Unum Group (NYSE: UNM) today reported net income of $233.9 million
($0.85 per diluted common share) for the fourth quarter of 2012,
compared to a net loss of $369.0 million ($1.26 per diluted common
share) for the fourth quarter of 2011.
Included in the results for the fourth quarter of 2012 is a net
after-tax gain of $8.9 million ($0.03 per diluted common share)
resulting from the combined impact of net realized investment gains and
the amortization of prior period actuarial losses on the Company’s
pension plan. This compares to a net after-tax loss of $0.3 million
(less than a penny per diluted common share) in the fourth quarter of
2011. Results for the fourth quarter of 2011 also included net after-tax
losses of $619.6 million ($2.12 per diluted common share) related to the
actions taken by the Company related to its long-term care and
individual disability closed blocks. Additionally, the results for the
fourth quarter of 2011 include net tax benefits of $22.7 million ($0.08
per diluted common share) related to an IRS settlement, net of taxes
related to subsidiary dividends.
Adjusting for these items, income on an after-tax basis was $225.0
million ($0.82 per diluted common share) in the fourth quarter of 2012,
compared to $228.2 million ($0.78 per diluted common share) in the
fourth quarter of 2011.
“I am pleased with the solid financial and operating results we produced
in the fourth quarter and the growth in operating earnings per share for
the full year 2012. We continued to generate solid results across much
of the Company and showed modest improvement in those areas which had
been operating below our expectations,” said Thomas R. Watjen, president
and chief executive officer. “While there are still challenges ahead, we
are well positioned entering 2013 to create value for our shareholders
by remaining disciplined, maintaining our financial flexibility, and
continuing to return excess capital to our shareholders through share
repurchases and dividend increases.”
RESULTS BY SEGMENT
In the following segment financial data, “operating revenue” excludes
net realized investment gains or losses. “Operating income” or
“operating loss” excludes net realized investment gains or losses,
non-operating retirement-related gains or losses, and income tax.
Unum US Segment
Unum US reported operating income of $212.2 million in the fourth
quarter of 2012, an increase of 2.3 percent from $207.4 million in the
fourth quarter of 2011. Premium income for the segment increased 3.2
percent to $1,117.6 million in the fourth quarter of 2012, compared to
premium income in the fourth quarter of 2011 of $1,083.0 million.
Within the Unum US operating segment, the group disability line of
business reported a 4.7 percent decline in operating income, with $73.5
million in the fourth quarter of 2012 compared to $77.1 million in the
fourth quarter of 2011. Premium income in group disability increased 0.5
percent to $513.8 million in the fourth quarter of 2012, compared to
$511.1 million in the fourth quarter of 2011, driven primarily by sales
growth and stable premium persistency. The benefit ratio for the fourth
quarter of 2012 was 84.5 percent, compared to 84.7 percent in the fourth
quarter of 2011. Underlying these results were higher claim recoveries
and lower claim incidence for group long-term disability, partially
offset by the impact of a 50 basis point decrease in the reserve
discount rate during the third quarter of 2012 for group long-term
disability new claim incurrals. Group long-term disability sales
increased 15.4 percent to $86.8 million in the fourth quarter of 2012,
compared to $75.2 million in the fourth quarter of 2011. Group
short-term disability sales increased 13.5 percent to $46.3 million in
the fourth quarter of 2012, compared to $40.8 million in the fourth
quarter of 2011. Premium persistency in the group long-term disability
line of business was 90.7 percent for full-year 2012, compared to 90.2
percent for full-year 2011. Case persistency for this line was 88.8
percent for full-year 2012, compared to 89.0 percent for full-year 2011.
Premium persistency in the group short-term disability line of business
was 88.0 percent for full-year 2012, compared to 89.9 percent for
full-year 2011. Case persistency for the short-term disability line was
88.2 percent for full-year 2012, compared to 88.0 percent for full-year
2011.
The group life and accidental death and dismemberment line of business
reported a 4.8 percent increase in operating income to $55.1 million in
the fourth quarter of 2012, compared to $52.6 million in the fourth
quarter of 2011. The increase was driven by favorable premium growth and
a lower expense ratio, which offset an increase in the benefit ratio.
Premium income for this line of business increased 5.5 percent to $326.1
million in the fourth quarter of 2012, compared to $309.0 million in the
fourth quarter of 2011, reflecting higher recent sales and favorable
premium persistency. The benefit ratio in the fourth quarter of 2012 was
72.5 percent, compared to 70.7 percent in the fourth quarter of 2011,
reflecting higher claim incidence relative to the year-ago period. Sales
of group life and accidental death and dismemberment products decreased
2.4 percent in the fourth quarter of 2012 to $94.8 million from $97.1
million in the fourth quarter of 2011. Premium persistency in the group
life line of business was 90.6 percent for full-year 2012, compared to
88.0 percent for full-year 2011. Case persistency in the group life line
of business for full-year 2012, at 88.3 percent, was down slightly from
88.6 percent for full-year 2011.
The supplemental and voluntary line of business reported a 7.6 percent
increase in operating income to $83.6 million in the fourth quarter of
2012, compared to $77.7 million in the fourth quarter of 2011. The
increase was driven by growth in both the individual disability –
recently issued line of business and the voluntary benefits line of
business. Premium income for this line of business increased 5.6 percent
to $277.7 million in the fourth quarter of 2012, compared to $262.9
million in the fourth quarter of 2011, primarily reflecting higher sales
in the voluntary benefits line of business. The interest adjusted loss
ratio for the individual disability - recently issued line of business
in the fourth quarter of 2012 increased slightly to 32.0 percent from
30.8 percent in the fourth quarter of 2011, due primarily to higher
submitted claim incidence rates, partially offset by higher claim
recoveries. The benefit ratio for voluntary benefits, at 52.0 percent in
the fourth quarter of 2012, was up from 51.5 percent in the fourth
quarter of 2011, reflecting higher claim incidence rates for certain of
our voluntary product lines. Relative to the fourth quarter of 2011,
sales in the voluntary benefits line of business increased 2.0 percent
in the fourth quarter of 2012 to $41.1 million. Sales in the individual
disability – recently issued line of business decreased 18.7 percent in
the fourth quarter of 2012 to $12.2 million.
Unum UK Segment
Unum UK reported operating income of $35.0 million in the fourth quarter
of 2012, a decrease of 32.6 percent from $51.9 million in the fourth
quarter of 2011. In local currency, operating income for the fourth
quarter of 2012 decreased 34.1 percent, to £21.8 million from £33.1
million in the fourth quarter of 2011.
Premium income increased 3.7 percent to $175.5 million in the fourth
quarter of 2012, compared to $169.2 million in the fourth quarter of
2011. In local currency, premium income increased 1.6 percent to £109.3
million in the fourth quarter of 2012, compared to £107.6 million in the
fourth quarter of 2011. The benefit ratio in the fourth quarter of 2012
was 76.2 percent, compared to 69.1 percent in the comparable quarter in
2011. The higher benefit ratio in the fourth quarter of 2012 reflects
unfavorable group life risk experience relative to the year ago quarter,
partially offset by favorable risk experience in the group long-term
disability line of business. The unfavorable risk experience in group
life resulted from a higher average claim size and higher claim volumes
in the fourth quarter of 2012 relative to the fourth quarter of 2011.
The favorable risk experience in group disability resulted from improved
claim recoveries and incidence levels.
Persistency in the group long-term disability line of business was 84.0
percent for full-year 2012, compared to 86.6 percent for full-year 2011.
Persistency in the group life line of business was 82.5 percent for
full-year 2012, compared to 89.3 percent for full-year 2011. Sales
decreased 40.7 percent to $22.3 million in the fourth quarter of 2012,
compared to $37.6 million in the fourth quarter of 2011. In local
currency, sales for the fourth quarter of 2012 decreased 41.8 percent to
£13.9 million, compared to £23.9 million in the fourth quarter of 2011,
reflecting a significant decline in group life sales due to our price
increases and scaling back sales in certain market sectors as well as a
moderate decline in sales in the group long-term disability line of
business.
Colonial Life Segment
Colonial Life reported a 5.1 percent increase in operating income to
$68.3 million in the fourth quarter of 2012, compared to $65.0 million
in the fourth quarter of 2011.
Premium income for the fourth quarter of 2012 increased 4.4 percent to
$301.9 million, compared to $289.2 million in the fourth quarter of
2011. The benefit ratio in the fourth quarter of 2012 was 52.5 percent,
consistent with the fourth quarter of 2011, as higher benefit costs in
the life line of business offset favorable experience in the cancer and
critical illness and accident, sickness, and disability lines of
business.
Sales increased 0.2 percent to $126.6 million in the fourth quarter of
2012 from $126.4 million in the fourth quarter of 2011, as a slight
increase in sales to existing accounts more than offset a slight decline
in new account sales. Sales in the public sector were higher in the
fourth quarter of 2012 compared with the same period of 2011, while
commercial market sales were lower.
Closed Block Segment
The Closed Block segment reported operating income of $28.8 million in
the fourth quarter of 2012, compared to $30.8 million in the fourth
quarter of 2011, excluding the previously discussed charges during the
fourth quarter of 2011. This decrease was driven by a decline in income
in the long-term care line of business, partially offset by higher
income from the individual disability line of business.
Premium income for this segment declined slightly in the fourth quarter
of 2012 compared to the comparable year-ago quarter, primarily
reflecting the expected run-off of this block of business. The interest
adjusted loss ratio for the individual disability line of business was
83.7 percent in the fourth quarter of 2012, compared to 84.8 percent in
the fourth quarter of 2011, excluding the reserve charge, reflecting
higher claim recovery rates. The interest adjusted loss ratio for the
long-term care line of business increased to 89.9 percent in the fourth
quarter of 2012 from 86.4 percent in the fourth quarter of 2011,
excluding the reserve charge, due to higher claim incidence rates and
higher average new claim size.
Corporate Segment
The Corporate segment reported an operating loss of $34.6 million in the
fourth quarter of 2012, compared to a loss of $18.8 million in the
fourth quarter of 2011. The higher operating loss in the fourth quarter
of 2012 was driven primarily by lower net investment income and slightly
higher interest expense due to the issuance of $250 million of debt
during the third quarter of 2012. Net investment income was lower in the
fourth quarter of 2012 compared to the fourth quarter of 2011 due to
lower asset levels, a lower proportion of assets invested at long-term
interest rates, and a decrease in investment income attributable to
tax-credit partnerships. However, the negative impact on net investment
income from the tax-credit partnerships was offset by a lower income tax
rate due to the tax benefits recognized as a result of these investments.
OTHER INFORMATION
Shares Outstanding
The Company’s average number of shares outstanding, assuming dilution,
was 273.6 million for the fourth quarter of 2012, compared to 292.6
million for the fourth quarter of 2011. Shares outstanding totaled 270.2
million at December 31, 2012. During the fourth quarter of 2012, the
Company repurchased approximately 4.9 million shares at a cost of $100.1
million.
Capital Management
At December 31, 2012, the weighted average risk-based capital for the
Company’s traditional US insurance companies was approximately 396
percent; leverage was 25.3 percent; and cash and marketable securities
in the holding companies equaled $805 million.
Leverage is measured as total debt to total capital, which the Company
defines as debt plus stockholders’ equity, excluding the net unrealized
gain or loss on securities and the net gain or loss on cash flow hedges.
Leverage also excludes the non-recourse debt and associated capital of
Tailwind Holdings, LLC and Northwind Holdings, LLC and the short-term
debt arising from securities lending agreements.
Book Value
Book value per common share as of December 31, 2012 was $31.87, compared
to $27.91 at December 31, 2011.
Outlook
The Company anticipates growth in after-tax operating income per share
for full-year 2013 to be in the range of zero percent to six percent,
including the effect of expected share repurchases.
NON-GAAP RECONCILIATION
The Company analyzes its performance using non-GAAP financial measures.
A non-GAAP financial measure is a numerical measure of a company’s
performance, financial position, or cash flows that excludes or includes
amounts that are not normally excluded or included in the most directly
comparable measure calculated and presented in accordance with GAAP. The
Company believes operating income or loss which excludes the specified
items listed in its reconciliation is a better performance measure and a
better indicator of the profitability and underlying trends in its
business. Realized investment gains or losses depend on market
conditions and do not necessarily relate to decisions regarding the
underlying business of the Company’s segments. The Company’s investment
focus is on investment income to support its insurance liabilities as
opposed to the generation of realized investment gains or losses.
Although the Company may experience realized investment gains or losses
which will affect future earnings levels, a long-term focus is necessary
to maintain profitability over the life of the business since the
Company’s underlying business is long-term in nature, and the Company
needs to earn the interest rates assumed in calculating its liabilities.
Certain components of the net periodic benefit cost for the Company’s
pensions and other postretirement benefit plans, namely the amortization
of prior period actuarial gains or losses, are primarily driven by
market performance and are not indicative of the operational results of
the Company’s businesses. The Company believes that excluding the
amortization of prior period gains or losses from operating income by
segment provides investors with additional information for comparison
and analysis of operating results. However, although the Company manages
its non-operating retirement-related gains or losses separately from the
operational performance of its business, these gains or losses impact
the overall profitability of the Company and will increase or decrease
over time, depending on market conditions and the resulting impact on
the actuarial gains or losses in the Company’s pensions and other
postretirement benefit plans. The Company believes leverage excluding
the non-recourse debt of Northwind and Tailwind, the short-term debt
arising from securities lending agreements, and the unrealized gains and
losses on securities and the net gain or loss on cash flow hedges, which
also tend to fluctuate depending on market conditions and general
economic trends, is an important measure. For reconciliation to the most
directly comparable GAAP measures, refer to the attached digest of
earnings.
CONFERENCE CALL INFORMATION
Members of Unum Group senior management will host a conference call on
Wednesday, February 6, 2013 at 10:00 A.M. (Eastern Time) to discuss the
results of operations for the fourth quarter. Topics may include
forward-looking information such as the Company’s outlook on future
results, trends in operations, and other material information.
The dial-in number for the conference call is (888) 215-6895 for U.S.
and Canada (pass code 8144225). For international, the dial-in
number is (913) 312-0407 (pass code 8144225). A live webcast of the
call will also be available at www.investors.unum.com
in a listen-only mode. It is recommended that webcast viewers access the
“Investors” section of the Company’s website and opt-in to the webcast
approximately 5-10 minutes prior to the start of the call. The Company
will maintain a replay of the call on its website through Wednesday,
February 13, 2013. A replay of the call will also be available by
dialing (888) 203-1112 (U.S. and Canada) or (719) 457-0820
(International) – pass code 8144225.
In conjunction with today’s earnings announcement, the Company’s
Statistical Supplement for the fourth quarter of 2012 is available on
the “Investors” section of the Company’s website.
ABOUT UNUM GROUP
Unum (www.unum.com)
is one of the leading providers of employee benefits products and
services and the largest provider of disability insurance products in
the United States and the United Kingdom.
SAFE HARBOR STATEMENT
Certain information in this press release constitutes “forward-looking
statements” within the meaning of the Private Securities Litigation
Reform Act of 1995. Forward-looking statements are those not based on
historical information, but rather relate to future operations,
strategies, financial results, or other developments and speak only as
of the date made. These forward-looking statements, including statements
about anticipated growth in after-tax operating income per share and
planned share repurchases, are subject to numerous assumptions, risks,
and uncertainties, many of which are beyond our control. The following
factors, in addition to other factors mentioned from time to time, may
cause actual results to differ materially from those contemplated by the
forward-looking statements: (1) unfavorable economic or business
conditions, both domestic and foreign; (2) sustained periods of low
interest rates; (3) fluctuation in insurance reserve liabilities and
claim payments due to changes in claim incidence, recovery rates,
mortality rates, and offsets due to, among other factors, the rate of
unemployment and consumer confidence, the emergence of new diseases,
epidemics, or pandemics, new trends and developments in medical
treatments, the effectiveness of claims management operations, and
changes in government programs; (4) legislative, regulatory, or tax
changes, both domestic and foreign, including the effect of potential
legislation and increased regulation in the current political
environment; (5) investment results, including, but not limited to,
changes in interest rates, defaults, changes in credit spreads,
impairments, and the lack of appropriate investments in the market which
can be acquired to match our liabilities; (6) ineffectiveness of our
derivatives hedging programs due to changes in the economic environment,
ratings downgrades, capital market volatility, changes in interest
rates, and/or regulation; (7) increased competition from other insurers
and financial services companies due to industry consolidation or other
factors; (8) changes in our financial strength and credit ratings; (9)
damage to our reputation due to, among other factors, regulatory
investigations, legal proceedings, external events, and/or inadequate or
failed internal controls and procedures; (10) actual experience that
deviates from our assumptions used in pricing, underwriting, and
reserving; (11) actual persistency and/or sales growth that is higher or
lower than projected; (12) changes in demand for our products due to,
among other factors, changes in societal attitudes, the rate of
unemployment, consumer confidence, and/or legislative and regulatory
changes; (13) effectiveness of our risk management program; (14) the
level and results of litigation; (15) changes in accounting standards,
practices, or policies; (16) fluctuation in foreign currency exchange
rates; (17) ability to generate sufficient internal liquidity and/or
obtain external financing; (18) availability of reinsurance in the
market and the ability and willingness of our reinsurers to meet their
obligations to us; (19) recoverability and/or realization of the
carrying value of our intangible assets, long-lived assets, and deferred
tax assets; (20) the effectiveness of our disaster recovery systems,
including our ability to recover our systems and information in the
event of a disaster or unanticipated event and to protect our systems
and information from unauthorized access and deliberate attacks; and
(21) events or consequences relating to terrorism and ongoing military
actions, both domestic and foreign.
For further discussion about risks and uncertainties which could cause
actual results to differ from those contained in the forward-looking
statements, see Part I, Item 1A of our annual report on Form 10-K for
the year ended December 31, 2011 and our subsequently filed Forms 10-Q.
The forward-looking statements in this press release are being made as
of the date of this press release, and the Company expressly disclaims
any obligation to update or revise any forward-looking statement
contained herein, even if made available on our website or otherwise.
|
|
|
|
DIGEST OF EARNINGS
|
|
(Unaudited) Unum Group (UNM:NYSE) and Subsidiaries
|
|
|
($ in millions, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31
|
|
Twelve Months Ended December 31
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue by Segment
|
|
$
|
2,633.6
|
|
|
$
|
2,597.4
|
|
|
$
|
10,459.2
|
|
|
$
|
10,282.9
|
|
Net Realized Investment Gain (Loss)
|
|
|
24.6
|
|
|
|
7.4
|
|
|
|
56.2
|
|
|
|
(4.9
|
)
|
Total Revenue
|
|
$
|
2,658.2
|
|
|
$
|
2,604.8
|
|
|
$
|
10,515.4
|
|
|
$
|
10,278.0
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) by Segment
|
|
$
|
309.7
|
|
|
$
|
(616.8
|
)
|
|
$
|
1,239.7
|
|
|
$
|
370.1
|
|
Net Realized Investment Gain (Loss)
|
|
|
24.6
|
|
|
|
7.4
|
|
|
|
56.2
|
|
|
|
(4.9
|
)
|
Non-operating Retirement-related Loss
|
|
|
(11.6
|
)
|
|
|
(7.9
|
)
|
|
|
(46.4
|
)
|
|
|
(31.9
|
)
|
Income Tax (Expense) Benefit
|
|
|
(88.8
|
)
|
|
|
248.3
|
|
|
|
(355.1
|
)
|
|
|
(49.1
|
)
|
Net Income (Loss)
|
|
$
|
233.9
|
|
|
$
|
(369.0
|
)
|
|
$
|
894.4
|
|
|
$
|
284.2
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Common Share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.86
|
|
|
$
|
(1.26
|
)
|
|
$
|
3.18
|
|
|
$
|
0.94
|
|
|
Assuming Dilution
|
|
$
|
0.85
|
|
|
$
|
(1.26
|
)
|
|
$
|
3.17
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares - Basic (000s)
|
|
|
273,444.8
|
|
|
|
292,624.9
|
|
|
|
281,355.9
|
|
|
|
302,399.8
|
|
Weighted Average Common Shares - Assuming Dilution (000s)
|
|
|
273,613.2
|
|
|
|
292,624.9
|
|
|
|
281,756.8
|
|
|
|
303,571.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31
|
|
|
|
2012
|
|
2011
|
|
|
|
(in millions)
|
|
per share *
|
|
(in millions)
|
|
per share *
|
|
|
|
|
|
|
|
|
|
|
After-tax Operating Income
|
|
$
|
225.0
|
|
|
$
|
0.82
|
|
|
$
|
228.2
|
|
|
$
|
0.78
|
|
Net Realized Investment Gain, Net of Tax
|
|
|
16.4
|
|
|
|
0.06
|
|
|
|
4.8
|
|
|
|
0.02
|
|
Non-operating Retirement-related Loss, Net of Tax
|
|
|
(7.5
|
)
|
|
|
(0.03
|
)
|
|
|
(5.1
|
)
|
|
|
(0.02
|
)
|
Deferred Acquisition Costs and Reserve Charges for Closed Block,
Net of Tax
|
|
|
-
|
|
|
|
-
|
|
|
|
(619.6
|
)
|
|
|
(2.12
|
)
|
Special Tax Items
|
|
|
-
|
|
|
|
-
|
|
|
|
22.7
|
|
|
|
0.08
|
|
Net Income (Loss)
|
|
$
|
233.9
|
|
|
$
|
0.85
|
|
|
$
|
(369.0
|
)
|
|
$
|
(1.26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31
|
|
|
|
2012
|
|
2011
|
|
|
|
(in millions)
|
|
per share *
|
|
(in millions)
|
|
per share *
|
|
|
|
|
|
|
|
|
|
|
After-tax Operating Income
|
|
$
|
887.5
|
|
|
$
|
3.15
|
|
|
$
|
905.4
|
|
|
$
|
2.98
|
|
Net Realized Investment Gain (Loss), Net of Tax
|
|
|
37.1
|
|
|
|
0.13
|
|
|
|
(3.6
|
)
|
|
|
(0.01
|
)
|
Non-operating Retirement-related Loss, Net of Tax
|
|
|
(30.2
|
)
|
|
|
(0.11
|
)
|
|
|
(20.7
|
)
|
|
|
(0.07
|
)
|
Deferred Acquisition Costs and Reserve Charges for Closed Block,
Net of Tax
|
|
|
-
|
|
|
|
-
|
|
|
|
(619.6
|
)
|
|
|
(2.04
|
)
|
Special Tax Items
|
|
|
-
|
|
|
|
-
|
|
|
|
22.7
|
|
|
|
0.08
|
|
Net Income
|
|
$
|
894.4
|
|
|
$
|
3.17
|
|
|
$
|
284.2
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
|
|
|
|
* Assuming Dilution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed Block Segment
|
|
|
|
|
|
|
|
|
|
Operating Loss, As Reported
|
|
$
|
(922.3
|
)
|
|
|
|
|
|
|
|
Individual Disability Reserve Charge
|
|
|
183.5
|
|
|
|
|
|
|
|
|
Long-term Care Reserve Charge
|
|
|
573.6
|
|
|
|
|
|
|
|
|
Impairment of Long-term Care Deferred Acquisition Costs
|
|
|
196.0
|
|
|
|
|
|
|
|
|
Operating Income, As Adjusted
|
|
$
|
30.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt, As Reported
|
|
$
|
3,211.2
|
|
|
|
|
|
|
|
Exclude Non-recourse Debt and Securities Lending Agreements
|
|
|
1,018.3
|
|
|
|
|
|
|
|
|
Debt, As Adjusted
|
|
$
|
2,192.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity, As Reported
|
|
$
|
8,612.6
|
|
|
|
|
|
|
|
Exclude Net Unrealized Gain on Securities and
|
|
|
|
|
|
|
|
|
|
Net Gain on Cash Flow Hedges
|
|
|
1,275.1
|
|
|
|
|
|
|
|
Exclude Northwind and Tailwind Capital
|
|
|
870.6
|
|
|
|
|
|
|
|
|
|
|
|
6,466.9
|
|
|
|
|
|
|
|
Debt, As Adjusted
|
|
|
2,192.9
|
|
|
|
|
|
|
|
|
Total Capital, As Adjusted
|
|
$
|
8,659.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt to Capital Ratio
|
|
|
25.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
2012
|
|
2011
|
|
|
|
(in millions)
|
|
per share
|
|
(in millions)
|
|
per share
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity (Book Value)
|
|
$
|
8,612.6
|
|
|
$
|
31.87
|
|
|
$
|
8,169.7
|
|
|
$
|
27.91
|
|
Net Unrealized Gain on Securities
|
|
|
873.5
|
|
|
|
3.23
|
|
|
|
614.8
|
|
|
|
2.11
|
|
Net Gain on Cash Flow Hedges
|
|
|
401.6
|
|
|
|
1.48
|
|
|
|
408.7
|
|
|
|
1.39
|
|
Subtotal
|
|
|
7,337.5
|
|
|
|
27.16
|
|
|
|
7,146.2
|
|
|
|
24.41
|
|
Foreign Currency Translation Adjustment
|
|
|
(72.6
|
)
|
|
|
(0.26
|
)
|
|
|
(117.6
|
)
|
|
|
(0.41
|
)
|
Subtotal
|
|
|
7,410.1
|
|
|
|
27.42
|
|
|
|
7,263.8
|
|
|
|
24.82
|
|
Unrecognized Pension and Postretirement Benefit Costs
|
|
|
(574.5
|
)
|
|
|
(2.13
|
)
|
|
|
(444.1
|
)
|
|
|
(1.51
|
)
|
Total Stockholders' Equity, Excluding Accumulated
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income
|
|
$
|
7,984.6
|
|
|
$
|
29.55
|
|
|
$
|
7,707.9
|
|
|
$
|
26.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|