pri-8k_20210209.htm
false 0001475922 0001475922 2021-02-09 2021-02-09

 

 

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):      February 9, 2021

 

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))

 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

 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.

 

 


Item 2.02Results of Operations and Financial Condition.

On February 9, 2021, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended December 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.

 

 


 

Item 7.01Regulation FD Disclosure.

On February 9, 2021, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended December 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 February 9, 2021 – Primerica Reports Fourth Quarter 2020 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – Fourth Quarter 2020

 

104

 

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

 

 

 


SIGNATURES

2

 


 

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:  February 9, 2021

 

PRIMERICA, INC.

 

 

 

 

 

 

 

 

/s/ Alison S. Rand

 

 

 

Alison S. Rand

 

 

Executive Vice President and Chief Financial Officer

 

3

 

Exhibit 99.1

 

PRIMERICA REPORTS FOURTH QUARTER 2020 RESULTS

 

Term Life policies issued increase 22%; a record $109 billion of face amount issued for the full-year 2020

 

Investment and Savings Products sales increase 4% to $2.1 billion with ending client asset values reaching a record $82 billion

 

Life-licensed sales force ends the year at 134,907 aided by ongoing COVID-19 related state licensing measures  

 

Net earnings per diluted share (EPS) of $2.52, up 13%; return on stockholders’ equity (ROE) of 22.5%

 

Diluted adjusted operating EPS of $2.45, up 10%; adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 23.4%

 

Board of Directors approves share repurchase program totaling $300 million through June 2022

 

Board of Directors approves 18% increase in dividends to $0.47 per share, payable on March 15, 2021

 

Duluth, GA, February 9, 2021 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended December 31, 2020. Total revenues of $598.3 million increased 12% compared to the fourth quarter of 2019.  Net income of $100.1 million increased 7%, while earnings per diluted share of $2.52 increased 13% compared to the same quarter last year.  ROE was 22.5% for the current quarter.

 

Adjusted operating revenues were $594.7 million, increasing 12% compared to the fourth quarter of 2019. Adjusted net operating income of $97.3 million increased 5%, while diluted adjusted operating earnings per share of $2.45 increased 10% compared to the same quarter last year.  ROAE was 23.4% during the fourth quarter of 2020.

 

During the fourth quarter, the COVID-19 pandemic continued to have a significant impact on the Company’s Term Life segment.  COVID-19 related death claims were approximately $14 million, net of reinsurance, their highest level since the onset of the pandemic.  COVID-19 impacted customer behavior, with strong sales and policy

1

 


persistency continuing in the quarter.  The Investment and Savings Products (ISP) segment benefited from favorable market performance during the fourth quarter driving ending client asset values to a record $82 billion.  ISP sales during the quarter continued to shift toward mutual funds and managed accounts and away from annuity products.

 

“The COVID-19 pandemic caused middle income consumers to clearly understand their need for protection today and investments for tomorrow. The adaptability of our sales force allowed us to meet those needs more than ever before,” said Glenn Williams, Chief Executive Officer. “I am very proud of how our Primerica team navigated the unique challenges of 2020 to continue to help clients achieve their financial goals.”

 

Results for the full year ended December 31, 2020 were also heavily impacted by the pandemic.  COVID-19 related death claims, net of reinsurance, were approximately $33 million, while issued life policies were up 23% year-over-year with a record $109 billion of face amount issued.  Policy persistency also reached record levels during the year.  ISP sales for 2020 were a record $7.8 billion, up 4% year-over-year, despite a brief period of disruption following the market correction in March.  Term Life and ISP income before taxes increased 16% and 6% year-over-year, respectively.  Total revenues of $2.2 billion increased 8% year-over-year, setting a new annual record for the Company.  Net income of $386.2 million and earnings per diluted share of $9.57 increased 5% and 11%, respectively, and also represent new records.  

 

Fourth Quarter Distribution & Segment Results

 

Distribution Results

 

 

Q4 2020

 

 

Q4 2019

 

 

% Change

 

 

Life-Licensed Sales Force (1)

 

 

134,907

 

 

 

130,522

 

 

 

3

%

 

Recruits

 

 

80,599

 

 

 

60,466

 

 

 

33

%

 

New Life-Licensed Representatives

 

 

12,119

 

 

 

11,073

 

 

 

9

%

 

Life Insurance Policies Issued

 

 

87,307

 

 

 

71,469

 

 

 

22

%

 

Life Productivity (2)

 

 

0.21

 

 

 

0.18

 

 

*

 

 

ISP Product Sales ($ billions)

 

$

2.07

 

 

$

1.98

 

 

 

4

%

 

Average Client Asset Values ($ billions)

 

$

76.09

 

 

$

68.24

 

 

 

12

%

 

Closed U.S. Mortgage Volume ($ million brokered)

 

$

203.8

 

 

$

18.1

 

 

*

 

 

 

(1)

End of period

(2)

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

*     Not calculated

 

2

 


Segment Results

 

 

Q4 2020

 

 

Q4 2019

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

368,992

 

 

$

318,992

 

 

 

16

%

 

Investment and Savings Products

 

 

193,316

 

 

 

182,698

 

 

 

6

%

 

Corporate and Other Distributed Products (1)

 

 

32,412

 

 

 

29,250

 

 

 

11

%

 

Total adjusted operating revenues (1)

 

$

594,720

 

 

$

530,940

 

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before

  income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

89,440

 

 

$

81,995

 

 

 

9

%

 

Investment and Savings Products

 

 

56,714

 

 

 

52,991

 

 

 

7

%

 

Corporate and Other Distributed Products (1)

 

 

(18,124

)

 

 

(13,861

)

 

 

31

%

 

Total adjusted operating income before

   income taxes (1)

 

$

128,030

 

 

$

121,125

 

 

 

6

%

 

 

(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

At the end of the year, the Company had 134,907 independent life-licensed representatives, which represents a 3% increase year-over-year.  Special COVID-19 licensing measures enacted by various states added 3,597 licenses that were issued on a temporary basis and 2,508 licenses with extended renewal dates.  The Company estimates that approximately 4,200 individuals included in the year-end number will either not pursue the steps necessary to obtain a permanent license or will not renew an expiring license.

Recruiting activity remained robust with 80,599 new recruits added in the fourth quarter of 2020, a 33% increase year-over-year.  The licensing process remains challenged; however, gradual improvements led to a total of 12,119 new licenses during the quarter, including 1,668 temporary licenses issued by the states under their special COVID-19 policies, and represented a 9% increase compared to the prior year’s fourth quarter.

Term Life Insurance  

Demand for protection products continued to positively impact sales during the fourth quarter.  The Company issued 87,307 new life insurance policies during the period, a 22% increase compared to the fourth quarter of 2019.  Productivity for the quarter, defined as policies issued per life insurance licensed representative per month, was 0.21 compared to 0.18 in the prior year period.  

 

Revenues of $369.0 million during the fourth quarter increased 16% compared to the fourth quarter of 2019, while pre-tax income of $89.4 million increased 9% year-over-year.  Higher sales, along with favorable persistency throughout the year, moved the growth rate in adjusted direct premiums up to 15% year-over-year and added $7 million to pre-tax income for the quarter.     Strong persistency also led to $23 million less DAC amortization and $13 million higher benefit reserve increases being recognized year-over-year.  COVID-19 related death claims, net of reinsurance, during the quarter were

3

 


estimated to be $14 million.  As typically done in the fourth quarter, actuarial assumptions were locked in for 2020 business, resulting in a $5.5 million increase in benefit reserves due to lower long-term interest rate assumptions.

 

Investment and Savings Products

During the fourth quarter, investment product sales were $2.1 billion, a 4% increase year-over-year.  Sales of mutual funds and managed accounts were both up 17%, while annuities declined 15% as the income benefits on these products become less attractive.  Net client inflows of $642 million during the quarter continued to compare very favorably to the prior year period due to a combination of strong sales and low client redemptions.  Average client asset values were $76.1 billion, an increase of 12% compared to the fourth quarter of 2019.

 

Revenues of $193.3 million during the fourth quarter increased 6% compared to the same quarter in 2019, while pre-tax income of $56.7 million increased 7%.  Despite a 5% increase in revenue generating sales, associated revenues were flat year-over-year as the mix of products sold continued to weigh more heavily toward mutual funds, which have a lower sales-based commission rate compared to annuities.  Asset-based revenues increased 11% year-over-year, in line with the increase in average client asset values.  Sales-based and asset-based commissions were largely correlated to associated revenues.  Results also reflected a $1 million reduction in Canadian segregated fund DAC amortization due to favorable market performance and lower redemptions.

 

Corporate and Other Distributed Products

During the fourth quarter of 2020, the segment recorded an operating loss before taxes of $18.1 million compared to $13.9 million in the fourth quarter of 2019.   Consolidated net investment income was largely unchanged year-over-year as growth in the size of the investment portfolio was largely offset by lower interest rates.  However, on a segment basis, net investment income allocated to the C&O segment was down $2.2 million as we continue to allocate a larger portion of net investment income to the Term Life segment in support of the growing block of business.  The newly launched the U.S. mortgage distribution business added $3.7 million of revenues and about $1.0 million of pre-tax income to the segment’s results. Benefits and claims were $2.1 million higher year-over-year, largely due to a reserve adjustment on a closed block of business to reflect the sustained low interest rate environment.

 

Taxes

The fourth quarter effective income tax rate was 24.0% compared to 23.4% in the fourth quarter of 2019.  The rate increase was largely driven by higher state income taxes and Canadian earnings partially offset by higher exposure reserve releases in the current year period.

 

4

 


Capital

During the fourth quarter of 2020, the Company repurchased 115,433 shares of common stock for $13.4 million, bringing the annual total to $231.4 million.  The Board of Directors authorized the repurchase of up to $300 million of the Company’s common stock through June 2022 and approved an 18% increase in stockholder dividends to $0.47 per share, payable on March 15, 2021, to stockholders of record on February 22, 2021.

 

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) ratio was estimated to be approximately 400% as of December 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

5

 


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.

 

Earnings Webcast Information

Primerica will hold a webcast on Wednesday, February 10, 2021 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, 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; 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 significant downgrade by a ratings organization; the failure of our reinsurers or reserve financing counterparties to perform their obligations; the failure of our investment products to remain competitive with other investment options or the loss of our relationship with one or more of the companies whose investment products we provide; 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; revocation of our subsidiary’s status as a non-bank custodian; economic down cycles that impact our business, financial condition and results of operations; major public health pandemics, epidemics or outbreaks or other catastrophic events; the failure of our information technology systems, breach of our information security, failure

6

 


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 and other assets; incorrectly valuing our investments; changes in accounting standards may impact how we record and report our financial condition and results of operations; the inability of our subsidiaries to pay dividends or make distributions; litigation and regulatory investigations and actions; a significant change in the competitive environment in which we operate; the loss of key personnel or sales force leaders; any acquisition or investment in businesses that do not perform as we expect or are difficult to integrate; 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 the United States and Canada. Primerica educates  clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, underwritten by the Company , and mutual funds, annuities and other financial products,  distributed primarily on behalf of third parties. Primerica insured over 5.5 million lives and had approximately 2.6 million client investment accounts at December 31, 2020.  Through its insurance company subsidiaries, Primerica was the #2 issuer of Term Life insurance coverage in North America in 2019. 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)

 

 

 

 

 

 

 

December 31, 2020

 

 

December 31, 2019

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

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

 

$

2,464,611

 

 

$

2,356,996

 

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

 

 

1,346,350

 

 

 

1,184,370

 

Equity securities, at fair value

 

 

38,023

 

 

 

40,684

 

Trading securities, at fair value

 

 

16,300

 

 

 

43,233

 

Policy loans

 

 

30,199

 

 

 

32,927

 

     Total investments

 

 

3,895,483

 

 

 

3,658,210

 

Cash and cash equivalents

 

 

547,569

 

 

 

256,876

 

Accrued investment income

 

 

17,618

 

 

 

17,361

 

Reinsurance recoverables

 

 

4,273,904

 

 

 

4,169,823

 

Deferred policy acquisition costs, net

 

 

2,629,644

 

 

 

2,325,750

 

Agent balances, due premiums and other receivables

 

 

259,448

 

 

 

227,100

 

Intangible assets, net

 

 

45,275

 

 

 

45,275

 

Income taxes

 

 

73,290

 

 

 

70,492

 

Operating lease right-of-use assets

 

 

46,567

 

 

 

47,265

 

Other assets

 

 

456,967

 

 

 

384,634

 

Separate account assets

 

 

2,659,520

 

 

 

2,485,745

 

Total assets

 

$

14,905,285

 

 

$

13,688,531

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Future policy benefits

 

$

6,790,557

 

 

$

6,446,569

 

Unearned and advance premiums

 

 

17,136

 

 

 

15,470

 

Policy claims and other benefits payable

 

 

519,711

 

 

 

339,954

 

Other policyholders' funds

 

 

447,765

 

 

 

388,663

 

Notes payable

 

 

374,415

 

 

 

374,037

 

Surplus note

 

 

1,345,772

 

 

 

1,183,728

 

Income taxes

 

 

223,496

 

 

 

209,221

 

Operating lease liabilities

 

 

52,806

 

 

 

53,487

 

Other liabilities

 

 

566,068

 

 

 

510,443

 

Payable under securities lending

 

 

72,154

 

 

 

28,723

 

Separate account liabilities

 

 

2,659,520

 

 

 

2,485,745

 

Total liabilities

 

 

13,069,400

 

 

 

12,036,040

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock

 

 

393

 

 

 

412

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

1,705,786

 

 

 

1,593,281

 

Accumulated other comprehensive income (loss),

  net of income tax

 

 

129,706

 

 

 

58,798

 

Total stockholders' equity

 

 

1,835,885

 

 

 

1,652,491

 

Total liabilities and stockholders' equity

 

$

14,905,285

 

 

$

13,688,531

 

 

 

 

8

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

2020

 

 

2019

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

750,818

 

 

$

697,060

 

Ceded premiums

 

 

(397,676

)

 

 

(390,364

)

Net premiums

 

 

353,142

 

 

 

306,696

 

Commissions and fees

 

 

204,112

 

 

 

188,302

 

Net investment income

 

 

22,731

 

 

 

22,418

 

Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

Other, net

 

 

15,695

 

 

 

13,778

 

Total revenues

 

 

598,330

 

 

 

531,960

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

180,945

 

 

 

127,784

 

Amortization of deferred policy acquisition costs

 

 

53,342

 

 

 

67,279

 

Sales commissions

 

 

102,588

 

 

 

94,238

 

Insurance expenses

 

 

49,546

 

 

 

45,991

 

Insurance commissions

 

 

9,263

 

 

 

6,624

 

Interest expense

 

 

7,225

 

 

 

7,222

 

Other operating expenses

 

 

63,781

 

 

 

60,677

 

Total benefits and expenses

 

 

466,690

 

 

 

409,815

 

Income before income taxes

 

 

131,640

 

 

 

122,145

 

Income taxes

 

 

31,556

 

 

 

28,588

 

Net income

 

$

100,084

 

 

$

93,557

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

2.53

 

 

$

2.25

 

Diluted earnings per share

 

$

2.52

 

 

$

2.24

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

39,421

 

 

 

41,471

 

Diluted

 

 

39,554

 

 

 

41,614

 

 


9

 


 

PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2020

 

 

2019

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

2,907,149

 

 

$

2,753,866

 

Ceded premiums

 

 

(1,580,766

)

 

 

(1,569,729

)

Net premiums

 

 

1,326,383

 

 

 

1,184,137

 

Commissions and fees

 

 

751,271

 

 

 

713,804

 

Net investment income

 

 

83,814

 

 

 

94,073

 

Realized investment gains (losses)

 

 

(4,996

)

 

 

4,965

 

Other, net

 

 

61,069

 

 

 

55,525

 

Total revenues

 

 

2,217,541

 

 

 

2,052,504

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

615,569

 

 

 

493,820

 

Amortization of deferred policy acquisition costs

 

 

224,321

 

 

 

254,552

 

Sales commissions

 

 

376,636

 

 

 

357,198

 

Insurance expenses

 

 

188,117

 

 

 

178,817

 

Insurance commissions

 

 

32,134

 

 

 

25,051

 

Interest expense

 

 

28,839

 

 

 

28,811

 

Other operating expenses

 

 

245,195

 

 

 

237,144

 

Total benefits and expenses

 

 

1,710,811

 

 

 

1,575,393

 

Income before income taxes

 

 

506,730

 

 

 

477,111

 

Income taxes

 

 

120,566

 

 

 

110,720

 

Net income

 

$

386,164

 

 

$

366,391

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

9.60

 

 

$

8.65

 

Diluted earnings per share

 

$

9.57

 

 

$

8.62

 

 

 

 

 

 

 

 

 

 

Shares used in computing earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

40,065

 

 

 

42,181

 

Diluted

 

 

40,185

 

 

 

42,314

 

 

10

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Total revenues

 

$

598,330

 

 

$

531,960

 

 

 

12

%

Less: Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

960

 

 

 

254

 

 

 

 

 

Adjusted operating revenues

 

$

594,720

 

 

$

530,940

 

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

131,640

 

 

$

122,145

 

 

 

8

%

Less: Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

960

 

 

 

254

 

 

 

 

 

Adjusted operating income before income taxes

 

$

128,030

 

 

$

121,125

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

100,084

 

 

$

93,557

 

 

 

7

%

Less: Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

960

 

 

 

254

 

 

 

 

 

Less: Tax impact of preceding items

 

 

(865

)

 

 

(239

)

 

 

 

 

Adjusted net operating income

 

$

97,339

 

 

$

92,776

 

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

2.52

 

 

$

2.24

 

 

 

13

%

Less: Net after-tax impact of operating adjustments

 

 

0.07

 

 

 

0.02

 

 

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

2.45

 

 

$

2.22

 

 

 

10

%

 

(1)

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

 

 


11

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Total revenues

 

$

2,217,541

 

 

$

2,052,504

 

 

 

8

%

Less: Realized investment gains (losses)

 

 

(4,996

)

 

 

4,965

 

 

 

 

 

Less: 10% deposit asset MTM included in net

              investment income (NII)

 

 

(1,995

)

 

 

5,382

 

 

 

 

 

Adjusted operating revenues

 

$

2,224,532

 

 

$

2,042,157

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

506,730

 

 

$

477,111

 

 

 

6

%

Less: Realized investment gains (losses)

 

 

(4,996

)

 

 

4,965

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(1,995

)

 

 

5,382

 

 

 

 

 

Adjusted operating income before income taxes

 

$

513,721

 

 

$

466,764

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

386,164

 

 

$

366,391

 

 

 

5

%

Less: Realized investment gains (losses)

 

 

(4,996

)

 

 

4,965

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(1,995

)

 

 

5,382

 

 

 

 

 

Less: Tax impact of preceding items

 

 

1,571

 

 

 

(2,387

)

 

 

 

 

Adjusted net operating income

 

$

391,584

 

 

$

358,431

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

9.57

 

 

$

8.62

 

 

 

11

%

Less: Net after-tax impact of operating adjustments

 

 

(0.13

)

 

 

0.19

 

 

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

9.70

 

 

$

8.43

 

 

 

15

%

 

(1)

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

 

 


12

 


TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Direct premiums

 

$

745,559

 

 

$

691,546

 

 

 

8

%

Less: Premiums ceded to IPO coinsurers

 

 

253,039

 

 

 

264,786

 

 

 

 

 

Adjusted direct premiums

 

$

492,520

 

 

$

426,760

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

$

(395,767

)

 

$

(388,237

)

 

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(253,039

)

 

 

(264,786

)

 

 

 

 

Other ceded premiums

 

$

(142,728

)

 

$

(123,451

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premiums

 

$

349,792

 

 

$

303,309

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

% Change

 

Total revenues

 

$

36,022

 

 

$

30,270

 

 

 

19

%

Less: Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

960

 

 

 

254

 

 

 

 

 

Adjusted operating revenues

 

$

32,412

 

 

$

29,250

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(14,514

)

 

$

(12,841

)

 

 

13

%

Less: Realized investment gains (losses)

 

 

2,650

 

 

 

766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

960

 

 

 

254

 

 

 

 

 

Adjusted operating loss before income taxes

 

$

(18,124

)

 

$

(13,861

)

 

 

31

%

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

December 31, 2019

 

 

% Change

 

Stockholders' equity

 

$

1,835,885

 

 

$

1,652,491

 

 

 

11

%

Less: Unrealized net investment gains (losses) recorded

              in stockholders' equity, net of income tax

 

 

128,128

 

 

 

64,563

 

 

 

 

 

Adjusted stockholders' equity

 

$

1,707,757

 

 

$

1,587,928

 

 

 

8

%

 

13

 

Exhibit 99.2

 

 

 

 

 

Supplemental Financial Information

Fourth 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

 

 

Fourth Quarter 2020

 

This document is a financial supplement to our fourth 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.

 

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

 

Jun 30,

2020

 

Sep 30,

2020

 

Dec 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

 

$

2,805,065

 

$

2,861,883

 

$

3,096,703

 

 

Securities held to maturity

 

970,390

 

 

1,036,110

 

 

1,087,790

 

 

1,140,250

 

 

1,184,370

 

 

1,237,270

 

 

1,278,580

 

 

1,323,740

 

 

1,346,350

 

 

 

 

Total investments and cash

 

3,393,124

 

 

3,507,855

 

 

3,644,823

 

 

3,757,935

 

 

3,915,085

 

 

3,863,313

 

 

4,083,645

 

 

4,185,623

 

 

4,443,053

 

 

Due from reinsurers

 

4,141,569

 

 

4,202,903

 

 

4,185,850

 

 

4,166,362

 

 

4,169,823

 

 

4,132,897

 

 

4,217,129

 

 

4,229,088

 

 

4,273,904

 

 

Deferred policy acquisition costs

 

2,133,920

 

 

2,181,741

 

 

2,238,315

 

 

2,281,560

 

 

2,325,750

 

 

2,346,656

 

 

2,434,462

 

 

2,532,409

 

 

2,629,644

 

 

Other assets

 

730,933

 

 

814,854

 

 

811,426

 

 

818,029

 

 

792,128

 

 

799,122

 

 

851,660

 

 

885,083

 

 

899,164

 

 

Separate account assets

 

2,195,501

 

 

2,368,760

 

 

2,437,291

 

 

2,427,852

 

 

2,485,745

 

 

2,128,924

 

 

2,377,654

 

 

2,468,328

 

 

2,659,520

 

 

 

 

Total assets

$

12,595,047

 

$

13,076,112

 

$

13,317,706

 

$

13,451,737

 

$

13,688,531

 

$

13,270,911

 

$

13,964,549

 

$

14,300,531

 

$

14,905,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

6,168,157

 

$

6,240,864

 

$

6,314,403

 

$

6,374,327

 

$

6,446,569

 

$

6,472,397

 

$

6,567,169

 

$

6,664,061

 

$

6,790,557

 

 

Other policy liabilities

 

700,094

 

 

703,123

 

 

717,265

 

 

714,930

 

 

744,087

 

 

737,435

 

 

855,083

 

 

911,454

 

 

984,612

 

 

Income taxes

 

187,104

 

 

206,180

 

 

206,301

 

 

207,453

 

 

209,221

 

 

208,357

 

 

265,369

 

 

216,639

 

 

223,496

 

 

Other liabilities

 

486,772

 

 

561,709

 

 

551,689

 

 

565,894

 

 

563,931

 

 

554,014

 

 

574,425

 

 

573,253

 

 

618,874

 

 

Notes payable

 

373,661

 

 

373,755

 

 

373,848

 

 

373,942

 

 

374,037

 

 

374,131

 

 

374,226

 

 

374,320

 

 

374,415

 

 

Surplus note

 

969,685

 

 

1,035,421

 

 

1,087,117

 

 

1,139,592

 

 

1,183,728

 

 

1,236,644

 

 

1,277,970

 

 

1,323,146

 

 

1,345,772

 

 

Payable under securities lending

 

52,562

 

 

64,914

 

 

43,867

 

 

39,933

 

 

28,723

 

 

28,896

 

 

29,973

 

 

48,883

 

 

72,154

 

 

Separate account liabilities

 

2,195,501

 

 

2,368,760

 

 

2,437,291

 

 

2,427,852

 

 

2,485,745

 

 

2,128,924

 

 

2,377,654

 

 

2,468,328

 

 

2,659,520

 

 

 

 

Total liabilities

 

11,133,535

 

 

11,554,726

 

 

11,731,781

 

 

11,843,924

 

 

12,036,040

 

 

11,740,797

 

 

12,321,869

 

 

12,580,085

 

 

13,069,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

427

 

 

424

 

 

420

 

 

415

 

 

412

 

 

405

 

 

397

 

 

394

 

 

393

 

 

Paid-in capital

 

(0

)

 

(0

)

 

(0

)

 

(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

 

 

1,569,689

 

 

1,629,114

 

 

1,705,786

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

(7,370

)

 

28,916

 

 

56,227

 

 

66,377

 

 

64,564

 

 

(1,318

)

 

93,726

 

 

105,758

 

 

128,128

 

 

 

Cumulative translation adjustment

 

(21,064

)

 

(14,897

)

 

(8,258

)

 

(12,265

)

 

(5,765

)

 

(34,776

)

 

(21,132

)

 

(14,820

)

 

1,578

 

 

 

 

Total stockholders’ equity

 

1,461,513

 

 

1,521,387

 

 

1,585,926

 

 

1,607,813

 

 

1,652,492

 

 

1,530,114

 

 

1,642,680

 

 

1,720,446

 

 

1,835,885

 

 

 

 

Total liabilities and stockholders' equity

$

12,595,047

 

$

13,076,112

 

$

13,317,706

 

$

13,451,737

 

$

13,688,531

 

$

13,270,911

 

$

13,964,549

 

$

14,300,531

 

$

14,905,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,642,680

 

$

1,720,446

 

$

1,835,885

 

 

Less: Net unrealized gains (losses)

 

(7,370

)

 

28,916

 

 

56,227

 

 

66,377

 

 

64,564

 

 

(1,318

)

 

93,726

 

 

105,758

 

 

128,128

 

 

 

 

Adjusted stockholders’ equity

$

1,468,882

 

$

1,492,471

 

$

1,529,699

 

$

1,541,436

 

$

1,587,928

 

$

1,531,431

 

$

1,548,954

 

$

1,614,688

 

$

1,707,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,531,431

 

$

1,548,954

 

$

1,614,688

 

 

Net Income

 

86,541

 

 

79,166

 

 

97,446

 

 

96,223

 

 

93,557

 

 

72,469

 

 

101,510

 

 

112,101

 

 

100,084

 

 

Shareholder dividends

 

(10,856

)

 

(14,628

)

 

(14,517

)

 

(14,324

)

 

(14,162

)

 

(16,530

)

 

(16,083

)

 

(15,882

)

 

(15,851

)

 

Retirement of shares and warrants

 

(43,338

)

 

(60,288

)

 

(57,117

)

 

(70,679

)

 

(44,137

)

 

(95,676

)

 

(86,513

)

 

(41,556

)

 

(13,426

)

 

Net foreign currency translation adjustment

 

(15,765

)

 

6,167

 

 

6,639

 

 

(4,007

)

 

6,500

 

 

(29,011

)

 

13,645

 

 

6,312

 

 

16,398

 

 

Other, net

 

4,328

 

 

13,171

 

 

4,778

 

 

4,524

 

 

4,734

 

 

12,252

 

 

4,964

 

 

4,759

 

 

5,864

 

Balance, end of period

$

1,468,882

 

$

1,492,471

 

$

1,529,699

 

$

1,541,436

 

$

1,587,928

 

$

1,531,431

 

$

1,548,954

 

$

1,614,688

 

$

1,707,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

2,346,656

 

$

2,434,462

 

$

2,532,409

 

 

General expenses deferred

 

8,497

 

 

9,163

 

 

9,384

 

 

9,468

 

 

8,608

 

 

9,726

 

 

9,205

 

 

9,702

 

 

9,510

 

 

Commission costs deferred

 

96,697

 

 

98,196

 

 

100,498

 

 

100,913

 

 

97,538

 

 

104,793

 

 

120,967

 

 

130,719

 

 

128,084

 

 

Amortization of deferred policy acquisition costs

 

(66,184

)

 

(64,628

)

 

(58,762

)

 

(63,883

)

 

(67,279

)

 

(70,311

)

 

(53,177

)

 

(47,491

)

 

(53,342

)

 

Foreign currency impact and other, net

 

(12,904

)

 

5,091

 

 

5,455

 

 

(3,254

)

 

5,322

 

 

(23,302

)

 

10,812

 

 

5,017

 

 

12,984

 

Balance, end of period

$

2,133,920

 

$

2,181,741

 

$

2,238,315

 

$

2,281,560

 

$

2,325,750

 

$

2,346,656

 

$

2,434,462

 

$

2,532,409

 

$

2,629,644

 

 

(1)

Outstanding common shares exclude restricted stock units.

 

 

 

4 of 16

 


 

 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except per-share data)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$/#

Change

 

%

Change

 

YTD

2019

 

YTD

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

 

 

40,131,877

 

 

39,587,978

 

 

39,420,628

 

 

(2,050,177

)

 

-4.9

%

 

42,181,079

 

 

40,064,841

 

 

(2,116,238

)

-5.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

6,527

 

 

7.0

%

$

366,391

 

$

386,164

 

$

19,773

 

5.4%

 

 

Less income attributable to unvested participating securities

 

(401

)

 

(428

)

 

(415

)

 

(402

)

 

(310

)

 

(437

)

 

(493

)

 

(433

)

 

(31

)

 

-7.6

%

 

(1,654

)

 

(1,671

)

 

(17

)

-1.0%

 

 

 

Net income used in computing basic EPS

$

78,765

 

$

97,018

 

$

95,808

 

$

93,155

 

$

72,159

 

$

101,073

 

$

111,608

 

$

99,651

 

$

6,496

 

 

7.0

%

$

364,736

 

$

384,493

 

$

19,756

 

5.4%

 

 

 

Basic earnings per share

$

1.84

 

$

2.28

 

$

2.28

 

$

2.25

 

$

1.75

 

$

2.52

 

$

2.82

 

$

2.53

 

$

0.28

 

 

12.5

%

$

8.65

 

$

9.60

 

$

0.95

 

11.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

98,480

 

$

110,718

 

$

97,339

 

$

4,563

 

 

4.9

%

$

358,431

 

$

391,584

 

$

33,153

 

9.2%

 

 

Less operating income attributable to unvested participating securities

 

(381

)

 

(416

)

 

(412

)

 

(399

)

 

(364

)

 

(424

)

 

(487

)

 

(421

)

 

(22

)

 

-5.5

%

 

(1,618

)

 

(1,695

)

 

(76

)

-4.7%

 

 

 

Adjusted net operating income used in computing basic operating EPS

$

74,922

 

$

94,343

 

$

95,181

 

$

92,377

 

$

84,682

 

$

98,056

 

$

110,231

 

$

96,918

 

$

4,541

 

 

4.9

%

$

356,812

 

$

389,889

 

$

33,077

 

9.3%

 

 

 

Basic adjusted operating income per share

$

1.75

 

$

2.22

 

$

2.27

 

$

2.23

 

$

2.06

 

$

2.44

 

$

2.78

 

$

2.46

 

$

0.23

 

 

10.4

%

$

8.46

 

$

9.73

 

$

1.27

 

15.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

40,131,877

 

 

39,587,978

 

 

39,420,628

 

 

(2,050,177

)

 

-4.9

%

 

42,181,079

 

 

40,064,841

 

 

(2,116,238

)

-5.0%

 

 

Dilutive impact of contingently issuable shares

 

118,014

 

 

135,719

 

 

135,887

 

 

143,224

 

 

107,361

 

 

114,090

 

 

122,097

 

 

133,544

 

 

(9,680

)

 

-6.8

%

 

133,211

 

 

120,087

 

 

(13,124

)

-9.9%

 

 

 

Shares used to calculate diluted EPS

 

42,942,485

 

 

42,618,350

 

 

42,099,559

 

 

41,614,029

 

 

41,238,561

 

 

40,245,967

 

 

39,710,075

 

 

39,554,172

 

 

(2,059,857

)

 

-4.9

%

 

42,314,290

 

 

40,184,928

 

 

(2,129,362

)

-5.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

6,527

 

 

7.0

%

$

366,391

 

$

386,164

 

$

19,773

 

5.4%

 

 

Less income attributable to unvested participating securities

 

(400

)

 

(427

)

 

(413

)

 

(401

)

 

(310

)

 

(436

)

 

(492

)

 

(431

)

 

(31

)

 

-7.6

%

 

(1,650

)

 

(1,667

)

 

(17

)

-1.0%

 

 

 

Net income used in computing diluted EPS

$

78,766

 

$

97,019

 

$

95,809

 

$

93,156

 

$

72,159

 

$

101,074

 

$

111,609

 

$

99,652

 

$

6,496

 

 

7.0

%

$

364,741

 

$

384,497

 

$

19,756

 

5.4%

 

 

 

Diluted earnings per share

$

1.83

 

$

2.28

 

$

2.28

 

$

2.24

 

$

1.75

 

$

2.51

 

$

2.81

 

$

2.52

 

$

0.28

 

 

12.5

%

$

8.62

 

$

9.57

 

$

0.95

 

11.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

98,480

 

$

110,718

 

$

97,339

 

$

4,563

 

 

4.9

%

$

358,431

 

$

391,584

 

$

33,153

 

9.2%

 

 

Less operating income attributable to unvested participating securities

 

(381

)

 

(415

)

 

(411

)

 

(398

)

 

(364

)

 

(423

)

 

(486

)

 

(420

)

 

(22

)

 

-5.5

%

 

(1,614

)

 

(1,690

)

 

(76

)

-4.7%

 

 

 

Adjusted net operating income used in computing diluted operating EPS

$

74,923

 

$

94,344

 

$

95,182

 

$

92,379

 

$

84,683

 

$

98,057

 

$

110,232

 

$

96,919

 

$

4,541

 

 

4.9

%

$

356,817

 

$

389,894

 

$

33,077

 

9.3%

 

 

 

Diluted adjusted operating income per share

$

1.74

 

$

2.21

 

$

2.26

 

$

2.22

 

$

2.05

 

$

2.44

 

$

2.78

 

$

2.45

 

$

0.23

 

 

10.4

%

$

8.43

 

$

9.70

 

$

1.27

 

15.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

 

 

 

 

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$/#

Change

 

%

Change

 

YTD

2019

 

YTD

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

 

$

1,586,397

 

$

1,681,563

 

$

1,778,166

 

$

148,013

 

 

9.1

%

$

1,568,032

 

$

1,659,357

 

$

91,325

 

 

5.8

%

 

Average adjusted stockholders' equity

$

1,480,676

 

$

1,511,085

 

$

1,535,567

 

$

1,564,682

 

$

1,559,680

 

$

1,540,193

 

$

1,581,821

 

$

1,661,222

 

$

96,540

 

 

6.2

%

$

1,523,003

 

$

1,585,729

 

$

62,726

 

 

4.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income return on stockholders' equity

 

21.2

%

 

25.1

%

 

24.1

%

 

23.0

%

 

18.2

%

 

25.6

%

 

26.7

%

 

22.5

%

 

-0.4

%

nm

 

 

23.4

%

 

23.3

%

 

-0.1

%

nm

 

 

Net income return on adjusted stockholders' equity

 

21.4

%

 

25.8

%

 

25.1

%

 

23.9

%

 

18.6

%

 

26.4

%

 

28.3

%

 

24.1

%

 

0.2

%

nm

 

 

24.1

%

 

24.4

%

 

0.3

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

20.3

%

 

25.1

%

 

24.9

%

 

23.7

%

 

21.8

%

 

25.6

%

 

28.0

%

 

23.4

%

 

-0.3

%

nm

 

 

23.5

%

 

24.7

%

 

1.2

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (1)

 

19.7

%

 

19.1

%

 

18.9

%

 

18.5

%

 

19.6

%

 

18.6

%

 

17.9

%

 

16.9

%

 

-1.5

%

nm

 

 

18.5

%

 

16.9

%

 

-1.5

%

nm

 

 

Debt-to-capital, excluding AOCI (1)

 

19.9

%

 

19.6

%

 

19.4

%

 

19.0

%

 

19.3

%

 

19.2

%

 

18.7

%

 

18.0

%

 

-1.0

%

nm

 

 

19.0

%

 

18.0

%

 

-1.0

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

2.3

x

 

2.3

x

 

2.3

x

 

2.4

x

 

2.5

x

 

2.5

x

 

2.4

x

 

2.4

x

 

0.1

x

nm

 

 

2.4

x

 

2.4

x

 

0.1

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

 

2.6

x

 

2.6

x

 

2.6

x

 

0.1

x

nm

 

 

2.5

x

 

2.6

x

 

0.1

x

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (2)

 

42,398,643

 

 

42,008,450

 

 

41,491,998

 

 

41,206,504

 

 

40,459,767

 

 

39,667,002

 

 

39,374,259

 

 

39,305,902

 

 

(1,900,602

)

 

-4.6

%

 

41,206,504

 

 

39,305,902

 

 

(1,900,602

)

 

-4.6

%

 

Adjusted stockholders' equity per share

$

35.20

 

$

36.41

 

$

37.15

 

$

38.54

 

$

37.85

 

$

39.05

 

$

41.01

 

$

43.45

 

$

4.91

 

 

12.7

%

$

38.54

 

$

43.45

 

$

4.91

 

 

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

A+

 

A+

 

A+

 

A+

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

nm

 

nm

 

nm

 

nm

 

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 Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

YTD

2019

 

YTD

2020

 

$

Change

 

%

Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

677,286

 

$

687,262

 

$

692,258

 

$

697,060

 

$

702,637

 

$

717,088

 

$

736,606

 

$

750,818

 

$

53,758

 

 

7.7

%

$

2,753,866

 

$

2,907,149

 

$

153,282

 

 

5.6

%

 

Ceded premiums

 

(389,795

)

 

(400,588

)

 

(388,982

)

 

(390,364

)

 

(386,825

)

 

(402,549

)

 

(393,716

)

 

(397,676

)

 

(7,312

)

 

-1.9

%

 

(1,569,729

)

 

(1,580,766

)

 

(11,038

)

 

-0.7

%

 

 

Net premiums

 

287,491

 

 

286,675

 

 

303,276

 

 

306,696

 

 

315,813

 

 

314,539

 

 

342,890

 

 

353,142

 

 

46,446

 

 

15.1

%

 

1,184,138

 

 

1,326,383

 

 

142,245

 

 

12.0

%

 

Net investment income

 

24,111

 

 

24,868

 

 

22,675

 

 

22,418

 

 

15,420

 

 

22,710

 

 

22,953

 

 

22,731

 

 

313

 

 

1.4

%

 

94,073

 

 

83,814

 

 

(10,259

)

 

-10.9

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

66,997

 

 

71,438

 

 

69,034

 

 

75,418

 

 

80,891

 

 

62,812

 

 

65,600

 

 

75,347

 

 

(71

)

 

-0.1

%

 

282,887

 

 

284,651

 

 

1,764

 

 

0.6

%

 

 

Asset-based (2)

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

78,146

 

 

86,695

 

 

93,669

 

 

9,485

 

 

11.3

%

 

318,149

 

 

339,904

 

 

21,755

 

 

6.8

%

 

 

Account-based (3)

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

20,478

 

 

21,008

 

 

21,351

 

 

754

 

 

3.7

%

 

80,555

 

 

83,041

 

 

2,486

 

 

3.1

%

 

 

Other commissions and fees

 

7,066

 

 

7,817

 

 

9,227

 

 

8,103

 

 

7,579

 

 

10,352

 

 

11,999

 

 

13,746

 

 

5,642

 

 

69.6

%

 

32,213

 

 

43,675

 

 

11,462

 

 

35.6

%

 

Realized investment (losses) gains

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

 

1,742

 

 

642

 

 

2,650

 

 

1,884

 

nm

 

 

4,965

 

 

(4,996

)

 

(9,961

)

nm

 

 

Other, net

 

13,223

 

 

13,825

 

 

14,698

 

 

13,778

 

 

13,665

 

 

15,036

 

 

16,674

 

 

15,695

 

 

1,917

 

 

13.9

%

 

55,525

 

 

61,069

 

 

5,545

 

 

10.0

%

 

                  Total revenues

 

494,988

 

 

504,903

 

 

520,654

 

 

531,959

 

 

524,936

 

 

525,815

 

 

568,460

 

 

598,330

 

 

66,370

 

 

12.5

%

 

2,052,504

 

 

2,217,541

 

 

165,037

 

 

8.0

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

122,284

 

 

115,068

 

 

128,684

 

 

127,784

 

 

134,813

 

 

139,646

 

 

160,166

 

 

180,945

 

 

53,161

 

 

41.6

%

 

493,820

 

 

615,569

 

 

121,749

 

 

24.7

%

 

Amortization of DAC

 

64,628

 

 

58,762

 

 

63,883

 

 

67,279

 

 

70,311

 

 

53,177

 

 

47,491

 

 

53,342

 

 

(13,937

)

 

-20.7

%

 

254,552

 

 

224,321

 

 

(30,231

)

 

-11.9

%

 

Insurance commissions

 

5,619

 

 

5,829

 

 

6,980

 

 

6,624

 

 

6,844

 

 

6,333

 

 

9,694

 

 

9,263

 

 

2,639

 

 

39.8

%

 

25,051

 

 

32,134

 

 

7,083

 

 

28.3

%

 

Insurance expenses

 

43,402

 

 

44,569

 

 

44,854

 

 

45,991

 

 

48,709

 

 

43,753

 

 

46,109

 

 

49,546

 

 

3,555

 

 

7.7

%

 

178,817

 

 

188,117

 

 

9,300

 

 

5.2

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

44,834

 

 

46,821

 

 

52,931

 

 

402

 

 

0.8

%

 

199,690

 

 

201,148

 

 

1,457

 

 

0.7

%

 

 

Asset-based (2)

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

35,673

 

 

39,349

 

 

43,227

 

 

5,455

 

 

14.4

%

 

141,655

 

 

154,572

 

 

12,917

 

 

9.1

%

 

 

Other sales commissions

 

3,626

 

 

3,755

 

 

4,535

 

 

3,937

 

 

3,723

 

 

4,985

 

 

5,779

 

 

6,430

 

 

2,493

 

 

63.3

%

 

15,853

 

 

20,917

 

 

5,064

 

 

31.9

%

 

Interest expense

 

7,180

 

 

7,201

 

 

7,209

 

 

7,222

 

 

7,192

 

 

7,200

 

 

7,221

 

 

7,225

 

 

3

 

nm

 

 

28,811

 

 

28,839

 

 

28

 

 

0.1

%

 

Other operating expenses

 

65,706

 

 

55,917

 

 

54,844

 

 

60,676

 

 

65,914

 

 

56,152

 

 

59,348

 

 

63,781

 

 

3,105

 

 

5.1

%

 

237,143

 

 

245,195

 

 

8,051

 

 

3.4

%

 

                  Total benefits and expenses

 

392,619

 

 

377,444

 

 

395,515

 

 

409,815

 

 

430,391

 

 

391,753

 

 

421,978

 

 

466,690

 

 

56,875

 

 

13.9

%

 

1,575,393

 

 

1,710,811

 

 

135,418

 

 

8.6

%

 

Income before income taxes

 

102,368

 

 

127,459

 

 

125,138

 

 

122,145

 

 

94,546

 

 

134,062

 

 

146,482

 

 

131,640

 

 

9,495

 

 

7.8

%

 

477,111

 

 

506,730

 

 

29,619

 

 

6.2

%

Income taxes

 

23,203

 

 

30,014

 

 

28,916

 

 

28,588

 

 

22,077

 

 

32,552

 

 

34,382

 

 

31,556

 

 

2,968

 

 

10.4

%

 

110,720

 

 

120,566

 

 

9,846

 

 

8.9

%

 

                  Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

6,527

 

 

7.0

%

$

366,391

 

$

386,164

 

$

19,773

 

 

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

94,903

 

$

105,316

 

$

89,440

 

$

7,446

 

 

9.1

%

$

320,093

 

$

372,551

 

$

52,458

 

 

16.4

%

Investment & Savings Products

 

42,684

 

 

47,343

 

 

48,794

 

 

52,991

 

 

47,700

 

 

46,859

 

 

51,372

 

 

56,713

 

 

3,722

 

 

7.0

%

 

191,812

 

 

202,645

 

 

10,833

 

 

5.6

%

Corporate & Other Distributed Products

 

(10,654

)

 

(3,882

)

 

(7,416

)

 

(12,841

)

 

(36,046

)

 

(7,700

)

 

(10,206

)

 

(14,514

)

 

(1,672

)

 

-13.0

%

 

(34,794

)

 

(68,466

)

 

(33,672

)

 

-96.8

%

 

Income before income taxes

$

102,368

 

$

127,459

 

$

125,138

 

$

122,145

 

$

94,546

 

$

134,062

 

$

146,482

 

$

131,640

 

$

9,495

 

 

7.8

%

$

477,111

 

$

506,730

 

$

29,619

 

 

6.2

%

 

(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 Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

YTD

2019

 

YTD

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

 

$

711,188

 

$

730,273

 

$

745,559

 

$

54,012

 

 

7.8

%

$

2,728,844

 

$

2,883,583

 

$

154,739

 

 

5.7

%

 

Less: Premiums ceded to IPO Coinsurers

 

276,150

 

 

272,596

 

 

267,856

 

 

264,786

 

 

260,076

 

 

257,529

 

 

254,938

 

 

253,039

 

 

(11,747

)

 

-4.4

%

 

1,081,388

 

 

1,025,582

 

 

(55,806

)

 

-5.2

%

 

Term Life adjusted direct premiums

$

394,605

 

$

408,408

 

$

417,683

 

$

426,761

 

$

436,488

 

$

453,659

 

$

475,335

 

$

492,520

 

$

65,759

 

 

15.4

%

$

1,647,456

 

$

1,858,001

 

$

210,545

 

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

$

(400,919

)

$

(392,004

)

$

(395,767

)

$

(7,530

)

 

-1.9

%

$

(1,562,383

)

$

(1,573,922

)

$

(11,538

)

 

-0.7

%

 

Less: Premiums ceded to IPO Coinsurers

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

(257,529

)

 

(254,938

)

 

(253,039

)

 

11,747

 

 

4.4

%

 

(1,081,388

)

 

(1,025,582

)

 

55,806

 

 

5.2

%

 

Term Life other ceded premiums

$

(111,950

)

$

(126,330

)

$

(119,264

)

$

(123,451

)

$

(125,156

)

$

(143,390

)

$

(137,066

)

$

(142,728

)

$

(19,277

)

 

-15.6

%

$

(480,995

)

$

(548,340

)

$

(67,344

)

 

-14.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

24,111

 

$

24,868

 

$

22,675

 

$

22,418

 

$

15,420

 

$

22,710

 

$

22,953

 

$

22,731

 

$

313

 

 

1.4

%

$

94,073

 

$

83,814

 

$

(10,259

)

 

-10.9

%

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

 

2,259

 

 

1,165

 

 

960

 

nm

 

nm

 

 

5,382

 

 

(1,995

)

nm

 

nm

 

 

Adjusted net investment income

$

21,964

 

$

22,421

 

$

22,141

 

$

22,165

 

$

21,799

 

$

20,451

 

$

21,788

 

$

21,771

 

$

(394

)

 

-1.8

%

$

88,691

 

$

85,809

 

$

(2,882

)

 

-3.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

494,988

 

$

504,903

 

$

520,654

 

$

531,959

 

$

524,936

 

$

525,815

 

$

568,460

 

$

598,330

 

$

66,370

 

 

12.5

%

$

2,052,504

 

$

2,217,541

 

$

165,037

 

 

8.0

%

 

Less: Realized investment gains/(losses)

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

 

1,742

 

 

642

 

 

2,650

 

nm

 

nm

 

 

4,965

 

 

(4,996

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

 

2,259

 

 

1,165

 

 

960

 

nm

 

nm

 

 

5,382

 

 

(1,995

)

nm

 

nm

 

 

Adjusted operating revenues

$

489,993

 

$

501,389

 

$

519,834

 

$

530,940

 

$

541,346

 

$

521,813

 

$

566,653

 

$

594,720

 

$

63,779

 

 

12.0

%

$

2,042,157

 

$

2,224,532

 

$

182,376

 

 

8.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

134,062

 

$

146,482

 

$

131,640

 

$

9,495

 

 

7.8

%

$

477,111

 

$

506,730

 

$

29,619

 

 

6.2

%

 

Less: Realized investment gains/(losses)

 

2,847

 

 

1,067

 

 

285

 

 

766

 

 

(10,030

)

 

1,742

 

 

642

 

 

2,650

 

nm

 

nm

 

 

4,965

 

 

(4,996

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

 

2,259

 

 

1,165

 

 

960

 

nm

 

nm

 

 

5,382

 

 

(1,995

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

97,374

 

$

123,945

 

$

124,319

 

$

121,125

 

$

110,955

 

$

130,060

 

$

144,676

 

$

128,030

 

$

6,904

 

 

5.7

%

$

466,764

 

$

513,721

 

$

46,957

 

 

10.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

79,166

 

$

97,446

 

$

96,223

 

$

93,557

 

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

6,527

 

 

7.0

%

$

366,391

 

$

386,164

 

$

19,773

 

 

5.4

%

 

Less: Income before income taxes reconciling items

 

4,994

 

 

3,514

 

 

819

 

 

1,019

 

 

(16,409

)

 

4,002

 

 

1,807

 

 

3,610

 

nm

 

nm

 

 

10,347

 

 

(6,991

)

nm

 

nm

 

 

Less: Tax impact of income before income taxes reconciling items

 

(1,132

)

 

(828

)

 

(189

)

 

(239

)

 

3,832

 

 

(972

)

 

(424

)

 

(865

)

nm

 

nm

 

 

(2,387

)

 

1,571

 

nm

 

nm

 

 

Adjusted net operating income

$

75,303

 

$

94,759

 

$

95,592

 

$

92,776

 

$

85,047

 

$

98,480

 

$

110,718

 

$

97,339

 

$

4,563

 

 

4.9

%

$

358,431

 

$

391,584

 

$

33,153

 

 

9.2

%

 

7 of 16

 


 

 

Segment Operating Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

YTD

2019

 

YTD

2020

 

$

Change

 

%

Change

 

Term Life Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

711,188

 

$

730,273

 

$

745,559

 

$

54,012

 

 

7.8

%

$

2,728,844

 

$

2,883,583

 

$

154,739

 

 

5.7

%

 

Premiums ceded to IPO coinsurers (1)

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

(257,529

)

 

(254,938

)

 

(253,039

)

 

11,747

 

 

4.4

%

 

(1,081,388

)

 

(1,025,582

)

 

55,806

 

 

5.2

%

 

Adjusted direct premiums (2)

 

394,605

 

 

408,408

 

 

417,683

 

 

426,761

 

 

436,488

 

 

453,659

 

 

475,335

 

 

492,520

 

 

65,759

 

 

15.4

%

 

1,647,456

 

 

1,858,001

 

 

210,545

 

 

12.8

%

 

Other ceded premiums (3)

 

(111,950

)

 

(126,330

)

 

(119,264

)

 

(123,451

)

 

(125,156

)

 

(143,390

)

 

(137,066

)

 

(142,728

)

 

(19,277

)

 

-15.6

%

 

(480,995

)

 

(548,340

)

 

(67,344

)

 

-14.0

%

 

Net premiums

 

282,655

 

 

282,077

 

 

298,419

 

 

303,310

 

 

311,332

 

 

310,269

 

 

338,269

 

 

349,792

 

 

46,482

 

 

15.3

%

 

1,166,461

 

 

1,309,661

 

 

143,200

 

 

12.3

%

 

Allocated net investment income

 

4,444

 

 

4,736

 

 

5,123

 

 

5,619

 

 

6,246

 

 

6,538

 

 

6,813

 

 

7,432

 

 

1,813

 

 

32.3

%

 

19,922

 

 

27,030

 

 

7,107

 

 

35.7

%

 

Other, net

 

9,744

 

 

10,055

 

 

10,985

 

 

10,063

 

 

10,168

 

 

11,426

 

 

12,717

 

 

11,768

 

 

1,705

 

 

16.9

%

 

40,848

 

 

46,079

 

 

5,231

 

 

12.8

%

 

Revenues

 

296,843

 

 

296,869

 

 

314,527

 

 

318,992

 

 

327,747

 

 

328,233

 

 

357,799

 

 

368,992

 

 

50,000

 

 

15.7

%

 

1,227,231

 

 

1,382,770

 

 

155,539

 

 

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

118,443

 

 

111,480

 

 

122,751

 

 

122,657

 

 

128,563

 

 

135,409

 

 

156,209

 

 

173,767

 

 

51,110

 

 

41.7

%

 

475,330

 

 

593,948

 

 

118,618

 

 

25.0

%

 

Amortization of DAC

 

64,066

 

 

56,179

 

 

61,548

 

 

66,918

 

 

65,840

 

 

52,730

 

 

45,529

 

 

52,109

 

 

(14,809

)

 

-22.1

%

 

248,711

 

 

216,208

 

 

(32,503

)

 

-13.1

%

 

Insurance commissions

 

2,163

 

 

2,298

 

 

3,311

 

 

3,009

 

 

3,286

 

 

2,884

 

 

5,946

 

 

5,477

 

 

2,468

 

 

82.0

%

 

10,781

 

 

17,592

 

 

6,811

 

 

63.2

%

 

Insurance expenses

 

41,832

 

 

42,914

 

 

43,157

 

 

44,413

 

 

47,165

 

 

42,306

 

 

44,800

 

 

48,199

 

 

3,786

 

 

8.5

%

 

172,316

 

 

182,471

 

 

10,155

 

 

5.9

%

 

Benefits and expenses

 

226,504

 

 

212,870

 

 

230,766

 

 

236,997

 

 

244,855

 

 

233,330

 

 

252,483

 

 

279,551

 

 

42,554

 

 

18.0

%

 

907,138

 

 

1,010,219

 

 

103,081

 

 

11.4

%

 

Income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

94,903

 

$

105,316

 

$

89,440

 

$

7,446

 

 

9.1

%

$

320,093

 

$

372,551

 

$

52,458

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

66,997

 

$

71,438

 

$

69,034

 

$

75,418

 

$

80,891

 

$

62,812

 

$

65,600

 

$

75,347

 

$

(71

)

 

-0.1

%

$

282,887

 

$

284,651

 

$

1,764

 

 

0.6

%

 

Asset-based

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

78,146

 

 

86,695

 

 

93,669

 

 

9,485

 

 

11.3

%

 

318,149

 

 

339,904

 

 

21,755

 

 

6.8

%

 

Account-based

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

20,478

 

 

21,008

 

 

21,351

 

 

754

 

 

3.7

%

 

80,555

 

 

83,041

 

 

2,486

 

 

3.1

%

 

Other, net

 

2,423

 

 

2,434

 

 

2,661

 

 

2,500

 

 

2,542

 

 

2,745

 

 

3,034

 

 

2,949

 

 

449

 

 

18.0

%

 

10,017

 

 

11,271

 

 

1,254

 

 

12.5

%

 

Revenues

 

162,671

 

 

173,085

 

 

173,153

 

 

182,699

 

 

185,033

 

 

164,180

 

 

176,338

 

 

193,316

 

 

10,618

 

 

5.8

%

 

691,608

 

 

718,867

 

 

27,259

 

 

3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

477

 

 

2,101

 

 

2,044

 

 

(74

)

 

4,305

 

 

100

 

 

1,667

 

 

982

 

 

1,056

 

nm

 

 

4,549

 

 

7,055

 

 

2,506

 

 

55.1

%

 

Insurance commissions

 

3,025

 

 

3,155

 

 

3,257

 

 

3,297

 

 

3,201

 

 

3,106

 

 

3,377

 

 

3,500

 

 

203

 

 

6.1

%

 

12,735

 

 

13,184

 

 

450

 

 

3.5

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

44,834

 

 

46,821

 

 

52,931

 

 

402

 

 

0.8

%

 

199,690

 

 

201,148

 

 

1,457

 

 

0.7

%

 

Asset-based

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

35,673

 

 

39,349

 

 

43,227

 

 

5,455

 

 

14.4

%

 

141,655

 

 

154,572

 

 

12,917

 

 

9.1

%

 

Other operating expenses

 

36,312

 

 

34,143

 

 

34,530

 

 

36,182

 

 

36,942

 

 

33,608

 

 

33,751

 

 

35,963

 

 

(220

)

 

-0.6

%

 

141,168

 

 

140,264

 

 

(903

)

 

-0.6

%

 

Benefits and expenses

 

119,988

 

 

125,742

 

 

124,359

 

 

129,707

 

 

137,332

 

 

117,321

 

 

124,966

 

 

136,603

 

 

6,896

 

 

5.3

%

 

499,796

 

 

516,222

 

 

16,426

 

 

3.3

%

 

Income before income taxes

$

42,684

 

$

47,343

 

$

48,794

 

$

52,991

 

$

47,700

 

$

46,859

 

$

51,372

 

$

56,713

 

$

3,722

 

 

7.0

%

$

191,812

 

$

202,645

 

$

10,833

 

 

5.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate & Other Distributed Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

6,531

 

$

6,258

 

$

6,719

 

$

5,514

 

$

6,074

 

$

5,900

 

$

6,333

 

$

5,259

 

$

(255

)

 

-4.6

%

$

25,022

 

$

23,566

 

$

(1,456

)

 

-5.8

%

 

Ceded premiums

 

(1,695

)

 

(1,661

)

 

(1,862

)

 

(2,128

)

 

(1,593

)

 

(1,631

)

 

(1,712

)

 

(1,909

)

 

219

 

 

10.3

%

 

(7,345

)

 

(6,845

)

 

501

 

 

6.8

%

 

Net premiums

 

4,836

 

 

4,597

 

 

4,858

 

 

3,386

 

 

4,480

 

 

4,270

 

 

4,621

 

 

3,350

 

 

(36

)

 

-1.1

%

 

17,677

 

 

16,721

 

 

(956

)

 

-5.4

%

 

Allocated net investment income

 

17,521

 

 

17,684

 

 

17,018

 

 

16,545

 

 

15,553

 

 

13,913

 

 

14,975

 

 

14,339

 

 

(2,207

)

 

-13.3

%

 

68,768

 

 

58,779

 

 

(9,989

)

 

-14.5

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid Legal Services

 

3,737

 

 

4,159

 

 

4,776

 

 

3,905

 

 

3,829

 

 

4,557

 

 

4,942

 

 

5,104

 

 

1,199

 

 

30.7

%

 

16,577

 

 

18,432

 

 

1,856

 

 

11.2

%

 

Auto and Homeowners Insurance

 

1,500

 

 

1,877

 

 

2,165

 

 

1,766

 

 

1,672

 

 

2,263

 

 

1,985

 

 

2,194

 

 

428

 

 

24.2

%

 

7,308

 

 

8,113

 

 

805

 

 

11.0

%

 

Mortgage loans

 

 

 

10

 

 

244

 

 

424

 

 

264

 

 

1,301

 

 

3,011

 

 

4,146

 

 

3,723

 

nm

 

 

678

 

 

8,722

 

 

8,044

 

nm

 

 

Other sales commissions

 

1,829

 

 

1,770

 

 

2,042

 

 

2,008

 

 

1,813

 

 

2,231

 

 

2,061

 

 

2,301

 

 

293

 

 

14.6

%

 

7,650

 

 

8,407

 

 

758

 

 

9.9

%

 

Other, net

 

1,056

 

 

1,336

 

 

1,052

 

 

1,215

 

 

954

 

 

865

 

 

922

 

 

977

 

 

(238

)

 

-19.6

%

 

4,660

 

 

3,719

 

 

(941

)

 

-20.2

%

 

Adjusted operating revenues

 

30,479

 

 

31,435

 

 

32,154

 

 

29,250

 

 

28,566

 

 

29,400

 

 

32,516

 

 

32,412

 

 

3,162

 

 

10.8

%

 

123,318

 

 

122,895

 

 

(423

)

 

-0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

3,842

 

 

3,588

 

 

5,933

 

 

5,127

 

 

6,249

 

 

4,236

 

 

3,957

 

 

7,178

 

 

2,051

 

 

40.0

%

 

18,490

 

 

21,621

 

 

3,131

 

 

16.9

%

 

Amortization of DAC

 

85

 

 

482

 

 

291

 

 

434

 

 

166

 

 

346

 

 

295

 

 

251

 

 

(183

)

 

-42.2

%

 

1,293

 

 

1,058

 

 

(235

)

 

-18.1

%

 

Insurance commissions

 

431

 

 

376

 

 

411

 

 

318

 

 

357

 

 

343

 

 

371

 

 

286

 

 

(31

)

 

-9.8

%

 

1,535

 

 

1,358

 

 

(177

)

 

-11.5

%

 

Insurance expenses

 

1,570

 

 

1,656

 

 

1,697

 

 

1,578

 

 

1,544

 

 

1,447

 

 

1,309

 

 

1,347

 

 

(231

)

 

-14.7

%

 

6,501

 

 

5,646

 

 

(855

)

 

-13.1

%

 

Sales commissions

 

3,626

 

 

3,755

 

 

4,535

 

 

3,937

 

 

3,723

 

 

4,985

 

 

5,779

 

 

6,430

 

 

2,493

 

 

63.3

%

 

15,853

 

 

20,917

 

 

5,064

 

 

31.9

%

 

Interest expense

 

7,180

 

 

7,201

 

 

7,209

 

 

7,222

 

 

7,192

 

 

7,200

 

 

7,221

 

 

7,225

 

 

3

 

nm

 

 

28,811

 

 

28,839

 

 

28

 

 

0.1

%

 

Other operating expenses

 

29,394

 

 

21,774

 

 

20,314

 

 

24,494

 

 

28,972

 

 

22,544

 

 

25,597

 

 

27,818

 

 

3,324

 

 

13.6

%

 

95,976

 

 

104,930

 

 

8,955

 

 

9.3

%

 

Benefits and expenses

 

46,127

 

 

38,831

 

 

40,390

 

 

43,110

 

 

48,203

 

 

41,102

 

 

44,529

 

 

50,535

 

 

7,425

 

 

17.2

%

 

168,459

 

 

184,370

 

 

15,911

 

 

9.4

%

 

Adjusted operating income before income taxes

$

(15,648

)

$

(7,396

)

$

(8,236

)

$

(13,861

)

$

(19,637

)

$

(11,702

)

$

(12,013

)

$

(18,124

)

$

(4,263

)

 

-30.8

%

$

(45,141

)

$

(61,475

)

$

(16,334

)

 

-36.2

%

 

(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 Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

YTD

2019

 

YTD

2020

 

$

Change

 

%

Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

711,188

 

$

730,273

 

$

745,559

 

$

54,012

 

 

7.8

%

$

2,728,844

 

$

2,883,583

 

$

154,739

 

 

5.7

%

 

Premiums ceded to IPO coinsurers (1)

 

(276,150

)

 

(272,596

)

 

(267,856

)

 

(264,786

)

 

(260,076

)

 

(257,529

)

 

(254,938

)

 

(253,039

)

 

11,747

 

 

4.4

%

 

(1,081,388

)

 

(1,025,582

)

 

55,806

 

 

5.2

%

 

Adjusted direct premiums (2)

 

394,605

 

 

408,408

 

 

417,683

 

 

426,761

 

 

436,488

 

 

453,659

 

 

475,335

 

 

492,520

 

 

65,759

 

 

15.4

%

 

1,647,456

 

 

1,858,001

 

 

210,545

 

 

12.8

%

 

Other ceded premiums (3)

 

(111,950

)

 

(126,330

)

 

(119,264

)

 

(123,451

)

 

(125,156

)

 

(143,390

)

 

(137,066

)

 

(142,728

)

 

(19,277

)

 

-15.6

%

 

(480,995

)

 

(548,340

)

 

(67,344

)

 

-14.0

%

 

Net premiums

 

282,655

 

 

282,077

 

 

298,419

 

 

303,310

 

 

311,332

 

 

310,269

 

 

338,269

 

 

349,792

 

 

46,482

 

 

15.3

%

 

1,166,461

 

 

1,309,661

 

 

143,200

 

 

12.3

%

 

Allocated net investment income

 

4,444

 

 

4,736

 

 

5,123

 

 

5,619

 

 

6,246

 

 

6,538

 

 

6,813

 

 

7,432

 

 

1,813

 

 

32.3

%

 

19,922

 

 

27,030

 

 

7,107

 

 

35.7

%

 

Other, net

 

9,744

 

 

10,055

 

 

10,985

 

 

10,063

 

 

10,168

 

 

11,426

 

 

12,717

 

 

11,768

 

 

1,705

 

 

16.9

%

 

40,848

 

 

46,079

 

 

5,231

 

 

12.8

%

 

Revenues

 

296,843

 

 

296,869

 

 

314,527

 

 

318,992

 

 

327,747

 

 

328,233

 

 

357,799

 

 

368,992

 

 

50,000

 

 

15.7

%

 

1,227,231

 

 

1,382,770

 

 

155,539

 

 

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

118,443

 

 

111,480

 

 

122,751

 

 

122,657

 

 

128,563

 

 

135,409

 

 

156,209

 

 

173,767

 

 

51,110

 

 

41.7

%

 

475,330

 

 

593,948

 

 

118,618

 

 

25.0

%

 

Amortization of DAC

 

64,066

 

 

56,179

 

 

61,548

 

 

66,918

 

 

65,840

 

 

52,730

 

 

45,529

 

 

52,109

 

 

(14,809

)

 

-22.1

%

 

248,711

 

 

216,208

 

 

(32,503

)

 

-13.1

%

 

Insurance commissions

 

2,163

 

 

2,298

 

 

3,311

 

 

3,009

 

 

3,286

 

 

2,884

 

 

5,946

 

 

5,477

 

 

2,468

 

 

82.0

%

 

10,781

 

 

17,592

 

 

6,811

 

 

63.2

%

 

Insurance expenses

 

41,832

 

 

42,914

 

 

43,157

 

 

44,413

 

 

47,165

 

 

42,306

 

 

44,800

 

 

48,199

 

 

3,786

 

 

8.5

%

 

172,316

 

 

182,471

 

 

10,155

 

 

5.9

%

 

Benefits and expenses

 

226,504

 

 

212,870

 

 

230,766

 

 

236,997

 

 

244,855

 

 

233,330

 

 

252,483

 

 

279,551

 

 

42,554

 

 

18.0

%

 

907,138

 

 

1,010,219

 

 

103,081

 

 

11.4

%

 

Income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

94,903

 

$

105,316

 

$

89,440

 

$

7,446

 

 

9.1

%

$

320,093

 

$

372,551

 

$

52,458

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

300,708

 

$

312,436

 

$

320,424

 

$

327,939

 

$

336,921

 

$

352,353

 

$

372,852

 

$

388,303

 

$

60,364

 

 

18.4

%

$

1,261,507

 

$

1,450,428

 

$

188,921

 

 

15.0

%

 

Pre-IPO direct premiums (5)

 

370,047

 

 

368,568

 

 

365,115

 

 

363,607

 

 

359,643

 

 

358,835

 

 

357,421

 

 

357,256

 

 

(6,351

)

 

-1.7

%

 

1,467,337

 

 

1,433,155

 

 

(34,182

)

 

-2.3

%

 

Total direct premiums

$

670,755

 

$

681,004

 

$

685,539

 

$

691,546

 

$

696,564

 

$

711,188

 

$

730,273

 

$

745,559

 

$

54,012

 

 

7.8

%

$

2,728,844

 

$

2,883,583

 

$

154,739

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

276,150

 

$

272,596

 

$

267,856

 

$

264,786

 

$

260,076

 

$

257,529

 

$

254,938

 

$

253,039

 

$

(11,747

)

 

-4.4

%

$

1,081,388

 

$

1,025,582

 

$

(55,806

)

 

-5.2

%

 

% of Pre-IPO direct premiums

 

74.6

%

 

74.0

%

 

73.4

%

 

72.8

%

 

72.3

%

 

71.8

%

 

71.3

%

 

70.8

%

nm

 

nm

 

 

73.7

%

 

71.6

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

230,392

 

$

237,810

 

$

242,016

 

$

246,108

 

$

253,719

 

$

278,799

 

$

293,275

 

$

316,495

 

$

70,387

 

 

28.6

%

$

956,326

 

$

1,142,288

 

$

185,962

 

 

19.4

%

 

% of adjusted direct premiums

 

58.4

%

 

58.2

%

 

57.9

%

 

57.7

%

 

58.1

%

 

61.5

%

 

61.7

%

 

64.3

%

nm

 

nm

 

 

58.0

%

 

61.5

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

66,229

 

$

58,477

 

$

64,858

 

$

69,927

 

$

69,126

 

$

55,614

 

$

51,474

 

$

57,585

 

$

(12,342

)

 

-17.6

%

$

259,492

 

$

233,800

 

$

(25,692

)

 

-9.9

%

 

% of adjusted direct premiums

 

16.8

%

 

14.3

%

 

15.5

%

 

16.4

%

 

15.8

%

 

12.3

%

 

10.8

%

 

11.7

%

nm

 

nm

 

 

15.8

%

 

12.6

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

32,088

 

$

32,858

 

$

32,171

 

$

34,351

 

$

36,997

 

$

30,881

 

$

32,083

 

$

36,431

 

$

2,080

 

 

6.1

%

$

131,468

 

$

136,392

 

$

4,924

 

 

3.7

%

 

% of adjusted direct premiums

 

8.1

%

 

8.0

%

 

7.7

%

 

8.0

%

 

8.5

%

 

6.8

%

 

6.7

%

 

7.4

%

nm

 

nm

 

 

8.0

%

 

7.3

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

70,339

 

$

83,999

 

$

83,761

 

$

81,995

 

$

82,892

 

$

94,903

 

$

105,316

 

$

89,440

 

$

7,446

 

 

9.1

%

$

320,093

 

$

372,551

 

$

52,458

 

 

16.4

%

 

Term Life operating margin (8)

 

17.8

%

 

20.6

%

 

20.1

%

 

19.2

%

 

19.0

%

 

20.9

%

 

22.2

%

 

18.2

%

nm

 

nm

 

 

19.4

%

 

20.1

%

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 Q4

 

 

 

 

 

 

 

YOY YTD

 

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$/#

Change

 

%

Change

 

YTD

2019

 

YTD

2020

 

$/#

Change

 

%

Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

130,736

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

134,157

 

 

136,306

 

 

5,435

 

 

4.2

%

 

130,736

 

 

130,522

 

 

(214

)

 

-0.2

%

 

 

New life-licensed representatives

 

10,065

 

 

10,919

 

 

12,682

 

 

11,073

 

 

10,599

 

 

12,250

 

 

13,138

 

 

12,119

 

 

1,046

 

 

9.4

%

 

44,739

 

 

48,106

 

 

3,367

 

 

7.5

%

 

 

Non-renewal and terminated representatives

 

(10,980

)

 

(11,190

)

 

(11,361

)

 

(11,422

)

 

(11,026

)

 

(8,188

)

 

(10,989

)

 

(13,518

)

 

(2,096

)

 

-18.4

%

 

(44,953

)

 

(43,721

)

 

1,232

 

 

2.7

%

 

Life-insurance licensed sales force, end of period

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

134,157

 

 

136,306

 

 

134,907

 

 

4,385

 

 

3.4

%

 

130,522

 

 

134,907

 

 

4,385

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

54.1

 

$

65.8

 

$

63.1

 

$

61.8

 

$

61.5

 

$

77.7

 

$

86.0

 

$

78.4

 

$

16.6

 

 

26.9

%

$

244.8

 

$

303.6

 

$

58.8

 

 

24.0

%

 

 

Additions and increases in premium

 

13.8

 

 

15.8

 

 

15.1

 

 

15.4

 

 

15.0

 

 

17.8

 

 

17.9

 

 

18.1

 

 

2.7

 

 

17.7

%

 

60.2

 

 

68.9

 

 

8.7

 

 

14.4

%

 

 

 

 

Total estimated annualized issued term life premium

$

68.0

 

$

81.6

 

$

78.2

 

$

77.2

 

$

76.5

 

$

95.5

 

$

103.9

 

$

96.5

 

$

19.4

 

 

25.1

%

$

305.0

 

$

372.5

 

$

67.4

 

 

22.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

64,242

 

 

78,664

 

 

73,434

 

 

71,469

 

 

71,318

 

 

94,044

 

 

100,199

 

 

87,307

 

 

15,838

 

 

22.2

%

 

287,809

 

 

352,868

 

 

65,059

 

 

22.6

%

 

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

$

843

 

$

837

 

$

859

 

$

864

 

$

863

 

$

826

 

$

858

 

$

898

 

$

34

 

 

3.9

%

$

851

 

$

860

 

$

10

 

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

781,041

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

$

821,998

 

$

840,227

 

$

38,733

 

 

4.8

%

$

781,041

 

$

808,262

 

$

27,221

 

 

3.5

%

 

 

Issued term life face amount (3)

 

20,925

 

 

25,300

 

 

24,087

 

 

23,682

 

 

23,221

 

 

27,754

 

 

30,104

 

 

28,357

 

 

4,675

 

 

19.7

%

 

93,994

 

 

109,436

 

 

15,442

 

 

16.4

%

 

 

Terminated term life face amount

 

(18,383

)

 

(16,512

)

 

(17,740

)

 

(18,884

)

 

(18,294

)

 

(14,315

)

 

(13,733

)

 

(14,506

)

 

4,378

 

 

23.2

%

 

(71,519

)

 

(60,848

)

 

10,671

 

 

14.9

%

 

 

Foreign currency impact, net

 

1,969

 

 

2,036

 

 

(1,228

)

 

1,970

 

 

(8,676

)

 

4,046

 

 

1,859

 

 

4,740

 

 

2,770

 

 

140.6

%

 

4,746

 

 

1,968

 

 

(2,778

)

nm

 

 

Term life face amount in-force, end of period

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

$

821,998

 

$

840,227

 

$

858,818

 

$

50,556

 

 

6.3

%

$

808,262

 

$

858,818

 

$

50,556

 

 

6.3

%

 

(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 Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

YTD

2019

 

YTD

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

 

$

62,812

 

$

65,600

 

$

75,347

 

$

(71

)

 

-0.1

%

$

282,887

 

$

284,651

 

$

1,764

 

 

0.6

%

 

Asset-based

 

73,639

 

 

79,317

 

 

81,009

 

 

84,184

 

 

81,395

 

 

78,146

 

 

86,695

 

 

93,669

 

 

9,485

 

 

11.3

%

 

318,149

 

 

339,904

 

 

21,755

 

 

6.8

%

 

Account-based

 

19,613

 

 

19,897

 

 

20,449

 

 

20,598

 

 

20,204

 

 

20,478

 

 

21,008

 

 

21,351

 

 

754

 

 

3.7

%

 

80,555

 

 

83,041

 

 

2,486

 

 

3.1

%

 

Other, net

 

2,423

 

 

2,434

 

 

2,661

 

 

2,500

 

 

2,542

 

 

2,745

 

 

3,034

 

 

2,949

 

 

449

 

 

18.0

%

 

10,017

 

 

11,271

 

 

1,254

 

 

12.5

%

 

Revenues

 

162,671

 

 

173,085

 

 

173,153

 

 

182,699

 

 

185,033

 

 

164,180

 

 

176,338

 

 

193,316

 

 

10,618

 

 

5.8

%

 

691,608

 

 

718,867

 

 

27,259

 

 

3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

477

 

 

2,101

 

 

2,044

 

 

(74

)

 

4,305

 

 

100

 

 

1,667

 

 

982

 

 

1,056

 

nm

 

 

4,549

 

 

7,055

 

 

2,506

 

 

55.1

%

 

Insurance commissions

 

3,025

 

 

3,155

 

 

3,257

 

 

3,297

 

 

3,201

 

 

3,106

 

 

3,377

 

 

3,500

 

 

203

 

 

6.1

%

 

12,735

 

 

13,184

 

 

450

 

 

3.5

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

47,831

 

 

50,679

 

 

48,652

 

 

52,529

 

 

56,561

 

 

44,834

 

 

46,821

 

 

52,931

 

 

402

 

 

0.8

%

 

199,690

 

 

201,148

 

 

1,457

 

 

0.7

%

 

Asset-based

 

32,343

 

 

35,665

 

 

35,875

 

 

37,772

 

 

36,323

 

 

35,673

 

 

39,349

 

 

43,227

 

 

5,455

 

 

14.4

%

 

141,655

 

 

154,572

 

 

12,917

 

 

9.1

%

 

Other operating expenses

 

36,312

 

 

34,143

 

 

34,530

 

 

36,182

 

 

36,942

 

 

33,608

 

 

33,751

 

 

35,963

 

 

(220

)

 

-0.6

%

 

141,168

 

 

140,264

 

 

(903

)

 

-0.6

%

 

Benefits and expenses

 

119,988

 

 

125,742

 

 

124,359

 

 

129,707

 

 

137,332

 

 

117,321

 

 

124,966

 

 

136,603

 

 

6,896

 

 

5.3

%

 

499,796

 

 

516,222

 

 

16,426

 

 

3.3

%

 

Income before income taxes

$

42,684

 

$

47,343

 

$

48,794

 

$

52,991

 

$

47,700

 

$

46,859

 

$

51,372

 

$

56,713

 

$

3,722

 

 

7.0

%

$

191,812

 

$

202,645

 

$

10,833

 

 

5.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

5,898

 

$

5,705

 

$

6,225

 

$

6,169

 

$

5,990

 

$

5,712

 

$

6,284

 

$

6,772

 

$

603

 

 

9.8

%

$

23,998

 

$

24,758

 

$

760

 

 

3.2

%

 

Fees paid based on fee-generating positions (2)

 

11,159

 

 

9,658

 

 

9,354

 

 

9,648

 

 

10,248

 

 

9,094

 

 

8,747

 

 

9,547

 

 

(101

)

 

-1.0

%

 

39,820

 

 

37,637

 

 

(2,183

)

 

-5.5

%

 

Other operating expenses

 

19,254

 

 

18,780

 

 

18,951

 

 

20,365

 

 

20,704

 

 

18,803

 

 

18,719

 

 

19,644

 

 

(722

)

 

-3.5

%

 

77,351

 

 

77,870

 

 

519

 

 

0.7

%

 

Total other operating expenses

$

36,312

 

$

34,143

 

$

34,530

 

$

36,182

 

$

36,942

 

$

33,608

 

$

33,751

 

$

35,963

 

$

(220

)

 

-0.6

%

$

141,168

 

$

140,264

 

$

(903

)

 

-0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.33

%

 

1.29

%

 

1.31

%

 

1.41

%

 

1.34

%

 

1.33

%

 

1.27

%

 

1.31

%

nm

 

nm

 

 

1.34

%

 

1.31

%

nm

 

nm

 

 

Canada

 

1.00

%

 

0.97

%

 

0.96

%

 

0.94

%

 

1.06

%

 

0.87

%

 

0.93

%

 

0.95

%

nm

 

nm

 

 

0.97

%

 

0.97

%

nm

 

nm

 

 

Total

 

1.28

%

 

1.25

%

 

1.27

%

 

1.35

%

 

1.30

%

 

1.27

%

 

1.23

%

 

1.26

%

nm

 

nm

 

 

1.29

%

 

1.26

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.036

%

 

0.038

%

 

0.038

%

 

0.039

%

 

0.038

%

 

0.037

%

 

0.038

%

 

0.038

%

nm

 

nm

 

 

0.151

%

 

0.152

%

nm

 

nm

 

 

Canada

 

0.136

%

 

0.120

%

 

0.121

%

 

0.138

%

 

0.098

%

 

0.133

%

 

0.119

%

 

0.124

%

nm

 

nm

 

 

0.514

%

 

0.474

%

nm

 

nm

 

 

Total

 

0.052

%

 

0.051

%

 

0.051

%

 

0.054

%

 

0.047

%

 

0.052

%

 

0.050

%

 

0.052

%

nm

 

nm

 

 

0.208

%

 

0.201

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

3.20

 

$

3.88

 

$

4.18

 

$

4.10

 

$

3.70

 

$

4.19

 

$

4.45

 

$

4.23

 

nm

 

nm

 

$

15.37

 

$

16.58

 

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 Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$/#

Change

 

%

Change

 

YTD

2019

 

YTD

2020

 

$/#

Change

 

%

Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

710.2

 

$

855.9

 

$

829.7

 

$

831.9

 

$

921.0

 

$

758.4

 

$

874.1

 

$

945.5

 

$

113.6

 

 

13.7

%

$

3,227.8

 

$

3,499.0

 

$

271.2

 

 

8.4

%

 

 

Canada Retail Mutual Funds

 

244.1

 

 

199.7

 

 

184.9

 

 

199.0

 

 

280.9

 

 

165.2

 

 

189.6

 

 

256.0

 

 

57.0

 

 

28.6

%

 

827.6

 

 

891.8

 

 

64.1

 

 

7.7

%

 

 

Indexed Annuities

 

81.0

 

 

88.2

 

 

75.0

 

 

76.3

 

 

72.2

 

 

48.4

 

 

47.2

 

 

50.6

 

 

(25.7

)

 

-33.7

%

 

320.4

 

 

218.3

 

 

(102.1

)

 

-31.9

%

 

 

Variable Annuities and other

 

465.8

 

 

514.2

 

 

512.8

 

 

583.7

 

 

600.6

 

 

440.5

 

 

421.7

 

 

529.3

 

 

(54.5

)

 

-9.3

%

 

2,076.6

 

 

1,992.0

 

 

(84.6

)

 

-4.1

%

 

 

 

 

Total sales-based revenue generating product sales

 

1,501.1

 

 

1,658.0

 

 

1,602.4

 

 

1,691.0

 

 

1,874.7

 

 

1,412.5

 

 

1,532.6

 

 

1,781.3

 

 

90.3

 

 

5.3

%

 

6,452.5

 

 

6,601.1

 

 

148.6

 

 

2.3

%

 

 

Managed Accounts

 

161.6

 

 

203.5

 

 

176.9

 

 

197.4

 

 

246.2

 

 

200.1

 

 

223.0

 

 

230.7

 

 

33.3

 

 

16.9

%

 

739.4

 

 

900.1

 

 

160.6

 

 

21.7

%

 

 

Segregated Funds and other

 

94.3

 

 

76.0

 

 

76.4

 

 

94.6

 

 

124.8

 

 

73.9

 

 

85.3

 

 

57.3

 

 

(37.3

)

 

-39.4

%

 

341.2

 

 

341.3

 

 

0.1

 

nm

 

 

 

 

 

Total product sales

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

$

1,686.5

 

$

1,841.0

 

$

2,069.4

 

$

86.4

 

 

4.4

%

$

7,533.2

 

$

7,842.5

 

$

309.4

 

 

4.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

244.1

 

$

199.7

 

$

184.9

 

$

199.0

 

$

280.9

 

$

165.2

 

$

189.6

 

$

256.0

 

$

57.0

 

 

28.6

%

$

827.6

 

$

891.8

 

$

64.1

 

 

7.7

%

 

 

Segregated Funds and other

 

94.3

 

 

76.0

 

 

76.4

 

 

94.6

 

 

124.8

 

 

73.9

 

 

85.3

 

 

57.3

 

 

(37.3

)

 

-39.4

%

 

341.2

 

 

341.3

 

 

0.1

 

nm

 

 

 

 

Total Canada product sales

 

338.4

 

 

275.6

 

 

261.3

 

 

293.6

 

 

405.7

 

 

239.2

 

 

274.9

 

 

313.3

 

 

19.7

 

 

6.7

%

 

1,168.9

 

 

1,233.1

 

 

64.2

 

 

5.5

%

 

 

 

Total U.S. product sales

 

1,418.6

 

 

1,661.8

 

 

1,594.4

 

 

1,689.4

 

 

1,840.0

 

 

1,447.3

 

 

1,566.1

 

 

1,756.1

 

 

66.7

 

 

3.9

%

 

6,364.3

 

 

6,609.4

 

 

245.2

 

 

3.9

%

 

 

 

 

Total product sales

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

$

1,686.5

 

$

1,841.0

 

$

2,069.4

 

$

86.4

 

 

4.4

%

$

7,533.2

 

$

7,842.5

 

$

309.4

 

 

4.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

57,704

 

$

63,602

 

$

65,878

 

$

66,222

 

$

70,537

 

$

59,036

 

$

68,224

 

$

72,606

 

$

6,384

 

 

9.6

%

$

57,704

 

$

70,537

 

$

12,833

 

 

22.2

%

 

 

Inflows

 

1,757

 

 

1,937

 

 

1,856

 

 

1,983

 

 

2,246

 

 

1,686

 

 

1,841

 

 

2,069

 

 

86

 

 

4.4

%

 

7,533

 

 

7,843

 

 

309

 

 

4.1

%

 

 

Outflows (1)

 

(1,530

)

 

(1,633

)

 

(1,669

)

 

(1,596

)

 

(1,703

)

 

(1,074

)

 

(1,333

)

 

(1,427

)

 

168

 

 

10.6

%

 

(6,428

)

 

(5,538

)

 

890

 

 

13.9

%

 

 

 

 

Net flows

 

227

 

 

305

 

 

186

 

 

387

 

 

543

 

 

613

 

 

508

 

 

642

 

 

255

 

 

65.8

%

 

1,105

 

 

2,305

 

 

1,200

 

nm

 

 

 

Foreign currency impact, net

 

201

 

 

225

 

 

(136

)

 

217

 

 

(978

)

 

404

 

 

205

 

 

539

 

 

322

 

 

148.4

%

 

507

 

 

170

 

 

(337

)

nm

 

 

 

Change in market value, net and other (2)

 

5,470

 

 

1,746

 

 

294

 

 

3,710

 

 

(11,065

)

 

8,171

 

 

3,669

 

 

7,745

 

 

4,035

 

 

108.8

%

 

11,221

 

 

8,521

 

 

(2,700

)

nm

 

 

Client asset values, end of period

$

63,602

 

$

65,878

 

$

66,222

 

$

70,537

 

$

59,036

 

$

68,224

 

$

72,606

 

$

81,533

 

$

10,996

 

 

15.6

%

$

70,537

 

$

81,533

 

$

10,996

 

 

15.6

%

 

 

Annualized net flows as % of beginning of period asset values

 

1.6

%

 

1.9

%

 

1.1

%

 

2.3

%

 

3.1

%

 

4.2

%

 

3.0

%

 

3.5

%

 

1.2

%

nm

 

 

1.9

%

 

3.3

%

 

1.4

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

30,266

 

$

31,744

 

$

32,521

 

$

33,658

 

$

32,693

 

$

31,586

 

$

35,204

 

$

37,562

 

$

3,904

 

 

11.6

%

$

32,047

 

$

34,261

 

$

2,214

 

 

6.9

%

 

 

Canada Retail Mutual Funds

 

7,390

 

 

7,795

 

 

7,991

 

 

8,218

 

 

7,950

 

 

7,573

 

 

8,525

 

 

9,186

 

 

968

 

 

11.8

%

 

7,849

 

 

8,309

 

 

460

 

 

5.9

%

 

 

Managed Accounts

 

3,241

 

 

3,455

 

 

3,652

 

 

3,901

 

 

3,905

 

 

3,871

 

 

4,325

 

 

4,703

 

 

801

 

 

20.5

%

 

3,563

 

 

4,201

 

 

638

 

 

17.9

%

 

 

Indexed Annuities

 

2,182

 

 

2,247

 

 

2,296

 

 

2,342

 

 

2,389

 

 

2,427

 

 

2,446

 

 

2,469

 

 

127

 

 

5.4

%

 

2,267

 

 

2,433

 

 

166

 

 

7.3

%

 

 

Variable Annuities and other

 

16,057

 

 

16,807

 

 

17,114

 

 

17,661

 

 

17,292

 

 

16,890

 

 

18,551

 

 

19,634

 

 

1,972

 

 

11.2

%

 

16,910

 

 

18,092

 

 

1,182

 

 

7.0

%

 

 

Segregated Funds

 

2,314

 

 

2,378

 

 

2,428

 

 

2,455

 

 

2,366

 

 

2,291

 

 

2,461

 

 

2,536

 

 

80

 

 

3.3

%

 

2,394

 

 

2,413

 

 

20

 

 

0.8

%

 

 

 

 

Total

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

$

64,638

 

$

71,512

 

$

76,090

 

$

7,853

 

 

11.5

%

$

65,029

 

$

69,709

 

$

4,680

 

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

7,390

 

$

7,795

 

$

7,991

 

$

8,218

 

$

7,950

 

$

7,573

 

$

8,525

 

$

9,186

 

$

968

 

 

11.8

%

$

7,849

 

$

8,309

 

$

460

 

 

5.9

%

 

 

Segregated Funds

 

2,314

 

 

2,378

 

 

2,428

 

 

2,455

 

 

2,366

 

 

2,291

 

 

2,461

 

 

2,536

 

 

80

 

 

3.3

%

 

2,394

 

 

2,413

 

 

20

 

 

0.8

%

 

 

 

Total Canada average client assets

 

9,704

 

 

10,173

 

 

10,418

 

 

10,674

 

 

10,316

 

 

9,864

 

 

10,986

 

 

11,722

 

 

1,048

 

 

9.8

%

 

10,242

 

 

10,722

 

 

480

 

 

4.7

%

 

 

 

Total U.S. average client assets

 

51,747

 

 

54,253

 

 

55,583

 

 

57,563

 

 

56,279

 

 

54,775

 

 

60,526

 

 

64,368

 

 

6,805

 

 

11.8

%

 

54,787

 

 

58,987

 

 

4,200

 

 

7.7

%

 

 

 

 

Total average client assets

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

$

64,638

 

$

71,512

 

$

76,090

 

$

7,853

 

 

11.5

%

$

65,029

 

$

69,709

 

$

4,680

 

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

1,998

 

 

1,996

 

 

2,007

 

 

2,020

 

 

2,031

 

 

2,048

 

 

2,072

 

 

2,091

 

 

72

 

 

3.5

%

 

2,005

 

 

2,060

 

 

55

 

 

2.7

%

 

 

Recordkeeping only

 

641

 

 

641

 

 

646

 

 

650

 

 

658

 

 

671

 

 

685

 

 

697

 

 

47

 

 

7.2

%

 

644

 

 

678

 

 

34

 

 

5.2

%

 

 

 

 

Total

 

2,639

 

 

2,637

 

 

2,653

 

 

2,670

 

 

2,689

 

 

2,718

 

 

2,757

 

 

2,788

 

 

118

 

 

4.4

%

 

2,650

 

 

2,738

 

 

89

 

 

3.3

%

 

(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 December 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

 

$

547,569

 

$

547,569

 

$

-

 

 

17.9

%

 

18.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

26,579

 

 

25,665

 

 

915

 

 

0.9

%

 

0.9

%

 

2.15

%

AAA

 

Government

 

 

289,172

 

 

269,714

 

 

19,457

 

 

9.4

%

 

9.3

%

 

2.90

%

AA-

 

Tax-Exempt Municipal

 

 

48,335

 

 

45,393

 

 

2,942

 

 

1.6

%

 

1.6

%

 

2.78

%

AA

 

Public Corporate

 

 

1,459,660

 

 

1,348,447

 

 

111,213

 

 

47.6

%

 

46.5

%

 

3.68

%

BBB+

 

Mortgage Backed

 

 

293,856

 

 

281,952

 

 

11,904

 

 

9.6

%

 

9.7

%

 

2.67

%

AAA

 

Asset Backed

 

 

69,755

 

 

69,326

 

 

429

 

 

2.3

%

 

2.4

%

 

3.16

%

AA-

 

CMBS

 

 

112,865

 

 

107,020

 

 

5,845

 

 

3.7

%

 

3.7

%

 

3.01

%

AA+

 

Private Placements

 

 

174,615

 

 

164,574

 

 

10,041

 

 

5.7

%

 

5.7

%

 

4.39

%

BBB

 

Redeemable Preferred

 

 

6,074

 

 

5,447

 

 

627

 

 

0.2

%

 

0.2

%

 

5.47

%

BBB

 

 

 

 

 

 

Total Fixed Income

 

 

2,480,912

 

 

2,317,539

 

 

163,373

 

 

81.0

%

 

79.9

%

 

3.44

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

13,570

 

 

13,570

 

 

-

 

 

0.4

%

 

0.5

%

 

 

 

 

 

Common Stock

 

 

16,976

 

 

16,976

 

 

0

 

 

0.6

%

 

0.6

%

 

 

 

 

 

Mutual Fund

 

 

5,445

 

 

5,445

 

 

0

 

 

0.2

%

 

0.2

%

 

 

 

 

 

Derivatives

 

 

57

 

 

57

 

 

-

 

 

0.0

%

 

0.0

%

 

 

 

 

 

Other

 

 

-

 

 

-

 

 

-

 

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Total Equities

 

 

36,049

 

 

36,049

 

 

0

 

 

1.2

%

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,064,529

 

$

2,901,156

 

$

163,373

 

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Non Cyclical

 

$

178,848

 

$

165,586

 

$

13,262

 

 

12.3

%

 

12.3

%

 

 

 

 

 

Energy

 

 

163,207

 

 

150,023

 

 

13,184

 

 

11.2

%

 

11.1

%

 

 

 

 

 

Insurance

 

 

139,857

 

 

128,685

 

 

11,172

 

 

9.6

%

 

9.5

%

 

 

 

 

 

REITs

 

 

129,336

 

 

118,475

 

 

10,861

 

 

8.9

%

 

8.8

%

 

 

 

 

 

Banking

 

 

128,610

 

 

120,745

 

 

7,865

 

 

8.8

%

 

9.0

%

 

 

 

 

 

Technology

 

 

125,357

 

 

115,416

 

 

9,940

 

 

8.6

%

 

8.6

%

 

 

 

 

 

Consumer Cyclical

 

 

116,202

 

 

107,569

 

 

8,633

 

 

8.0

%

 

8.0

%

 

 

 

 

 

Capital Goods

 

 

87,204

 

 

82,468

 

 

4,736

 

 

6.0

%

 

6.1

%

 

 

 

 

 

Transportation

 

 

77,963

 

 

73,983

 

 

3,980

 

 

5.3

%

 

5.5

%

 

 

 

 

 

Electric

 

 

77,442

 

 

70,541

 

 

6,901

 

 

5.3

%

 

5.2

%

 

 

 

 

 

Basic Industry

 

 

71,869

 

 

65,865

 

 

6,004

 

 

4.9

%

 

4.9

%

 

 

 

 

 

Communications

 

 

70,588

 

 

63,470

 

 

7,118

 

 

4.8

%

 

4.7

%

 

 

 

 

 

Brokerage

 

 

52,272

 

 

47,818

 

 

4,454

 

 

3.6

%

 

3.5

%

 

 

 

 

 

Finance Companies

 

 

21,475

 

 

19,611

 

 

1,864

 

 

1.5

%

 

1.5

%

 

 

 

 

 

Industrial Other

 

 

8,170

 

 

7,654

 

 

516

 

 

0.6

%

 

0.6

%

 

 

 

 

 

Natural Gas

 

 

6,540

 

 

6,089

 

 

451

 

 

0.4

%

 

0.5

%

 

 

 

 

 

Financial Other

 

 

3,615

 

 

3,450

 

 

165

 

 

0.2

%

 

0.3

%

 

 

 

 

 

Utility Other

 

 

1,105

 

 

998

 

 

107

 

 

0.1

%

 

0.1

%

 

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,459,660

 

$

1,348,447

 

$

111,213

 

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

227,110

 

$

224,089

 

$

3,021

 

 

9.2

%

 

9.7

%

 

3.21

%

 

 

 

1-2 Yrs.

 

 

301,570

 

 

290,372

 

 

11,198

 

 

12.2

%

 

12.5

%

 

3.57

%

 

 

 

2-5 Yrs.

 

 

955,990

 

 

889,925

 

 

66,065

 

 

38.5

%

 

38.4

%

 

3.48

%

 

 

 

5-10 Yrs.

 

 

675,688

 

 

620,426

 

 

55,262

 

 

27.2

%

 

26.8

%

 

3.41

%

 

 

 

> 10 Yrs.

 

 

320,554

 

 

292,727

 

 

27,827

 

 

12.9

%

 

12.6

%

 

3.41

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,480,912

 

$

2,317,539

 

$

163,373

 

 

100.0

%

 

100.0

%

 

3.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income portfolio duration

 

 

4.7

 

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 December 31, 2020

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

433,763

 

 

18.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

294,429

 

 

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

515,752

 

 

22.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

979,867

 

 

42.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

90,947

 

 

3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

2,780

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,317,539

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

11,415

 

 

0.9

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

75,594

 

 

5.6

%

 

 

 

AA

 

 

5,597

 

 

3.4

%

 

A

 

 

355,986

 

 

26.4

%

 

 

 

A

 

 

19,104

 

 

11.6

%

 

BBB

 

 

832,957

 

 

61.8

%

 

 

 

BBB

 

 

124,279

 

 

75.5

%

 

Below Investment Grade

 

 

71,547

 

 

5.3

%

 

 

 

Below Investment Grade

 

 

15,594

 

 

9.5

%

 

NA

 

 

949

 

 

0.1

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,348,447

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

164,574

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

83,186

 

 

77.7

%

 

 

 

AAA

 

$

245,627

 

 

87.1

%

 

AA

 

 

-

 

 

 

 

 

 

AA

 

 

26,193

 

 

9.3

%

 

A

 

 

23,758

 

 

22.2

%

 

 

 

A

 

 

9,827

 

 

3.5

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

125

 

 

0.0

%

 

Below Investment Grade

 

 

77

 

 

0.1

%

 

 

 

Below Investment Grade

 

 

143

 

 

0.1

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

37

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

107,020

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

281,952

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

28,656

 

 

41.3

%

 

 

 

AAA

 

$

61,378

 

 

20.8

%

 

AA

 

 

3,451

 

 

5.0

%

 

 

 

AA

 

 

150,428

 

 

50.9

%

 

A

 

 

30,117

 

 

43.4

%

 

 

 

A

 

 

71,688

 

 

24.3

%

 

BBB

 

 

4,618

 

 

6.7

%

 

 

 

BBB

 

 

8,989

 

 

3.0

%

 

Below Investment Grade

 

 

691

 

 

1.0

%

 

 

 

Below Investment Grade

 

 

2,896

 

 

1.0

%

 

NA

 

 

1,794

 

 

2.6

%

 

 

 

NA

 

 

0

 

 

0.0

%

 

 

 

 

 

 

Total Asset-Backed

 

$

69,326

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

295,379

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

951,747

 

 

49.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

905,278

 

 

45.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

74,369

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

13,054

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

-

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

`

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

1,944,448

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

409,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

547,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

2,901,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 Q4

 

(Dollars in thousands)

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

$

Change

 

%

Change

 

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

20,333

 

$

20,345

 

$

20,380

 

$

20,772

 

$

20,784

 

$

20,213

 

$

20,882

 

$

20,925

 

$

153

 

0.7%

 

 

Fixed-maturity securities (held-to-maturity)

 

10,674

 

 

11,769

 

 

12,769

 

 

13,113

 

 

13,472

 

 

14,074

 

 

14,704

 

 

15,223

 

 

2,110

 

16.1%

 

 

Equity Securities

 

487

 

 

446

 

 

448

 

 

464

 

 

451

 

 

461

 

 

433

 

 

406

 

 

(58

)

-12.5%

 

 

Deposit asset underlying 10% reinsurance treaty

 

1,755

 

 

2,141

 

 

2,105

 

 

2,046

 

 

1,830

 

 

1,394

 

 

1,694

 

 

1,330

 

 

(716

)

-35.0%

 

 

Deposit asset - Mark to Market

 

2,147

 

 

2,447

 

 

534

 

 

254

 

 

(6,379

)

 

2,259

 

 

1,165

 

 

960

 

 

706

 

278.0%

 

 

Policy loans and other invested assets

 

467

 

 

299

 

 

234

 

 

215

 

 

189

 

 

541

 

 

242

 

 

272

 

 

57

 

26.5%

 

 

Cash & cash equivalents

 

1,056

 

 

1,414

 

 

1,191

 

 

950

 

 

843

 

 

143

 

 

114

 

 

103

 

 

(847

)

-89.2%

 

 

 

 

 

 

Total investment income

 

36,919

 

 

38,862

 

 

37,661

 

 

37,814

 

 

31,190

 

 

39,085

 

 

39,234

 

 

39,219

 

 

1,405

 

3.7%

 

 

Investment expenses

 

2,134

 

 

2,225

 

 

2,217

 

 

2,283

 

 

2,298

 

 

2,300

 

 

1,577

 

 

1,265

 

 

(1,018

)

-44.6%

 

 

Interest Expense on Surplus Note

 

10,674

 

 

11,769

 

 

12,769

 

 

13,113

 

 

13,472

 

 

14,074

 

 

14,704

 

 

15,223

 

 

2,110

 

16.1%

 

 

 

 

 

 

Net investment income

$

24,111

 

$

24,868

 

$

22,675

 

$

22,418

 

$

15,420

 

$

22,710

 

$

22,953

 

$

22,731

 

$

313

 

1.4%

 

 

 

Fixed income book yield, end of period

 

3.85

%

 

3.74

%

 

3.65

%

 

3.54

%

 

3.55

%

 

3.54

%

 

3.45

%

 

3.44

%

 

 

 

 

 

 

 

 

New money yield

 

3.56

%

 

3.10

%

 

2.73

%

 

2.73

%

 

3.25

%

 

3.14

%

 

2.44

%

 

2.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

 

 

 

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

% Pt

Change

 

 

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

21.4

%

 

20.9

%

 

23.0

%

 

24.0

%

 

22.9

%

 

21.5

%

 

19.6

%

 

18.7

%

 

-5.3

%

 

 

 

 

AA

 

10.9

%

 

11.3

%

 

11.0

%

 

11.7

%

 

12.1

%

 

11.6

%

 

12.8

%

 

12.7

%

 

1.0

%

 

 

 

 

A

 

22.9

%

 

22.9

%

 

22.1

%

 

23.4

%

 

22.9

%

 

22.3

%

 

21.8

%

 

22.3

%

 

-1.2

%

 

 

 

 

BBB

 

41.8

%

 

41.8

%

 

41.0

%

 

38.2

%

 

38.9

%

 

40.4

%

 

42.0

%

 

42.3

%

 

4.1

%

 

 

 

 

Below Investment Grade

 

2.9

%

 

3.0

%

 

2.8

%

 

2.6

%

 

3.1

%

 

4.0

%

 

3.8

%

 

3.9

%

 

1.4

%

 

 

 

 

NA

 

0.1

%

 

0.1

%

 

0.1

%

 

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

%

 

100.0

%

 

100.0

%

 

100.0

%

 

-0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rating by amortized cost

A

 

A

 

A

 

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

As of December 31, 2020

 

 

 

 

 

 

As of December 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

$

21,814

 

$

21,008

 

AAA

 

Canada

$

74,772

 

$

67,958

 

 

 

AAA

$

3,290

 

$

3,251

 

 

2

Province of Ontario Canada

 

20,179

 

 

19,222

 

A+

 

United Kingdom

 

37,182

 

 

35,157

 

 

 

AA

 

10,027

 

 

9,619

 

 

3

Province of Quebec Canada

 

16,713

 

 

15,106

 

AA-

 

Australia

 

37,113

 

 

34,676

 

 

 

A

 

8,879

 

 

8,322

 

 

4

Province of Alberta Canada

 

13,198

 

 

12,236

 

A+

 

Bermuda

 

14,635

 

 

13,760

 

 

 

BBB

 

7,805

 

 

6,998

 

 

5

Province of New Brunswick Canada

 

12,534

 

 

11,644

 

A+

 

Ireland

 

13,727

 

 

12,835

 

 

 

Below Investment Grade

 

2,981

 

 

2,896

 

 

6

Enbridge Inc

 

12,430

 

 

11,630

 

BBB+

 

Germany

 

11,256

 

 

10,954

 

 

 

NA

                            -

 

                            -

 

 

7

Province of British Columbia Canada

 

11,063

 

 

10,604

 

AAA

 

Cayman Islands

 

11,209

 

 

11,023

 

 

 

 

Total

$

32,981

 

$

31,086

 

 

8

Province of Newfoundland and Labrador

 

10,385

 

 

9,213

 

A

 

Netherlands

 

10,397

 

 

8,940

 

 

 

 

 

 

 

 

 

 

 

 

 

9

Wells Fargo & Co

 

10,337

 

 

10,041

 

A-

 

France

 

10,169

 

 

9,577

 

 

 

 

 

 

 

 

 

 

 

 

 

10

General Motors Co

 

10,199

 

 

9,263

 

BBB

 

Switzerland

 

9,225

 

 

8,987

 

 

 

Non-Government Investments (1)

 

 

 

 

 

 

 

11

City of Toronto Canada

 

9,775

 

 

9,028

 

AA

 

Mexico

 

6,665

 

 

6,135

 

 

 

 

 

 

 

 

 

 

 

 

 

12

Province of Manitoba Canada

 

9,411

 

 

8,764

 

A+

 

Japan

 

6,050

 

 

5,450

 

 

 

AAA

$

4,208

 

$

4,184

 

 

13

Municipal Finance Authority of British Columbia

 

9,383

 

 

8,866

 

AAA

 

Norway

 

5,085

 

 

4,957

 

 

 

AA

 

15,818

 

 

15,354

 

 

14

Discovery Inc

 

8,666

 

 

6,972

 

BBB-

 

Israel

 

4,036

 

 

3,550

 

 

 

A

 

60,045

 

 

56,485

 

 

15

Brookfield Asset Management Inc

 

8,471

 

 

7,454

 

A-

 

Luxembourg

 

3,649

 

 

3,500

 

 

 

BBB

 

156,200

 

 

143,660

 

 

16

Simon Property Group Inc

 

8,389

 

 

7,663

 

A

 

Emerging Markets  (2)

 

11,364

 

 

10,380

 

 

 

Below Investment Grade

 

19,764

 

 

18,414

 

 

17

CVS Health Corp

 

8,227

 

 

7,955

 

BBB

 

All Other

 

 

22,481

 

 

21,344

 

 

 

NA

                            -

 

                            -

 

 

18

Morgan Stanley

 

8,160

 

 

7,570

 

A+

 

 

Total

$

289,016

 

$

269,182

 

 

 

 

Total

$

256,035

 

$

238,096

 

 

19

Truist Financial Corp

 

8,078

 

 

7,497

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

City of Montreal Canada

 

8,023

 

 

6,919

 

AA-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

General Mills Inc

 

7,916

 

 

7,347

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Deere & Co

 

7,810

 

 

7,286

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

ConocoPhillips

 

7,767

 

 

6,065

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Booking Holdings Inc

 

7,679

 

 

7,053

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Broadcom Inc

 

7,660

 

 

6,725

 

BBB-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

264,265

 

$

243,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

8.6

%

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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)

2016

 

2017

 

2018

 

2019

 

2020

 

Q1

2019

 

Q2

2019

 

Q3

2019

 

Q4

2019

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

262,732

 

 

303,867

 

 

290,886

 

 

282,207

 

 

400,345

 

 

63,223

 

 

86,173

 

 

72,345

 

 

60,466

 

 

84,762

 

 

133,123

 

 

101,861

 

 

80,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

106,710

 

 

116,827

 

 

126,121

 

 

130,736

 

 

130,522

 

 

130,736

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

134,157

 

 

136,306

 

 

New life-licensed representatives

 

44,724

 

 

48,535

 

 

48,041

 

 

44,739

 

 

48,106

 

 

10,065

 

 

10,919

 

 

12,682

 

 

11,073

 

 

10,599

 

 

12,250

 

 

13,138

 

 

12,119

 

 

Non-renewal and terminated representatives

 

(34,607

)

 

(39,241

)

 

(43,426

)

 

(44,953

)

 

(43,721

)

 

(10,980

)

 

(11,190

)

 

(11,361

)

 

(11,422

)

 

(11,026

)

 

(8,188

)

 

(10,989

)

 

(13,518

)

Life-insurance licensed sales force, end of period

 

116,827

 

 

126,121

 

 

130,736

 

 

130,522

 

 

134,907

 

 

129,821

 

 

129,550

 

 

130,871

 

 

130,522

 

 

130,095

 

 

134,157

 

 

136,306

 

 

134,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

298,244

 

 

312,799

 

 

301,589

 

 

287,809

 

 

352,868

 

 

64,242

 

 

78,664

 

 

73,434

 

 

71,469

 

 

71,318

 

 

94,044

 

 

100,199

 

 

87,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

89,869

 

$

95,635

 

$

95,209

 

$

93,994

 

$

109,436

 

$

20,925

 

$

25,300

 

$

24,087

 

$

23,682

 

$

23,221

 

$

27,754

 

$

30,104

 

$

28,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

693,194

 

$

728,385

 

$

763,831

 

$

781,041

 

$

808,262

 

$

781,041

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

$

821,998

 

$

840,227

 

 

Issued term life face amount

 

89,869

 

 

95,635

 

 

95,209

 

 

93,994

 

 

109,436

 

 

20,925

 

 

25,300

 

 

24,087

 

 

23,682

 

 

23,221

 

 

27,754

 

 

30,104

 

 

28,357

 

 

Terminated term life face amount

 

(57,238

)

 

(65,958

)

 

(70,291

)

 

(71,519

)

 

(60,848

)

 

(18,383

)

 

(16,512

)

 

(17,740

)

 

(18,884

)

 

(18,294

)

 

(14,315

)

 

(13,733

)

 

(14,506

)

 

Foreign currency impact, net

 

2,560

 

 

5,769

 

 

(7,708

)

 

4,746

 

 

1,968

 

 

1,969

 

 

2,036

 

 

(1,228

)

 

1,970

 

 

(8,676

)

 

4,046

 

 

1,859

 

 

4,740

 

Term life face amount in force, end of period

$

728,385

 

$

763,831

 

$

781,041

 

$

808,262

 

$

858,818

 

$

785,552

 

$

796,376

 

$

801,494

 

$

808,262

 

$

804,512

 

$

821,998

 

$

840,227

 

$

858,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

237.9

 

$

255.4

 

$

250.8

 

$

244.8

 

$

303.6

 

$

54.1

 

$

65.8

 

$

63.1

 

$

61.8

 

$

61.5

 

$

77.7

 

$

86.0

 

$

78.4

 

 

Additions and increases in premium

 

46.4

 

 

49.5

 

 

55.2

 

 

60.2

 

 

68.9

 

 

13.8

 

 

15.8

 

 

15.1

 

 

15.4

 

 

15.0

 

 

17.8

 

 

17.9

 

 

18.1

 

 

 

Total estimated annualized issued term life premium

$

284.3

 

$

304.9

 

$

306.0

 

$

305.0

 

$

372.5

 

$

68.0

 

$

81.6

 

$

78.2

 

$

77.2

 

$

76.5

 

$

95.5

 

$

103.9

 

$

96.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

5,594.3

 

$

6,192.2

 

$

7,040.1

 

$

7,533.2

 

$

7,842.5

 

$

1,757.0

 

$

1,937.4

 

$

1,855.7

 

$

1,983.0

 

$

2,245.7

 

$

1,686.5

 

$

1,841.0

 

$

2,069.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

49,427

 

$

56,791

 

$

61,842

 

$

65,029

 

$

69,709

 

$

61,451

 

$

64,426

 

$

66,002

 

$

68,236

 

$

66,595

 

$

64,638

 

$

71,512

 

$

76,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed U.S. Mortgage Volume (brokered)

$

 

$

 

$

 

$

31.1

 

$

442.5

 

$

 

$

0.7

 

$

12.3

 

$

18.1

 

$

12.9

 

$

65.8

 

$

160.0

 

$

203.8

 

 

16 of 16