | 88.9 | 100.2 | 100.1 | |||||||||||||||
Total Operating Revenue | 711.4 | 750.7 | 2,878.0 | 3,005.1 | 3,130.1 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 453.1 | 504.9 | 1,862.8 | 2,043.9 | 2,277.4 | |||||||||||||||
Commissions | 38.7 | 39.8 | 162.2 | 165.9 | 167.7 | |||||||||||||||
Interest and Debt Expense | 0.3 | 0.9 | 2.0 | 4.2 | 7.5 | |||||||||||||||
Deferral of Acquisition Costs | (15.2 | ) | (15.3 | ) | (62.5 | ) | (59.4 | ) | (60.4 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 16.3 | 19.1 | 67.3 | 76.7 | 66.2 | |||||||||||||||
Other Expenses | 145.6 | 141.6 | 572.6 | 572.4 | 561.6 | |||||||||||||||
Total Benefits and Expenses | 638.8 | 691.0 | 2,604.4 | 2,803.7 | 3,020.0 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 72.6 | $ | 59.7 | $ | 273.6 | $ | 201.4 | $ | 110.1 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratio | 84.6 | % | 88.7 | % | 86.3 | % | 89.9 | % | 95.6 | % | ||||||||||
Other Expense Ratio | 27.2 | % | 24.9 | % | 26.5 | % | 25.2 | % | 23.6 | % | ||||||||||
Before-tax Profit (Loss) Margin | 13.6 | % | 10.5 | % | 12.7 | % | 8.9 | % | 4.6 | % | ||||||||||
Premium Persistency: | ||||||||||||||||||||
Group Long-term Disability | 86.9 | % | 87.8 | % | 85.1 | % | ||||||||||||||
Group Short-term Disability | 86.8 | % | 82.1 | % | 74.0 | % | ||||||||||||||
Case Persistency: | ||||||||||||||||||||
Group Long-term Disability | 87.4 | % | 89.2 | % | 88.4 | % | ||||||||||||||
Group Short-term Disability | 86.5 | % | 88.2 | % | 87.4 | % |
7.1
Unum Group Financial Results for Unum US Group Disability - Continued | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Income (Loss) Before Income Taxes | ||||||||||||||||||||
and Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Reported | $ | 72.6 | $ | 59.7 | $ | 273.6 | $ | 201.4 | $ | 110.1 | ||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Reserve Charge | - | - | - | - | (76.5 | ) | ||||||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Other Expense Charge | - | - | - | - | 10.3 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Adjusted | $ | 72.6 | $ | 59.7 | $ | 273.6 | $ | 201.4 | $ | 176.3 | ||||||||||
Operating Ratios, as Adjusted | ||||||||||||||||||||
Benefit Ratio | 84.6 | % | 88.7 | % | 86.3 | % | 89.9 | % | 92.4 | % | ||||||||||
Other Expense Ratio | 27.2 | % | 24.9 | % | 26.5 | % | 25.2 | % | 24.0 | % | ||||||||||
Before-tax Profit Margin | 13.6 | % | 10.5 | % | 12.7 | % | 8.9 | % | 7.4 | % |
7.2
Unum Group Financial Results for Unum US Group Life and Accidental Death and Dismemberment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Group Life | $ | 264.1 | $ | 266.2 | $ | 1,057.7 | $ | 1,062.8 | $ | 1,107.4 | ||||||||||
Accidental Death & Dismemberment | 25.3 | 30.9 | 104.9 | 127.6 | 131.0 | |||||||||||||||
Total Premium Income | 289.4 | 297.1 | 1,162.6 | 1,190.4 | 1,238.4 | |||||||||||||||
Net Investment Income | 31.4 | 31.9 | 126.5 | 126.0 | 134.9 | |||||||||||||||
Other Income | 0.3 | 0.6 | 1.9 | 2.3 | 2.4 | |||||||||||||||
Total Operating Revenue | 321.1 | 329.6 | 1,291.0 | 1,318.7 | 1,375.7 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 202.3 | 207.9 | 815.5 | 827.6 | 901.6 | |||||||||||||||
Commissions | 21.0 | 21.8 | 85.4 | 85.4 | 88.7 | |||||||||||||||
Deferral of Acquisition Costs | (12.1 | ) | (10.4 | ) | (48.1 | ) | (40.3 | ) | (36.1 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 11.2 | 13.9 | 45.9 | 55.0 | 39.4 | |||||||||||||||
Other Expenses | 51.0 | 46.1 | 197.6 | 180.1 | 164.9 | |||||||||||||||
Total Benefits and Expenses | 273.4 | 279.3 | 1,096.3 | 1,107.8 | 1,158.5 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 47.7 | $ | 50.3 | $ | 194.7 | $ | 210.9 | $ | 217.2 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratio | 69.9 | % | 70.0 | % | 70.1 | % | 69.5 | % | 72.8 | % | ||||||||||
Other Expense Ratio | 17.6 | % | 15.5 | % | 17.0 | % | 15.1 | % | 13.3 | % | ||||||||||
Before-tax Profit Margin | 16.5 | % | 16.9 | % | 16.7 | % | 17.7 | % | 17.5 | % | ||||||||||
Premium Persistency: | ||||||||||||||||||||
Group Life | 86.9 | % | 83.8 | % | 78.8 | % | ||||||||||||||
Accidental Death & Dismemberment | 88.1 | % | 86.4 | % | 80.8 | % | ||||||||||||||
Case Persistency: | ||||||||||||||||||||
Group Life | 87.2 | % | 89.1 | % | 87.7 | % | ||||||||||||||
Accidental Death & Dismemberment | 87.2 | % | 89.2 | % | 88.0 | % |
7.3
Unum Group Financial Results for Unum US Supplemental and Voluntary | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Individual Disability - Recently Issued | $ | 107.1 | $ | 118.6 | $ | 463.7 | $ | 471.5 | $ | 456.7 | ||||||||||
Long-term Care | 149.9 | 149.2 | 594.7 | 580.7 | 532.9 | |||||||||||||||
Voluntary Benefits | 125.9 | 112.5 | 492.4 | 446.8 | 404.7 | |||||||||||||||
Total Premium Income | 382.9 | 380.3 | 1,550.8 | 1,499.0 | 1,394.3 | |||||||||||||||
Net Investment Income | 116.9 | 101.1 | 444.6 | 379.1 | 330.4 | |||||||||||||||
Other Income | 6.2 | 7.7 | 27.9 | 30.2 | 33.1 | |||||||||||||||
Total Operating Revenue | 506.0 | 489.1 | 2,023.3 | 1,908.3 | 1,757.8 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 289.7 | 288.2 | 1,177.6 | 1,126.9 | 1,067.4 | |||||||||||||||
Commissions | 63.6 | 65.9 | 269.0 | 267.3 | 245.1 | |||||||||||||||
Deferral of Acquisition Costs | (54.4 | ) | (57.1 | ) | (224.9 | ) | (230.0 | ) | (207.7 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 51.2 | 48.3 | 204.0 | 188.6 | 171.5 | |||||||||||||||
Other Expenses | 73.2 | 71.2 | 290.9 | 283.7 | 266.7 | |||||||||||||||
Total Benefits and Expenses | 423.3 | 416.5 | 1,716.6 | 1,636.5 | 1,543.0 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 82.7 | $ | 72.6 | $ | 306.7 | $ | 271.8 | $ | 214.8 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratios | ||||||||||||||||||||
Individual Disability - Recently Issued | 48.9 | % | 53.9 | % | 51.4 | % | 53.3 | % | 56.7 | % | ||||||||||
Long-term Care | 113.8 | % | 107.2 | % | 111.6 | % | 106.1 | % | 106.0 | % | ||||||||||
Voluntary Benefits | 53.0 | % | 57.2 | % | 56.0 | % | 58.0 | % | 60.1 | % | ||||||||||
Other Expense Ratio | 19.1 | % | 18.7 | % | 18.8 | % | 18.9 | % | 19.1 | % | ||||||||||
Before-tax Profit Margin | 21.6 | % | 19.1 | % | 19.8 | % | 18.1 | % | 15.4 | % | ||||||||||
Interest Adjusted Loss Ratios | ||||||||||||||||||||
Individual Disability - Recently Issued | 28.2 | % | 36.2 | % | 32.5 | % | 35.9 | % | 40.0 | % | ||||||||||
Long-term Care | 77.0 | % | 75.6 | % | 76.5 | % | 75.5 | % | 77.7 | % | ||||||||||
Premium Persistency: | ||||||||||||||||||||
Individual Disability - Recently Issued | 89.6 | % | 90.7 | % | 90.6 | % | ||||||||||||||
Long-term Care | 95.1 | % | 95.5 | % | 95.4 | % | ||||||||||||||
Voluntary Benefits | 79.9 | % | 80.4 | % | 79.4 | % |
7.4
Unum Group Financial Results for Unum UK Segment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Group Long-term Disability | $ | 127.3 | $ | 144.4 | $ | 503.1 | $ | 675.9 | $ | 752.6 | ||||||||||
Group Life | 43.6 | 29.5 | 147.8 | 174.6 | 177.4 | |||||||||||||||
Individual Disability | 9.1 | 8.4 | 35.2 | 38.8 | 38.3 | |||||||||||||||
Total Premium Income | 180.0 | 182.3 | 686.1 | 889.3 | 968.3 | |||||||||||||||
Net Investment Income | 40.8 | 42.1 | 124.5 | 181.9 | 187.4 | |||||||||||||||
Other Income | 0.6 | 0.7 | 2.4 | 2.0 | 3.1 | |||||||||||||||
Total Operating Revenue | 221.4 | 225.1 | 813.0 | 1,073.2 | 1,158.8 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 107.3 | 114.8 | 373.6 | 511.4 | 574.3 | |||||||||||||||
Commissions | 13.4 | 12.3 | 46.7 | 59.0 | 67.0 | |||||||||||||||
Deferral of Acquisition Costs | (8.1 | ) | (8.0 | ) | (29.1 | ) | (37.4 | ) | (41.2 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 8.0 | 9.3 | 30.5 | 32.4 | 49.4 | |||||||||||||||
Other Expenses | 39.5 | 42.1 | 141.7 | 183.8 | 183.5 | |||||||||||||||
Total Benefits and Expenses | 160.1 | 170.5 | 563.4 | 749.2 | 833.0 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 61.3 | $ | 54.6 | $ | 249.6 | $ | 324.0 | $ | 325.8 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratio | 59.6 | % | 63.0 | % | 54.5 | % | 57.5 | % | 59.3 | % | ||||||||||
Other Expense Ratio | 21.9 | % | 23.1 | % | 20.7 | % | 20.7 | % | 19.0 | % | ||||||||||
Before-tax Profit Margin | 34.1 | % | 30.0 | % | 36.4 | % | 36.4 | % | 33.6 | % | ||||||||||
Premium Persistency: | ||||||||||||||||||||
Group Long-term Disability | 88.6 | % | 87.4 | % | 88.0 | % | ||||||||||||||
Group Life | 80.1 | % | 74.9 | % | 70.5 | % | ||||||||||||||
Individual Disability | 87.6 | % | 87.6 | % | 89.4 | % |
8
Unum Group Financial Results for Unum UK Segment - Continued | ||||||||||||||||||||
(in millions of pounds) | Three Months Ended | Year Ended | ||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Group Long-term Disability | £ | 77.9 | £ | 91.7 | £ | 322.2 | £ | 364.4 | £ | 375.9 | ||||||||||
Group Life | 26.7 | 18.8 | 94.1 | 93.3 | 88.5 | |||||||||||||||
Individual Disability | 5.6 | 5.3 | 22.4 | 20.9 | 19.1 | |||||||||||||||
Total Premium Income | 110.2 | 115.8 | 438.7 | 478.6 | 483.5 | |||||||||||||||
Net Investment Income | 25.0 | 26.7 | 79.6 | 98.5 | 93.5 | |||||||||||||||
Other Income | 0.4 | 0.5 | 1.6 | 1.2 | 1.6 | |||||||||||||||
Total Operating Revenue | 135.6 | 143.0 | 519.9 | 578.3 | 578.6 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 65.7 | 72.8 | 238.3 | 275.8 | 286.8 | |||||||||||||||
Commissions | 8.2 | 7.9 | 29.8 | 31.9 | 33.5 | |||||||||||||||
Deferral of Acquisition Costs | (4.9 | ) | (5.1 | ) | (18.5 | ) | (20.1 | ) | (20.6 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 4.9 | 6.0 | 19.5 | 17.9 | 24.7 | |||||||||||||||
Other Expenses | 24.1 | 26.8 | 90.2 | 99.6 | 91.6 | |||||||||||||||
Total Benefits and Expenses | 98.0 | 108.4 | 359.3 | 405.1 | 416.0 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | £ | 37.6 | £ | 34.6 | £ | 160.6 | £ | 173.2 | £ | 162.6 | ||||||||||
Weighted Average Pound/Dollar Exchange Rate | 1.630 | 1.578 | 1.554 | 1.871 | 2.004 |
8.1
Unum Group Financial Results for Colonial Life Segment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | ||||||||||||||||||||
Accident, Sickness, and Disability | $ | 158.0 | $ | 154.2 | $ | 625.8 | $ | 606.9 | $ | 566.6 | ||||||||||
Life | 42.5 | 40.8 | 165.6 | 157.4 | 143.5 | |||||||||||||||
Cancer and Critical Illness | 56.9 | 54.1 | 223.7 | 213.0 | 197.1 | |||||||||||||||
Total Premium Income | 257.4 | 249.1 | 1,015.1 | 977.3 | 907.2 | |||||||||||||||
Net Investment Income | 28.9 | 26.9 | 114.3 | 105.7 | 99.9 | |||||||||||||||
Other Income | 0.1 | 0.1 | 0.5 | 0.4 | 0.9 | |||||||||||||||
Total Operating Revenue | 286.4 | 276.1 | 1,129.9 | 1,083.4 | 1,008.0 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 124.8 | 120.2 | 480.6 | 464.0 | 437.8 | |||||||||||||||
Commissions | 54.5 | 52.7 | 215.3 | 211.8 | 201.6 | |||||||||||||||
Deferral of Acquisition Costs | (58.0 | ) | (55.5 | ) | (229.0 | ) | (223.8 | ) | (210.9 | ) | ||||||||||
Amortization of Deferred Acquisition Costs | 44.5 | 41.9 | 178.5 | 166.4 | 153.9 | |||||||||||||||
Other Expenses | 52.3 | 50.5 | 203.6 | 196.9 | 179.8 | |||||||||||||||
Total Benefits and Expenses | 218.1 | 209.8 | 849.0 | 815.3 | 762.2 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 68.3 | $ | 66.3 | $ | 280.9 | $ | 268.1 | $ | 245.8 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Benefit Ratio | 48.5 | % | 48.3 | % | 47.3 | % | 47.5 | % | 48.3 | % | ||||||||||
Other Expense Ratio | 20.3 | % | 20.3 | % | 20.1 | % | 20.1 | % | 19.8 | % | ||||||||||
Before-tax Profit Margin | 26.5 | % | 26.6 | % | 27.7 | % | 27.4 | % | 27.1 | % | ||||||||||
Premium Persistency: | ||||||||||||||||||||
Accident, Sickness, and Disability | 74.4 | % | 75.8 | % | 75.9 | % | ||||||||||||||
Life | 84.7 | % | 84.7 | % | 83.8 | % | ||||||||||||||
Cancer and Critical Illness | 83.8 | % | 84.0 | % | 84.1 | % |
9
Unum Group Financial Results for Individual Disability - Closed Block Segment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | $ | 219.4 | $ | 239.2 | $ | 898.5 | $ | 952.3 | $ | 1,009.9 | ||||||||||
Net Investment Income | 182.4 | 188.9 | 740.6 | 767.5 | 827.6 | |||||||||||||||
Other Income | 23.8 | 25.3 | 100.8 | 98.6 | 103.7 | |||||||||||||||
Total Operating Revenue | 425.6 | 453.4 | 1,739.9 | 1,818.4 | 1,941.2 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 367.4 | 388.0 | 1,489.6 | 1,544.8 | 1,614.5 | |||||||||||||||
Commissions | 13.8 | 15.8 | 58.1 | 62.7 | 69.1 | |||||||||||||||
Interest and Debt Expense | 3.1 | 7.0 | 16.6 | 35.1 | 8.3 | |||||||||||||||
Other Expenses | 35.5 | 35.5 | 141.3 | 148.1 | 139.8 | |||||||||||||||
Total Benefits and Expenses | 419.8 | 446.3 | 1,705.6 | 1,790.7 | 1,831.7 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | 5.8 | $ | 7.1 | $ | 34.3 | $ | 27.7 | $ | 109.5 | ||||||||||
Operating Ratios | ||||||||||||||||||||
Interest Adjusted Loss Ratio | 81.6 | % | 82.6 | % | 81.6 | % | 82.2 | % | 84.1 | % | ||||||||||
Premium Persistency | 93.2 | % | 93.8 | % | 94.3 | % | ||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Reported | $ | 5.8 | $ | 7.1 | $ | 34.3 | $ | 27.7 | $ | 109.5 | ||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Reserve Charge | - | - | - | - | 10.7 | |||||||||||||||
Settlement Agreements Claim Reassessment - | ||||||||||||||||||||
Other Expense Charge | - | - | - | - | 2.5 | |||||||||||||||
Operating Income Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Adjusted | $ | 5.8 | $ | 7.1 | $ | 34.3 | $ | 27.7 | $ | 96.3 | ||||||||||
Interest Adjusted Loss Ratio, as Adjusted | 81.6 | % | 82.6 | % | 81.6 | % | 82.2 | % | 85.2 | % |
10
Unum Group Financial Results for Corporate and Other Segment | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
12/31/2009 | 12/31/2008 | 12/31/2009 | 12/31/2008 | 12/31/2007 | ||||||||||||||||
Operating Revenue | ||||||||||||||||||||
Premium Income | $ | 1.0 | $ | 0.5 | $ | 2.7 | $ | 1.4 | $ | 1.7 | ||||||||||
Net Investment Income | 41.3 | 42.3 | 166.7 | 197.5 | 181.0 | |||||||||||||||
Other Income | 8.3 | 14.6 | 34.8 | 42.2 | 30.8 | |||||||||||||||
Total Operating Revenue | 50.6 | 57.4 | 204.2 | 241.1 | 213.5 | |||||||||||||||
Benefits and Expenses | ||||||||||||||||||||
Benefits and Change in Reserves for Future Benefits | 22.0 | 24.5 | 91.9 | 107.8 | 115.2 | |||||||||||||||
Commissions | (0.1 | ) | 0.2 | 0.4 | 1.2 | 1.9 | ||||||||||||||
Interest and Debt Expense | 31.1 | 26.9 | 106.8 | 117.0 | 167.3 | |||||||||||||||
Cost Related to Early Retirement of Debt | - | - | - | 0.4 | 58.8 | |||||||||||||||
Other Expenses | 14.2 | 6.2 | 64.3 | 28.7 | 31.1 | |||||||||||||||
Total Benefits and Expenses | 67.2 | 57.8 | 263.4 | 255.1 | 374.3 | |||||||||||||||
Operating Loss Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses | $ | (16.6 | ) | $ | (0.4 | ) | $ | (59.2 | ) | $ | (14.0 | ) | $ | (160.8 | ) | |||||
Operating Loss Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Reported | $ | (16.6 | ) | $ | (0.4 | ) | $ | (59.2 | ) | $ | (14.0 | ) | $ | (160.8 | ) | |||||
Cost Related to Early Retirement of Debt | - | - | - | - | (58.8 | ) | ||||||||||||||
Operating Loss Before Income Taxes and | ||||||||||||||||||||
Net Realized Investment Gains and Losses, | ||||||||||||||||||||
as Adjusted | $ | (16.6 | ) | $ | (0.4 | ) | $ | (59.2 | ) | $ | (14.0 | ) | $ | (102.0 | ) |
11
Unum Group Reserves | ||||||||||||||||||||||||||||||||
December 31, 2009 | ||||||||||||||||||||||||||||||||
Gross | Total | |||||||||||||||||||||||||||||||
Policy | Claim Reserves | Reinsurance | Total | |||||||||||||||||||||||||||||
Reserves | % | Incurred | IBNR | % | Total | Ceded | Net | |||||||||||||||||||||||||
Group Disability | $ | - | - | % | $ | 7,685.3 | $ | 586.1 | 33.6 | % | $ | 8,271.4 | $ | 73.7 | $ | 8,197.7 | ||||||||||||||||
Group Life and Accidental Death & Dismemberment | 70.2 | 0.5 | 748.4 | 163.3 | 3.7 | 981.9 | 1.8 | 980.1 | ||||||||||||||||||||||||
Individual Disability - Recently Issued | 516.5 | 3.9 | 949.5 | 91.2 | 4.2 | 1,557.2 | 87.5 | 1,469.7 | ||||||||||||||||||||||||
Long-term Care | 3,376.8 | 25.5 | 350.1 | 36.7 | 1.6 | 3,763.6 | 50.2 | 3,713.4 | ||||||||||||||||||||||||
Voluntary Benefits | 996.5 | 7.5 | 21.6 | 44.2 | 0.3 | 1,062.3 | 21.2 | 1,041.1 | ||||||||||||||||||||||||
Unum US Segment | 4,960.0 | 37.4 | 9,754.9 | 921.5 | 43.4 | 15,636.4 | 234.4 | 15,402.0 | ||||||||||||||||||||||||
Unum UK Segment | 26.8 | 0.2 | 2,096.8 | 161.5 | 9.2 | 2,285.1 | 113.1 | 2,172.0 | ||||||||||||||||||||||||
Colonial Life Segment | 1,234.2 | 9.3 | 232.9 | 87.7 | 1.3 | 1,554.8 | 24.7 | 1,530.1 | ||||||||||||||||||||||||
Individual Disability - Closed Block Segment | 1,376.8 | 10.4 | 10,290.9 | 330.5 | 43.2 | 11,998.2 | 1,438.2 | 10,560.0 | ||||||||||||||||||||||||
Corporate and Other Segment | 5,649.5 | 42.7 | 455.7 | 253.3 | 2.9 | 6,358.5 | 4,902.0 | 1,456.5 | ||||||||||||||||||||||||
Subtotal, Excluding Unrealized Adjustment | $ | 13,247.3 | 100.0 | % | $ | 22,831.2 | $ | 1,754.5 | 100.0 | % | 37,833.0 | 6,712.4 | 31,120.6 | |||||||||||||||||||
Unrealized Adjustment to Reserves for Unrealized | ||||||||||||||||||||||||||||||||
Gain on Securities | 1,644.7 | 127.2 | 1,517.5 | |||||||||||||||||||||||||||||
Consolidated | $ | 39,477.7 | $ | 6,839.6 | $ | 32,638.1 | ||||||||||||||||||||||||||
The increase in Unum US Segment Policy Reserves Incurred from December 31, 2008 is due primarily to growth in the active life reserves for the Unum US long-term care line of business. |
12
Unum Group Reserves | ||||||||||||||||||||||||||||||||
December 31, 2008 | ||||||||||||||||||||||||||||||||
Gross | Total | |||||||||||||||||||||||||||||||
Policy | Claim Reserves | Reinsurance | Total | |||||||||||||||||||||||||||||
Reserves | % | Incurred | IBNR | % | Total | Ceded | Net | |||||||||||||||||||||||||
Group Disability | $ | - | - | % | $ | 7,799.1 | $ | 583.1 | 34.3 | % | $ | 8,382.2 | $ | 81.1 | $ | 8,301.1 | ||||||||||||||||
Group Life and Accidental Death & Dismemberment | 72.9 | 0.6 | 750.1 | 170.3 | 3.8 | 993.3 | 0.9 | 992.4 | ||||||||||||||||||||||||
Individual Disability - Recently Issued | 493.6 | 3.9 | 882.5 | 90.3 | 4.0 | 1,466.4 | 84.1 | 1,382.3 | ||||||||||||||||||||||||
Long-term Care | 2,915.3 | 22.9 | 295.9 | 35.2 | 1.3 | 3,246.4 | 48.9 | 3,197.5 | ||||||||||||||||||||||||
Voluntary Benefits | 925.5 | 7.2 | 21.1 | 37.0 | 0.2 | 983.6 | 19.1 | 964.5 | ||||||||||||||||||||||||
Unum US Segment | 4,407.3 | 34.6 | 9,748.7 | 915.9 | 43.6 | 15,071.9 | 234.1 | 14,837.8 | ||||||||||||||||||||||||
Unum UK Segment | 22.6 | 0.2 | 1,887.6 | 181.5 | 8.5 | 2,091.7 | 102.7 | 1,989.0 | ||||||||||||||||||||||||
Colonial Life Segment | 1,172.2 | 9.2 | 237.0 | 97.3 | 1.4 | 1,506.5 | 31.1 | 1,475.4 | ||||||||||||||||||||||||
Individual Disability - Closed Block Segment | 1,527.6 | 12.0 | 10,239.9 | 350.3 | 43.4 | 12,117.8 | 1,456.6 | 10,661.2 | ||||||||||||||||||||||||
Corporate and Other Segment | 5,605.4 | 44.0 | 490.7 | 270.1 | 3.1 | 6,366.2 | 4,853.8 | 1,512.4 | ||||||||||||||||||||||||
Subtotal, Excluding Unrealized Adjustment | $ | 12,735.1 | 100.0 | % | $ | 22,603.9 | $ | 1,815.1 | 100.0 | % | 37,154.1 | 6,678.3 | 30,475.8 | |||||||||||||||||||
Unrealized Adjustment to Reserves for Unrealized | ||||||||||||||||||||||||||||||||
Loss on Securities | (803.1 | ) | (31.9 | ) | (771.2 | ) | ||||||||||||||||||||||||||
Consolidated | $ | 36,351.0 | $ | 6,646.4 | $ | 29,704.6 |
12.1
Unum Group Investment Fact Sheet at December 31, 2009 | ||||||||||||||||||||
Fixed Maturity Securities (Fair Value) | 12/31/2009 | Selected Statistics | 12/31/09 | 9/30/09 | ||||||||||||||||
Public (1) | $ | 23,997.2 | 63.4 | % | Portfolio Yield (2) | 6.74 | % | 6.77 | % | |||||||||||
Asset-Backed Securities | 359.6 | 0.9 | Average Duration | 7.68 | 7.70 | |||||||||||||||
Residential Mortgage-Backed Securities | 3,359.3 | 8.9 | Average Credit Quality | A | A | |||||||||||||||
Commercial Mortgage-Backed Securities | 4.2 | - | ||||||||||||||||||
Private Placements | 3,981.3 | 10.5 | ||||||||||||||||||
High Yield | 2,584.3 | 6.8 | ||||||||||||||||||
Government Securities | 2,964.7 | 7.8 | ||||||||||||||||||
Municipal Securities | 622.9 | 1.6 | ||||||||||||||||||
Redeemable Preferred Stocks | 40.9 | 0.1 | ||||||||||||||||||
Total | $ | 37,914.4 | 100.0 | % | ||||||||||||||||
Quality Ratings of Fixed Maturity Securities | Amortized Cost | Fair Value | Schedule BA and Non-Current | |||||||||||||||||
Aaa | 17.1 | % | 17.2 | % | Total Non-Current Investments | $ | 35.5 | $ | 35.8 | |||||||||||
Aa | 8.3 | 8.3 | Total Schedule BA Assets | $ | 117.2 | $ | 83.2 | |||||||||||||
A | 27.3 | 27.8 | ||||||||||||||||||
Baa | 39.9 | 39.9 | ||||||||||||||||||
Below Baa | 7.4 | 6.8 | ||||||||||||||||||
Total | 100.0 | % | 100.0 | % | ||||||||||||||||
(1) Includes $17.1 million of collateralized debt obligations. | ||||||||||||||||||||
(2) Bond equivalent yield is a book value and duration weighted average of the yield on the fixed income securities in the portfolio. |
13
Fixed Maturity Securities - By Industry Classification - Unrealized Gain/Loss | ||||||||||||||||||||||||
Classification | Fair Value | Net Unrealized Gain (Loss) | Fair Value of Fixed Maturity Securities with Gross Unrealized Loss | Gross Unrealized Loss | Fair Value of Fixed Maturity Securities with Gross Unrealized Gain | Gross Unrealized Gain | ||||||||||||||||||
Basic Industry | $ | 2,077.1 | $ | 46.2 | $ | 558.3 | $ | 62.5 | $ | 1,518.8 | $ | 108.7 | ||||||||||||
Capital Goods | 3,365.4 | 209.1 | 684.2 | 32.3 | 2,681.2 | 241.4 | ||||||||||||||||||
Communications | 2,376.1 | 208.4 | 360.5 | 30.4 | 2,015.6 | 238.8 | ||||||||||||||||||
Consumer Cyclical | 1,299.9 | 5.9 | 537.2 | 59.4 | 762.7 | 65.3 | ||||||||||||||||||
Consumer Non-Cyclical | 4,873.7 | 307.2 | 861.7 | 35.5 | 4,012.0 | 342.7 | ||||||||||||||||||
Energy (Oil & Gas) | 3,033.3 | 301.4 | 281.4 | 13.2 | 2,751.9 | 314.6 | ||||||||||||||||||
Financial Institutions | 3,045.3 | (60.6 | ) | 1,611.1 | 132.0 | 1,434.2 | 71.4 | |||||||||||||||||
Mortgage/Asset-Backed | 3,723.1 | 309.5 | 283.9 | 3.6 | 3,439.2 | 313.1 | ||||||||||||||||||
Sovereigns | 1,491.5 | 133.7 | 75.9 | 1.3 | 1,415.6 | 135.0 | ||||||||||||||||||
Technology | 809.9 | 56.6 | 171.0 | 5.0 | 638.9 | 61.6 | ||||||||||||||||||
Transportation | 900.4 | 89.0 | 95.6 | 5.2 | 804.8 | 94.2 | ||||||||||||||||||
U.S. Government Agencies | ||||||||||||||||||||||||
and Municipalities | 2,096.1 | (17.5 | ) | 918.4 | 101.4 | 1,177.7 | 83.9 | |||||||||||||||||
Utilities | 8,781.7 | 422.0 | 1,899.2 | 109.1 | 6,882.5 | 531.1 | ||||||||||||||||||
Redeemable Preferred Stocks | 40.9 | (1.9 | ) | 20.6 | 2.2 | 20.3 | 0.3 | |||||||||||||||||
Total | $ | 37,914.4 | $ | 2,009.0 | $ | 8,359.0 | $ | 593.1 | $ | 29,555.4 | $ | 2,602.1 | ||||||||||||
Fixed Maturity Securities - Financial Institutions Classification - Unrealized Gain/Loss | ||||||||||||||||||||||||
Associations | $ | 12.8 | $ | 0.6 | $ | - | $ | - | $ | 12.8 | $ | 0.6 | ||||||||||||
Banking | 1,727.4 | (52.2 | ) | 916.5 | 86.3 | 810.9 | 34.1 | |||||||||||||||||
Bond Funds | 17.1 | 0.1 | - | - | 17.1 | 0.1 | ||||||||||||||||||
Brokerage | 159.1 | 8.2 | 62.4 | 1.6 | 96.7 | 9.8 | ||||||||||||||||||
Finance Non-Captive | 37.1 | 0.2 | 26.7 | 0.2 | 10.4 | 0.4 | ||||||||||||||||||
Finance Captive | 204.3 | 0.9 | 81.9 | 2.8 | 122.4 | 3.7 | ||||||||||||||||||
Insurance | 764.0 | (15.4 | ) | 450.2 | 33.6 | 313.8 | 18.2 | |||||||||||||||||
Other Financial Institutions | 56.5 | 3.6 | 20.0 | 0.3 | 36.5 | 3.9 | ||||||||||||||||||
Other Funds | 1.7 | 0.1 | - | - | 1.7 | 0.1 | ||||||||||||||||||
Real Estate Management Services | 65.3 | (6.7 | ) | 53.4 | 7.2 | 11.9 | 0.5 | |||||||||||||||||
Total | $ | 3,045.3 | $ | (60.6 | ) | $ | 1,611.1 | $ | 132.0 | $ | 1,434.2 | $ | 71.4 | |||||||||||
Gross Unrealized Loss on Fixed Maturity Securities By Length of Time in Unrealized Loss Position | ||||||||||||||||||||||||
Investment-Grade | Below-Investment-Grade | |||||||||||||||||||||||
Category | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||||||||||
Less than 91 days | $ | 2,655.6 | $ | 62.7 | $ | 11.6 | $ | 0.1 | ||||||||||||||||
91 through 180 days | 83.8 | 4.5 | - | - | ||||||||||||||||||||
181 through 270 days | 9.0 | 2.3 | 8.6 | 0.1 | ||||||||||||||||||||
271 days to 1 year | 35.5 | 3.7 | - | - | ||||||||||||||||||||
Greater than 1 year | 4,290.0 | 369.8 | 1,264.9 | 149.9 | ||||||||||||||||||||
Total | $ | 7,073.9 | $ | 443.0 | $ | 1,285.1 | $ | 150.1 |
13.1
Asset and Mortgage-Backed Securities Portfolio | ||||||||||||||||||||
Amortized Cost | Fair Value | % of Total Fixed Maturity Securities | Average Rating | |||||||||||||||||
Asset-Backed Securities | ||||||||||||||||||||
Credit Cards | $ | 336.3 | $ | 336.3 | 9.0 | % | 0.9 | % | AAA | |||||||||||
Rate Reduction Bonds | 22.6 | 22.8 | 0.6 | - | AAA | |||||||||||||||
Home Equity | 1.2 | 0.5 | - | - | A3 | |||||||||||||||
Collateralized Debt Obligations | - | - | - | - | - | |||||||||||||||
Total | 360.1 | 359.6 | 9.6 | 0.9 | AAA | |||||||||||||||
Residential Mortgage-Backed Securities | ||||||||||||||||||||
Agency CMOs | 2,944.0 | 3,251.1 | 87.4 | 8.6 | AAA | |||||||||||||||
Agency Pass-throughs | 80.7 | 84.8 | 2.3 | 0.2 | AAA | |||||||||||||||
Whole Loans | 24.6 | 23.4 | 0.6 | 0.1 | AAA | |||||||||||||||
Alt-A | - | - | - | - | - | |||||||||||||||
Subprime | - | - | - | - | - | |||||||||||||||
Collateralized Debt Obligations | - | - | - | - | - | |||||||||||||||
Total | 3,049.3 | 3,359.3 | 90.3 | 8.9 | AAA | |||||||||||||||
Commercial Mortgage-Backed Securities | 4.2 | 4.2 | 0.1 | - | AA1 | |||||||||||||||
Total | $ | 3,413.6 | $ | 3,723.1 | 100.0 | % | 9.8 | % | AAA |
13.2
Unum Group Statutory Capital and Surplus | ||||||||||||||||
As of | ||||||||||||||||
As of December 31, 2009 | December 31, 2008 | |||||||||||||||
Capital and | Capital and | Capital and | ||||||||||||||
Surplus | AVR | Surplus + AVR | Surplus + AVR | |||||||||||||
Traditional U.S. Life Insurance Companies | ||||||||||||||||
Provident Life and Accident | $ | 567.1 | $ | 66.1 | $ | 633.2 | $ | 496.0 | ||||||||
Unum Life of America | 1,541.1 | 155.8 | 1,696.9 | 1,484.5 | ||||||||||||
Paul Revere Life (1) | 450.5 | 24.3 | 474.8 | 367.3 | ||||||||||||
Colonial Life & Accident | 459.7 | 14.5 | 474.2 | 398.0 | ||||||||||||
Provident Life and Casualty | 130.2 | 5.4 | 135.6 | 125.3 | ||||||||||||
First Unum Life | 218.3 | 5.9 | 224.2 | 206.3 | ||||||||||||
Paul Revere Variable (1) | 31.8 | 0.4 | 32.2 | 94.9 | ||||||||||||
(1) Capital and Surplus of Paul Revere Variable is included in Paul Revere Life | ||||||||||||||||
Special Purpose Reinsurance Vehicles | ||||||||||||||||
Tailwind Reinsurance Company | $ | 93.8 | $ | 0.1 | $ | 93.9 | $ | 111.8 | ||||||||
Northwind Reinsurance Company | 1,206.2 | 2.5 | 1,208.7 | 1,190.4 | ||||||||||||
UnumProvident International Ltd. | 524.8 | - | 524.8 | 512.9 |
14
Unum Group Statutory Operating Results | ||||||||||||||||||||||||
Twelve Months Ended December 31 | ||||||||||||||||||||||||
Net Gain (Loss) from | Net Realized Investment Gains (Losses) | |||||||||||||||||||||||
Operations After Tax | After Tax and Transfers to IMR | Net Income (Loss) | ||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||||
Traditional U.S. Life Insurance Companies | ||||||||||||||||||||||||
Provident Life and Accident | $ | 127.1 | $ | 125.2 | $ | (13.8 | ) | $ | (7.0 | ) | $ | 113.3 | $ | 118.2 | ||||||||||
Unum Life of America | 302.5 | 268.8 | (53.1 | ) | (77.9 | ) | 249.4 | 190.9 | ||||||||||||||||
Paul Revere Life | 141.2 | 110.9 | (9.8 | ) | (32.3 | ) | 131.4 | 78.6 | ||||||||||||||||
Colonial Life & Accident | 132.0 | 124.1 | (7.6 | ) | (14.8 | ) | 124.4 | 109.3 | ||||||||||||||||
Provident Life and Casualty | 6.5 | 22.6 | (0.4 | ) | - | 6.1 | 22.6 | |||||||||||||||||
First Unum Life | 26.0 | 24.8 | (18.5 | ) | (5.3 | ) | 7.5 | 19.5 | ||||||||||||||||
Paul Revere Variable | 5.9 | 5.6 | 1.2 | (3.9 | ) | 7.1 | 1.7 | |||||||||||||||||
Total, as reported | 741.2 | 682.0 | (102.0 | ) | (141.2 | ) | 639.2 | 540.8 | ||||||||||||||||
Intercompany Dividends | (70.0 | ) | (33.3 | ) | - | - | (70.0 | ) | (33.3 | ) | ||||||||||||||
Total, as adjusted | $ | 671.2 | $ | 648.7 | $ | (102.0 | ) | $ | (141.2 | ) | $ | 569.2 | $ | 507.5 | ||||||||||
Special Purpose Reinsurance Vehicles | ||||||||||||||||||||||||
Tailwind Reinsurance Company | $ | (2.6 | ) | $ | 13.9 | $ | - | $ | (1.2 | ) | $ | (2.6 | ) | $ | 12.7 | |||||||||
Northwind Reinsurance Company | 89.8 | 67.3 | - | (0.2 | ) | 89.8 | 67.1 | |||||||||||||||||
UnumProvident International Ltd. | 16.2 | (6.5 | ) | (11.1 | ) | (0.4 | ) | 5.1 | (6.9 | ) | ||||||||||||||
Total | $ | 103.4 | $ | 74.7 | $ | (11.1 | ) | $ | (1.8 | ) | $ | 92.3 | $ | 72.9 | ||||||||||
Three Months Ended December 31 | ||||||||||||||||||||||||
Net Gain (Loss) from | Net Realized Investment Gains (Losses) | |||||||||||||||||||||||
Operations After Tax | After Tax and Transfers to IMR | Net Income (Loss) | ||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||||
Traditional U.S. Life Insurance Companies | ||||||||||||||||||||||||
Provident Life and Accident | $ | 36.2 | $ | 55.2 | $ | (2.3 | ) | $ | (9.9 | ) | $ | 33.9 | $ | 45.3 | ||||||||||
Unum Life of America | 82.3 | 71.2 | (5.9 | ) | (36.4 | ) | 76.4 | 34.8 | ||||||||||||||||
Paul Revere Life | 83.9 | 51.4 | (0.2 | ) | (30.9 | ) | 83.7 | 20.5 | ||||||||||||||||
Colonial Life & Accident | 36.9 | 36.3 | (0.7 | ) | (4.0 | ) | 36.2 | 32.3 | ||||||||||||||||
Provident Life and Casualty | 1.6 | 6.6 | - | - | 1.6 | 6.6 | ||||||||||||||||||
First Unum Life | 4.4 | 5.4 | (3.8 | ) | (2.7 | ) | 0.6 | 2.7 | ||||||||||||||||
Paul Revere Variable | 1.3 | 1.3 | 1.3 | 0.4 | 2.6 | 1.7 | ||||||||||||||||||
Total, as reported | 246.6 | 227.4 | (11.6 | ) | (83.5 | ) | 235.0 | 143.9 | ||||||||||||||||
Intercompany Dividends | (70.0 | ) | (14.2 | ) | - | - | (70.0 | ) | (14.2 | ) | ||||||||||||||
Total, as adjusted | $ | 176.6 | $ | 213.2 | $ | (11.6 | ) | $ | (83.5 | ) | $ | 165.0 | $ | 129.7 | ||||||||||
Special Purpose Reinsurance Vehicles | ||||||||||||||||||||||||
Tailwind Reinsurance Company | $ | 2.4 | $ | 2.5 | $ | - | $ | (0.1 | ) | $ | 2.4 | $ | 2.4 | |||||||||||
Northwind Reinsurance Company | 23.7 | (9.7 | ) | - | (0.2 | ) | 23.7 | (9.9 | ) | |||||||||||||||
UnumProvident International Ltd. | 5.6 | 16.4 | 2.7 | (0.4 | ) | 8.3 | 16.0 | |||||||||||||||||
Total | $ | 31.7 | $ | 9.2 | $ | 2.7 | $ | (0.7 | ) | $ | 34.4 | $ | 8.5 | |||||||||||
Note: Statutory results for our domestic insurers are reported in conformity with statutory accounting principles as prescribed by the National Association of Insurance Commissioners and adopted by the applicable state laws. For UnumProvident International Ltd., results are reported in conformity with accounting principles as prescribed by applicable Bermuda laws. |
14.1
Group Accident and Health Statutory Claim Reserves and Liabilities, Net of Ceded | ||||||||||||
On Claims Incurred Prior to January 1 | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
Reserve Balance from Prior Year End | $ | 6,982.6 | $ | 6,904.6 | $ | 6,686.6 | ||||||
Other Adjustments to Beginning Balance (see Schedule H) | - | - | 46.4 | |||||||||
Reserve Balance January 1 (a) | 6,982.6 | 6,904.6 | 6,733.0 | |||||||||
Paid on Prior Year Claims | (386.4 | ) | (397.2 | ) | (437.4 | ) | ||||||
Interest Earned on Reserves | 113.0 | 111.0 | 108.3 | |||||||||
Incurred on Prior Year Claims | (103.0 | ) | (33.7 | ) | 8.7 | |||||||
Reserve Balance March 31 | $ | 6,606.2 | $ | 6,584.7 | $ | 6,412.6 | ||||||
Reserve Balance March 31 | $ | 6,606.2 | $ | 6,584.7 | $ | 6,412.6 | ||||||
Paid on Prior Year Claims | (335.6 | ) | (347.2 | ) | (398.4 | ) | ||||||
Interest Earned on Reserves | 108.3 | 105.8 | 104.5 | |||||||||
Incurred on Prior Year Claims | (104.3 | ) | (74.6 | ) | 2.1 | |||||||
Reserve Charges Incurred for Settlement Agreements | - | - | 77.3 | |||||||||
Reserve Balance June 30 | $ | 6,274.6 | $ | 6,268.7 | $ | 6,198.1 | ||||||
Reserve Balance June 30 | $ | 6,274.6 | $ | 6,268.7 | $ | 6,198.1 | ||||||
Paid on Prior Year Claims | (307.6 | ) | (315.3 | ) | (355.9 | ) | ||||||
Interest Earned on Reserves | 103.9 | 102.6 | 94.6 | |||||||||
Incurred on Prior Year Claims | (69.2 | ) | (51.5 | ) | (18.3 | ) | ||||||
Reserve Balance September 30 | $ | 6,001.7 | $ | 6,004.5 | $ | 5,918.5 | ||||||
Reserve Balance September 30 | $ | 6,001.7 | $ | 6,004.5 | $ | 5,918.5 | ||||||
Reserves Ceded October 1 for Prior Year Incurrals | (5.2 | ) | - | - | ||||||||
Paid on Prior Year Claims | (271.6 | ) | (287.2 | ) | (296.2 | ) | ||||||
Interest Earned on Reserves | 101.9 | 99.1 | 89.5 | |||||||||
Incurred on Prior Year Claims | (83.7 | ) | (71.2 | ) | 4.9 | |||||||
Reserve Balance December 31 on Prior Year Claims | 5,743.1 | 5,745.2 | 5,716.7 | |||||||||
Reserve Balance December 31 on Current Year Claims | 1,137.8 | 1,237.4 | 1,187.9 | |||||||||
Reserve Balance December 31 on Total Claims Incurred (b) | $ | 6,880.9 | $ | 6,982.6 | $ | 6,904.6 | ||||||
(a) balances to Schedule H Part 3 Line 3.2 Column 2 | ||||||||||||
(b) balances to Schedule H Part 2 Line C.1 Column 2 |
14.2
Reconciliation to Unum Life Insurance Company of America - Statutory Basis | |||||||||||
Schedule H Part 3 for Group Accident and Health | |||||||||||
2009 | 2008 | 2007 | |||||||||
Paid on Prior Year Existing Claims - Full Year | $ | 1,301.2 | $ | 1,346.9 | $ | 1,487.9 | |||||
(balances to Schedule H Part 3 Line 1.1 Column 2) | |||||||||||
Incurred on Prior Year Claims - Full Year | $ | (360.2 | ) | $ | (231.0 | ) | $ | 74.7 | |||
Interest Earned on Reserves - Full Year | 427.1 | 418.5 | 396.9 | ||||||||
Incurred on Prior Year Claims - Full Year, Excluding Interest Earned | $ | 66.9 | $ | 187.5 | $ | 471.6 | |||||
(balances to Schedule H Part 3 Line 3.3 Column 2) | |||||||||||
Note: Group A&H for Unum Life Insurance Company of America includes group long- and short-term disability, group accidental death & dismemberment, and group voluntary disability, cancer, and critical illness products reported in our Unum US segment as well as the reinsurance pools reported in our Corporate and Other segment. |
14.3
Notes to Statistical Supplement
Non-GAAP Financial Measures
We analyze our Company’s performance using non-GAAP financial measures which exclude certain items and the related tax thereon from net income. We believe operating income or loss excluding realized investment gains and losses, which are recurring, is a better performance measure and a better indicator of the profitability and underlying trends in our business. Realized investment gains and losses are dependent on market conditions and general economic events and are not necessarily related to decisions regarding our Company’s underlying business. We believe book value per common share excluding the components of Accumulated Other Comprehensive Income, certain of which tend to fluctuate depending on market conditions and general economic trends, are important measures. We also believe that the exclusion of certain other items specified and presented in the reconciliations on the segment financial results pages throughout this supplement enhances the understanding and comparability of our Company’s performance and the underlying fundamentals in our operations, but this exclusion is not an indication that similar items may not recur.
2009 Significant Transactions and Events
Financing
In September 2009, we issued $350.0 million of unsecured senior notes in a public offering. These notes, due in 2016, bear interest at a fixed rate of 7.125% and are payable semi-annually. The notes are callable at or above par and rank equally in right of payment with all of our other unsecured and unsubordinated debt.
During 2009, we made principal payments of $48.0 million and $10.0 million on our senior secured non-recourse variable rate notes issued by Northwind Holdings, LLC and Tailwind Holdings, LLC, respectively. We also purchased and retired the remaining $132.2 million of our 5.859% senior notes due May 2009, $1.2 million aggregate principal of our 7.19% medium-term notes due 2028, and $0.6 million aggregate principal of our 6.75% notes due 2028 and repaid $58.3 million of reverse repurchase agreements outstanding at December 31, 2008.
Accounting Developments
Accounting Standards Codification (ASC) 105 “Generally Accepted Accounting Principles”
In June 2009, the Financial Accounting Standards Board (FASB) established the FASB Accounting Standards Codification (Codification) as the source of authoritative accounting principles to be applied by nongovernmental entities in the preparation of financial statements in conformity with GAAP. Securities and Exchange Commission (SEC) rules and interpretive releases, which may not be included in their entirety within the Codification, will remain as authoritative GAAP for SEC registrants. We adopted Codification effective July 1, 2009. This adoption of Codification had no effect on our financial position or results of operations.
(continued on next page)
15
ASC 320 “Investments - Debt and Equity Securities”
In April 2009, the FASB issued a new accounting standard, now included in ASC 320, which amends the other-than-temporary impairment guidance for debt securities and expands and increases the frequency of previously existing disclosures for other-than-temporary impairments. The measure of impairment remains fair value. Under the standard, an other-than-temporary impairment must be recognized in earnings for a debt security in an unrealized loss position when an entity either (a) has the intent to sell the debt security or (b) more likely than not will be required to sell the debt security before its anticipated recovery. We adopted this standard effective April 1, 2009. The cumulative effect of applying the provisions of this standard increased the April 1, 2009 opening balance of retained earnings $14.3 million, net of tax of $7.7 million, with a corresponding adjustment to accumulated other comprehensive income (loss).
2008 Significant Transactions and Events
Stock Repurchase Agreement
During 2007, our board of directors authorized the repurchase of up to $700.0 million of Unum Group’s common stock. In January 2008, we repurchased approximately 14.0 million shares for $350.0 million, using an accelerated share repurchase agreement. Under the terms of the repurchase agreement, we were to receive, or be required to pay, a price adjustment based on the volume weighted average price of our common stock during the term of the agreement. Any price adjustment payable to us was to be settled in shares of our common stock. Any price adjustment we would have been required to pay was to be settled, at our option, in either cash or common stock. The final settlement occurred during the second quarter of 2008, and in total, we repurchased 15.4 million shares of our common stock under this agreement.
During August 2008, we repurchased approximately 12.5 million shares for $350.0 million, using an accelerated share repurchase agreement with terms similar to the earlier agreement. The final settlement occurred during October 2008, with the price adjustment resulting in the delivery to us of approximately 2.0 million additional shares of our common stock, for a total repurchase of 14.5 million shares.
Financing
During 2008, we purchased and retired $17.8 million of our outstanding 5.859% notes due May 2008 and $175.0 million of our 5.997% senior notes due May 2008. We made principal payments of $59.3 million and $10.0 million on our senior secured non-recourse variable rate notes issued by Northwind Holdings and Tailwind Holdings, respectively. We also purchased and retired $36.6 million of our 6.85% senior debentures due 2015. The costs associated with this debt reduction decreased our 2008 income approximately $0.4 million before tax, or $0.3 million after tax.
(continued on next page)
15.1
2007 Significant Transactions and Events
Revised Claim Reassessment Reserve Estimate
In the second quarter of 2007, we increased our provision for the estimated cost of the claim reassessment process $53.0 million before tax and $34.5 million after tax based on changes in our emerging experience for the number of decisions being overturned and the average cost per reassessed claim. The claim reassessment process was implemented as a result of the settlement agreements we entered into with various state insurance regulators in 2004 and 2005.
Disposition
During the first quarter of 2007, we closed the sale of our wholly-owned subsidiary GENEX Services, Inc. (GENEX). Financial results for GENEX are reported as discontinued operations. The after-tax gain recognized on the sale was $6.2 million.
Financing
The scheduled remarketing of the senior note element of the adjustable conversion-rate equity security units (units) issued in May 2004 occurred in February 2007, as stipulated by the terms of the original offering, and we reset the interest rate on $300.0 million of senior notes due May 15, 2009 to 5.859%. We purchased $150.0 million of the senior notes in the remarketing which were subsequently retired. The associated write-off of deferred debt costs decreased first quarter of 2007 income by $2.4 million before tax, or $1.6 million after tax. In May 2007, we settled the purchase contract element of the units by issuing 17.7 million shares of common stock. We received proceeds of approximately $300.0 million from the transaction.
During the second quarter of 2007, we purchased $34.5 million aggregate principal amount of our outstanding 6.85% notes due 2015. The costs associated with this debt reduction decreased our second quarter 2007 income approximately $0.8 million before tax, or $0.6 million after tax.
In the fourth quarter of 2007, we purchased and retired $17.5 million of our outstanding 6.75% notes scheduled to mature in 2028. Pursuant to a cash tender offer, we tendered $23.5 million aggregate principal amount of the 7.405% junior subordinated debt securities due 2038; $99.9 million aggregate principal amount of the 7.625% notes due 2011; $210.5 million aggregate principal amount of the 7.375% notes due 2032; and $66.1 million aggregate principal amount of the 6.75% notes due 2028. We also called and retired all $150.0 million principal amount of our outstanding 7.25% notes scheduled to mature in 2032. The costs associated with this debt reduction decreased our fourth quarter 2007 income approximately $55.6 million before tax, or $36.1 million after tax.
In October 2007, Northwind Holdings issued $800.0 million of senior secured notes in a private placement. Interest on the notes is variable based upon the three month London Interbank Offered Rate (LIBOR) plus a margin. None of Unum Group or any other affiliate of Northwind Holdings is an obligor or guarantor on the notes.
(continued on next page)
15.2
During 2007, we made principal payments of $17.5 million on our senior secured notes due 2036 which were issued by Tailwind Holdings.
Accounting Developments
ASC 944 “Financial Services - Insurance”
In September 2005, the American Institute of Certified Public Accountants modified GAAP to provide accounting guidance, now included in ASC 944, for modifications or exchanges of certain insurance contracts. This modification provides guidance on accounting by insurance enterprises for deferred acquisition costs on internal replacements of certain insurance and investment contracts. We adopted this guidance effective January 1, 2007. The cumulative effect of applying the provisions of this guidance decreased our 2007 opening balance of retained earnings $445.2 million.
ASC 740 “Income Taxes”
In June 2006, the FASB issued an interpretation to provide authoritative accounting guidance, now included in ASC 740, for income tax positions. This interpretation clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Additionally, this interpretation provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. We adopted this interpretation effective January 1, 2007. The cumulative effect of adopting this interpretation, effective January 1, 2007, increased our 2007 opening balance of retained earnings $22.7 million.
15.3