pri-8k_20200429.htm
false 0001475922 0001475922 2020-04-29 2020-04-29

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

  

DATE OF REPORT (Date of earliest event reported):      April 29, 2020

 

Primerica, Inc.

(Exact Name of Registrant as Specified in Its Charter)


Delaware

 


001-34680

 


27-1204330

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer
Identification Number)

 

 

 

1 Primerica Parkway

Duluth, Georgia 30099

 

 

 

(Address of Principal Executive Offices, and Zip Code)

 

 

(770) 381-1000

(Registrant’s telephone number, including area code)

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

☐

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

☐

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

☐

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

☐

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

PRI

New York Stock Exchange

 

 


 


Item 2.02Results of Operations and Financial Condition.

On April 29, 2020, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended March 31, 2020. A copy of the press release is attached hereto as Exhibit 99.1.

The information provided pursuant to this Item 2.02, including Exhibit 99.1 in Item 9.01, is “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of such section, and shall not be incorporated by reference in any filing made by the Company under the Exchange Act or the Securities Act of 1933, as amended (the “Securities Act”), except to the extent expressly set forth by specific reference in any such filings.

 

Use of Non-GAAP Financial Measures

 

In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company presents certain non-GAAP financial measures.  Specifically, the Company presents adjusted direct premiums, other ceded premiums, adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income, adjusted stockholders’ equity and diluted adjusted operating earnings per share.  Adjusted direct premiums and other ceded premiums are net of amounts ceded under coinsurance transactions that were executed concurrent with our initial public offering (the “IPO coinsurance transactions”) for all periods presented. We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business. Adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income and diluted adjusted operating earnings per share exclude the impact of realized investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude realized investment gains (losses), including credit impairments, and MTM investment adjustments in measuring these non-GAAP financial measures to eliminate period-over-period fluctuations that may obscure comparisons of operating results due to items such as the timing of recognizing gains (losses) and market pricing variations prior to an invested asset’s maturity or sale that are not directly associated with the Company’s insurance operations. Adjusted stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold.

  

Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies.  Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.  Furthermore, management believes that these non-GAAP financial measures may provide users with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of our core ongoing business.  These measures have limitations, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

 

Reconciliations of GAAP to non-GAAP financial measures are included as attachments to the press release which has been posted in the “Investor Relations” section of our website at http://investors.primerica.com.

 

2

 


 

Item 7.01Regulation FD Disclosure.

On April 29, 2020, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended March 31, 2020.  A copy of the supplemental financial information is attached hereto as Exhibit 99.2.

The information provided pursuant to this Item 7.01, including Exhibit 99.2 in Item 9.01, is “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of such section, and shall not be incorporated by reference in any filing made by the Company under the Exchange Act or the Securities Act, except to the extent expressly set forth by specific reference in any such filings.

 

 

Item 9.01.

 

 

Financial Statements and Exhibits.

 

 

 

(d) Exhibits.

 

 

 

 

 

99.1

 

Press Release dated April 29, 2020 – Primerica Reports First Quarter 2020 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – First Quarter 2020

 

104

 

Cover Page from this Current Report on Form 8-K, formatted in Inline XBRL

 

 

 


3

 


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date:  April 29, 2020

 

PRIMERICA, INC.

 

 

 

 

 

 

 

 

/s/ Alison S. Rand

 

 

 

Alison S. Rand

 

 

Executive Vice President and Chief Financial Officer

 

4

 

Exhibit 99.1

 

PRIMERICA REPORTS FIRST QUARTER 2020 RESULTS

 

Investment and Savings Products sales increase 28% to $2.2 billion

 

Issued Term Life policies grow 11%

 

Term Life Insurance net premiums grow 10%; adjusted direct premiums grow 11%

 

Strong momentum in recruiting leads to 5% growth in new life-licensed representatives

 

Net earnings per diluted share (EPS) of $1.75, down 5%; return on stockholders’ equity (ROE) of 18.2%

 

Diluted adjusted operating EPS of $2.05, up 18%; adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 21.8%

 

Declared dividend of $0.40 per share, payable on June 15, 2020

 

 

Duluth, GA, April 29, 2020 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended March 31, 2020. Total revenues of $524.9 million increased 6% compared to the first quarter of 2019.  Net income of $72.5 million decreased 8%, while earnings per diluted share (EPS) of $1.75 decreased 5% compared to the same quarter last year.  The decline in both net income and EPS were driven by pre-tax realized losses on the invested asset portfolio of $10.0 million and mark-to-market adjustments on the reinsurance deposit asset of $6.4 million in the current quarter.

Adjusted operating revenues, adjusted net operating income and diluted adjusted operating earnings per share, which are non-GAAP financial measures, continue to exclude the impact of realized gains/losses and the mark-to-market adjustment on the reinsurance deposit asset.  A reconciliation of non-GAAP to GAAP financial measures is included at the end of this release.

Adjusted operating revenues were $541.3 million, increasing 10% compared to the first quarter of 2019. Adjusted net operating income of $85.0 million increased 13%, while

1

 


diluted adjusted operating earnings per share of $2.05 increased 18% compared to the same quarter last year.  

First quarter results reflect strong sales and financial performance in both the Term Life and Investment and Savings Products (ISP) segments.  Term Life operating revenues increased 10% year-over-year due principally to an 11% increase in adjusted direct premiums, while pre-tax income increased 18%, reflecting favorable year-over-year trends in persistency.  ISP revenues increased 14% and pre-tax income grew 12% year-over-year, led by robust sales and growth in average client asset values.  The significant market downturn at the end of the quarter led to an increase in Canadian Segregated Fund DAC amortization in the period.  During the quarter, the Company repurchased $90 million of common stock toward its $250 million goal for the year.

“Our quarterly results reflect the strength of our financial position and the sales momentum that has been building for some time,” said Glenn Williams, Chief Executive Officer.  “While the COVID-19 pandemic may adversely impact our financial results in the near-term, our strong momentum at its onset and the flexibility of our sales force and distribution model give us confidence that we will be able to navigate through this major health crisis and any economic downturn.”

 

First Quarter Distribution & Segment Results

 

Distribution Results

 

 

1Q 2020

 

 

1Q 2019

 

 

% Change

 

 

Life-Licensed Sales Force (1)

 

 

130,095

 

 

 

129,821

 

 

*

 

 

Recruits

 

 

84,762

 

 

 

63,223

 

 

 

34

%

 

New Life-Licensed Representatives

 

 

10,599

 

 

 

10,065

 

 

 

5

%

 

Life Insurance Policies Issued

 

 

71,318

 

 

 

64,242

 

 

 

11

%

 

Life Productivity (2)

 

 

0.18

 

 

 

0.16

 

 

*

 

 

ISP Product Sales ($ billions)

 

$

2.25

 

 

$

1.76

 

 

 

28

%

 

Average Client Asset Values ($ billions)

 

$

66.59

 

 

$

61.45

 

 

 

8

%

 

 

(1)

End of period

(2)

Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month

*     Not calculated or less than 1%

 

2

 


Segment Results

 

 

Q1 2020

 

 

Q1 2019

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

327,746

 

 

$

296,843

 

 

 

10

%

 

Investment and Savings Products

 

 

185,032

 

 

 

162,672

 

 

 

14

%

 

Corporate and Other Distributed Products (1)

 

 

28,567

 

 

 

30,478

 

 

 

(6

)%

 

Total adjusted operating revenues (1)

 

$

541,345

 

 

$

489,993

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before

  income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

82,892

 

 

$

70,339

 

 

 

18

%

 

Investment and Savings Products

 

 

47,700

 

 

 

42,684

 

 

 

12

%

 

Corporate and Other Distributed Products (1)

 

 

(19,637

)

 

 

(15,649

)

 

 

25

%

 

Total adjusted operating income before

   income taxes (1)

 

$

110,955

 

 

$

97,374

 

 

 

14

%

 

 

(1)

See the Non-GAAP Financial Measures section and the Adjusted Operating Results reconciliation tables at the end of this release for additional information.

 

Life Insurance Licensed Sales Force

During the first quarter, we ran two incentives that offered discounted independent business application fees to new recruits. The first was held in early January to generate excitement at the start of the new year and the second in late March as COVID-19 concerns began to emerge.  These incentives, combined with strong recruiting momentum during the non-promotion period, led to a 34% increase in the number of new recruits year-over-year.  New life licensed representatives increased 5% year-over-year, facing some headwinds in March as testing sites began to close due to the pandemic.   As of March 31, 2020, the Company had 130,095 independent life-licensed representatives, largely unchanged year-over-year.  

 

Term Life Insurance  

Life insurance policies issued during the first quarter increased 11% to 71,318, reflecting the momentum that began late last year and reversing a quarterly deceleration of productivity experienced over the last few years.  Productivity for the quarter was 0.18 policies per life insurance licensed representative, up from 0.16 policies per life insurance licensed representative in the prior year.

 

Revenues of $327.7 million increased 10% compared to the first quarter of 2019 and pre-tax income of $82.9 million increased 18% year-over-year.  Performance was driven by 11% growth in adjusted direct premiums and strong, favorable trends in persistency. Benefits and claims were in line with historical experience.  Insurance expenses increased 13% from growth in the business and enhanced technology-related capabilities.  

 

Given the timing of the onset of the COVID-19 pandemic in the U.S. and Canada, the Term Life Insurance segment’s production and financial results were not notably impacted by the pandemic in the first quarter.

 

3

 


Investment and Savings Products

Total product sales during the current quarter were a record $2.2 billion, a 28% increase compared to the same quarter last year.  The increase in sales was due to a combination of strong demand for mutual funds and variable annuity products and, to a lesser degree, higher sales of managed accounts.  Average client asset values were $66.6 billion, increasing 8% year-over-year.  The impact of market disruption during the quarter reduced quarter-end client asset values to $59.0 billion.  Net client inflows were $543 million, compared to $227 million in the first quarter of 2019, reflecting strong year-over-year sales growth and redemptions that were in line with the growth in client asset values.

 

Revenues of $185.0 million during the quarter increased 14% compared to the same quarter in 2019 and pre-tax income of $47.7 million increased 12% year-over-year.  Sales-based revenues grew 21% in-line with growth in revenue-generating product sales, while asset-based revenues grew 11% due to growth in average client asset values.  Sales and asset-based commission expenses generally grew in-line with the associated revenues.  The market disruption at the end of March adversely impacted Canadian segregated fund DAC amortization by $1.8 million in contrast to favorable market conditions in the first quarter of 2019 that lowered amortization by $1.9 million in the prior year period.

 

Corporate and Other Distributed Products

During the quarter, the Company recorded an adjusted operating loss before taxes of $19.6 million compared to an adjusted operating loss before taxes of $15.6 million during the first quarter of 2019.  The year-over-year increase in pre-tax loss includes a $1.6 million charge to recognize an allowance for reinsured benefits and claims on a discontinued line of business ceded in 1995 to a reinsurance counterparty that was ordered into receivership this year. Additionally, allocated net investment income was $2.0 million lower as a higher proportion of investment income was allocated to the Term Life Insurance segment to support growth in the business.

 

Taxes

The first quarter effective income tax rate was 23.4% which is higher than last year’s first quarter rate of 22.7%.  The difference is largely driven by a lower tax benefit being recognized on vested equity awards as the difference between the grant and vest prices was smaller on awards vesting this year than on those vesting in the prior year period. 

 

Capital

During the first quarter, the Company repurchased 880,222 shares of common stock for $90 million.  The Company expects to repurchase $250 million of its common stock during 2020.  The Board of Directors has approved a dividend of $0.40 per share, payable on June 15, 2020, to stockholders of record on May 22, 2020.  

 

Primerica has a strong balance sheet and continues to be well-capitalized to meet future needs.  Primerica Life Insurance Company’s statutory risk-based capital (RBC)

4

 


ratio was estimated to be about 430% and holding company liquidity of $272 million as of March 31, 2020.

 

Non-GAAP Financial Measures

In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company presents certain non-GAAP financial measures.  Specifically, the Company presents adjusted direct premiums, other ceded premiums, adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income, adjusted stockholders’ equity and diluted adjusted operating earnings per share.  Adjusted direct premiums and other ceded premiums are net of amounts ceded under coinsurance transactions that were executed concurrent with our initial public offering (the “IPO coinsurance transactions”) for all periods presented. We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business. Adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income and diluted adjusted operating earnings per share exclude the impact of realized investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude realized investment gains (losses), including credit impairments, and MTM investment adjustments in measuring these non-GAAP financial measures to eliminate period-over-period fluctuations that may obscure comparisons of operating results due to items such as the timing of recognizing gains (losses) and market pricing variations prior to an invested asset’s maturity or sale that are not directly associated with the Company’s insurance operations. Adjusted stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold.

 

Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies.  Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.  Furthermore, management believes that these non-GAAP financial measures may provide users with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of the core ongoing business.  These measures have limitations, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.  Reconciliations of GAAP to non-GAAP financial measures are attached to this release.

 

5

 


Earnings Webcast Information

Primerica will hold a webcast on Thursday, April 30, 2020 at 10:00 am EST, to discuss the quarter’s results.  To access the webcast, go to http://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software.  A replay of the call will be available for approximately 30 days on Primerica’s website, http://investors.primerica.com.  This release and a detailed financial supplement will be posted on Primerica’s website.  

 

Forward-Looking Statements

Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, major public health pandemics, epidemics or outbreaks, specifically the novel COVID-19 pandemic; our failure to continue to attract and license new recruits, retain sales representatives or license or maintain the licensing of  sales representatives; new laws or regulations that could apply to  our distribution model, which could require us to modify our distribution structure; changes to the independent contractor status of sales representatives; our or sales representatives’ violation of or non-compliance with laws and regulations; any failure to protect the confidentiality of client information; differences between our actual experience and our expectations regarding mortality or persistency as reflected in the pricing for our insurance policies; the occurrence of a catastrophic event; changes in federal,  state and provincial legislation or regulation that affects our insurance,  investment product, and mortgage businesses; our failure to meet regulatory capital ratios  or other minimum capital and surplus requirements; a downgrade or potential downgrade in our insurance subsidiaries’ financial strength ratings or our senior debt ratings; inadequate or unaffordable reinsurance or the failure of our reinsurers to perform their obligations; the failure of our investment products to remain competitive with other investment options or the change to investment and savings products offered by key providers in a way that is not beneficial to our business or a significant change in the competitive environment in which we operate; fluctuations in the performance of client assets under management; litigation and regulatory investigations and actions concerning us or sales representatives; heightened standards of conduct or more stringent licensing requirements for sales representatives; inadequate policies and procedures regarding suitability review of client transactions; the failure of, or legal challenges to, the support tools we provide to the sales force; the failure of our information technology systems, breach of our information security, failure of our business continuity plan or the loss of the Internet; the effects of credit deterioration and interest rate fluctuations on our invested asset portfolio; incorrectly valuing our investments; changes in accounting standards may impact how we record and report our financial condition and results of operations; economic down cycles that impact our business, financial condition and results of operations; the inability of our subsidiaries to pay dividends or make distributions; our inability to generate and maintain a sufficient

6

 


amount of working capital; our non-compliance with the covenants of our senior unsecured debt; the loss of key personnel or sales force leaders; and fluctuations in the market price of our common stock or  Canadian currency exchange rates. These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the "Investor Relations" section of our website at http://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.

 

About Primerica, Inc.

Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial services to middle-income households in North America. Independent licensed representatives educate Primerica clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, which we underwrite, and mutual funds, annuities and other financial products, which we distribute primarily on behalf of third parties. We insured over 5 million lives and had approximately 2.5 million client investment accounts at December 31, 2019. Primerica, through its insurance company subsidiaries, was the #2 issuer of Term Life insurance coverage in North America in 2018. Primerica stock is included in the S&P MidCap 400 and the Russell 1000 stock indices and is traded on The New York Stock Exchange under the symbol “PRI”.

 

Investor Contact:

Nicole Russell

470-564-6663
Email: [email protected]  

 

Media Contact:

Keith Hancock

470-564-6328

Email: [email protected]  

7

 


 

PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

Fixed-maturity securities available-for-sale, at fair value

 

$

2,242,037

 

 

$

2,356,996

 

Fixed-maturity security held-to-maturity, at amortized cost

 

 

1,237,270

 

 

 

1,184,370

 

Equity securities, at fair value

 

 

34,125

 

 

 

40,684

 

Trading securities, at fair value

 

 

44,997

 

 

 

43,233

 

Policy loans

 

 

31,799

 

 

 

32,927

 

     Total investments

 

 

3,590,228

 

 

 

3,658,210

 

Cash and cash equivalents

 

 

273,085

 

 

 

256,876

 

Accrued investment income

 

 

18,582

 

 

 

17,361

 

Reinsurance recoverables

 

 

4,132,897

 

 

 

4,169,823

 

Deferred policy acquisition costs, net

 

 

2,346,656

 

 

 

2,325,750

 

Agent balances, due premiums and other receivables

 

 

226,830

 

 

 

227,100

 

Intangible assets, net

 

 

45,275

 

 

 

45,275

 

Income taxes

 

 

66,744

 

 

 

70,492

 

Operating lease right-of-use assets

 

 

49,192

 

 

 

47,265

 

Other assets

 

 

392,498

 

 

 

384,634

 

Separate account assets

 

 

2,128,924

 

 

 

2,485,745

 

Total assets

 

$

13,270,911

 

 

$

13,688,531

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Future policy benefits

 

$

6,472,397

 

 

$

6,446,569

 

Unearned and advance premiums

 

 

16,905

 

 

 

15,470

 

Policy claims and other benefits payable

 

 

330,489

 

 

 

339,954

 

Other policyholders' funds

 

 

390,040

 

 

 

388,663

 

Notes payable

 

 

374,131

 

 

 

374,037

 

Surplus note

 

 

1,236,644

 

 

 

1,183,728

 

Income taxes

 

 

208,357

 

 

 

209,221

 

Operating lease liabilities

 

 

55,315

 

 

 

53,487

 

Other liabilities

 

 

498,699

 

 

 

510,443

 

Payable under securities lending

 

 

28,896

 

 

 

28,723

 

Separate account liabilities

 

 

2,128,924

 

 

 

2,485,745

 

Total liabilities

 

 

11,740,797

 

 

 

12,036,040

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock

 

 

405

 

 

 

412

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

1,565,803

 

 

 

1,593,281

 

Accumulated other comprehensive income (loss),

  net of income tax

 

 

(36,094

)

 

 

58,798

 

Total stockholders' equity

 

 

1,530,114

 

 

 

1,652,491

 

Total liabilities and stockholders' equity

 

$

13,270,911

 

 

$

13,688,531

 

 

 

8

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

2020

 

 

2019

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

702,637

 

 

$

677,286

 

Ceded premiums

 

 

(386,825

)

 

 

(389,795

)

Net premiums

 

 

315,812

 

 

 

287,491

 

Commissions and fees

 

 

190,069

 

 

 

167,315

 

Net investment income

 

 

15,420

 

 

 

24,111

 

Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

Other, net

 

 

13,665

 

 

 

13,223

 

Total revenues

 

 

524,936

 

 

 

494,987

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

134,813

 

 

 

122,284

 

Amortization of deferred policy acquisition costs

 

 

70,311

 

 

 

64,628

 

Sales commissions

 

 

96,607

 

 

 

83,799

 

Insurance expenses

 

 

48,709

 

 

 

43,402

 

Insurance commissions

 

 

6,844

 

 

 

5,619

 

Interest expense

 

 

7,192

 

 

 

7,180

 

Other operating expenses

 

 

65,914

 

 

 

65,707

 

Total benefits and expenses

 

 

430,390

 

 

 

392,619

 

Income before income taxes

 

 

94,546

 

 

 

102,368

 

Income taxes

 

 

22,077

 

 

 

23,203

 

Net income

 

$

72,469

 

 

$

79,165

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.75

 

 

$

1.84

 

Diluted earnings per share

 

$

1.75

 

 

$

1.83

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

41,131

 

 

 

42,824

 

Diluted

 

 

41,239

 

 

 

42,942

 

 


9

 


 

PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Total revenues

 

$

524,936

 

 

$

494,987

 

 

 

6

%

Less: Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(6,379

)

 

 

2,147

 

 

 

 

 

Adjusted operating revenues

 

$

541,345

 

 

$

489,993

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

94,546

 

 

$

102,368

 

 

 

(8

)%

Less: Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(6,379

)

 

 

2,147

 

 

 

 

 

Adjusted operating income before income taxes

 

$

110,955

 

 

$

97,374

 

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

72,469

 

 

$

79,165

 

 

 

(8

)%

Less: Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(6,379

)

 

 

2,147

 

 

 

 

 

Less: Tax impact of preceding items

 

 

3,832

 

 

 

(1,132

)

 

 

 

 

Adjusted net operating income

 

$

85,046

 

 

$

75,303

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

1.75

 

 

$

1.83

 

 

 

(5

)%

Less: Net after-tax impact of operating adjustments

 

 

(0.30

)

 

 

0.09

 

 

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

2.05

 

 

$

1.74

 

 

 

18

%

 

(1)

Percentage change in earnings per share is calculated prior to rounding per share amounts.

 

 

 

TERM LIFE INSURANCE SEGMENT

 

 

 

 

 

Adjusted Premiums Reconciliation

 

 

 

 

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Direct premiums

 

$

696,564

 

 

$

670,755

 

 

 

4

%

Less: Premiums ceded to IPO coinsurers

 

 

260,076

 

 

 

276,150

 

 

 

 

 

Adjusted direct premiums

 

$

436,488

 

 

$

394,605

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

$

(385,232

)

 

$

(388,100

)

 

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(260,076

)

 

 

(276,150

)

 

 

 

 

Other ceded premiums

 

$

(125,156

)

 

$

(111,950

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premiums

 

$

311,332

 

 

$

282,655

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 


CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

 

 

 

 

Adjusted Operating Results Reconciliation

 

 

 

 

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Total revenues

 

$

12,158

 

 

$

35,472

 

 

 

(66

)%

Less: Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(6,379

)

 

 

2,147

 

 

 

 

 

Adjusted operating revenues

 

$

28,567

 

 

$

30,478

 

 

 

(6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(36,046

)

 

$

(10,655

)

 

 

238

%

Less: Realized investment gains (losses)

 

 

(10,030

)

 

 

2,847

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(6,379

)

 

 

2,147

 

 

 

 

 

Adjusted operating loss before income taxes

 

$

(19,637

)

 

$

(15,649

)

 

 

25

%

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

 

 

 

 

Adjusted Stockholders' Equity Reconciliation

 

 

 

 

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

% Change

 

Stockholders' equity

 

$

1,530,114

 

 

$

1,652,491

 

 

 

(7

)%

Less: Unrealized net investment gains (losses) recorded

              in stockholders' equity, net of income tax

 

 

(1,318

)

 

 

64,563

 

 

 

 

 

Adjusted stockholders' equity

 

$

1,531,432

 

 

$

1,587,928

 

 

 

(4

)%

 

11

 

Exhibit 99.2

 

 

 

 

 

Supplemental Financial Information

First Quarter 2020

 

 

 

 

 

 

 

 

 


 

Table of Contents

PRIMERICA, INC.

Financial Supplement

 

 

 

Page

Preface, definition of Non-GAAP financial measures

3

Condensed balance sheets and reconciliation of balance sheet non-GAAP to GAAP financial measures

4

Financial results and other statistical data  

5

Statements of income  

6

Reconciliation of statement of income GAAP to non-GAAP financial measures

7

Segment operating results  

8

Term Life Insurance segment - financial results, key statistics, and financial analysis  

9-10

Investment and Savings Products segment - financial results, financial analysis, and key statistics  

11-12

Investment portfolio  

13-15

Five-year historical key statistics  

16

 

 

This document may contain forward-looking statements and information.  Additional information and factors that could cause actual results to differ materially from any forward-looking statements or information in this document is available in our Form 10-K for the year ended December 31, 2019.

 

2 of 16

 


 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

 

First Quarter 2020

 

This document is a financial supplement to our first quarter 2020 earnings release.  It is designed to enable comprehensive analysis of our ongoing business using the same core metrics that our management utilizes in assessing our business and making strategic and operational decisions.  Throughout this document we provide financial information that is derived from our U.S. GAAP financial statements and adjusted for three different purposes, as follows:

 

 

•

Operating adjustments exclude the impact of realized investment gains/losses, including credit impairments, and mark-to-market (MTM) investment adjustments.  We exclude realized investment gains/losses, including credit impairments, and MTM investment adjustments in measuring adjusted operating revenues to eliminate period-over-period fluctuations that may obscure comparisons of operating results due to items such as the timing of recognizing gains and losses and other factors prior to an invested asset's maturity or sale that are not directly associated with the Company's insurance operations.

 

 

 

•

Adjusted stockholders’ equity refers to the removal of the impact of net unrealized gains and losses on invested assets.  We exclude unrealized investment gains and losses in measuring adjusted stockholders' equity as unrealized gains and losses from the Company's invested assets are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an invested asset matures or is sold.

 

 

 

•

IPO coinsurance transactions adjustments relate to transactions in the first quarter of 2010, where we coinsured between 80% and 90% of our business that was in-force at year-end 2009 to entities then affiliated with Citigroup Inc. that were executed concurrent with our initial public offering (IPO).  We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business.

 

 

Management utilizes these non-GAAP financial measures in managing the business and believes they present relevant and meaningful analytical metrics for evaluating the ongoing business.  Reconciliations of non-GAAP to GAAP financial measures are included in this financial supplement.

 

In the first quarter of 2020, the calculation for estimated annualized issued term life premium was revised, based on additional data, to provide a more accurate estimation.  All prior periods have been adjusted to consistently reflect this revision and the change does not impact our financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium (1)

 

 

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Calculation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 '15

Q2 '15

Q3 '15

Q4 '15

FY 2015

 

Q1 '16

Q2 '16

Q3 '16

Q4 '16

FY 2016

 

Q1 '17

Q2 '17

Q3 '17

Q4 '17

FY 2017

 

Q1 '18

Q2 '18

Q3 '18

Q4 '18

FY 2018

 

Q1 '19

Q2 '19

Q3 '19

Q4 '19

FY 2019

 

 

New

 

$44.0

$53.9

$52.9

$55.7

$206.5

 

$52.2

$61.4

$60.2

$64.0

$237.9

 

$57.6

$68.0

$64.0

$65.8

$255.4

 

$58.7

$69.2

$62.5

$60.4

$250.8

 

$54.1

$65.8

$63.1

$61.8

$244.8

 

 

Additions

 

9.9

10.8

10.6

11.0

42.3

 

10.7

11.9

11.6

12.2

46.4

 

11.5

12.5

12.4

13.1

49.5

 

12.9

14.2

13.8

14.3

55.2

 

13.8

15.8

15.1

15.4

60.2

 

 

  Total

 

$53.9

$64.7

$63.6

$66.7

$248.8

 

$62.9

$73.3

$71.8

$76.2

$284.3

 

$69.2

$80.6

$76.3

$78.9

$304.9

 

$71.7

$83.4

$76.3

$74.7

$306.0

 

$68.0

$81.6

$78.2

$77.2

$305.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior Calculation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 '15

Q2 '15

Q3 '15

Q4 '15

FY 2015

 

Q1 '16

Q2 '16

Q3 '16

Q4 '16

FY 2016

 

Q1 '17

Q2 '17

Q3 '17

Q4 '17

FY 2017

 

Q1 '18

Q2 '18

Q3 '18

Q4 '18

FY 2018

 

Q1 '19

Q2 '19

Q3 '19

Q4 '19

FY 2019

 

 

New

 

$45.1

$55.3

$54.5

$57.4

$212.4

 

$54.0

$63.1

$61.9

$66.2

$245.2

 

$59.4

$70.2

$65.8

$67.6

$263.1

 

$60.4

$71.1

$64.6

$62.4

$258.5

 

$56.1

$68.2

$65.2

$64.0

$253.5

 

 

Additions

 

12.8

14.0

13.7

14.4

54.9

 

14.0

15.4

15.2

15.9

60.4

 

15.1

16.5

16.4

17.5

65.5

 

16.9

18.7

18.4

19.1

73.0

 

18.4

20.8

20.1

20.5

79.7

 

 

  Total

 

$57.9

$69.3

$68.2

$71.8

$267.3

 

$68.0

$78.6

$77.1

$82.0

$305.7

 

$74.5

$86.7

$82.2

$85.1

$328.6

 

$77.3

$89.8

$82.9

$81.4

$331.5

 

$74.5

$89.0

$85.3

$84.5

$333.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Estimated annualized issued term life premium - estimated as average premium per $1,000 of face amounts issued on new policies and additions (before free look returns) multiplied by actual face amount issued on new policies, rider additions and face amount increases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items throughout this supplement may not add due to rounding and as such, may not agree to other public reporting of the respective item.  Certain items throughout this supplement are noted as ‘na’ to indicate not applicable.  Certain variances are noted as ‘nm’ to indicate not meaningful.  Certain reclassifications have been made to prior-period amounts to conform to current-period reporting classifications. These reclassifications had no impact on net income or total stockholders’ equity.

 

3 of 16

 


 

 

Condensed Balance Sheets and Reconciliation of Balance Sheet Non-GAAP to GAAP Financial Measures

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

Dec 31,

2018

 

Mar 31,

2019

 

Jun 30,

2019

 

Sep 30,

2019

 

Dec 31,

2019

 

Mar 31,

2020

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and cash excluding securities held to maturity

$

2,422,734

 

$

2,471,745

 

$

2,557,033

 

$

2,617,685

 

$

2,730,715

 

$

2,626,043

 

 

Securities held to maturity

 

970,390

 

 

1,036,110

 

 

1,087,790

 

 

1,140,250

 

 

1,184,370

 

 

1,237,270

 

 

 

 

Total investments and cash

 

3,393,124

 

 

3,507,855

 

 

3,644,823

 

 

3,757,935

 

 

3,915,085

 

 

3,863,313

 

 

Due from reinsurers

 

4,141,569

 

 

4,202,903

 

 

4,185,850

 

 

4,166,362

 

 

4,169,823

 

 

4,132,897

 

 

Deferred policy acquisition costs

 

2,133,920

 

 

2,181,741

 

 

2,238,315

 

 

2,281,560

 

 

2,325,750

 

 

2,346,656

 

 

Other assets

 

730,933

 

 

814,854

 

 

811,426

 

 

818,029

 

 

792,128

 

 

799,122

 

 

Separate account assets

 

2,195,501

 

 

2,368,760

 

 

2,437,291

 

 

2,427,852

 

 

2,485,745

 

 

2,128,924

 

 

 

 

Total assets

$

12,595,047

 

$

13,076,112

 

$

13,317,706

 

$

13,451,737

 

$

13,688,531

 

$

13,270,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

6,168,157

 

$

6,240,864

 

$

6,314,403

 

$

6,374,327

 

$

6,446,569

 

$

6,472,397

 

 

Other policy liabilities

 

700,094

 

 

703,123

 

 

717,265

 

 

714,930

 

 

744,087

 

 

737,435

 

 

Income taxes

 

187,104

 

 

206,180

 

 

206,301

 

 

207,453

 

 

209,221

 

 

208,357

 

 

Other liabilities

 

486,772

 

 

561,709

 

 

551,689

 

 

565,894

 

 

563,931

 

 

554,014

 

 

Notes payable

 

373,661

 

 

373,755

 

 

373,848

 

 

373,942

 

 

374,037

 

 

374,131

 

 

Surplus note

 

969,685

 

 

1,035,421

 

 

1,087,117

 

 

1,139,592

 

 

1,183,728

 

 

1,236,644

 

 

Payable under securities lending

 

52,562

 

 

64,914

 

 

43,867

 

 

39,933

 

 

28,723

 

 

28,896

 

 

Separate account liabilities

 

2,195,501

 

 

2,368,760

 

 

2,437,291

 

 

2,427,852

 

 

2,485,745

 

 

2,128,924

 

 

 

 

Total liabilities

 

11,133,535

 

 

11,554,726

 

 

11,731,781

 

 

11,843,924

 

 

12,036,040

 

 

11,740,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

427

 

 

424

 

 

420

 

 

415

 

 

412

 

 

405

 

 

Paid-in capital

 

(0

)

 

(0

)

 

(0

)

 

(0

)

 

(0

)

 

(0

)

 

Retained earnings

 

1,489,520

 

 

1,506,944

 

 

1,537,537

 

 

1,553,286

 

 

1,593,281

 

 

1,565,803

 

 

Treasury stock

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

(7,370

)

 

28,916

 

 

56,227

 

 

66,377

 

 

64,564

 

 

(1,318

)

 

 

Cumulative translation adjustment

 

(21,064

)

 

(14,897

)

 

(8,258

)

 

(12,265

)

 

(5,765

)

 

(34,776

)

 

 

 

Total stockholders’ equity

 

1,461,513

 

 

1,521,387

 

 

1,585,926

 

 

1,607,813

 

 

1,652,492

 

 

1,530,114

 

 

 

 

Total liabilities and stockholders' equity

$

12,595,047

 

$

13,076,112

 

$

13,317,706

 

$

13,451,737

 

$

13,688,531

 

$

13,270,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

1,461,513

 

$

1,521,387

 

$

1,585,926

 

$

1,607,813

 

$

1,652,492

 

$

1,530,114

 

 

Less: Net unrealized gains (losses)

 

(7,370

)

 

28,916

 

 

56,227

 

 

66,377

 

 

64,564

 

 

(1,318

)

 

 

 

Adjusted stockholders’ equity

$

1,468,882

 

$

1,492,471

 

$

1,529,699

 

$

1,541,436

 

$

1,587,928

 

$

1,531,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

1,447,972

 

$

1,468,882

 

$

1,492,471

 

$

1,529,699

 

$

1,541,436

 

$

1,587,928

 

 

Net Income

 

86,541

 

 

79,166

 

 

97,446

 

 

96,223

 

 

93,557

 

 

72,469

 

 

Shareholder dividends

 

(10,856

)

 

(14,628

)

 

(14,517

)

 

(14,324

)

 

(14,162

)

 

(16,530

)

 

Retirement of shares and warrants

 

(43,338

)

 

(60,288

)

 

(57,117

)

 

(70,679

)

 

(44,137

)

 

(95,676

)

 

Net foreign currency translation adjustment

 

(15,765

)

 

6,167

 

 

6,639

 

 

(4,007

)

 

6,500

 

 

(29,011

)

 

Other, net

 

4,328

 

 

13,171

 

 

4,778

 

 

4,524

 

 

4,734

 

 

12,252

 

Balance, end of period

$

1,468,882

 

$

1,492,471

 

$

1,529,699

 

$

1,541,436

 

$

1,587,928

 

$

1,531,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

2,107,814

 

$

2,133,920

 

$

2,181,741

 

$

2,238,315

 

$

2,281,560

 

$

2,325,750

 

 

General expenses deferred

 

8,497

 

 

9,163

 

 

9,384

 

 

9,468

 

 

8,608

 

 

9,726

 

 

Commission costs deferred

 

96,697

 

 

98,196

 

 

100,498

 

 

100,913

 

 

97,538

 

 

104,793

 

 

Amortization of deferred policy acquisition costs

 

(66,184

)

 

(64,628

)

 

(58,762

)

 

(63,883

)

 

(67,279

)

 

(70,311

)

 

Foreign currency impact and other, net

 

(12,904

)

 

5,091

 

 

5,455

 

 

(3,254

)

 

5,322

 

 

(23,302

)

Balance, end of period

$

2,133,920

 

$

2,181,741

 

$

2,238,315

 

$

2,281,560

 

$

2,325,750

 

$

2,346,656

 

 

(1)

Outstanding common shares exclude restricted stock units.

 

 

 

4 of 16

 


 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands, except per-share data)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$/#

Change

 

%

Change

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

42,824,471

 

 

42,482,631

 

 

41,963,672

 

 

41,470,805

 

 

41,131,200

 

 

(1,693,271

)

 

-4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

(6,697

)

 

-8.5

%

 

Less income attributable to unvested participating securities

 

(401

)

 

(428

)

 

(415

)

 

(402

)

 

(310

)

 

90

 

 

22.6

%

 

 

Net income used in computing basic EPS

$

78,765

 

$

97,018

 

$

95,808

 

$

93,155

 

$

72,159

 

$

(6,606

)

 

-8.4

%

 

 

Basic earnings per share

$

1.84

 

$

2.28

 

$

2.28

 

$

2.25

 

$

1.75

 

$

(0.08

)

 

-4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

9,743

 

 

12.9

%

 

Less operating income attributable to unvested participating securities

 

(381

)

 

(416

)

 

(412

)

 

(399

)

 

(364

)

 

17

 

 

4.5

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

74,922

 

$

94,343

 

$

95,181

 

$

92,377

 

$

84,682

 

$

9,761

 

 

13.0

%

 

 

Basic adjusted operating income per share

$

1.75

 

$

2.22

 

$

2.27

 

$

2.23

 

$

2.06

 

$

0.31

 

 

17.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

42,824,471

 

 

42,482,631

 

 

41,963,672

 

 

41,470,805

 

 

41,131,200

 

 

(1,693,271

)

 

-4.0

%

 

Dilutive impact of contingently issuable shares

 

118,014

 

 

135,719

 

 

135,887

 

 

143,224

 

 

107,361

 

 

(10,653

)

 

-9.0

%

 

 

Shares used to calculate diluted EPS

 

42,942,485

 

 

42,618,350

 

 

42,099,559

 

 

41,614,029

 

 

41,238,561

 

 

(1,703,924

)

 

-4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

(6,697

)

 

-8.5

%

 

Less income attributable to unvested participating securities

 

(400

)

 

(427

)

 

(413

)

 

(401

)

 

(310

)

 

90

 

 

22.5

%

 

 

Net income used in computing diluted EPS

$

78,766

 

$

97,019

 

$

95,809

 

$

93,156

 

$

72,159

 

$

(6,606

)

 

-8.4

%

 

 

Diluted earnings per share

$

1.83

 

$

2.28

 

$

2.28

 

$

2.24

 

$

1.75

 

$

(0.08

)

 

-4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

9,743

 

 

12.9

%

 

Less operating income attributable to unvested participating securities

 

(381

)

 

(415

)

 

(411

)

 

(398

)

 

(364

)

 

17

 

 

4.4

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

74,923

 

$

94,344

 

$

95,182

 

$

92,379

 

$

84,683

 

$

9,760

 

 

13.0

%

 

 

Diluted adjusted operating income per share

$

1.74

 

$

2.21

 

$

2.26

 

$

2.22

 

$

2.05

 

$

0.31

 

 

17.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$/#

Change

 

%

Change

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

$

1,491,450

 

$

1,553,656

 

$

1,596,869

 

$

1,630,152

 

$

1,591,303

 

$

99,853

 

 

6.7

%

 

Average adjusted stockholders' equity

$

1,480,676

 

$

1,511,085

 

$

1,535,567

 

$

1,564,682

 

$

1,559,680

 

$

79,003

 

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income return on stockholders' equity

 

21.2

%

 

25.1

%

 

24.1

%

 

23.0

%

 

18.2

%

 

-3.0

%

nm

 

 

Net income return on adjusted stockholders' equity

 

21.4

%

 

25.8

%

 

25.1

%

 

23.9

%

 

18.6

%

 

-2.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

20.3

%

 

25.1

%

 

24.9

%

 

23.7

%

 

21.8

%

 

1.5

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (1)

 

19.7

%

 

19.1

%

 

18.9

%

 

18.5

%

 

19.6

%

 

-0.1

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

2.3

x

 

2.3

x

 

2.3

x

 

2.4

x

 

2.5

x

 

0.2

x

nm

 

 

Cash and invested assets to adjusted stockholders' equity

 

2.4

x

 

2.4

x

 

2.4

x

 

2.5

x

 

2.5

x

 

0.2

x

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (2)

 

42,398,643

 

 

42,008,450

 

 

41,491,998

 

 

41,206,504

 

 

40,459,767

 

 

(1,938,876

)

 

-4.6

%

 

Adjusted stockholders' equity per share

$

35.20

 

$

36.41

 

$

37.15

 

$

38.54

 

$

37.85

 

$

2.65

 

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

A+

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

nm

 

nm

 

 

 

(1)

Debt-to-capital is that of the parent company only.  Capital in the debt-to-capital ratio includes stockholders' equity and the note payable.

(2)

Share count reflects outstanding common shares, but excludes restricted stock units (RSUs).

 

 

 

5 of 16

 


 

Statements of Income

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

677,286

 

$

687,262

 

$

692,258

 

$

697,060

 

$

702,637

 

$

25,351

 

 

3.7

%

 

Ceded premiums

 

(389,795

)

 

(400,588

)

 

(388,982

)

 

(390,364

)

 

(386,825

)

 

2,970

 

 

0.8

%

 

 

Net premiums

 

287,491

 

 

286,675

 

 

303,276

 

 

306,696

 

 

315,813

 

 

28,322

 

 

9.9

%

 

Net investment income

 

24,111

 

 

24,868

 

 

22,675

 

 

22,418

 

 

15,420

 

 

(8,692

)

 

-36.0

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

66,997

 

 

71,438

 

 

69,034

 

 

75,418

 

 

80,891

 

 

13,895

 

 

20.7

%

 

 

Asset-based (2)

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

7,756

 

 

10.5

%

 

 

Account-based (3)

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

591

 

 

3.0

%

 

 

Other commissions and fees

 

7,066

 

 

7,817

 

 

9,227

 

 

8,103

 

 

7,579

 

 

512

 

 

7.3

%

 

Realized investment (losses) gains

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

 

(12,877

)

nm

 

 

Other, net

 

13,223

 

 

13,825

 

 

14,698

 

 

13,778

 

 

13,665

 

 

442

 

 

3.3

%

 

                  Total revenues

 

494,988

 

 

504,903

 

 

520,654

 

 

531,959

 

 

524,936

 

 

29,949

 

 

6.1

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

122,284

 

 

115,068

 

 

128,684

 

 

127,784

 

 

134,813

 

 

12,529

 

 

10.2

%

 

Amortization of DAC

 

64,628

 

 

58,762

 

 

63,883

 

 

67,279

 

 

70,311

 

 

5,683

 

 

8.8

%

 

Insurance commissions

 

5,619

 

 

5,829

 

 

6,980

 

 

6,624

 

 

6,844

 

 

1,226

 

 

21.8

%

 

Insurance expenses

 

43,402

 

 

44,569

 

 

44,854

 

 

45,991

 

 

48,709

 

 

5,307

 

 

12.2

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

8,730

 

 

18.3

%

 

 

Asset-based (2)

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

3,981

 

 

12.3

%

 

 

Other sales commissions

 

3,626

 

 

3,755

 

 

4,535

 

 

3,937

 

 

3,723

 

 

97

 

 

2.7

%

 

Interest expense

 

7,180

 

 

7,201

 

 

7,209

 

 

7,222

 

 

7,192

 

 

12

 

 

0.2

%

 

Other operating expenses

 

65,706

 

 

55,917

 

 

54,844

 

 

60,676

 

 

65,914

 

 

208

 

 

0.3

%

 

                  Total benefits and expenses

 

392,619

 

 

377,444

 

 

395,515

 

 

409,815

 

 

430,391

 

 

37,772

 

 

9.6

%

 

Income before income taxes

 

102,368

 

 

127,459

 

 

125,138

 

 

122,145

 

 

94,546

 

 

(7,823

)

 

-7.6

%

Income taxes

 

23,203

 

 

30,014

 

 

28,916

 

 

28,588

 

 

22,077

 

 

(1,126

)

 

-4.9

%

 

                  Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

(6,697

)

 

-8.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

12,553

 

 

17.8

%

Investment & Savings Products

 

42,684

 

 

47,343

 

 

48,794

 

 

52,991

 

 

47,700

 

 

5,017

 

 

11.8

%

Corporate & Other Distributed Products

 

(10,654

)

 

(3,882

)

 

(7,416

)

 

(12,841

)

 

(36,046

)

 

(25,392

)

nm

 

 

Income before income taxes

$

102,368

 

$

127,459

 

$

125,138

 

$

122,145

 

$

94,546

 

$

(7,823

)

 

-7.6

%

 

(1)

Sales-based - revenues or commission expenses relating to the sales of mutual funds and variable annuities.

(2)

Asset-based - revenues or commission expenses relating to the value of assets in client accounts for which we earn ongoing service, distribution, and other fees.

(3)

Account-based - revenues relating to the fee generating client accounts we administer.

6 of 16

 


 

 

Reconciliation of Statement of Income GAAP to Non-GAAP Financial Measures

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Reconciliation from Term Life Direct Premiums to Term Life Adjusted Direct Premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life direct premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

25,809

 

 

3.8

%

 

Less: Premiums ceded to IPO Coinsurers

 

276,150

 

 

272,596

 

 

267,856

 

 

264,786

 

 

260,076

 

 

(16,074

)

 

-5.8

%

 

Term Life adjusted direct premiums

$

394,605

 

$

408,408

 

$

417,683

 

$

426,761

 

$

436,488

 

$

41,883

 

 

10.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Term Life Ceded Premiums to Term Life Other Ceded Premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life ceded premiums

$

(388,100

)

$

(398,927

)

$

(387,120

)

$

(388,237

)

$

(385,232

)

$

2,868

 

 

0.7

%

 

Less: Premiums ceded to IPO Coinsurers

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

16,074

 

 

5.8

%

 

Term Life other ceded premiums

$

(111,950

)

$

(126,330

)

$

(119,264

)

$

(123,451

)

$

(125,156

)

$

(13,206

)

 

-11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

24,111

 

$

24,868

 

$

22,675

 

$

22,418

 

$

15,420

 

$

(8,692

)

 

-36.0

%

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

nm

 

nm

 

 

Adjusted net investment income

$

21,964

 

$

22,421

 

$

22,141

 

$

22,165

 

$

21,799

 

$

(165

)

 

-0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

494,988

 

$

504,903

 

$

520,654

 

$

531,959

 

$

524,936

 

$

29,949

 

 

6.1

%

 

Less: Realized investment gains/(losses)

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

nm

 

nm

 

 

Adjusted operating revenues

$

489,993

 

$

501,389

 

$

519,834

 

$

530,940

 

$

541,346

 

$

51,353

 

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Income Before Income Taxes to Adjusted Operating Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

102,368

 

$

127,459

 

$

125,138

 

$

122,145

 

$

94,546

 

$

(7,823

)

 

-7.6

%

 

Less: Realized investment gains/(losses)

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

97,374

 

$

123,945

 

$

124,319

 

$

121,125

 

$

110,955

 

$

13,581

 

 

13.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

(6,697

)

 

-8.5

%

 

Less: Income before income taxes reconciling items

 

4,994

 

 

3,514

 

 

819

 

 

1,019

 

 

(16,409

)

nm

 

nm

 

 

Less: Tax impact of income before income taxes reconciling items

 

(1,132

)

 

(828

)

 

(189

)

 

(239

)

 

3,832

 

nm

 

nm

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

9,743

 

 

12.9

%

 

7 of 16

 


 

 

Segment Operating Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Term Life Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

25,809

 

 

3.8

%

 

Premiums ceded to IPO coinsurers (1)

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

16,074

 

 

5.8

%

 

Adjusted direct premiums (2)

 

394,605

 

 

408,408

 

 

417,683

 

 

426,761

 

 

436,488

 

 

41,883

 

 

10.6

%

 

Other ceded premiums (3)

 

(111,950

)

 

(126,330

)

 

(119,264

)

 

(123,451

)

 

(125,156

)

 

(13,206

)

 

-11.8

%

 

Net premiums

 

282,655

 

 

282,077

 

 

298,419

 

 

303,310

 

 

311,332

 

 

28,677

 

 

10.1

%

 

Allocated net investment income

 

4,444

 

 

4,736

 

 

5,123

 

 

5,619

 

 

6,246

 

 

1,803

 

 

40.6

%

 

Other, net

 

9,744

 

 

10,055

 

 

10,985

 

 

10,063

 

 

10,168

 

 

424

 

 

4.4

%

 

Revenues

 

296,843

 

 

296,869

 

 

314,527

 

 

318,992

 

 

327,747

 

 

30,904

 

 

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

118,443

 

 

111,480

 

 

122,751

 

 

122,657

 

 

128,563

 

 

10,121

 

 

8.5

%

 

Amortization of DAC

 

64,066

 

 

56,179

 

 

61,548

 

 

66,918

 

 

65,840

 

 

1,775

 

 

2.8

%

 

Insurance commissions

 

2,163

 

 

2,298

 

 

3,311

 

 

3,009

 

 

3,286

 

 

1,122

 

 

51.9

%

 

Insurance expenses

 

41,832

 

 

42,914

 

 

43,157

 

 

44,413

 

 

47,165

 

 

5,333

 

 

12.7

%

 

Benefits and expenses

 

226,504

 

 

212,870

 

 

230,766

 

 

236,997

 

 

244,855

 

 

18,351

 

 

8.1

%

 

Income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

12,553

 

 

17.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

66,997

 

$

71,438

 

$

69,034

 

$

75,418

 

$

80,891

 

$

13,895

 

 

20.7

%

 

Asset-based

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

7,756

 

 

10.5

%

 

Account-based

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

591

 

 

3.0

%

 

Other, net

 

2,423

 

 

2,434

 

 

2,661

 

 

2,500

 

 

2,542

 

 

120

 

 

4.9

%

 

Revenues

 

162,671

 

 

173,085

 

 

173,153

 

 

182,699

 

 

185,033

 

 

22,362

 

 

13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

477

 

 

2,101

 

 

2,044

 

 

(74

)

 

4,305

 

 

3,827

 

nm

 

 

Insurance commissions

 

3,025

 

 

3,155

 

 

3,257

 

 

3,297

 

 

3,201

 

 

177

 

 

5.8

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

8,730

 

 

18.3

%

 

Asset-based

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

3,981

 

 

12.3

%

 

Other operating expenses

 

36,312

 

 

34,143

 

 

34,530

 

 

36,182

 

 

36,942

 

 

630

 

 

1.7

%

 

Benefits and expenses

 

119,988

 

 

125,742

 

 

124,359

 

 

129,707

 

 

137,332

 

 

17,345

 

 

14.5

%

 

Income before income taxes

$

42,684

 

$

47,343

 

$

48,794

 

$

52,991

 

$

47,700

 

$

5,017

 

 

11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate & Other Distributed Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

6,531

 

$

6,258

 

$

6,719

 

$

5,514

 

$

6,074

 

$

(457

)

 

-7.0

%

 

Ceded premiums

 

(1,695

)

 

(1,661

)

 

(1,862

)

 

(2,128

)

 

(1,593

)

 

102

 

 

6.0

%

 

Net premiums

 

4,836

 

 

4,597

 

 

4,858

 

 

3,386

 

 

4,480

 

 

(355

)

 

-7.3

%

 

Allocated net investment income

 

17,521

 

 

17,684

 

 

17,018

 

 

16,545

 

 

15,553

 

 

(1,968

)

 

-11.2

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid Legal Services

 

3,737

 

 

4,159

 

 

4,776

 

 

3,905

 

 

3,829

 

 

92

 

 

2.5

%

 

Auto and Homeowners Insurance

 

1,500

 

 

1,877

 

 

2,165

 

 

1,766

 

 

1,672

 

 

172

 

 

11.5

%

 

Other sales commissions

 

1,829

 

 

1,781

 

 

2,286

 

 

2,432

 

 

2,077

 

 

248

 

 

13.6

%

 

Other, net

 

1,056

 

 

1,336

 

 

1,052

 

 

1,215

 

 

954

 

 

(102

)

 

-9.6

%

 

Adjusted operating revenues

 

30,479

 

 

31,435

 

 

32,154

 

 

29,250

 

 

28,566

 

 

(1,913

)

 

-6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

3,842

 

 

3,588

 

 

5,933

 

 

5,127

 

 

6,249

 

 

2,408

 

 

62.7

%

 

Amortization of DAC

 

85

 

 

482

 

 

291

 

 

434

 

 

166

 

 

81

 

 

95.1

%

 

Insurance commissions

 

431

 

 

376

 

 

411

 

 

318

 

 

357

 

 

(73

)

 

-17.0

%

 

Insurance expenses

 

1,570

 

 

1,656

 

 

1,697

 

 

1,578

 

 

1,544

 

 

(27

)

 

-1.7

%

 

Sales commissions

 

3,626

 

 

3,755

 

 

4,535

 

 

3,937

 

 

3,723

 

 

97

 

 

2.7

%

 

Interest expense

 

7,180

 

 

7,201

 

 

7,209

 

 

7,222

 

 

7,192

 

 

12

 

 

0.2

%

 

Other operating expenses

 

29,394

 

 

21,774

 

 

20,314

 

 

24,494

 

 

28,972

 

 

(422

)

 

-1.4

%

 

Benefits and expenses

 

46,127

 

 

38,831

 

 

40,390

 

 

43,110

 

 

48,203

 

 

2,076

 

 

4.5

%

 

Adjusted operating income before income taxes

$

(15,648

)

$

(7,396

)

$

(8,236

)

$

(13,861

)

$

(19,637

)

$

(3,988

)

 

-25.5

%

 

(1)

Premiums ceded to IPO coinsurers - premiums ceded to IPO coinsurers under the IPO coinsurance transactions excluding any reimbursements from the IPO coinsurers on previously existing reinsurance agreements.

(2)

Adjusted direct premiums - direct premiums net of premiums ceded to IPO coinsurers.

(3)

Other ceded premiums - premiums ceded to non-IPO coinsurers net of any applicable reimbursements from the IPO coinsurers.

8 of 16

 


 

 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

25,809

 

 

3.8

%

 

Premiums ceded to IPO coinsurers (1)

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

16,074

 

 

5.8

%

 

Adjusted direct premiums (2)

 

394,605

 

 

408,408

 

 

417,683

 

 

426,761

 

 

436,488

 

 

41,883

 

 

10.6

%

 

Other ceded premiums (3)

 

(111,950

)

 

(126,330

)

 

(119,264

)

 

(123,451

)

 

(125,156

)

 

(13,206

)

 

-11.8

%

 

Net premiums

 

282,655

 

 

282,077

 

 

298,419

 

 

303,310

 

 

311,332

 

 

28,677

 

 

10.1

%

 

Allocated net investment income

 

4,444

 

 

4,736

 

 

5,123

 

 

5,619

 

 

6,246

 

 

1,803

 

 

40.6

%

 

Other, net

 

9,744

 

 

10,055

 

 

10,985

 

 

10,063

 

 

10,168

 

 

424

 

 

4.4

%

 

Revenues

 

296,843

 

 

296,869

 

 

314,527

 

 

318,992

 

 

327,747

 

 

30,904

 

 

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

118,443

 

 

111,480

 

 

122,751

 

 

122,657

 

 

128,563

 

 

10,121

 

 

8.5

%

 

Amortization of DAC

 

64,066

 

 

56,179

 

 

61,548

 

 

66,918

 

 

65,840

 

 

1,775

 

 

2.8

%

 

Insurance commissions

 

2,163

 

 

2,298

 

 

3,311

 

 

3,009

 

 

3,286

 

 

1,122

 

 

51.9

%

 

Insurance expenses

 

41,832

 

 

42,914

 

 

43,157

 

 

44,413

 

 

47,165

 

 

5,333

 

 

12.7

%

 

Benefits and expenses

 

226,504

 

 

212,870

 

 

230,766

 

 

236,997

 

 

244,855

 

 

18,351

 

 

8.1

%

 

Income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

12,553

 

 

17.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

300,708

 

$

312,436

 

$

320,424

 

$

327,939

 

$

336,921

 

$

36,212

 

 

12.0

%

 

Pre-IPO direct premiums (5)

 

370,047

 

 

368,568

 

 

365,115

 

 

363,607

 

 

359,643

 

 

(10,404

)

 

-2.8

%

 

Total direct premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

25,809

 

 

3.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

276,150

 

$

272,596

 

$

267,856

 

$

264,786

 

$

260,076

 

$

(16,074

)

 

-5.8

%

 

% of Pre-IPO direct premiums

 

74.6

%

 

74.0

%

 

73.4

%

 

72.8

%

 

72.3

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

230,392

 

$

237,810

 

$

242,016

 

$

246,108

 

$

253,719

 

$

23,327

 

 

10.1

%

 

% of adjusted direct premiums

 

58.4

%

 

58.2

%

 

57.9

%

 

57.7

%

 

58.1

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

66,229

 

$

58,477

 

$

64,858

 

$

69,927

 

$

69,126

 

$

2,897

 

 

4.4

%

 

% of adjusted direct premiums

 

16.8

%

 

14.3

%

 

15.5

%

 

16.4

%

 

15.8

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

32,088

 

$

32,858

 

$

32,171

 

$

34,351

 

$

36,997

 

$

4,909

 

 

15.3

%

 

% of adjusted direct premiums

 

8.1

%

 

8.0

%

 

7.7

%

 

8.0

%

 

8.5

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

12,553

 

 

17.8

%

 

Term Life operating margin (8)

 

17.8

%

 

20.6

%

 

20.1

%

 

19.2

%

 

19.0

%

nm

 

nm

 

 

(1)

Premiums ceded to IPO coinsurers - premiums ceded to IPO coinsurers under the IPO coinsurance transactions excluding any reimbursements from the IPO coinsurers on previously existing reinsurance agreements.

(2)

Adjusted direct premiums - direct premiums net of premiums ceded to IPO coinsurers.

(3)

Other ceded premiums - premiums ceded to non-IPO coinsurers net of any applicable reimbursements from the IPO coinsurers.

(4)

Post-IPO direct premiums - direct premiums not subject to the 2010 IPO coinsurance transactions.

(5)

Pre-IPO direct premiums - direct premiums subject to the 2010 IPO coinsurance transactions.

(6)

Benefits and claims, net - benefits & claims net of other ceded premiums which are largely YRT.

(7)

Insurance expenses, net - insurance expenses net of other, net revenues.

(8)

Term Life operating margin - Term Life operating income before income taxes as a percentage of adjusted direct premiums.

9 of 16

 


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$/#

Change

 

%

Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

130,736

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

(214

)

 

-0.2

%

 

 

New life-licensed representatives

 

10,065

 

 

10,919

 

 

12,682

 

 

11,073

 

 

10,599

 

 

534

 

 

5.3

%

 

 

Non-renewal and terminated representatives

 

(10,980

)

 

(11,190

)

 

(11,361

)

 

(11,422

)

 

(11,026

)

 

(46

)

 

-0.4

%

 

Life-insurance licensed sales force, end of period

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

274

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium ($mills) (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

54.1

 

$

65.8

 

$

63.1

 

$

61.8

 

$

61.5

 

$

7.4

 

 

13.6

%

 

 

Additions and increases in premium

 

13.8

 

 

15.8

 

 

15.1

 

 

15.4

 

 

15.0

 

 

1.2

 

 

8.3

%

 

 

 

 

Total estimated annualized issued term life premium

$

68.0

 

$

81.6

 

$

78.2

 

$

77.2

 

$

76.5

 

$

8.5

 

 

12.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

64,242

 

 

78,664

 

 

73,434

 

 

71,469

 

 

71,318

 

 

7,076

 

 

11.0

%

 

Estimated average annualized issued term life premium per policy (1)(2)

$

843

 

$

837

 

$

859

 

$

864

 

$

863

 

$

20

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in-force, beginning of period ($mills)

$

781,041

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

27,221

 

 

3.5

%

 

 

Issued term life face amount (3)

 

20,925

 

 

25,300

 

 

24,087

 

 

23,682

 

 

23,221

 

 

2,296

 

 

11.0

%

 

 

Terminated term life face amount

 

(18,383

)

 

(16,512

)

 

(17,740

)

 

(18,884

)

 

(18,294

)

 

89

 

 

0.5

%

 

 

Foreign currency impact, net

 

1,969

 

 

2,036

 

 

(1,228

)

 

1,970

 

 

(8,676

)

 

(10,645

)

nm

 

 

Term life face amount in-force, end of period

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

$

18,960

 

 

2.4

%

 

(1)     Estimated annualized issued term life premium - estimated as average premium per $1,000 of face amounts issued on new policies and additions (before free look returns) multiplied by actual face amount issued on new policies, rider additions and face amount increases.

(2)     In whole dollars.

(3)     Issued term life face amount - includes face amount on issued term life policies, additional riders added to existing policies, and face increases under increasing benefit riders.

 


10 of 16

 


 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Investment & Savings Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

66,997

 

$

71,438

 

$

69,034

 

$

75,418

 

$

80,891

 

$

13,895

 

 

20.7

%

 

Asset-based

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

7,756

 

 

10.5

%

 

Account-based

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

591

 

 

3.0

%

 

Other, net

 

2,423

 

 

2,434

 

 

2,661

 

 

2,500

 

 

2,542

 

 

120

 

 

4.9

%

 

Revenues

 

162,671

 

 

173,085

 

 

173,153

 

 

182,699

 

 

185,033

 

 

22,362

 

 

13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

477

 

 

2,101

 

 

2,044

 

 

(74

)

 

4,305

 

 

3,827

 

nm

 

 

Insurance commissions

 

3,025

 

 

3,155

 

 

3,257

 

 

3,297

 

 

3,201

 

 

177

 

 

5.8

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

8,730

 

 

18.3

%

 

Asset-based

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

3,981

 

 

12.3

%

 

Other operating expenses

 

36,312

 

 

34,143

 

 

34,530

 

 

36,182

 

 

36,942

 

 

630

 

 

1.7

%

 

Benefits and expenses

 

119,988

 

 

125,742

 

 

124,359

 

 

129,707

 

 

137,332

 

 

17,345

 

 

14.5

%

 

Income before income taxes

$

42,684

 

$

47,343

 

$

48,794

 

$

52,991

 

$

47,700

 

$

5,017

 

 

11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

5,898

 

$

5,705

 

$

6,225

 

$

6,169

 

$

5,990

 

$

92

 

 

1.6

%

 

Fees paid based on fee-generating positions (2)

 

11,159

 

 

9,658

 

 

9,354

 

 

9,648

 

 

10,248

 

 

(911

)

 

-8.2

%

 

Other operating expenses

 

19,254

 

 

18,780

 

 

18,951

 

 

20,365

 

 

20,704

 

 

1,449

 

 

7.5

%

 

Total other operating expenses

$

36,312

 

$

34,143

 

$

34,530

 

$

36,182

 

$

36,942

 

$

630

 

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based net revenue as % of revenue-generating sales (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.33

%

 

1.29

%

 

1.31

%

 

1.41

%

 

1.34

%

nm

 

nm

 

 

Canada

 

1.00

%

 

0.97

%

 

0.96

%

 

0.94

%

 

1.06

%

nm

 

nm

 

 

Total

 

1.28

%

 

1.25

%

 

1.27

%

 

1.35

%

 

1.30

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based net revenue as % of average asset values (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.036

%

 

0.038

%

 

0.038

%

 

0.039

%

 

0.038

%

nm

 

nm

 

 

Canada

 

0.136

%

 

0.120

%

 

0.121

%

 

0.138

%

 

0.098

%

nm

 

nm

 

 

Total

 

0.052

%

 

0.051

%

 

0.051

%

 

0.054

%

 

0.047

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Account-based net revenue per average fee generating position (5)(6)

$

3.20

 

$

3.88

 

$

4.18

 

$

4.10

 

$

3.70

 

nm

 

nm

 

 

(1)

Fees paid based on client asset values - administration fees on Canadian Segregated Funds and advisory fees on Managed Accounts that vary directly with client asset values.

(2)

Fees paid based on fee-generating positions - recordkeeping fees that vary with the number of fee-generating positions.

(3)

Sales-based net revenue - commission and fee revenue less commissions paid to the sales force based on product sales activity.

(4)

Asset-based net revenue - commission and fee revenue less administration and advisory fees paid to third-party providers and commissions paid to the sales force earned based on product account values including amortization of deferred acquisition costs for segregated funds.

(5)

Account-based net revenue - fee revenue less recordkeeping fees paid to third-party providers based on fee-generating positions and certain direct general expenses.

(6)

In whole dollars.

11 of 16

 


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$/#

Change

 

%

Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

710.2

 

$

855.9

 

$

829.7

 

$

831.9

 

$

921.0

 

$

210.8

 

 

29.7

%

 

 

Canada Retail Mutual Funds

 

244.1

 

 

199.7

 

 

184.9

 

 

199.0

 

 

280.9

 

 

36.8

 

 

15.1

%

 

 

Indexed Annuities

 

81.0

 

 

88.2

 

 

75.0

 

 

76.3

 

 

72.2

 

 

(8.8

)

 

-10.8

%

 

 

Variable Annuities and other

 

465.8

 

 

514.2

 

 

512.8

 

 

583.7

 

 

600.6

 

 

134.7

 

 

28.9

%

 

 

 

 

Total sales-based revenue generating product sales

 

1,501.1

 

 

1,658.0

 

 

1,602.4

 

 

1,691.0

 

 

1,874.7

 

 

373.6

 

 

24.9

%

 

 

Managed Accounts

 

161.6

 

 

203.5

 

 

176.9

 

 

197.4

 

 

246.2

 

 

84.6

 

 

52.3

%

 

 

Segregated Funds and other

 

94.3

 

 

76.0

 

 

76.4

 

 

94.6

 

 

124.8

 

 

30.4

 

 

32.3

%

 

 

 

 

Total product sales

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

$

488.6

 

 

27.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

244.1

 

$

199.7

 

$

184.9

 

$

199.0

 

$

280.9

 

$

36.8

 

 

15.1

%

 

 

Segregated Funds and other

 

94.3

 

 

76.0

 

 

76.4

 

 

94.6

 

 

124.8

 

 

30.4

 

 

32.3

%

 

 

 

Total Canada product sales

 

338.4

 

 

275.6

 

 

261.3

 

 

293.6

 

 

405.7

 

 

67.3

 

 

19.9

%

 

 

 

Total U.S. product sales

 

1,418.6

 

 

1,661.8

 

 

1,594.4

 

 

1,689.4

 

 

1,840.0

 

 

421.3

 

 

29.7

%

 

 

 

 

Total product sales

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

$

488.6

 

 

27.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

57,704

 

$

63,602

 

$

65,878

 

$

66,222

 

$

70,537

 

$

12,833

 

 

22.2

%

 

 

Inflows

 

1,757

 

 

1,937

 

 

1,856

 

 

1,983

 

 

2,246

 

 

489

 

 

27.8

%

 

 

Outflows (1)

 

(1,530

)

 

(1,633

)

 

(1,669

)

 

(1,596

)

 

(1,703

)

 

(173

)

 

-11.3

%

 

 

 

 

Net flows

 

227

 

 

305

 

 

186

 

 

387

 

 

543

 

 

316

 

 

139.1

%

 

 

Foreign currency impact, net

 

201

 

 

225

 

 

(136

)

 

217

 

 

(978

)

 

(1,179

)

nm

 

 

 

Change in market value, net and other (2)

 

5,470

 

 

1,746

 

 

294

 

 

3,710

 

 

(11,065

)

 

(16,536

)

nm

 

 

Client asset values, end of period

$

63,602

 

$

65,878

 

$

66,222

 

$

70,537

 

$

59,036

 

$

(4,566

)

 

-7.2

%

 

 

Annualized net flows as % of beginning of period asset values

 

1.6

%

 

1.9

%

 

1.1

%

 

2.3

%

 

3.1

%

 

1.5

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

30,266

 

$

31,744

 

$

32,521

 

$

33,658

 

$

32,693

 

$

2,426

 

 

8.0

%

 

 

Canada Retail Mutual Funds

 

7,390

 

 

7,795

 

 

7,991

 

 

8,218

 

 

7,950

 

 

560

 

 

7.6

%

 

 

Managed Accounts

 

3,241

 

 

3,455

 

 

3,652

 

 

3,901

 

 

3,905

 

 

664

 

 

20.5

%

 

 

Indexed Annuities

 

2,182

 

 

2,247

 

 

2,296

 

 

2,342

 

 

2,389

 

 

207

 

 

9.5

%

 

 

Variable Annuities and other

 

16,057

 

 

16,807

 

 

17,114

 

 

17,661

 

 

17,292

 

 

1,235

 

 

7.7

%

 

 

Segregated Funds

 

2,314

 

 

2,378

 

 

2,428

 

 

2,455

 

 

2,366

 

 

52

 

 

2.2

%

 

 

 

 

Total

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

$

5,144

 

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

7,390

 

$

7,795

 

$

7,991

 

$

8,218

 

$

7,950

 

$

560

 

 

7.6

%

 

 

Segregated Funds

 

2,314

 

 

2,378

 

 

2,428

 

 

2,455

 

 

2,366

 

 

52

 

 

2.2

%

 

 

 

Total Canada average client assets

 

9,704

 

 

10,173

 

 

10,418

 

 

10,674

 

 

10,316

 

 

612

 

 

6.3

%

 

 

 

Total U.S. average client assets

 

51,747

 

 

54,253

 

 

55,583

 

 

57,563

 

 

56,279

 

 

4,531

 

 

8.8

%

 

 

 

 

Total average client assets

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

$

5,144

 

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of fee-generating positions (thous) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

1,998

 

 

1,996

 

 

2,007

 

 

2,020

 

 

2,031

 

 

33

 

 

1.6

%

 

 

Recordkeeping only

 

641

 

 

641

 

 

646

 

 

650

 

 

658

 

 

18

 

 

2.7

%

 

 

 

 

Total

 

2,639

 

 

2,637

 

 

2,653

 

 

2,670

 

 

2,689

 

 

50

 

 

1.9

%

 

(1)

Asset value outflows - include (a) redemptions of assets, (b) sales charges on the inflow sales figures, and (c) the net flow of money market funds sold and redeemed on the company's recordkeeping platform.  The redemptions of assets must be estimated for approximately 4% of account values as these figures are not readily available.  Actual redemptions as a percentage of account values for similar known account values are used to estimate the unknown redemption values.

(2)

Change in market value, net - market value fluctuations net of fees and expenses.

(3)

Fee generating positions - mutual fund positions for which we receive recordkeeping fees. An individual client account may include multiple mutual fund positions. We may also receive fees earned for custodial services that we provide to clients with retirement plan accounts that hold positions in these mutual funds.

12 of 16

 


 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

As of or for the period ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total

 

Avg

 

 

 

 

 

 

 

 

 

 

Market

 

Amortized

 

Unrealized

 

Market

 

Amortized

 

Book

 

Avg

(Dollars in thousands)

 

Value

 

Cost

 

G/(L)

 

Value

 

Cost

 

Yield

 

Rating

Investment Portfolio by Asset Class

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, Cash Equivalents, and Short Term

 

$

273,085

 

$

273,085

 

$

-

 

 

10.5

%

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

26,976

 

 

25,912

 

 

1,064

 

 

1.0

%

 

1.0

%

 

2.36

%

AAA

 

Government

 

 

234,375

 

 

226,410

 

 

7,965

 

 

9.0

%

 

8.7

%

 

3.04

%

AA-

 

Tax-Exempt Municipal

 

 

30,335

 

 

28,813

 

 

1,522

 

 

1.2

%

 

1.1

%

 

3.39

%

AA

 

Public Corporate

 

 

1,310,684

 

 

1,315,311

 

 

(4,627

)

 

50.5

%

 

50.7

%

 

3.74

%

BBB+

 

Mortgage Backed

 

 

331,005

 

 

325,219

 

 

5,785

 

 

12.8

%

 

12.5

%

 

3.02

%

AAA

 

Asset Backed

 

 

95,884

 

 

99,408

 

 

(3,523

)

 

3.7

%

 

3.8

%

 

3.07

%

AA+

 

CMBS

 

 

120,223

 

 

120,505

 

 

(282

)

 

4.6

%

 

4.6

%

 

3.18

%

AA+

 

Private

 

 

132,675

 

 

141,260

 

 

(8,585

)

 

5.1

%

 

5.4

%

 

4.60

%

BBB

 

Redeemable Preferred

 

 

4,877

 

 

5,447

 

 

(571

)

 

0.2

%

 

0.2

%

 

5.47

%

BBB

 

 

 

 

 

 

Total Fixed Income

 

 

2,287,034

 

 

2,288,286

 

 

(1,251

)

 

88.2

%

 

88.2

%

 

3.55

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

12,185

 

 

12,185

 

 

-

 

 

0.5

%

 

0.5

%

 

 

 

 

 

Common Stock

 

 

15,801

 

 

15,801

 

 

-

 

 

0.6

%

 

0.6

%

 

 

 

 

 

Mutual Fund

 

 

6,087

 

 

6,087

 

 

-

 

 

0.2

%

 

0.2

%

 

 

 

 

 

Other

 

 

52

 

 

52

 

 

-

 

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Total Equities

 

 

34,125

 

 

34,125

 

 

-

 

 

1.3

%

 

1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

2,594,245

 

$

2,595,496

 

$

(1,251

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Non Cyclical

 

$

177,410

 

$

172,383

 

$

5,027

 

 

13.5

%

 

13.1

%

 

 

 

 

 

Banking

 

 

164,675

 

 

164,748

 

 

(72

)

 

12.6

%

 

12.5

%

 

 

 

 

 

Energy

 

 

122,878

 

 

137,644

 

 

(14,766

)

 

9.4

%

 

10.5

%

 

 

 

 

 

Reits

 

 

117,186

 

 

117,233

 

 

(47

)

 

8.9

%

 

8.9

%

 

 

 

 

 

Insurance

 

 

108,388

 

 

106,065

 

 

2,323

 

 

8.3

%

 

8.1

%

 

 

 

 

 

Technology

 

 

107,080

 

 

105,094

 

 

1,986

 

 

8.2

%

 

8.0

%

 

 

 

 

 

Consumer Cyclical

 

 

89,278

 

 

88,896

 

 

382

 

 

6.8

%

 

6.8

%

 

 

 

 

 

Capital Goods

 

 

82,280

 

 

81,894

 

 

386

 

 

6.3

%

 

6.2

%

 

 

 

 

 

Communications

 

 

73,660

 

 

71,253

 

 

2,406

 

 

5.6

%

 

5.4

%

 

 

 

 

 

Electric

 

 

66,754

 

 

65,472

 

 

1,281

 

 

5.1

%

 

5.0

%

 

 

 

 

 

Transportation

 

 

66,379

 

 

68,966

 

 

(2,587

)

 

5.1

%

 

5.2

%

 

 

 

 

 

Basic Industry

 

 

62,657

 

 

64,187

 

 

(1,530

)

 

4.8

%

 

4.9

%

 

 

 

 

 

Brokerage

 

 

33,556

 

 

32,709

 

 

847

 

 

2.6

%

 

2.5

%

 

 

 

 

 

Finance Companies

 

 

18,960

 

 

19,601

 

 

(641

)

 

1.5

%

 

1.5

%

 

 

 

 

 

Industrial Other

 

 

10,729

 

 

10,508

 

 

221

 

 

0.8

%

 

0.8

%

 

 

 

 

 

Natural Gas

 

 

4,373

 

 

4,209

 

 

164

 

 

0.3

%

 

0.3

%

 

 

 

 

 

Financial Other

 

 

3,440

 

 

3,451

 

 

(10

)

 

0.3

%

 

0.3

%

 

 

 

 

 

Utility Other

 

 

1,002

 

 

998

 

 

4

 

 

0.1

%

 

0.1

%

 

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,310,684

 

$

1,315,311

 

$

(4,627

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2 Yrs.

 

$

303,478

 

$

303,781

 

$

(303

)

 

13.3

%

 

13.3

%

 

3.22

%

 

 

 

2-5 Yrs.

 

 

961,521

 

 

953,753

 

 

7,768

 

 

42.0

%

 

41.7

%

 

3.67

%

 

 

 

5-10 Yrs.

 

 

575,936

 

 

583,976

 

 

(8,041

)

 

25.2

%

 

25.5

%

 

3.73

%

 

 

 

> 10 Yrs.

 

 

160,280

 

 

159,044

 

 

1,236

 

 

7.0

%

 

7.0

%

 

3.75

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,287,034

 

$

2,288,286

 

$

(1,251

)

 

100.0

%

 

100.0

%

 

3.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income portfolio duration

 

 

3.6

 

years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                        Note:  Investment Portfolio pages in this Financial Supplement exclude the Held to Maturity asset on our balance sheet.

 

13 of 16

 


 

 

Investment Portfolio - Quality Ratings As of March 31, 2020

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

524,942

 

 

22.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

277,247

 

 

12.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

523,598

 

 

22.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

889,352

 

 

38.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

70,045

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

3,101

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,288,286

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

13,634

 

 

1.0

%

 

 

 

AAA

 

$

-

 

 

—

 

 

AA

 

 

90,900

 

 

6.9

%

 

 

 

AA

 

 

851

 

 

0.6

%

 

A

 

 

399,587

 

 

30.4

%

 

 

 

A

 

 

11,940

 

 

8.5

%

 

BBB

 

 

750,388

 

 

57.1

%

 

 

 

BBB

 

 

119,541

 

 

84.6

%

 

Below Investment Grade

 

 

59,852

 

 

4.6

%

 

 

 

Below Investment Grade

 

 

8,928

 

 

6.3

%

 

NA

 

 

948

 

 

0.1

%

 

 

 

NA

 

 

-

 

 

—

 

 

 

 

 

 

 

Total Corporate

 

$

1,315,311

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

141,260

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

95,955

 

 

79.6

%

 

 

 

AAA

 

$

283,999

 

 

87.3

%

 

AA

 

 

-

 

 

—

 

 

 

 

AA

 

 

29,506

 

 

9.1

%

 

A

 

 

24,245

 

 

20.1

%

 

 

 

A

 

 

11,405

 

 

3.5

%

 

BBB

 

 

-

 

 

—

 

 

 

 

BBB

 

 

218

 

 

0.1

%

 

Below Investment Grade

 

 

305

 

 

0.3

%

 

 

 

Below Investment Grade

 

 

50

 

 

0.0

%

 

NA

 

 

-

 

 

—

 

 

 

 

NA

 

 

41

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

120,505

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

325,219

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

66,441

 

 

66.8

%

 

 

 

AAA

 

$

61,073

 

 

24.2

%

 

AA

 

 

4,065

 

 

4.1

%

 

 

 

AA

 

 

132,383

 

 

52.5

%

 

A

 

 

25,969

 

 

26.1

%

 

 

 

A

 

 

48,500

 

 

19.2

%

 

BBB

 

 

710

 

 

0.7

%

 

 

 

BBB

 

 

9,568

 

 

3.8

%

 

Below Investment Grade

 

 

111

 

 

0.1

%

 

 

 

Below Investment Grade

 

 

798

 

 

0.3

%

 

NA

 

 

2,112

 

 

2.1

%

 

 

 

NA

 

 

0

 

 

0.0

%

 

 

 

 

 

 

Total Asset-Backed

 

$

99,408

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

252,321

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

993,233

 

 

54.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

782,835

 

 

42.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

45,115

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

10,324

 

 

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

150

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

`

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

1,831,657

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

490,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

273,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

2,595,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Ratings method for split ratings: If by 2 NRSROs, use lower of the two; if by 3 or more NRSROs, use second lowest.

(2)

NAIC ratings for our U.S. insurance companies' fixed income portfolios.

(3)

Other consists of assets held by our non-life companies, Canadian insurance company, and unrated equities.

                        Note:  Investment Portfolio pages in this Financial Supplement exclude the Held to Maturity asset on our balance sheet.

14 of 16

 


 

 

Investment Portfolio - Supplemental Data and Trends

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

$

Change

 

%

Change

 

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

20,333

 

$

20,345

 

$

20,380

 

$

20,772

 

$

20,784

 

$

451

 

2.2%

 

 

Fixed-maturity securities (held-to-maturity)

 

10,674

 

 

11,769

 

 

12,769

 

 

13,113

 

 

13,472

 

 

2,798

 

26.2%

 

 

Equity Securities

 

487

 

 

446

 

 

448

 

 

464

 

 

451

 

 

(36

)

-7.4%

 

 

Deposit asset underlying 10% reinsurance treaty

 

1,755

 

 

2,141

 

 

2,105

 

 

2,046

 

 

1,830

 

 

75

 

4.3%

 

 

Deposit asset - Mark to Market

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

 

(8,526

)

nm

 

 

Policy loans and other invested assets

 

467

 

 

299

 

 

234

 

 

215

 

 

189

 

 

(278

)

-59.5%

 

 

Cash & cash equivalents

 

1,056

 

 

1,414

 

 

1,191

 

 

950

 

 

843

 

 

(213

)

-20.2%

 

 

 

 

 

 

Total investment income

 

36,919

 

 

38,862

 

 

37,661

 

 

37,814

 

 

31,190

 

 

(5,729

)

-15.5%

 

 

Investment expenses

 

2,134

 

 

2,225

 

 

2,217

 

 

2,283

 

 

2,298

 

 

164

 

7.7%

 

 

Interest Expense on Surplus Note

 

10,674

 

 

11,769

 

 

12,769

 

 

13,113

 

 

13,472

 

 

2,798

 

26.2%

 

 

 

 

 

 

Net investment income

$

24,111

 

$

24,868

 

$

22,675

 

$

22,418

 

$

15,420

 

$

(8,692

)

-36.0%

 

 

 

Fixed income book yield, end of period

 

3.85

%

 

3.74

%

 

3.65

%

 

3.54

%

 

3.55

%

 

 

 

 

 

 

 

 

New money yield

 

3.56

%

 

3.10

%

 

2.73

%

 

2.73

%

 

3.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

 

 

 

 

 

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

% Pt

Change

 

 

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

21.4

%

 

20.9

%

 

23.0

%

 

24.0

%

 

22.9

%

 

1.6

%

 

 

 

 

AA

 

10.9

%

 

11.3

%

 

11.0

%

 

11.7

%

 

12.1

%

 

1.2

%

 

 

 

 

A

 

22.9

%

 

22.9

%

 

22.1

%

 

23.4

%

 

22.9

%

 

0.0

%

 

 

 

 

BBB

 

41.8

%

 

41.8

%

 

41.0

%

 

38.2

%

 

38.9

%

 

-2.9

%

 

 

 

 

Below Investment Grade

 

2.9

%

 

3.0

%

 

2.8

%

 

2.6

%

 

3.1

%

 

0.2

%

 

 

 

 

NA

 

0.1

%

 

0.1

%

 

0.1

%

 

0.1

%

 

0.1

%

 

-0.0

%

 

 

 

 

 

 

 

 

Total Fixed Income

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rating by amortized cost

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2020

 

 

 

As of March 31, 2020

 

 

 

 

 

 

As of March 31, 2020

 

 

 

 

 

 

 

 

Market

Value

 

Amortized

Cost

 

Credit

Rating

 

 

 

Market

Value

 

Amortized

Cost

 

 

 

 

 

 

Market

Value

 

Amortized

Cost

 

Top 25 Exposures

 

 

 

 

 

 

 

 

Foreign Exposure (1)

 

 

 

 

 

 

 

 

Government Investments (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Canada

$

19,286

 

$

18,625

 

AAA

 

Canada

$

58,513

 

$

59,775

 

 

 

AAA

$

3,325

 

$

3,251

 

 

2

Province of Ontario Canada

 

13,191

 

 

12,552

 

A+

 

United Kingdom

 

47,152

 

 

47,102

 

 

 

AA

 

15,107

 

 

14,715

 

 

3

Province of Quebec Canada

 

12,913

 

 

11,787

 

AA-

 

Australia

 

38,948

 

 

39,145

 

 

 

A

 

6,996

 

 

6,819

 

 

4

Wells Fargo & Co

 

11,376

 

 

11,702

 

A-

 

France

 

19,128

 

 

19,001

 

 

 

BBB

 

8,094

 

 

8,127

 

 

5

Enbridge Inc

 

10,681

 

 

10,876

 

A+

 

Germany

 

16,387

 

 

16,611

 

 

 

Below Investment Grade

 

777

 

 

798

 

 

6

Cigna Corp

 

10,414

 

 

10,192

 

A-

 

Switzerland

 

15,999

 

 

16,043

 

 

 

NA

 

—

 

 

—

 

 

7

Bank of America Corp

 

10,095

 

 

9,822

 

A-

 

Bermuda

 

13,008

 

 

13,015

 

 

 

 

Total

$

34,298

 

$

33,710

 

 

8

Province of British Columbia Canada

 

10,093

 

 

9,729

 

AAA

 

Netherlands

 

12,654

 

 

12,423

 

 

 

 

 

 

 

 

 

 

 

 

 

9

Province of Alberta Canada

 

9,984

 

 

9,538

 

A+

 

Ireland

 

12,342

 

 

13,549

 

 

 

 

 

 

 

 

 

 

 

 

 

10

Province of New Brunswick Canada

 

9,180

 

 

8,790

 

A+

 

Cayman Islands

 

8,708

 

 

9,468

 

 

 

Non-Government Investments (1)

 

 

 

 

 

 

 

11

Province of Manitoba Canada

 

8,626

 

 

8,263

 

A+

 

Japan

 

5,588

 

 

5,450

 

 

 

 

 

 

 

 

 

 

 

 

 

12

Honda Motor Co Ltd

 

8,618

 

 

8,492

 

A

 

Israel

 

5,298

 

 

5,020

 

 

 

AAA

$

3,994

 

$

4,184

 

 

13

AbbVie Inc

 

8,570

 

 

8,507

 

A-

 

Korea Republic Of

 

5,139

 

 

5,119

 

 

 

AA

 

28,259

 

 

28,354

 

 

14

City of Toronto Canada

 

8,467

 

 

8,099

 

AA

 

Norway

 

4,556

 

 

4,964

 

 

 

A

 

76,643

 

 

75,896

 

 

15

Municipal Finance Authority of British Columbia

 

8,215

 

 

7,940

 

AAA

 

Mexico

 

4,465

 

 

4,531

 

 

 

BBB

 

150,634

 

 

155,111

 

 

16

Williams Cos Inc/The

 

8,115

 

 

8,452

 

BBB

 

Emerging Markets  (2)

 

9,654

 

 

10,364

 

 

 

Below Investment Grade

 

11,931

 

 

12,946

 

 

17

Comcast Corp

 

7,654

 

 

7,280

 

A-

 

All Other

 

 

28,221

 

 

28,622

 

 

 

NA

 

—

 

 

—

 

 

18

Truist Financial Corp

 

7,608

 

 

7,496

 

A-

 

 

Total

$

305,758

 

$

310,201

 

 

 

 

Total

$

271,460

 

$

276,491

 

 

19

General Mills Inc

 

7,512

 

 

7,337

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Morgan Stanley

 

7,462

 

 

7,243

 

A+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

PNC Financial Services Group Inc

 

7,441

 

 

7,429

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Gilead Sciences Inc

 

7,233

 

 

7,133

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

US Bancorp

 

7,073

 

 

7,090

 

A+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Deere & Co

 

7,073

 

 

6,994

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Booking Holdings Inc

 

7,060

 

 

7,044

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

233,942

 

$

228,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

9.0

%

 

8.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

US$ denominated investments in issuers outside of the United States based on country of risk.

(2)

Emerging markets is as defined by MSCI, Inc. which include Chile, India, Peru, Poland and South Africa.

                        Note:  Investment Portfolio pages in this Financial Supplement exclude the Held to Maturity asset on our balance sheet.

15 of 16

 


 

 

Five-Year Historical Key Statistics

PRIMERICA, INC.

Financial Supplement

 

(Dollars in millions)

2015

 

2016

 

2017

 

2018

 

2019

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

228,115

 

 

262,732

 

 

303,867

 

 

290,886

 

 

282,207

 

 

63,223

 

 

86,173

 

 

72,345

 

 

60,466

 

 

84,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

98,358

 

 

106,710

 

 

116,827

 

 

126,121

 

 

130,736

 

 

130,736

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

New life-licensed representatives

 

39,632

 

 

44,724

 

 

48,535

 

 

48,041

 

 

44,739

 

 

10,065

 

 

10,919

 

 

12,682

 

 

11,073

 

 

10,599

 

 

Non-renewal and terminated representatives

 

(31,280

)

 

(34,607

)

 

(39,241

)

 

(43,426

)

 

(44,953

)

 

(10,980

)

 

(11,190

)

 

(11,361

)

 

(11,422

)

 

(11,026

)

Life-insurance licensed sales force, end of period

 

106,710

 

 

116,827

 

 

126,121

 

 

130,736

 

 

130,522

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

260,059

 

 

298,244

 

 

312,799

 

 

301,589

 

 

287,809

 

 

64,242

 

 

78,664

 

 

73,434

 

 

71,469

 

 

71,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

79,111

 

$

89,869

 

$

95,635

 

$

95,209

 

$

93,994

 

$

20,925

 

$

25,300

 

$

24,087

 

$

23,682

 

$

23,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

681,927

 

$

693,194

 

$

728,385

 

$

763,831

 

$

781,041

 

$

781,041

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

 

Issued term life face amount

 

79,111

 

 

89,869

 

 

95,635

 

 

95,209

 

 

93,994

 

 

20,925

 

 

25,300

 

 

24,087

 

 

23,682

 

 

23,221

 

 

Terminated term life face amount

 

(53,580

)

 

(57,238

)

 

(65,958

)

 

(70,291

)

 

(71,519

)

 

(18,383

)

 

(16,512

)

 

(17,740

)

 

(18,884

)

 

(18,294

)

 

Foreign currency impact, net

 

(14,263

)

 

2,560

 

 

5,769

 

 

(7,708

)

 

4,746

 

 

1,969

 

 

2,036

 

 

(1,228

)

 

1,970

 

 

(8,676

)

Term life face amount in force, end of period

$

693,194

 

$

728,385

 

$

763,831

 

$

781,041

 

$

808,262

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

206.5

 

$

237.9

 

$

255.4

 

$

250.8

 

$

244.8

 

$

54.1

 

$

65.8

 

$

63.1

 

$

61.8

 

$

61.5

 

 

Additions and increases in premium

 

42.3

 

 

46.4

 

 

49.5

 

 

55.2

 

 

60.2

 

 

13.8

 

 

15.8

 

 

15.1

 

 

15.4

 

 

15.0

 

 

 

Total estimated annualized issued term life premium

$

248.8

 

$

284.3

 

$

304.9

 

$

306.0

 

$

305.0

 

$

68.0

 

$

81.6

 

$

78.2

 

$

77.2

 

$

76.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

5,856.8

 

$

5,594.3

 

$

6,192.2

 

$

7,040.1

 

$

7,533.2

 

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

48,477

 

$

49,427

 

$

56,791

 

$

61,842

 

$

65,029

 

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

 

16 of 16