EX-99.1 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm
 
 
Exhibit 99.1
 
 
NEWS RELEASE
   
   
 
Contact:
Will McDowell, Investor Relations – (215) 761-4198
 
Matt Asensio, Media Relations – (860) 226-2599
 

CIGNA REPORTS STRONG SECOND QUARTER 2015 RESULTS,
AFFIRMS INCREASED OUTLOOK


 
o
Consolidated revenues increased 9% to $9.5 billion in the second quarter

 
o
Adjusted income from operations1 was $664 million, or $2.55 per share, which represents per share growth of 23% over second quarter 2014

 
o
Shareholders’ net income for the second quarter was $588 million, or $2.26 per share

 
o
Projected adjusted income from operations1,2 for 2015 is now estimated to be in the range of $2.16 billion to $2.24 billion, or $8.30 to $8.60 per share3

 

BLOOMFIELD, CT, July 30, 2015 – Cigna Corporation (NYSE: CI) today reported second quarter 2015 results with strong revenue and earnings contributions across the Company’s diversified portfolio of businesses.

Consolidated revenues in the quarter were $9.5 billion, an increase of 9% over second quarter 2014 primarily driven by continued growth in Cigna's targeted customer segments.

Cigna's adjusted income from operations1 for the second quarter of 2015 was $664 million, or $2.55 per share, compared to $559 million, or $2.07 per share, for the second quarter of 2014.  Results reflect strong revenue growth, continued effective medical cost management, and disciplined operating expense management.

“Cigna’s strong second quarter results once again reflect the consistent effective execution of our global strategy," said David M. Cordani, President and Chief Executive Officer.  “As we look to the future, and our recent announcement that we will combine with Anthem to build the industry’s premier health service company, we remain focused on delivering affordable, personalized solutions that create sustained long-term value for the benefit of our customers and clients around the world.”
 
Cigna also reported shareholders’ net income of $588 million, or $2.26 per share, for the second quarter of 2015, compared to $573 million, or $2.12 per share, for second quarter of 2014.  Shareholders’ net income for the second quarter of 2015 included a special item1, which was a charge of $65 million after-tax, or $0.25 per share, related to costs associated with the previously announced early redemption of long term debt.
 
 
 
 

 
 
 

 
 


CONSOLIDATED HIGHLIGHTS

 
The following table includes highlights of results and a reconciliation of adjusted income from operations1 to shareholders’ net income:
 
Consolidated Financial Results (dollars in millions, customers in thousands):
       
                     
Six Months
 
   
Three Months Ended
   
Ended
 
   
June 30,
 
March 31,
   
June 30,
 
   
2015
   
2014
   
2015
   
2015
 
   
 
   
 
   
 
   
 
 
Consolidated Revenues
  $ 9,492     $ 8,733     $ 9,467     $ 18,959  
                                 
Consolidated Earnings, net of taxes
                               
Adjusted income from operations
  $ 664     $ 559     $ 513     $ 1,177  
Net realized investment gains
    13       43       48       61  
Amortization of other acquired intangible assets
    (24 )     (29 )     (28 )     (52 )
Special items1
    (65 )     -       -       (65 )
Shareholders' net income
  $ 588     $ 573     $ 533     $ 1,121  
                                 
Adjusted income from operations1, per share 
  $ 2.55     $ 2.07     $ 1.96     $ 4.52  
Shareholders' net income, per share
  $ 2.26     $ 2.12     $ 2.04     $ 4.30  
                                 
 
   
As of the Periods Ended
       
   
June 30,
 
March 31,
   
December 31,
 
   
2015
   
2014
   
2015
   
2014
 
                         
Global Medical Customers
    14,771       14,247       14,654       14,456  


·
Cash and short term investments at the parent company were approximately $560 million at June 30, 2015 and approximately $400 million at December 31, 2014.

·
Year to date, as of July 29, 2015, the Company repurchased approximately 4.3 million shares of stock for approximately $515 million.

·
After considering all sources and uses of cash for the remainder of 2015, the Company expects to have approximately $1.3 billion available for capital deployment in addition to $250 million held at the parent for liquidity purposes.

·
Second quarter 2015 net cash flows from operating activities of $445 million were impacted by timing of government reimbursements for Individual risk mitigation programs and for Medicare Part D programs.  Adjusting for those items, second quarter 2015 net cash provided by operating activities would have approximated 1.2 times adjusted income from operations.
 
 
 

 
 
2

 

 
HIGHLIGHTS OF SEGMENT RESULTS

See Exhibit 2 for a reconciliation of adjusted income (loss) from operations1 to shareholders’ net income.

Global Health Care

This segment includes Cigna’s Commercial and Government businesses that deliver medical and specialty health care products and services to domestic and multi-national clients and customers using guaranteed cost, retrospectively experience-rated and administrative services only (“ASO”) funding arrangements.  Specialty health care includes behavioral, dental, disease and medical management, stop loss and pharmacy-related products and services.

Financial Results (dollars in millions, customers in thousands):
             
                   
Six Months
 
   
Three Months Ended
   
Ended
 
   
June 30,
 
March 31,
 
June 30,
 
   
2015
   
2014
   
2015
   
2015
 
   
 
   
 
         
 
 
Premiums and Fees
  $ 6,734     $ 6,119     $ 6,729     $ 13,463  
Adjusted Income from Operations1
  $ 528     $ 428     $ 444     $ 972  
Adjusted Margin, After-Tax5
    7.0 %     6.3 %     6.0 %     6.5 %
                                 
   
As of the Periods Ended
         
   
June 30,
 
March 31,
 
December 31,
 
Customers:
    2015       2014       2015       2014  
Commercial
    14,215       13,762       14,099       13,938  
Government
    556       485       555       518  
Medical
    14,771       14,247       14,654       14,456  
                                 
Behavioral Care
    24,164       23,055       23,865       23,853  
Dental4
    13,818       13,304       13,726       13,571  
Pharmacy
    7,905       7,368       7,909       7,542  
Medicare Part D
    1,458       1,208       1,468       1,188  

·
Second quarter 2015 premiums and fees increased 10% relative to second quarter 2014, driven by customer growth in our Commercial and Government businesses as well as rate actions and specialty contributions.

·
Second quarter 2015 adjusted income from operations1 and adjusted margin, after-tax5, reflect favorable medical and specialty results, continued effective medical cost management, low utilization trend and a favorable operating expense ratio. In addition, second quarter results benefitted from approximately $20 million after-tax related to the update of 2014 risk mitigation programs for our Individual business.

·
Adjusted income from operations1 for second quarter 2015, second quarter 2014, and first quarter 2015 included favorable prior year reserve development on an after-tax basis of approximately $19 million, $16 million and $25 million respectively.
 
 
 
 
 
3

 

 
·
The Total Commercial MCR of 77.5% in second quarter 2015 was driven by the ongoing strong performance of our Commercial employer business. The MCR in the quarter relative to second quarter 2014 also benefitted from the impact of risk mitigation programs for our Individual business, business mix shifts and incremental ACA related taxes.

·
The Total Government MCR of 84.4% in the second quarter 2015 reflects the ongoing strong performance in our Medicare Advantage business partially offset by some anticipated pressure in our growing Medicare Part D business.

·
Year-to-date medical cost trend for our total U.S. Commercial book of business reflects continued effective medical cost management, physician engagement and low utilization trend.  We continue to expect full year medical cost trend in the range of 5% to 6%.

·
Global Health Care net medical costs payable6 was approximately $2.20 billion at June 30, 2015 and $1.93 billion at December 31, 2014.





Global Supplemental Benefits

This segment includes Cigna’s global individual supplemental health, life and accident insurance business, primarily in Asia, and Medicare supplement coverage in the United States.

Financial Results (dollars in millions, policies in thousands):
                   
Six Months
 
   
Three Months Ended
   
Ended
 
   
June 30,
 
March 31,
 
June 30,
 
   
2015
   
2014
   
2015
   
2015
 
   
 
   
 
         
 
 
Premiums and Fees7
  $ 749     $ 722     $ 735     $ 1,484  
Adjusted Income from Operations1
  $ 77     $ 64     $ 69     $ 146  
Adjusted Margin, After-Tax5
    9.8 %     8.5 %     9.0 %     9.4 %
                                 
   
As of the Periods Ended
         
   
June 30,
 
March 31,
 
December 31,
 
      2015       2014       2015       2014  
                                 
Policies7
    12,762       12,270       12,528       12,342  

·
Excluding the impact of foreign currency movements, second quarter 2015 premiums and fees grew 10% relative to second quarter 2014, reflecting customer growth and strong retention.

·
Second quarter 2015 adjusted income from operations1 and adjusted margin, after-tax5 reflect business growth and favorable operating expenses.
 
 
 

 
 
4

 


Group Disability and Life

This segment includes Cigna’s group disability, life and accident insurance operations.

Financial Results (dollars in millions):
                   
Six Months
 
   
Three Months Ended
   
Ended
 
   
June 30,
 
March 31,
 
June 30,
 
   
2015
   
2014
   
2015
   
2015
 
   
 
   
 
         
 
 
Premiums and Fees
  $ 978     $ 890     $ 976     $ 1,954  
Adjusted Income from Operations1
  $ 106     $ 110     $ 51     $ 157  
Adjusted Margin, After-Tax5
    10.0 %     11.3 %     4.8 %     7.4 %


·
Second quarter 2015 premiums and fees grew 10% relative to second quarter 2014, driven by business growth across the disability, life and accident product lines.

·
Adjusted income from operations1 and adjusted margin, after-tax5 for the second quarter 2015 and the second quarter of 2014 include a favorable after-tax impact related to reserve studies of $37 million and $35 million, respectively.

·
Second quarter 2015 adjusted income from operations1 and adjusted margin, after-tax5 also reflects improvement in claims experience in our life insurance business relative to the first quarter 2015.
 
 
 

 
Corporate & Other Operations

Adjusted income (loss) from operations1 for Cigna's remaining operations is presented below:
 
Financial Results (dollars in millions):
                 
               
Six Months
 
   
Three Months Ended
 
Ended
 
   
June 30,
   
March 31,
   
June 30,
 
   
2015
   
2014
   
2015
   
2015
 
   
 
   
 
         
 
 
Corporate & Other Operations
  $ (47 )   $ (43 )   $ (51 )   $ (98 )
 
 
 

 
 
5

 
 
 
OUTLOOK

 
Cigna's outlook for full year 2015 consolidated adjusted income from operations1,2 is in the range of $2.16 billion to $2.24 billion, or $8.30 to $8.60 per share.  Cigna’s outlook excludes the potential effects of future capital deployment.3
 
 
(dollars in millions, except where noted and per share amounts)
 
Full-Year Ending
   
December 31, 2015
 
 
 
 
Projected Adjusted Income (Loss) from Operations1,2
     
    Global Health Care
 
$
1,790 to 1,830
    Global Supplemental Benefits
 
$
240 to 260
    Group Disability and Life
 
$
320 to 340
Ongoing Businesses
 
$
2,350 to 2,430
       
Corporate & Other Operations
 
$
(190)
Consolidated Projected Adjusted Income from Operations1,2
 
$
2,160 to 2,240
       
Consolidated Projected Adjusted Income from Operations, per share1,2,3
 
$
8.30 to 8.60
       
2015 Projected Operating Metrics and Ratios Outlook
     
 
Consolidated Revenue Growth
   
8% to 10%
       
Full Year Total Commercial Medical Care Ratio8
   
77.5% to 78.5%
 
Full Year Total Government Medical Care Ratio8
   
84.5% to 85.5%
 
Full Year Global Health Care Operating Expense Ratio8
   
21% to 22%
 
Global Medical Customer Growth9
   
2% to 4%



The foregoing statements represent the Company’s current estimates of Cigna's 2015 consolidated and segment adjusted income from operations1,2 and other key metrics as of the date of this release.  Actual results may differ materially depending on a number of factors.  Investors are urged to read the Cautionary Note Regarding Forward-Looking Statements included in this release.  Management does not assume any obligation to update these estimates.

This quarterly earnings release and the Quarterly Financial Supplement are available on Cigna’s website in the Investor Relations section (http://www.cigna.com/aboutcigna/investors).
 
 
 
 
 
6

 
 
 
Notes:

 
1.
Effective January 1, 2015, adjusted income (loss) from operations is defined as shareholders’ net income (loss) excluding the following after-tax adjustments: net realized investment results, amortization of other acquired intangible assets and special items.  Prior year amounts have been adjusted for the exclusion of amortization of other acquired intangible assets.  Special items are included in shareholders’ net income, but excluded from adjusted income (loss) from operations.  Special items are identified in Exhibit 2 of this earnings release.
 
 
 
Adjusted income (loss) from operations is a measure of profitability used by Cigna’s management because it presents the underlying results of operations of Cigna’s businesses and permits analysis of trends in underlying revenue, expenses and shareholders’ net income. This consolidated measure is not determined in accordance with accounting principles generally accepted in the United States of America (GAAP) and should not be viewed as a substitute for the most directly comparable GAAP measure, shareholders’ net income. See Exhibit 2 for a reconciliation of adjusted income from operations to shareholders’ net income.
 
 
2.
Management is unable to provide a forward-looking reconciliation of adjusted income (loss) from operations to shareholders’ net income for full year 2015 because future net realized investment results, amortization of other acquired intangible assets and additional special items cannot be identified or reasonably estimated at this time.

 
3.
The Company’s outlook excludes the potential effects of any share repurchases or business combinations that may occur after the date of this earnings release.

 
4.
Prior period dental customers have been revised to conform to current presentation.

 
5.
Adjusted margin, after-tax, is calculated by dividing adjusted income (loss) from operations by operating revenues for each segment.

 
6.
Global Health Care medical costs payable are presented net of reinsurance and other recoverables.  The gross Global Health Care medical costs payable balance was $2.43 billion as of June 30, 2015 and $2.18 billion as of December 31, 2014.

 
7.
Cigna owns a 50% noncontrolling interest in its China joint venture.  Cigna's 50% share of the joint venture’s earnings is reported in Other Revenues using the equity method of accounting under GAAP.  As such, the premiums and fees and policy counts for the Global Supplemental Benefits segment do not include the China joint venture.

 
8.
Operating ratios are defined as follows:
 
·
Total Commercial medical care ratio represents medical costs as a percentage of premiums for all commercial risk products, including medical, pharmacy, dental, stop loss and behavioral products provided through guaranteed cost or experience-rated funding arrangements in both the United States and internationally.
 
·
Total Government medical care ratio represents medical costs as a percentage of premiums for Medicare Advantage, Medicare Part D, and Medicaid products.
 
·
Global Health Care Operating Expense Ratio represents operating expenses excluding acquisition related amortization expense as a percentage of operating revenue in the Global Health Care segment.

 
9.
Global medical customers include individuals who meet any one of the following criteria: are covered under a medical insurance policy, managed care arrangement, or service agreement issued by Cigna; have access to Cigna's provider network for covered services under their medical plan; or have medical claims and services that are administered by Cigna.
 
 
 
 
 
7

 

 
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This press release, and oral statements made with respect to information contained in this release, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are based on Cigna's current expectations and projections about future trends, events and uncertainties.  These statements are not historical facts.  Forward-looking statements may include, among others, statements concerning our projected adjusted income (loss) from operations outlook for 2015, on both a consolidated and segment basis; projected consolidated revenue growth and global medical customer growth, each over year end 2014; projected medical care and operating expense ratios; future financial or operating performance, including our ability to deliver personalized and innovative solutions for our customers and clients and future growth, business strategy, strategic or operational initiatives; economic, regulatory or competitive environments, particularly with respect to the pace and extent of change in these areas; financing or capital deployment plans; our prospects for growth in the coming years; statements regarding the proposed merger between Cigna and Anthem, Inc. (Anthem); and other statements regarding Cigna’s and Anthem’s future beliefs, expectations, plans intentions, financial condition or performance.  You may identify forward-looking statements by the use of words such as “believe,” “expect,” “plan,” “intend,” “anticipate,” “estimate,” “predict,” “potential,” “may,” “should,” “will” or other words or expressions of similar meaning, although not all forward-looking statements contain such terms.   

Forward-looking statements are subject to risks and uncertainties, both known and unknown, that could cause actual results to differ materially from those expressed or implied in forward-looking statements.  Such risks and uncertainties include, but are not limited to: our ability to achieve our financial, strategic and operational plans or initiatives; our ability to predict and manage medical costs and price effectively and develop and maintain good relationships with physicians, hospitals and other health care providers; our ability to identify potential strategic acquisitions or transactions and realize the expected benefits of such transactions; the substantial level of government regulation over our business and the potential effects of new laws or regulations, or changes in existing laws or regulations; the outcome of litigation, regulatory audits, investigations and actions and/or guaranty fund assessments; uncertainties surrounding participation in government-sponsored programs such as Medicare; the effectiveness and security of our information technology and other business systems; and unfavorable industry, economic or political conditions, the timing and likelihood of completion of the proposed merger, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals for the proposed merger that could reduce anticipated benefits or cause the parties to abandon the transaction; the possibility that Cigna or Anthem shareholders may not approve the proposed merger; the possibility that the expected synergies and value creation from the proposed merger will not be realized or will not be realized within the expected time period; the risk that the businesses of Cigna and Anthem will not be integrated successfully; disruption from the proposed merger making it more difficult to maintain business and operational relationships; the risk that unexpected costs will be incurred; the possibility that the proposed merger does not close, including due to the failure to satisfy the closing conditions; the risk that financing for the proposed merger may not be available on favorable terms, as well as more specific risks and uncertainties discussed in our most recent report on Form 10-K and subsequent reports on Forms 10-Q and 8-K available on the Investor Relations section of www.cigna.com as well as on Anthem’s most recent report on Form 10-K and subsequent reports on Forms 10-Q and 8-K available on the Investor Relations section of www.antheminc.com.   You should not place undue reliance on forward-looking statements, which speak only as of the date they are made, are not guarantees of future performance or results, and are subject to risks, uncertainties and assumptions that are difficult to predict or quantify.  Cigna undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as may be required by law.

 
 
 
8

 
 
 
CIGNA CORPORATION
COMPARATIVE SUMMARY OF FINANCIAL RESULTS (unaudited)
(Dollars in millions, except per share amounts)
Exhibit 1
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2015
   
2014
   
2015
   
2014
 
                         
REVENUES
                       
                         
    Premiums
  $ 7,432     $ 6,800     $ 14,834     $ 13,476  
    Fees
    1,057       958       2,123       1,898  
    Net investment income
    297       294       573       571  
    Mail order pharmacy revenues
    625       547       1,203       1,042  
    Other revenues
    60       69       132       135  
Total operating revenues
    9,471       8,668       18,865       17,122  
    Net realized investment gains
    21       65       94       107  
                                 
Total
  $ 9,492     $ 8,733     $ 18,959     $ 17,229  
                                 
ADJUSTED INCOME (LOSS) FROM OPERATIONS (1)
                         
                                 
    Global Health Care
  $ 528     $ 428     $ 972     $ 895  
    Global Supplemental Benefits
    77       64       146       121  
    Group Disability and Life
    106       110       157       177  
Ongoing Operations
    711       602       1,275       1,193  
    Corporate and Other
    (47 )     (43 )     (98 )     (101 )
                                 
Total
  $ 664     $ 559     $ 1,177     $ 1,092  
                                 
After-tax adjustments to reconcile to shareholders' net income:
                 
Realized investment gains
    13       43       61       70  
Amortization of other acquired intangible assets
    (24 )     (29 )     (52 )     (61 )
Special items
    (65 )     -       (65 )     -  
                                 
Shareholders' net income (loss)
  $ 588     $ 573     $ 1,121     $ 1,101  
                                 
                                 
DILUTED EARNINGS PER SHARE
                               
                                 
Adjusted income (loss) from operations (1)
  $ 2.55     $ 2.07     $ 4.52     $ 4.01  
After-tax adjustments to reconcile to shareholders' net income:
                 
Realized investment gains
    0.05       0.16       0.23       0.26  
Amortization of other acquired intangible assets
    (0.09 )     (0.11 )     (0.20 )     (0.22 )
Special items
    (0.25 )     -       (0.25 )     -  
Shareholders' net income (loss)
  $ 2.26     $ 2.12     $ 4.30     $ 4.05  
    Weighted average shares (in thousands)
    260,097       269,921       260,668       272,181  
    Common shares outstanding (in thousands)
                    257,451       264,721  
                                 
SHAREHOLDERS' EQUITY at June 30,
                  $ 11,290     $ 10,937  
                                 
                                 
SHAREHOLDERS' EQUITY PER SHARE at June 30,
            $ 43.85     $ 41.32  
                                 
(1) Adjusted income (loss) from operations is defined as shareholders' net income (loss) excluding the following after-tax adjustments: realized investment results; amortization of other acquired intangible assets; and special items (identified and quantified on Exhibit 2).
 
 
 
 
 
 
 
 

 
 
 
CIGNA CORPORATION        
RECONCILIATION OF ADJUSTED INCOME (LOSS) FROM OPERATIONS TO SHAREHOLDERS' NET INCOME     Exhibit 2  
(Dollars in millions, except per share amounts)
       
                                                       
   
Diluted
                                     
   
Earnings
                     
Global
 
   
Per Share
   
Consolidated
   
Health Care
 
                                                       
Three Months Ended June 30,
    2Q15       2Q14       1Q15       2Q15       2Q14       1Q15       2Q15       2Q14       1Q15  
                                                                         
Adjusted income (loss) from operations
  $ 2.55     $ 2.07     $ 1.96     $ 664     $ 559     $ 513     $ 528     $ 428     $ 444  
After-tax adjustments to reconcile to shareholders' net income:
                                                                       
Realized investment gains (losses)
    0.05       0.16       0.18       13       43       48       4       18       32  
Amortization of other acquired intangible assets     (0.09 )     (0.11 )     (0.10 )     (24 )     (29 )     (28 )     (20 )     (26 )     (23 )
Special items:
                                                                       
Debt extinguishment costs
    (0.25 )     -       -       (65 )     -       -       -       -       -  
                                                                         
Shareholders' net income
  $ 2.26     $ 2.12     $ 2.04     $ 588     $ 573     $ 533     $ 512     $ 420     $ 453  
                                                                         
Weighted average shares (in thousands)
    260,097       269,921       261,246                                                  
                                                                         
Special items, pre-tax:
                                                                       
Debt extinguishment costs
                          $ (100 )   $ -     $ -     $ -     $ -     $ -  
                                                                         
                                                                         
                                                                         
   
Diluted
                                                 
   
Earnings
                           
Global
 
   
Per Share
   
Consolidated
     
Health Care
 
                                                                         
Six Months Ended June 30,
    2015               2014       2015               2014       2015               2014  
                                                                         
Adjusted income (loss) from operations
  $ 4.52             $ 4.01     $ 1,177             $ 1,092     $ 972             $ 895  
After-tax adjustments to reconcile to shareholders' net income:
                                                                       
Realized investment gains (losses)
    0.23               0.26       61               70       36               29  
Amortization of other acquired intangible assets
    (0.20 )             (0.22 )     (52 )             (61 )     (43 )             (54 )
Special items:
                                                                       
Debt extinguishment costs
    (0.25 )             -       (65 )             -       -               -  
                                                                         
Shareholders' net income
  $ 4.30             $ 4.05     $ 1,121     $ -     $ 1,101     $ 965             $ 870  
                                                                         
Weighted average shares (in thousands)
    260,668               272,181                                                  
                                                                         
Common shares outstanding as of June 30, (in thousands)
    257,451               264,721                                                  
                                                                         
                                                                         
                                                                         
Special items, pre-tax:
                                                                       
Debt extinguishment costs
                          $ (100 )           $ -     $ -             $ -  
 
 

 
 
 
CIGNA CORPORATION
                         
RECONCILIATION OF ADJUSTED INCOME (LOSS) FROM OPERATIONS TO SHAREHOLDERS' NET INCOME    
Exhibit 2
 
(Dollars in millions, except per share amounts)
                                     
                                       
                                           
   
Global
Supplemental
   
Group Disability
   
Corporate
 
   
Benefits
   
and Life
    and Other  
                                                       
Three Months Ended June 30,
    2Q15       2Q14       1Q15       2Q15       2Q14       1Q15       2Q15       2Q14       1Q15  
                                                                         
Adjusted income (loss) from operations
  $ 77     $ 64     $ 69     $ 106     $ 110     $ 51     $ (47 )   $ (43 )   $ (51 )
After-tax adjustments to reconcile to shareholders' net income:
                                                                       
Realized investment gains (losses)
    (3 )     -       3       5       6       14       7       19       (1 )
Amortization of other acquired intangible assets
    (4 )     (3 )     (5 )     -       -       -       -       -       -  
Special items:
                                                                       
Debt extinguishment costs
    -       -       -       -       -       -       (65 )     -       -  
                                                                         
Shareholders' net income
  $ 70     $ 61     $ 67     $ 111     $ 116     $ 65     $ (105 )   $ (24 )   $ (52 )
                                                                         
Weighted average shares (in thousands)
                                                                       
                                                                         
Special items, pre-tax:
                                                                       
Debt extinguishment costs
  $ -     $ -     $ -     $ -     $ -     $ -     $ (100 )   $ -     $ -  
                                                                         
                                                                         
                                                                         
                                                                         
   
Global
Supplemental
   
Group Disability
   
Corporate
 
   
Benefits
   
and Life
    and Other  
                                                                         
Six Months Ended June 30,
    2015               2014       2015               2014       2015               2014  
                                                                         
Adjusted income (loss) from operations
  $ 146             $ 121     $ 157             $ 177     $ (98 )           $ (101 )
After-tax adjustments to reconcile to shareholders' net income:
                                                                       
Realized investment gains (losses)
    -               -       19               13       6               28  
Amortization of other acquired intangible assets
    (9 )             (7 )     -               -       -               -  
Special items:
                                                                       
Debt extinguishment costs
    -               -       -               -       (65 )             -  
                                                                         
Shareholders' net income
  $ 137             $ 114     $ 176             $ 190     $ (157 )           $ (73 )
                                                                         
Weighted average shares (in thousands)
                                                                       
                                                                         
Common shares outstanding as of June 30, (in thousands)
                                                                       
                                                                         
                                                                         
                                                                         
Special items, pre-tax:
                                                                       
Debt extinguishment costs
  $ -             $ -     $ -             $ -     $ (100 )           $ -