普登 (UNM) 2011 Q4 法說會逐字稿

完整原文

使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主

  • Operator

  • Good day, everyone, and welcome to the Unum Group fourth-quarter 2011 earnings conference call. This call is being recorded. And now for opening remarks and introductions I would like to turn the call over to Senior Vice President of Investor Relations, Tom White. Please go ahead sir.

  • Tom White - SVP of IR

  • Great. Thank you, operator and good morning, everyone. Welcome to the fourth-quarter 2011 analyst and investor conference call for Unum Group. Our remarks this morning will include forward-looking statements which are statements that are not of current or historical fact. As a result, actual results might differ materially from results suggested by these forward-looking statements. Information concerning factors that could cause results to differ appears in our filings with the Securities and Exchange Commission and are also located in the sections titled cautionary statement regarding forward-looking statements and risk factors in our annual report on Form 10-K for the fiscal year ended December 31, 2010, and in our subsequently filed Forms 10-Q. Our SEC filings can be found in the investor section of our website at www.unum.com.

  • I remind you the statements in today's call speak only as of the date they are being made and we undertake no obligation to publicly update or revise any forward-looking statements. A presentation of the most directly comparable GAAP measures and reconciliations of any non-GAAP financial measures included in today's presentation can be found on our website also in the investor section. Participating in this morning's conference call are Tom Watjen, President and CEO; and Rick McKenney, Executive Vice President and CFO; and also our business segment presidents, Kevin McCarthy for Unum US; Randy Horn for Colonial Life; and Jack McGarry for Unum UK. And now I'll turn the call over to Tom Watjen. Tom?

  • Tom Watjen - President and CEO

  • Thank you Tom and good morning. I want to touch on three areas in my comments this morning before handing things over to Tom and Rick for more details on our quarter. These include our solid underlying operating results for the fourth quarter and full year 2011, our decision to exit the Long-Term Care business, and finally our outlook for 2012 which as you see from our release has not changed from what we outlined at our November investor meeting.

  • First regarding our fourth-quarter and full-year operating results, I'm very pleased with the results and the momentum for 2012. For the quarter we reported operating income excluding special items of $0.78 per share versus $0.66 per share in the fourth quarter last year, or an 18% increase. For the full year we reported operating income excluding special items of $2.95 per share against $2.69 per share in 2010 or a 10% increase. We continue to benefit from both the solid operating performance across all of our core operating businesses including the improvement in the fourth-quarter results for our Unum UK business, and from our lower share count as we repurchased 25.4 million shares this past year.

  • It was generally a solid quarter across all of our operating areas. At Unum US we continue to see stable risk results across all lines of business while also growing the business lines we have targeted for growth. I'm especially pleased with the very strong sales and premium growth in our core group and Voluntary businesses. The Unum US business segment which now excludes the Long-Term Care line produced solid operating earnings growth of 7% in 2011 and a 13% return on equity. Unum UK's operating results recovered nicely from a weaker than expected third quarter as claims activity returned to more normal levels. We are also encouraged by the pricing trends we are seeing in the UK which has opened up more sales opportunities than we have seen in previous quarters. New sales grew 15% this quarter in persistency which was below year-ago levels remained above our expectations. Despite a difficult environment in the UK and the third-quarter shortfall Unum UK produced a 20% on equity in 2011.

  • At Colonial Life results remain steady with operating earnings rebounding nicely from last year's fourth quarter. Premium growth was just under 6% this quarter. Sales trends remain positive with overall growth of 4% this quarter and 8% growth within the core commercial market. Margins remain very strong on this business segment which -- this business segment produced a return on equity in 2011 of 16.5%. In addition to these strong operating core results our investment performance in the quarter remained solid. The credit quality of the portfolio remains strong and we continue to effectively manage through this difficult low-interest-rate environment. Finally our capital position remains very strong even after the actions taken in the fourth quarter which I will discuss in a minute. We closed 2011 with risk-based capital at our traditional US insurance company slightly above the 400% level and withholding Company cash and marketable securities of $756 million. Our capital position continues to be an asset and gives us a great deal of financial flexibility.

  • Now turning to my second point, our decision to exit the Long-Term Care business. Hopefully this is not a surprise to anyone. As we indicated back at our investor meeting in November, we've been reviewing the Long-Term Care business for some time to determine if it fits with our Business and financial objectives. As you can see from our announcement last night based on our review we have elected to discontinue selling any new Group Long-Term Care policies and place all of our Long-Term Care business into a Closed Block much the way we handled our older Individual Disability business in 2004. While there is no doubt a tremendous market need for Long-Term Care coverage in an extended period of low interest rates and as a relatively immature product with difficulty in projecting future loss costs, it simply does not have the risk and return characteristics we find so attractive in our other businesses.

  • You can see from our release that we took a $561 million after-tax GAAP charge this quarter associated with this decision. Rick will touch on this further, but I would just say that it's important to keep in mind that this action has no direct impact on our statutory capital position or the cash generation capacity of our Company. Also remember that a portion of that cost is the write-off of DAC, a portion of which would have been written off with the accounting change to be implemented in the first quarter. With the decision to exit the Long-Term Care business which represented less than 5% of our operating earnings, our strategy is to focus our attention on our core businesses which as you can see from our fourth-quarter and full-year results are performing very well. These businesses offer both good growth opportunities and favorable profitability and have the risk characteristics we, and I think the market, find very attractive.

  • My last comment relates to our 2012 outlook which despite some serious external challenges, particularly low interest rates, remains the same as we discussed at our November investor day meeting. That is operating earnings growth of 6% to 12% with targeted capital management levels of 375% to 400% for risk-based capital and $500 million to $800 million of holding Company liquidity. We expect capital management to remain a source of value to our shareholders and continue to plan on $500 million of share repurchases in 2012.

  • In summary, I'm very pleased with our operating results this quarter and for the full year. We continue to have a balance sheet and capital position which gives us tremendous flexibility. It's nice to have the Long-Term Care decision behind us and our strategic focus even more centered on businesses which I continue to believe as evidenced by our 2011 results and our 2012 outlook present tremendous opportunities for our Company and shareholders. Now I will ask Tom to provide an overview of operating results this quarter. Tom?

  • Tom White - SVP of IR

  • Thanks, Tom. As you can see from our press release yesterday afternoon we reported a net loss for the fourth quarter of 2011 of $425.4 million or $1.45 per diluted common share. This compares to net income in the year-ago quarter of $225.8 million or $0.71 per diluted common share. There are four items which are detailed in our press release and will be discussed more fully by Rick to help bridge from the reported net loss to operating earnings of $0.78 per diluted common share for this year's fourth quarter.

  • First, in the Long-Term Care business line, we strengthened reserves and wrote off the deferred acquisition costs. Together these two charges decreased fourth-quarter net income by $561.2 million, or $1.92 per diluted common share. Second, in our Individual Disability Closed Block line of business we strengthened reserves which decreased net income by $119.3 million, or $0.41 per common share. Third, we recorded net tax benefits of $22.7 million, or $0.08 per common share, resulting from a reduction of taxes from a settlement of tax issues from tax years 1996 to 2004, net of taxes paid on subsidiary dividends. And fourth, results for the fourth quarter 2011 include net realized after-tax investment gains of $4.8 million, or $0.02 per diluted common share compared to net realized after-tax investment gains of $17.2 million or $0.05 per diluted common share in the fourth quarter of 2010. So excluding these items, after-tax operating income was $227.6 million for this quarter, or $0.78 per diluted common share compared to $208.6 million, or $0.66 per diluted common share in the year-ago quarter.

  • You'll note that with the fourth quarter we have reclassified our segment reporting. The results of the Long-Term Care line of business have been reclassified from Unum US Supplemental and Voluntary into the Closed Block segment. In addition, we have reclassified several other smaller insurance products no longer actively marketed and this includes the Individual Life and Corporate owned Life Insurance, Reinsurance Pools and Management Operations, Group Pension, Health Insurance, and Individual Annuities from the Corporate and Other segment also to the Closed Block segment. In prior periods segment results have been reclassified to reflect these changes and we've included those in the fourth-quarter statistical supplement.

  • So now turning to the operating segments. Unum US operating income increased 7.5% to $208.6 million in the fourth quarter, driven by strong growth in the Supplemental and Voluntary line of business and generally stable results in the Group Disability and Group Life and AD&D lines of business. Within Unum US, operating income in the Group Disability line was $77.2 million in the fourth quarter, compared to $77 million last year as a lower level of premium income and an increase in benefit ratio were generally offset by lower expenses. Premium income declined by 0.06% to $511.1 million in the quarter largely due to the ongoing effects of the weak economy on headcount and salary growth at existing customers. The Group Disability benefit ratio increased slightly to 84.7% from 84.2% in the year-ago quarter due primarily to a reduction in the discount rate for Group Long-Term Disability new claim incurrals which was implemented in the third quarter. Submitted claim incidents and claim recovery experience was generally favorable in the fourth quarter of 2011 compared to the year-ago quarter.

  • Within the Group Life and AD&D line operating income increased 1.3% to $53.9 million in the fourth quarter, benefiting from an increase in premium income which offset a slight uptick in the benefit ratio. In the Supplemental and Voluntary line fourth-quarter income increased 21.5% to $77.5 million. The year-over-year improvement was driven primarily by solid growth in premium income, 7.4% growth in the recently issued Individual Disability line, and 8.4% growth in the Voluntary Benefits line, and lower benefit ratios in each of these lines of business due to favorable risk experience.

  • Moving to Unum UK, operating income in this segment increased 11.6% to $53.7 million in the fourth quarter of 2011. Operating income increased 12.1% in local currency. While premium income in local currency declined fractionally in the fourth quarter, the benefit ratio improved to 69.1% compared to 71.7% last year. And wrapping up our core operations, Colonial Life reported an 11.2% increase in operating income compared to the year-ago period, driven by premium income growth of 5.7% and a lower benefit ratio. The benefit ratio declined to 52.5% in the quarter compared to 53.4% in the same period last year, due primarily to improved risk experience in the accident, sickness, and disability line of business as well as stable risk trends in the life and cancer and critical illness lines.

  • In looking at the results of the Closed Block segment this quarter we reported a loss of $1.0149 billion compared to operating income of $29 million in the year-ago quarter. These results included the impacts of the Long-Term Care reserve strengthening and DAC impairment an the Individual Disability reserve strengthening. Adjusting for these items, the Closed Block segment reported operating income of $32 million in the fourth quarter 2011. And finally for the Corporate segment we reported an operating loss of $26.7 million in the fourth quarter of 2011 compared to $23.9 million in the fourth quarter of 2010. Included in the Other income in the Corporate segment is approximately $70 million of interest income which related to the tax settlement, but this was mostly offset by higher than usual level of Corporate expenses totaling approximately $14 million related to increase in expense accruals and an increase in operating expenses related to Corporate initiatives.

  • Now I would like to turn the call over to Rick McKenney for further analysis of this quarter's results.

  • Rick McKenney - EVP and CFO

  • Great. Thank you, Tom. In my comments this morning I will cover in greater detail the assumptions backing the financial actions taken in our Long-Term Care and Individual Disability Closed Block businesses. I'll also cover the operating trends in our core business operations which were quite encouraging this quarter combined with an update on our investment results and our capital strategy.

  • First, on the actions we announced regarding our Long-Term Care business. As we discussed at our November investor meeting we have been reviewing our LTC business for some time and with our fourth-quarter release announced that we will discontinue new sales of Group Long-Term Care products and reclassify the entire Long-Term Care business line to the Closed Block segment. This decision recognizes the difficult risk management characteristics of this product line but also will allow us to concentrate resources on our businesses with more favorable growth, risk, and return potential. LTC has been a small contributor to our overall earnings. As we strategically have moved this business to a Closed Block we also looked carefully at certain assumptions where we're seeing emerging pressure in the current environment. As a result this reserve strengthening is reflective of areas where current conditions and future patterns have deteriorated.

  • First, during the third quarter long-term interest rates fell precipitously with EU challenges, actions by the Fed to lower long-term rates, and the Fed publicly stating its desire to keep interest rates low for a prolonged period of time. While our current portfolio rate has held steady due to our interest rate hedges and limited new cash flows to invest, exposure to interest-rate risk over the intermediate term has increased. As a result our best estimates now reflect our discount rate -- how our discount rate might trend over the next three to five years. This accounted for roughly half of the $560 million after-tax impact.

  • A second major factor was that new experience studies released by the Society of Actuaries midyear in 2011 continue to show a declining trend in claim termination rates. Long-Term Care is a relatively young product and we have been a smaller player which limits our own credible experience, so we use a blend of our own experience with industry data to set our reserve and pricing assumptions. With this emerging industry data we modified our claim termination assumptions used in setting our reserves. This accounts for the majority of the other half of the impact. The before-tax GAAP accounting impact is $863 million, or $290 million for the DAC piece of the impairment and $573 million for the reserve increase. Again, this only impacts our GAAP financial results and does not impact our statutory accounting which we already have on a more conservative basis.

  • As part of our Closed Block we intend to aggressively manage the Long-Term Care business. This will include continuing our practice of seeking rate increases on the in-force business where warranted and also exploring opportunities for capital management. Also in the fourth quarter we increased reserves for the Closed Block Individual Disability business. This reserve strengthening totaled $184 million, or about 1.5% of the reserve base subsequent to the charge, and impacted net income in the quarter by $119 million. Unlike Long-Term Care the driver of this reserve increase was very specific to this block of business. The emerging experience we are seeing developed has shown continued improvement of life expectancies for the older-age longer-duration disabled claimants which lengthens the time that a claimant will receive disability benefits. Our claim to data has become more credible in recent periods and we have the majority of the data in these lines of business so we are now able with a higher degree of confidence to assess our own experience for older ages and our long duration lifetime claim block.

  • There is very little industry experience for lifetime disability benefits. As our insurance companies were the primary disability companies in the insurance industry at the time these products were offered. By way of history these products were offered during the 1980s and early 1990s recent enough that claimants with lifetime benefits are just reaching these older ages. As a result of these disabled claimants living longer we have adjusted our mortality assumptions. This reserve charge only impacted our US GAAP results and did not impact the statutory results because our assumptions are already within the statutory prescribed assumptions. So let me pause there for a second and move on to the quarter which we think was quite good and bodes well for 2012.

  • Moving on to operating results in the fourth quarter I will start with Unum US. It was a good quarter in many ways for the Unum US segment with operating earnings growth of 8% and solid risk experience as well as good sales growth in the core businesses we have targeted for growth. For Group Disability we were encouraged by the improvement in the benefit ratio in the fourth quarter to 84.7% compared to the third quarter ratio 85.5%. Submitted and paid new claim incidence trends showed improvement between the third and forth quarters and claim recovery trends remain favorable. These positive trends offset the ongoing impact of the reduction in the new claim discount rate we made in the third quarter. We made no additional change in the new claim discount rate this quarter and the margin between our portfolio yield and the aggregate discount rate was unchanged.

  • For the Group Life and AD&D line, results continue to remain stable and profit margins very healthy. The benefit ratio of 70.7% for the forth quarter was fractionally elevated from the third quarter and year-ago quarter but the earnings contribution was again solid at $53.9 million this quarter. Looking to the Supplementary and Voluntary lines within Unum US we saw very good overall earnings results driven by solid risk experience and premium growth. Operating earnings increased by 21% on 8% premium growth and the benefit ratio improved 51.9% from 54.4% in the year-ago quarter. Unum UK's results showed a strong rebound from a challenging third quarter with operating earnings of $53.7 million or GBP34.2 million. The unusual claims trends we experienced in the third quarter that negatively impacted results reverted back to more normal trends in the fourth quarter and the benefit ratio returned to a more normal level of 69.1% for the fourth quarter, compared to 78.8% in the third quarter and 71.7% in the year-ago quarter.

  • And finally Colonial Life produced another good quarter as operating earnings increased 11% from a soft year-ago quarter with premium income increasing almost 6%. The benefit ratio compared favorably with the year ago at 52.5% compared to 53.4% in the year-ago quarter, driven by improved risk experience in the accident, sickness, and disability line and stable risk experience in the cancer and critical illness lines of business. So after what was an elevated third quarter across each of our businesses we saw risk experience for the fourth quarter settle down nicely.

  • Across the board we were also happy with our sales trends. Sales trends within Unum US were quite encouraging with sales in total increasing 12% in the quarter. Group Disability and Group Life combined showed 12% sales growth this quarter and 10% for the full year. Within that sales in the under 2,000 life core market increased 10% for both the quarter and the full year, and our mix between core and large case sales was approximately 70% core and 30% large case for the full year, a very healthy mix for us. Voluntary Benefit sales were also strong, increasing 11% for the quarter.

  • We continued to be encouraged by the pricing trends we see in the UK market with the general firming of the pricing continuing to merge. This trend has helped our sales activity and our fourth-quarter sales in Unum UK increase by 15%. And finally new sales in Colonial Life increased by 4.2% in the fourth quarter, primarily driven by higher sales activity in the core commercial sector which produced an increase of 8.1%. Recruiting trends at Colonial Life remain positive with new rep contract growth of 10% this quarter and just under 7% for the full year.

  • Shifting to the balance sheet and the investment portfolio, we continue to be very pleased with the results. The credit profile of our investment profile remains in excellent shape with a net unrealized gain position in our fixed maturities securities portfolio at $5.8 billion at year end. This quarter we reported net realized after-tax investment gain excluding the ModCo derivative impact of $14.6 million which was the fifth quarter in a row with gains generated and our portfolio watch list remains quite small. While the quality of the investment portfolio remains strong, the challenge remains in investing new cash flow at attractive rates. This is nothing new and I would refer you to our November investor day materials for more in-depth discussion. In short, we benefit from having a low level of new cash flow to invest relative to the size of our existing portfolios as well as the hedges we have in place on our long-duration long-term care portfolio. This allows us to be selective in our asset purchases and as a result our portfolio yields have held up well despite the low rate environment.

  • The aggregate portfolio yield was 6.67% at year-end 2011, a decline of only 4 basis points from the beginning of the year. And we put new money to work at 5.99% in the fourth quarter. The yields on the investment portfolio that support each of our various product lines also showed similar stability. Our capital position remains in a very healthy position. Statutory operating earnings for our traditional US life insurance companies continue at good levels. $178 million in the fourth quarter and $644 million for the full year of 2011. This follows in line with our capital model that is generating $500 million per year of free cash flow. The weighted-average risk-based capital ratio for our traditional US life insurance companies eclipsed the 400% mark and ended at an estimated 405% at year end, above our targeted range of 375% to 400%. Holding Company cash and marketable securities were equally strong totaling $756 million at December 31. We did not repurchase any shares in the fourth quarter, but it was an active 2011 with full-year repurchases of $620 million. We look forward to being back in the market shortly.

  • Finally as Tom Watjen outlined, our outlook for 2012 remains the same as we outlined on our investor day in November. Given today's environment and our higher cash level holdings at year end we would see ourselves currently in the lower end of the range of 6% to 12% earnings growth but we remain optimistic about our core business operations going forward. Now I would like to turn the call back to Tom for his closing comments.

  • Tom Watjen - President and CEO

  • Thanks, Rick. As I mentioned earlier I'm very pleased with our operating results for both the fourth quarter and full year 2011. Our investment portfolio remains solid and our capital position remains strong, and the two remain significant assets in today's challenging business environment. While there was a cost in doing so, exiting the Long-Term Care business allows us to sharpen our focus on our core businesses. As evidenced by our recent performance these businesses are far less volatile and provide us with sustainable, profitable growth opportunities and attractive returns for our shareholders. This completes our prepared remarks and operator let's move to the question-and-answer session.

  • Operator

  • (Operator Instructions)

  • Bob Glasspiegel, Langen McAlenney.

  • Bob Glasspiegel - Analyst

  • I was wondering how sensitive your assumptions are on the charges you took to interest rates, and specifically how many years would the 10-year have to stay where it is where you might have to take another charge?

  • Tom Watjen - President and CEO

  • Let me ask Rick to speak to that. I think you talked to that briefly in some of your comments, Rick, so maybe just pick up on that if you could please.

  • Rick McKenney - EVP and CFO

  • I will. Thanks, Bob. When you think of sensitivity one, I'd first like to say with regards to the Individual Disability this is not about interest rates; that business actually in Closed Block status, the claims are running similar to the new cash flow so there's no interest rate sensitivity that we really see in that line of business.

  • On the Long-Term Care side I think the way you framed it up is the right one, which is to think about how many years this will run out for. What we did is lower the discount rate keeping in mind what we see in the low interest rate environment and how our portfolio yield might trend down over a period of time.

  • When we think about it we think about the next three to five years, and that framing actually is quite consistent with what we hear from the Fed and outside markets so that's the way you would need to think about it. That's our current assumption. Our team has done a great job in terms of exceeding expectations with regards to how they've put money to work over that period of time.

  • We do have some cash flow hedges in that process as well which will come into play. So think about it over a three to five-year period of time that we would see that come through in the discount rate potentially.

  • Bob Glasspiegel - Analyst

  • Okay. The follow-up, looks like about half your liabilities reserves are in -- associated with the Closed Block. What is the capital associated with the Closed Block?

  • Tom Watjen - President and CEO

  • I think it's roughly about 25%, 27%, something like that I think, Bob.

  • Tom White - SVP of IR

  • Yes Bob. I think the number is 25% on a GAAP basis.

  • Bob Glasspiegel - Analyst

  • Thank you.

  • Operator

  • Jimmy Bhullar, JPMorgan.

  • Jimmy Bhullar - Analyst

  • I had a question first on pricing trends. We've heard from a lot of companies in the US disability market that they intend to raise prices. I'm wondering if you have actually seen that in the market.

  • And then second, on the share buybacks, if you could discuss why you didn't buy back stock in the fourth quarter given your capital position, and as you're thinking about 2012 are you going to buy at an even pace or should we expect you to be more opportunistic depending on where the stock price is?

  • Tom Watjen - President and CEO

  • Two good questions. Let me ask Kevin to pick up the first one on the pricing trends.

  • Kevin McCarthy - President of Unum US

  • Good morning Jimmy. I would say pricing trends in the marketplace are pretty stable. I wouldn't say they have softened at all. They have probably hardened a little bit.

  • We have a very solid fourth quarter in terms of sales. Very solid closing ratios, persistency for the full year as well as entering 2012 is very solid. My instincts based on that data that prices have stabilized and might be creeping up a bit depending upon which company we are talking about.

  • Jimmy Bhullar - Analyst

  • Okay.

  • Tom Watjen - President and CEO

  • Maybe just as an extension too, Jimmy, as you know, we've also -- we're experiencing some interesting pricing trends in the UK. And maybe Jack you want to pick up on that in terms of UK pricing trends.

  • Jack McGarry - President Unum UK

  • Actually we, too, had very strong sales results in the second half of the year, particularly in fourth quarter. We had improving persistency results through most of the year. There's a lot of carriers that are talking about raising rates in the market, not only because of aging, but interest rates and other factors, and we believe we're actually starting to see some of that. We don't believe it's going to be a steady trend every quarter going up, but we do think that the prevailing trend is upward.

  • Tom Watjen - President and CEO

  • Jimmy, maybe Rick can pick up your question on share buyback.

  • Rick McKenney - EVP and CFO

  • Certainly. Thanks. Jim, when you think about the fourth quarter, there's couple things going on. I think we mentioned at investor day there are limited windows. We like to be in the open market purchasing our shares. There are limited windows given our investor day and a lot of things in the market. Liquidity is a little bit less, so that's one aspect to it.

  • But I think unique to this fourth quarter given some of the strategic reviews that we are going through and understanding the different pieces of that we do not think it to be a good time to be buying back shares in the marketplace. It was not denoted by our capital position. We certainly had the ability to do so. And we will look as we get into this year to be as you say opportunistic throughout 2012. I would not think of it on a level basis.

  • I think when our share price is low we tend to be in buying more. As our share price is high we will buy a little bit less so think of that flexing over the course of the year depending on how our share price is behaving.

  • Jimmy Bhullar - Analyst

  • Okay. Thanks.

  • Operator

  • Jay Gelb, Barclays Capital.

  • Jay Gelb - Analyst

  • Can you give us some more insight on the last comment where you think will you be at the low end of the EPS growth guidance range of 2012? What gives you the confidence that you can hit the low end of the range?

  • Tom Watjen - President and CEO

  • Rick you want to pick up on that?

  • Rick McKenney - EVP and CFO

  • I certainly will. When you think of our investor day we had gone out and highlighted 6% to 12% growth coming into the year. As we got through the end of the year and looking at how our year ended up, a little bit certainly higher than external expectations about our fourth quarter combined with the fact that we were sitting on a little bit more cash at year end in a low interest rate environment, it put a little pressure on that range.

  • We're still very much in that range and committed to it. So I don't want to lead anyone out of that range. We still feel very committed to being in that range. I just wanted to highlight the fact that when you think about it, right now there's a little pressure on the market which won't be a surprise to you. We're being reflective of the world around us but still staying in that 6% to 12% range.

  • Tom White - SVP of IR

  • If I could add to Rick's comments I think as we talked about at investor day too think about the two sources of growth for us. One obviously is operating earnings, the other is share repurchase activity. There's no doubt I think in 2012 we'll continue to be a little more skewed to growth coming from share repurchase activity but still that doesn't undermine the fact that each of our three businesses are expected to grow as well in 2012.

  • Jay Gelb - Analyst

  • Okay. Just on a separate topic what do you view as the ROE profile for the major operating businesses going forward?

  • Tom Watjen - President and CEO

  • Yes, I'll start it. I think about a couple different product lines. I think if you think about Unum US now it's probably north of 13% ROE. Really the principal pieces to that puzzle as you know are the strong Group returns as well as some of the Voluntary returns continue to be very strong so think of that as 13%, 14% return.

  • I think as you heard in my comments Colonial is operating at about 16.5% ROE, and the UK is at about 20% ROE. So again that's why when you compare any decision like Long-Term Care against your existing portfolio of businesses in terms of growth and return, it's got a pretty high target to meet. Those three businesses continue to be producing, we think, some pretty strong returns and expect that to continue in 2012.

  • Jay Gelb - Analyst

  • Thank you.

  • Operator

  • Chris Giovanni, Goldman Sachs.

  • Chris Giovanni - Analyst

  • First question is in terms of potential for reinsurance transactions with the Long-Term Care Block and maybe some of the other pieces that you moved into the Closed Block.

  • Tom Watjen - President and CEO

  • Let me start and introduce it. But I think Rick, if you could pick up, I think Rick mentioned in his comments Chris that once it's in a Closed Block status we don't just ignore it. It is actually going to be very aggressively managed both in terms of rate activities as well as capital management.

  • When you think about, again go back up in history a bit, when we put the Individual Disability Block into Closed Block status where as we couldn't do much with rates we did a lot to manage the capital effectively in that business over time. And I think certainly times have changed considerably since 2004 but I'd say Rick it's a big priority for us to continue to be sure that we're actively managing that Block.

  • Rick McKenney - EVP and CFO

  • I would just add to that there is capacity in the marketplace that we want to tap into today. We are going to run pretty hard at it. It's a little bit more challenging on an LTC type block than it would be against the pure mortality based life block but it's something we want to look at. As we close it and take through price increase and things like that, that we think there may be opportunities to alleviate some of that capital through reinsurance.

  • Chris Giovanni - Analyst

  • Okay. Then in terms of the reserve strength that you guys did, can you talk a bit more in terms of getting investors comfortable that there's not a material charge to come further?

  • Then I guess somewhat of an elementary question, my understanding is the reserves on a GAAP and STAT basis are now comparable, and with STAT accounting and reserving more conservative than GAAP, why should we expect that there shouldn't be some differentiation between a higher reserve on the STAT basis versus GAAP?

  • Tom Watjen - President and CEO

  • Rick, do you want to pick that one up?

  • Rick McKenney - EVP and CFO

  • Let me take you through, maybe give you a sense on the reserve structuring that was done. I talked about the interest rate. That should give you some perspective in terms of how we're looking at it. It's taking a forward view of how something that might happen in the interest rate side, it was a large part of the change that we made around our reserves and we're going see how that blends in over as I said the next five years on that front.

  • The second piece of it was looking at termination rates. It's very much using industry data which helps to inform our decisions with our own data, and these trends are actually becoming a lot more credible as the Society of Actuaries has a lot more data out there. So it's not just something we're seeing internally, it's how we're blending that with what we're seeing externally on those two different fronts.

  • When you think about the reserves, the GAAP reserves are more closely approximate the STAT reserves in aggregate today. There are multiple pieces underlying that but I think that when we look at that today the actions that we took, the actions of closing the block as well as looking pretty hard at that time reserves on a best-estimate basis take us close to those statutory reserves as well and we feel comfortable today as we've said on those two fronts.

  • Chris Giovanni - Analyst

  • Okay, thanks so much.

  • Operator

  • Ryan Krueger, Dowling & Partners.

  • Ryan Krueger - Analyst

  • I wanted to follow up a little bit on the difference between the GAAP and STAT reserve assumptions. The discount rate is pretty self-explanatory so I guess I'm more interested in the claim terminations and recovery assumptions but it seems like the GAAP charges were caused mainly by emerging industry and Unum-specific experience.

  • I guess I'm a little surprised that was already reflected in the previous statutory assumptions even though understandably those are more conservative to begin with. Can you just walk me through that, please?

  • Rick McKenney - EVP and CFO

  • I will look at the -- specifically I think the only one that really you should be looking at there might be the terminations. The interest rate as you said, they start off an more conservative basis on a statutory basis from a discount rate and we've reflected a more conservative basis on our US GAAP best estimates as well relative to what we had previously. When you look at termination rates on statutory prescribed basis those are actually established early on and trend over that period of time.

  • When you take all those things together in looking through it as we said the statutory reserves would look more similar to the GAAP reserves. Doesn't mean they are one for one across every different attribute but in aggregate they look to be about the same today.

  • Ryan Krueger - Analyst

  • What was the key initial difference between the STAT assumptions and GAAP in terms of terminations? Was it just more conservative morbidity assumptions? Was it high mortality, people living longer? Looking for more specifics.

  • Rick McKenney - EVP and CFO

  • You're isolating one aspect of total reserves and you can't really do that relative to the overall. They look at it on an aggregate basis as opposed to attribute by attribute and comparing the two, so I would caution you from doing that particularly on an isolated claim termination rate.

  • It doesn't really work like that. You need to look at the reserves in aggregate, the different pieces, how it looks together. At the best estimate reserves on a US GAAP basis are more consistent with the more conservative originally set up.

  • Understand, there's many cohorts that go into part of the statutory reserving process over many years where the original assumption set up on STAT has continued to run and have trended overtime, so I would caution you from trying to isolate any particular piece to the reserves. Just know that in aggregate they are consistent and we feel comfortable with that.

  • Ryan Krueger - Analyst

  • Okay, thanks. Just one quick one. Do you know how much statutory capital is associated with the Long-Term Care block of business?

  • Tom Watjen - President and CEO

  • We'll have to get back with you on that, thank you.

  • Ryan Krueger - Analyst

  • Okay, thanks.

  • Operator

  • Mark Finkelstein, Evercore Partners.

  • Mark Finkelstein - Analyst

  • Let me actually tackle that question in a slightly different way. At year end you would have been subject to year-end asset adequacy or cash flow testing which would have looked at obviously the assumptions. How meaningful was the cushion above the level at which you would have had to have taken a statutory reserve hit?

  • Rick McKenney - EVP and CFO

  • Mark, let me give you a little bit on that. One is that you have to look at it on an entity-by-entity basis. Cash flow testing is done for each individual statutory entity with some netting. Actually you can look across multiple product lines and so we would say in those entities where we are writing multiple product lines is certainly a high degree of sufficiency across those lines. Some entities you have to look at it product by product where things are tighter.

  • But when I take it back in aggregate and our statutory entities, the cash flows associated with those statutory entities at year end netted down and you can see from our risk-based capital ratio up at 405%, that they're in a very good position so it's a more complicated question than you're asking and not one that I wanted to get into at this moment.

  • Mark Finkelstein - Analyst

  • Let me just ask it slightly differently. I know that there's the ability to cross-fund within legal entities, and it's an overall testing but is your best guess that if you isolated Long-Term Care that the assets would have been sufficient based on the scenario testing, or is there a lot of benefit from the LTD or what have you?

  • Rick McKenney - EVP and CFO

  • It's really not an isolation test we do on many of our entities because it is a netting across the board so I don't know if I would want to get into isolating every specific attribute of our entities.

  • Mark Finkelstein - Analyst

  • Okay. You talked about the reserve being a blend of your own experience but largely incorporating the most recent Society of Actuaries factors. I'm just curious, if your own data isn't viewed to be credible why wouldn't you fully reflect what the industry factors are looking like? And if did you that, how meaningful would the difference have been in what we saw this quarter?

  • Rick McKenney - EVP and CFO

  • When you look at it, actually a lot of the data that we're needing to use from the external world or get out into the longer durations where we just don't have the data. In the nearer term as we have more credible data we're actually reflecting more of our own experience and looking at the two of those. I think we actually are looking -- relying on external data for some of the long durations already and some of the shorter durations closer to the products that were originated, we're using our own data.

  • I'm not sure if I'm answering your question, but I think that credibility has come through and in some of our own data we're using that. Where the Society of Actuaries now has credible data in their most recent study will use that as well. When I say blend it almost deals more with a blend over the horizon of different claim patterns.

  • Mark Finkelstein - Analyst

  • Okay. I guess finally, last question, you talked about the reserve assumptions being based on interest rates at where they are for a three- to five-year time frame. Is the answer the same on STAT as GAAP? If rates stayed where they are you wouldn't really need to make an impact for that variable alone under either STAT or GAAP, or is it just a GAAP commentary?

  • Rick McKenney - EVP and CFO

  • That was very much a GAAP commentary. If you think about STAT, those are prescribed rates and the tests that govern those reserves actually are more holistic than looking at any particular attribute on the STAT side.

  • Mark Finkelstein - Analyst

  • Right, right. Okay, thank you.

  • Operator

  • Eric Berg, RBC Capital Markets.

  • Eric Berg - Analyst

  • I'm very interested in exploring this whole mortality issue because I was telling Tom White last night I don't think this is the first time this has happened. I think we are going to go back a long ways but I think, call it 10 years ago Unum took large charges in LTD because of issues related to cardiovascular care and separately related to the effectiveness of HIV-related drugs. Now we have two more mortality-related charges.

  • Granted, a long time has passed since those last charges, but because we don't hear this sort of thing, companies being -- competitors being challenged by mortality -- I'm just wondering, have you concluded that -- do you feel like you are keeping up with medical developments as well as you should to understand mortality.

  • Or do these four charges that I reference, cardiovascular, HIV, Long-Term Care-related mortality, Individual Disability-related mortality, do they point to an effort to perhaps improve your understanding of what's happening with life spans?

  • Tom Watjen - President and CEO

  • Eric let me start on that and maybe ask others to chime in as well but I'm probably one of the few historians that can actually relate back to some of those times actually. Eric, as you recall back to those times when we talked about updating mortality studies I think frankly there wasn't a rigor at the Company back then to do that on a regular basis so the mortality studies I think were outdated.

  • As a result, when we put the combination of the businesses together we had a chance to make some assumption changes and update some of those mortality studies, and that's what you're referring in terms of the Company strengthening reserves back there in some of those early days. Needless to say we're actually much more timely in terms of updating our mortality studies, so I think, part of your question was is this a brewing issue that's broader than the one we're talking about here now.

  • The answer is no because I think there's a much more rigorous process of updating the assumptions and reflecting that, not just in reserving assumptions but pricing assumptions and other things that affect that business, but again I look to my colleagues. Anything you want to add to that, Kevin, your team is very actively involved in making sure that we continue to keep all the studies that are associated with making these critical underwriting decisions current.

  • Kevin McCarthy - President of Unum US

  • Yes, I mean, we update our underwriting processes all the time based on emerging medical data. We update our pricing on all our products that we can at least on that same data, and then we update our reserves as well. The one thing I would point to Eric is that this particular block that you're talking about was written back in the 1980s and 1990s.

  • It's an Individual Disability non-repriceable block and those claimants are just now -- and they're lifetime benefits which we no longer sell and haven't sold for some time. So this update is just as we see emerging experience based on policies that were written 20-plus years ago and they're just now reaching that extended-duration disabled-life status, and we thought it was appropriate to update it.

  • Eric Berg - Analyst

  • One more quick one for Rick. In the news release you reference the fact that in Long-Term Care in the Closed Block, if you didn't have the reserve charge your interest adjusted loss ratio in the quarter still would have been higher than the year-ago quarter due primarily to an increase in active life reserves. Are you -- how could you have an increase in active life reserves if you -- under what used to be called a FASB Statement 60?

  • I thought the reserves are locked in and the only time you have an increase in the active life reserves, if I understand the bookkeeping correctly, is when you do a loss recognition study. So what is this increase in active life reserves and how can it happen absent a formal loss recognition study? Thank you.

  • Rick McKenney - EVP and CFO

  • When you look at the active life reserves actually they're increasing giving the lower persistency. That's been a trend we've seen over a number of years. That's what causes and has been causing actually the loss ratio on a non-adjusted basis to increase.

  • We have now gone through loss recognition so each of the assumptions across the reserving processes have been reset, so you won't see that same -- you shouldn't see that same deterioration because we are reflecting our current experience around lapse rates on a more updated basis and we have unlocked effectively those FASB 60 reserves as we've gone through loss recognition.

  • Eric Berg - Analyst

  • Just to clarify and I will be done at this point, this unlocking in the increasingly active life reserves, are we referring to the Group business or to the closed down Individual Long-Term Care?

  • Rick McKenney - EVP and CFO

  • I assume that you're referring actually to the closed down Long-Term Care business which includes both Individual and Group.

  • Eric Berg - Analyst

  • And there is a policy or active life reserve on both types of policies or only on the Individual?

  • Rick McKenney - EVP and CFO

  • They're on both types of policies. Actually the Group looks very similar to the Individual as you go through the accumulation phase until you hit claim somewhere down the line.

  • Eric Berg - Analyst

  • Thank you. Very helpful.

  • Operator

  • Nigel Dally, Morgan Stanley.

  • Nigel Dally - Analyst

  • Another question for the guidance on adjusted rates. Just wanted to clarify that the rate assumptions you are using for Long-Term Care are the same as what you are using for all other products you offer, or if not I would think you're looking at similar charges elsewhere in the Organization if rates remain low?

  • Second, with the IDI charge I understand that reflects increased life expectancy for active claimants. Can you discuss that wouldn't be also a factor influencing your reserves for Group Disability claimants. I'm guessing that Group policies only provide benefits through retirement days rather than lifetime benefits, but perhaps you can clarify that.

  • Rick McKenney - EVP and CFO

  • That was a little bit rapid fire on the second question but certainly let me talk about the first in terms of rates in our Other lines of business. I think we've talked a fair bit about how interest rates impact our Other lines. It's actually quite different I think when you look at our LTD business we have talked about actually our portfolio yield has been above what we've seen on the discount rate side.

  • We would have talked about last quarter actually reflecting some of the interest rate environment that we had and decreasing the discount rate on that and we've been feeling that impact coming through. Although I will tell you on the quarter our margin or the difference between our portfolio yield and that discount rate didn't move so we actually still sit with a very large margin on that front.

  • In our Closed Disability Block, when you think about that, new claims that are -- claim payments that are going out are matching up with cash flows coming in on premiums so really the interest rate risk there is reflected and it's been very stable on that front and those are really the two big pieces.

  • I think the difference that you would have had particularly for the Long-Term Care is as we've gone through loss recognition and updated those estimates we're giving a new best estimate relative to what the interest rate environment looks like today and how we see it potentially transpiring over the next several years.

  • Tom White - SVP of IR

  • Nigel this is Tom White. On your second question, I think the key thing is that we don't have lifetime benefit provisions for our other products. We don't have it in the Individual Disability recently issued. We don't have it in LTD. What we dealt with in the Closed Block is very specifically tied to that particular benefit provision which we don't have elsewhere.

  • Nigel Dally - Analyst

  • Great. Thank you.

  • Operator

  • Mark Hughes, SunTrust.

  • Mark Hughes - Analyst

  • Any opportunity for the underlying in the US business the headcount, the salary growth, the pickup here? Any signs of life in the first quarter, the job market is showing some movement? If it continues to be relatively healthy, would you start to see more of that natural growth?

  • Tom Watjen - President and CEO

  • Maybe I'll ask Kevin to speak to that. Maybe I'll at the same time speak to job growth, also just the new case count growth which actually has positioned us well when we do see some job improvement.

  • Kevin McCarthy - President of Unum US

  • Good morning, Mark. A little early I think to see a market in sales reflection of recent job reports but I think if those continued you'd expect to see some increase in natural growth. As you know we were disappointed in 2011 that natural growth didn't come back where we had hoped it would.

  • For 2012 we're not planning on it coming back. So any improvement in the economy, in the employment economy or in wage inflation would benefit us relative to our performance and relative to our planning.

  • We did see some improvement in the second half of 2011 in what we call MBOC or updating of benefits by existing employer accounts. We did see some increase in reenrollment in existing accounts. Both of those would seem to reflect an improving economic environment for our customer base, and of course, we acquired over 20,000 new lines of coverage with our -- with new customers during the course of 2011 and so any improvement in the economy across either job creation or wage inflation would definitely benefit us on the top line.

  • Mark Hughes - Analyst

  • In terms of the sales strength in the quarter in the US were there just -- were there more opportunities, more RFPs out there, more people looking for new providers? Was that an important driver?

  • Kevin McCarthy - President of Unum US

  • I think we were pretty consistent throughout the year in terms of increasing our activity levels, explaining our value proposition in terms of our ability to package both Group and Voluntary products together. I think that momentum just carried through into the fourth quarter.

  • I think our sales and service organization out in the field did a terrific job reaching out to customers and brokers and explaining our value proposition and our closing ratio was quite strong in the quarter but I wouldn't turn that over and say it was because market activity in total changed very much. I think it was more a reflection of the diligence and effort of our field organization.

  • Tom Watjen - President and CEO

  • Maybe Kevin to add to that, I think that the growth you saw was most prominent in your core Group and your Voluntary, which are two areas where you put a lot of resource and focus on the last several years.

  • Kevin McCarthy - President of Unum US

  • That's right, Tom. Over the last several years we've worked hard in our field sales and service organization to what we call integrate our ability to deliver both Voluntary and Group products together in packages. We've talked about that in the past in terms of our Simply Unum value proposition. I think the effectiveness of our sales organization in delivering that showed up during 2011.

  • Mark Hughes - Analyst

  • Thank you.

  • Operator

  • John Nadel, Sterne Agee.

  • John Nadel - Analyst

  • I have a question about the New York sub and the Long-Term Care business there. I know the New York sub houses maybe 14%, 15% of your LTC reserves and would be subject in New York to a more stringent cash flow testing at year end. Is there any need, based on that cash flow testing, to raise reserves in the New York sub?

  • Tom Watjen - President and CEO

  • Rick, you want to pick that one up?

  • Rick McKenney - EVP and CFO

  • Sure. John, as I was mentioning to Mark in going through that it is a sub-by-sub type of evaluation you need to go to. New York you isolated specifically. We don't like to necessarily do that but it does have different cash flow testing.

  • As interest rates have dropped we have looked at that sub, and it has needed some strengthening in reserves given that there are not the offsets that you see in some of our other subs. We reflected some of that through the third quarter and saw that coming. So I think that is -- if you want to isolate one sub I think that you could do that.

  • I would go back to when you look across all of our insurance subs, the net cash flows that we saw over the course of the year end actually were netted to basically a neutral number, and that's why you saw the 405% RBC level.

  • John Nadel - Analyst

  • Okay. So if -- and I know this is a big if, but if the entirety of your statutory book of business were subject to the New York, more stringent cash flow testing, can you give us an estimate for how much higher the statutory reserves would need to be?

  • Rick McKenney - EVP and CFO

  • It's a big if and I don't think we would do that. We look at each of our entities and certainly abide by the statutory rules in each of those entities and go through that process. When you think about it from managing the Company, I think on netting basis across, there are pluses and minuses in anything that you look at.

  • And I think that the fact that we are able to use excess margins we have in some products relative to other products which are more challenged actually makes a whole lot of sense. But we are trying to deal with that state-by-state.

  • John Nadel - Analyst

  • And then if I can -- I saw Fitch last night reaffirm the rating, no change in outlook. As of right now I haven't seen any of the other three rating agencies out. Do you have any expectations that any of the rating agencies will negatively respond to the quarter's charges?

  • Tom Watjen - President and CEO

  • Tom, you want to speak to that?

  • Tom White - SVP of IR

  • John, I hate to front-run what a rating agency would announce. I would say that we went through extensive discussions with all the rating agencies and just as we've talked today, talked about how the fact that this is a GAAP-only event, it's not statutory, it doesn't impact risk-based capital cash flow generation or in effect the credit quality of the Company with the exception of our leverage ratio moving up. Also the fact that we had very strong operating results.

  • So you see how Fitch interpreted all that. I think the other rating agencies are basically in the same spot, but to the extent that they are going to make announcements you will see those coming out over the next handful of days.

  • John Nadel - Analyst

  • Okay. Appreciate that. And then just finally, with all of the reclassification, the three segments that were impacted, Supplemental, Voluntary, the Closed Block and Corporate, at least from an operating earnings perspective ex the noise associated with the charges, is there anything in those segments -- in those three segment results that you would characterize this quarter as perhaps non-trendable?

  • Tom White - SVP of IR

  • No.

  • John Nadel - Analyst

  • Thank you.

  • Operator

  • Randy Binner, FBR.

  • Randy Binner - Analyst

  • On the Long-Term Care runoff now I think you had talked about rerate plans or price increases on that block bringing in $25 million or $30 million of premiums by mid-2012 and 2013. So it's a two-part question. One, now that that's in runoff, do you feel like you could put a little bit more pressure on rerates?

  • And the second question is we have a confirmation of overall earnings guidance. Should we think of the Closed Block as being our plug to get to that earnings guidance, or is there any update you can give us on the guide for the Closed Block going forward?

  • Tom Watjen - President and CEO

  • Rick, you want to touch the rating actions and the repricing actions?

  • Rick McKenney - EVP and CFO

  • I'll touch on both of them. Thanks, Randy. When you look at what's going on, you talk about what we've actually -- the actions that have already been taken across our Individual block of business.

  • I think when we look at managing this and as I mentioned in my notes we are going to go after rate where it's warranted, wherever that might be, and I think it's something we'll continue to look at. As you see, if you see deteriorations blocks, we'll continue to raise rates on them commensurate with that. It will be an actively managed block. It will be a Closed Block. But when it comes to rating actions and reflecting that we'll certainly be active on that front.

  • When you think about the Closed Block and the earnings outlook that we've put out there, 6% to 12%, I don't think that has really changed. One of the things as we went through this process, the emergence of earnings that will come out of it looked very similar than it would have looked on a run rate basis anyway. I think it should look stable going forward. You won't see deterioration in the earnings profile, and so that's why it doesn't impact our earnings outlook for the year.

  • Randy Binner - Analyst

  • That's helpful. A quick follow-up then. As far as the Group business goes, there's no rerates specifically or implicitly baked into that guide?

  • Rick McKenney - EVP and CFO

  • No, understand that when we go through pricing actions it takes more than 18 months for that to come through so that's not going to impact our 2012 at all. What I wouldn't take off the table is that we would be looking at pricing actions across both books of business, Individual which we've already taken multiple pricing actions on, as well as the Group business going forward so that's out there but certainly that doesn't come into play as we look at 2012 -- our 2012 outlook.

  • Randy Binner - Analyst

  • Understood, thank you.

  • Operator

  • Jeff Schuman, KBW.

  • Jeff Schuman - Analyst

  • I wanted to go first to the UK. You talked in the press release about some impact from implementing new claim management processes. I'm wondering if you could give us an update on where that process stands; Jack you've been there I think for over a year and a half; I would have thought you're pretty far into that process but can you give us a sense of whether there's still a ways to go there please?

  • Tom Watjen - President and CEO

  • Jack, you want to pick up on that? In your response too Jack, it would be good to remind everybody the way the UK market works is a bit different than the US.

  • Jack McGarry - President Unum UK

  • We are pretty well into that process. It took a long time to get up and going. I would say the technical aspects of the claims management process are fully in place. We expect that there's some potential for modest improvements going forward as we fully embed the process and work on the culture and the management of the Organization. I think that's baked into our 2012 plans and it helps offset some of the pressure that we are going to feel from interest rates in 2012.

  • Jeff Schuman - Analyst

  • Okay. Thank you. And then I wanted to come back to the US. I think Rick just touched on this if I understood him correctly. I'm wondering about how the significant balance sheet charges in this quarter would impact earnings going forward.

  • I would think at the very least the fact that you've written off Long-Term Care DAC would mean that we would have an absence of DAC amortization for example going forward. But can you just clarify to what extent earnings will be different than if you hadn't taken the charge at this point or maybe different than earnings would have looked historically in 2011?

  • Rick McKenney - EVP and CFO

  • I'll give you that, Jeff. It's actually, as I mentioned in the last, it actually was very similar in terms of where it is. It comes from different geographies so yes there is no DAC amortization but there are different claims costs associated with how that works in the future.

  • Also as I mentioned on the interest rate side we're now reflecting a lower discount rate, so there's a restructuring effectively of how that earnings profile will emerge but it actually looks strikingly similar to what it would have looked like in previous years or even as the result of our outlook for 2012 absent the charge.

  • Jeff Schuman - Analyst

  • Okay, thanks a lot.

  • Operator

  • Steven Schwartz, Raymond James.

  • Steven Schwartz - Analyst

  • Just about everything was asked already that I was going to ask. But Jeff's last question was something I wanted to ask about. The change in the -- or the write-down of the DAC and LTC has no effect on the ASU 2010-26 charges? I think you showed $14 million to $16 million on a pro forma basis for 2011.

  • Rick McKenney - EVP and CFO

  • Actually I should be clear about that with our outlook. We have changed our outlook around the DAC change that we'll have in the first quarter as a result of this Long-Term Care charge.

  • About $90 million of our DAC write-off would have been written off as part of the process, so now if you went to actually our outlook for the DAC accounting change in the first quarter, that impact we had previously a range of $400 million to $600 million is down to $400 million or expected impact in the first quarter. So that actually is a change in our outlook with regards to looking forward to what we will see in the first quarter.

  • Steven Schwartz - Analyst

  • Right. But there's no effect pro forma on the earnings impact of the new standard?

  • Rick McKenney - EVP and CFO

  • There is not, no.

  • Steven Schwartz - Analyst

  • Okay. So the less DAC can be amortized is basically offset by less commissions to be capitalized?

  • Rick McKenney - EVP and CFO

  • You have that and you have interest rate changes. Oh, you're talking specifically about the DAC. Yes that would be the case.

  • Steven Schwartz - Analyst

  • Thank you.

  • Operator

  • Ed Spehar, Bank of America Merrill Lynch.

  • Ed Spehar - Analyst

  • Just wanted to clarify something. On the rates that you are assuming for the Long-Term Care charge, are you assuming the continuation of current interest rates, or are you looking at some sort of forward curve measure?

  • Rick McKenney - EVP and CFO

  • When we look at that, actually we're looking at the current interest rates over the next three to five years and what would you see in that, Ed, is the portfolio rate would come down effectively, we're setting the discount rate as to how we would see that come down. There's a lot that goes into that; it's not just about forward rates. Which are actually, as you look out three to five years, aren't that steep anyway.

  • But I think taking that into account you are looking at credit spreads and everything else. So there's a lot of pieces in there but our best projection would say that as we look out three to five years that's how the discount rate would come down with our team performing at a level consistent with what they've done in the past.

  • Ed Spehar - Analyst

  • Given the inherent difficulty in forecasting interest rates, I don't think anybody can do it, can you just give us some sense of what the sensitivity is between if you assume current low rates for the next three to five years versus if you did follow something like the forward curve?

  • Rick McKenney - EVP and CFO

  • I can't do that off the cuff. It would be something we'd take you through but I think three to five years, within that range, you wouldn't see much different on the forward rates. We like to look at today's rates.

  • Forward rates are a tougher thing, particularly as you're only looking out three to five years in terms of how that might move. Actually it can move around a fair bit so we more look at the overall modeling of our portfolio rates we see today, credit spreads we see today and take that up for the next three to five years.

  • Ed Spehar - Analyst

  • Just one thing on your comment on opportunistic buybacks. Even before the stock declined today you're trading below book value, you talk about high returns on equity in your core business, and I think that while maybe it's too early to declare victory, we certainly have had some better numbers on the US economy recently. How much more opportunistic -- what's more opportunistic than right now?

  • Rick McKenney - EVP and CFO

  • I think in my comments I actually said we look forward to being back in the market and so although I had not seen the share price where it is today, I think even where it was yesterday we see that as good opportunity to buy back our stock below book, and we are going to take advantage of that.

  • Ed Spehar - Analyst

  • Well, I won't ruin your morning and tell you where it is. Thanks.

  • Tom Watjen - President and CEO

  • Again, thank you all for taking the time to join us. We know there was certainly some complexity in our release yesterday but hopefully over the course of today's conversation we've helped separate the strong underlying operating performance from obviously the important strategic decision to exit the Long-Term Care business. As always we stand ready if there's any follow-on questions please don't hesitate to give us a call. And with that this will complete our fourth quarter earnings call.

  • Operator

  • And that will conclude today's conference. Thank you for your participation.