8-K
0001475922false00014759222023-08-072023-08-07

 

 

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): August 7, 2023

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)

(IRS Employer
Identification No.)

 

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 2.02 Results of Operations and Financial Condition.

On August 7, 2023, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended June 30, 2023. 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 investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude 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 operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share also exclude transaction-related expenses/recoveries associated with the purchase of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude e-TeleQuote transaction-related expenses/recoveries and non-cash goodwill impairment charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares which were acquired for no additional consideration. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company. 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. Adjusted stockholders’ equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as such difference is caused by market movements in

2

 



 

interest rates that are not permanent and may not align with the cash flows we will ultimately incur when policy benefits are settled.

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

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

 

Item 7.01 Regulation FD Disclosure.

On August 7, 2023, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended June 30, 2023. A copy of the supplemental financial information is attached hereto as Exhibit 99.2.

During the second quarter of 2023, the Company identified immaterial errors in previously presented financial information in connection with the newly adopted accounting standard for Long-Duration Insurance Contracts (“LDTI”). Accordingly, financial information prior to the second quarter of 2023 has been revised as reflected in the Second Quarter 2023 Financial Supplement attached hereto as Exhibit 99.2 and the Fourth Quarter 2022 Revised Restated Financial Supplement attached hereto as Exhibit 99.3.

 

The information provided pursuant to this Item 7.01, including Exhibit 99.2 and Exhibit 99.3 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 August 7, 2023 – Primerica Reports Second Quarter 2023 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – Second Quarter 2023

 

99.3

 

 

Primerica, Inc. Supplemental Financial Information – Restated Fourth Quarter 2022

104

 

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

 

 

3

 



 

SIGNATURES

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

Date: August 7, 2023

 

PRIMERICA, INC.

 

 /s/ Alison S. Rand

 

Alison S. Rand

Executive Vice President and Chief Financial Officer

 

4

 


Exhibit 99.1

 

PRIMERICA REPORTS SECOND QUARTER 2023 RESULTS

10% increase in new life-licensed representatives fuels 4% growth in life-licensed sales force to nearly 138,000

Issued nearly 97,000 new Term Life policies, up 9%; total face amount issued during the quarter of $32 billion, up 16%

Investment and Savings Products results improving as equity markets strengthened over the last few quarters

Net earnings per diluted share (EPS) of $3.97 increased 20%; return on stockholders’ equity (ROE) of 29.2%

Diluted adjusted operating EPS of $3.99 increased 18%; adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 26.7%

Declared dividend of $0.65 per share, payable on September 11, 2023, and repurchased $111 million of common stock during the quarter

Duluth, GA, August 7, 2023 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended June 30, 2023. Total revenues of $688.4 million increased 3% compared to the second quarter of 2022. Net income attributable to Primerica of $144.5 million increased 13%, while earnings per diluted share of $3.97 increased 20% compared to the same period in the prior year. ROE was 29.2% for the quarter.

Adjusted operating revenues of $689.6 million increased 3% compared to the second quarter of 2022. Adjusted net operating income of $145.4 million increased 11%, while adjusted operating earnings per diluted share of $3.99 increased 18% compared to the same period in the prior year. ROAE was 26.7% for the quarter.

During the second quarter, the Company identified immaterial errors in previously presented financial information in connection with the newly adopted accounting standard for Long-Duration Insurance Contracts (“LDTI”). Accordingly, financial information prior to the second quarter of 2023 has been revised as reflected in the fourth quarter 2022 Revised Restated Financial Supplement and the second quarter 2023 Financial Supplement, which are furnished as exhibits to the Current Report on Form 8-K dated August 7, 2023. Prior year comparisons throughout this release reflect the revised

1

 


results. A table summarizing the impact of the changes on second quarter 2022 results is included at the end of this release.

Second quarter results reflect the benefit of continued, predictable growth in the Term Life segment. Results in the Investment and Savings Product segment improved as equity market recovery positively impacted client asset values. We believe inflationary pressure on middle-income families remained a headwind to new savings for retirement and term life policy retention. Senior Health segment results, which are typically weak in the second quarter due to limited sales opportunities in the market, also improved year-over-year since the Company did not recognize a negative tail revenue adjustment in the current year period, while it did so in the prior year period. The effect of higher interest rates on the invested asset portfolio benefitted the Corporate and Other Distributed Product segment.

“Second quarter results reflect our distribution strength and the depth of field leadership,” said Glenn Williams, Chief Executive Officer. “We continue to be a much-needed resource to guide middle-income households on their path toward financial security.”

 

2

 


Second Quarter Distribution & Segment Results

 

Distribution Results

 

 

Q2 2023

 

 

Q2 2022

 

 

% Change

 

Adjusted Q2 2022

 

 

% Change

 

 

Life-Licensed Sales Force

 

 

137,806

 

 

 

132,149

 

 

 

4

%

 

 

 

 

 

 

Recruits

 

 

86,124

 

 

 

70,215

 

 

 

23

%

 

 

 

 

 

 

New Life-Licensed Representatives

 

 

12,638

 

 

 

11,529

 

 

 

10

%

 

 

 

 

 

 

Life Insurance Policies Issued (1)

 

 

96,953

 

 

 

76,946

 

 

N/A

 

 

89,316

 

 

 

9

%

 

Life Productivity (1) (2)

 

 

0.24

 

 

 

0.20

 

 

N/A

 

 

0.23

 

 

*

 

 

Issued term life face amount ($ billions) (3)

 

$

32.2

 

 

$

27.7

 

 

 

16

%

 

 

 

 

 

 

ISP Product Sales ($ billions)

 

$

2.4

 

 

$

2.7

 

 

 

(11

)%

 

 

 

 

 

 

Average Client Asset Values ($ billions)

 

$

88.8

 

 

$

88.0

 

 

 

1

%

 

 

 

 

 

 

Senior Health Submitted Policies (4)

 

 

13,885

 

 

 

19,652

 

 

 

(29

)%

 

 

 

 

 

 

Senior Health Approved Policies (5)

 

 

12,915

 

 

 

17,925

 

 

 

(28

)%

 

 

 

 

 

 

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

 

$

82.2

 

 

$

152.7

 

 

 

(46

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Previously reported numbers for the three months ended June 30, 2022 have been adjusted as a result of a product change made near the end of 2022, which modified how policies are structured in relation to individual lives. To make year-over year comparisons more consistent, we have provided estimates for the prior year period.
(2)
Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month.
(3)
Includes face amount on issued term life policies, additional riders added to existing policies, and face increases under increasing benefit riders.
(4)
Represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier.
(5)
Represents an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force.

* Not calculated

 

Segment Results

 

 

Q2 2023

 

 

Q2 2022

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

411,873

 

 

$

398,421

 

 

 

3

%

 

Investment and Savings Products

 

 

214,509

 

 

 

222,416

 

 

 

(4

)%

 

Senior Health

 

 

14,890

 

 

 

11,814

 

 

 

26

%

 

Corporate and Other Distributed Products (1)

 

 

48,293

 

 

 

39,177

 

 

 

23

%

 

    Total adjusted operating revenues (1)

 

$

689,565

 

 

$

671,828

 

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before
  income taxes:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

140,115

 

 

$

128,579

 

 

 

9

%

 

Investment and Savings Products

 

 

59,583

 

 

 

63,017

 

 

 

(5

)%

 

Senior Health  (1)

 

 

(6,033

)

 

 

(12,955

)

 

 

53

%

 

Corporate and Other Distributed Products (1)

 

 

(3,589

)

 

 

(9,093

)

 

 

61

%

 

Total adjusted operating income before
   income taxes
(1)

 

$

190,076

 

 

$

169,548

 

 

 

12

%

 

 

(1)
See the Non-GAAP Financial Measures section and the Adjusted Operating Results reconciliation tables at the end of this release for additional information.

 

 

3

 


Life Insurance Licensed Sales Force

The value of Primerica’s entrepreneurial opportunity continues to drive recruiting momentum and the number of new recruits during the quarter increased 23% compared to the same period in 2022. The Company and its field leaders’ efforts to help new recruits successfully navigate the licensing process is reflected in the strong licensing results. During the quarter, a total of 12,638 individuals obtained a new life license, a 10% increase compared to the prior year period. As of June 30, 2023, the Company had a total of 137,806 independent life-licensed representatives, representing a 4% increase compared to the end of June 2022.

Term Life Insurance

Our new term life products launched late last year continued to be very well received with 96,953 new term life insurance policies issued during the quarter, up 9% compared to the estimated number of policies issued in the second quarter of 2022 (as adjusted to reflect a comparable one life per policy basis). Issued term life face amount, which captures the number of policies issued and the face amount of both new policies issued and additions to in-force policies, increased 16% to $32.2 billion compared to $27.7 billion in the prior year period. Productivity at 0.24 policies per life-licensed representative per month during the quarter compares favorably to 0.23 policies in the prior year period.

Year-over-year, revenues of $411.9 million and net premiums of $399.6 million increased 3% and 4%, respectively, while adjusted direct premiums increased 6%. The higher number of policies issued offset the negative impact of lapses on adjusted direct premiums. The Company believes inflation continues to pressure middle-income families, resulting in higher policy lapses versus historical levels.

Pre-tax income of $140.1 million increased 9% year-over-year. The second quarter benefits and claims ratio of 57.6% and the DAC amortization ratio of 11.8% are both consistent with the prior year period revised results. The pre-tax margin at 23.1% during the quarter was higher than the prior year period’s margin of 22.5% as the second quarter of 2022 included elevated costs associated with sales force leadership events from delays caused by COVID.

Investment and Savings Products

Equity markets continued to recover during the quarter with ending client asset values of $91.6 billion, up 11%, and average client asset values of $88.8 billion, up 1% year-over-year. While total product sales of $2.4 billion declined 11% compared to the same period in 2022, we believe sales trends will improve with market stability. Redemption activity remained below 3% of beginning asset levels as clients continue to focus on their long-term goals, resulting in net client inflows during the quarter of $542 million.

Revenues of $214.5 million decreased 4% year-over-year, while operating income of $59.6 million decreased 5%. Both sales-based commission revenues and expenses decreased 15% and revenue-generating sales decreased 12%. While average client asset values increased 1%, asset-based revenues increased 5% as the Company

4

 


continues to benefit from higher client asset values in managed accounts and in mutual fund sales in Canada under the Principal Distributor model introduced in June 2022. The change in asset-based commission expenses is consistent with asset-based revenues, excluding revenue on Canadian Segregated funds for which the commission expense is recognized as insurance commissions and amortized with DAC.

Senior Health

Approximately 13,000 policies were approved during the second quarter, which reflected lower activity as typically seen following the close of the Open Enrollment Period on March 31 and the Company’s intentional efforts to control growth as it continues to evaluate emerging profitability dynamics. The lifetime value of commissions per approved policy (“LTV”) was $880, while contract acquisition costs per approved policy (“CAC”) was $976. CAC is typically higher than LTV during the second quarter as seasonably lower sales volume limit fixed costs absorption. The second quarter LTV/CAC ratio was 0.9x.

The Company remains disciplined in moving the Senior Health business toward profitability. The second quarter operating loss of $6.0 million compares favorably to an operating loss of $13.0 million in the prior year period, which included a $5.4 million negative tail revenue adjustment. The Company did not recognize a tail revenue adjustment this quarter. Consistent with prior disclosure, the Company does not anticipate a need to provide capital to the segment in 2023.

Corporate and Other Distributed Products

During the second quarter of 2023, the segment recorded an operating loss of $3.6 million compared to an operating loss of $9.1 million in the prior year period. The improvement was driven by higher revenues, primarily due to a $10.7 million increase in adjusted net investment income as interest rates have increased significantly since the prior year period.

Taxes

The effective tax rate was 23.5% in the second quarter of 2023, up from 22.9% in the second quarter of 2022 as a result of slightly higher state income taxes.

Capital

During the second quarter, the Company repurchased $110.8 million of common stock, for a total of $196.0 million year-to-date and expects to complete the repurchase of $375 million of common stock during 2023 as authorized by the Board of Directors. The Board of Directors has also approved a dividend of $0.65 per share, payable on September 11, 2023, to stockholders of record on August 21, 2023.

Primerica has a strong balance sheet, including invested assets and cash at the holding company of $342 million. Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be approximately 445% as of June 30, 2023.

 

Non-GAAP Financial Measures

5

 


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 investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude 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 operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share also exclude transaction-related expenses/recoveries associated with the purchase of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude e-TeleQuote transaction-related expenses/recoveries and non-cash goodwill impairment charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares which were acquired for no additional consideration. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company. 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. Adjusted stockholders’ equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from

6

 


the difference in the discount rate in measuring adjusted stockholders' equity as such difference is caused by market movements in interest rates that are not permanent and may not align with the cash flows we will ultimately incur when policy benefits are settled.

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

Earnings Webcast Information

Primerica will hold a webcast on Tuesday, August 8, 2023, at 10:00 a.m. Eastern, to discuss the quarter’s results. To access the webcast, go to https://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. 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

7

 


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 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; due to our very limited history with e-TeleQuote, we cannot be certain that its business will be successful or that we will successfully address any risks not known to us that may become material; a failure by e-TeleQuote to comply with the requirements of the United States government’s Centers for Medicare and Medicaid Services and those of its carrier partners; legislative or regulatory changes to Medicare Advantage or changes to the implementing guidance by the Centers for Medicare and Medicaid Services; e-TeleQuote’s inability to acquire or generate leads on commercially viable terms, convert leads to sales or if customer policy retention is lower than assumed; e-TeleQuote’s inability to enroll individuals during the Medicare annual election period; the loss of a key carrier, or the modification of commission rates or underwriting practices with a key carrier partner could adversely affect e-TeleQuote’s business; cyber-attack(s), security breaches or if e-TeleQuote is otherwise unable to safeguard the security and privacy of confidential data, including personal health information; 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 https://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.

About Primerica, Inc.

Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial services to middle-income households in North America. Independent licensed representatives educate Primerica clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, which we underwrite, and mutual funds, annuities and other financial products, which we distribute primarily on behalf of third parties. We insured over 5.7 million lives and had over 2.8 million client investment accounts on December 31, 2022. Primerica, through its insurance company subsidiaries, was the #3 issuer of Term Life insurance coverage in the United States and Canada in 2022. 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”.

8

 


Investor Contact:

Nicole Russell

470-564-6663
Email: [email protected]

Media Contact:

Susan Chana

404-229-8302

Email: [email protected]

 


 

 

9

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

(Unaudited)

 

 

 

 

 

 

 

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

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

 

$

2,541,310

 

 

$

2,495,456

 

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

 

 

1,433,520

 

 

 

1,444,920

 

Short-term investments available-for-sale, at fair value

 

 

21,576

 

 

 

69,406

 

Equity securities, at fair value

 

 

33,601

 

 

 

35,404

 

Trading securities, at fair value

 

 

18,379

 

 

 

3,698

 

Policy loans and other invested assets

 

 

49,605

 

 

 

48,713

 

     Total investments

 

 

4,097,991

 

 

 

4,097,597

 

Cash and cash equivalents

 

 

561,585

 

 

 

489,240

 

Accrued investment income

 

 

22,928

 

 

 

20,885

 

Reinsurance recoverables

 

 

3,084,520

 

 

 

3,209,540

 

Deferred policy acquisition costs, net

 

 

3,319,844

 

 

 

3,188,502

 

Renewal commissions receivable

 

 

191,224

 

 

 

200,043

 

Agent balances, due premiums and other receivables

 

 

269,369

 

 

 

254,276

 

Goodwill

 

 

127,707

 

 

 

127,707

 

Intangible assets

 

 

180,275

 

 

 

185,525

 

Income taxes

 

 

107,697

 

 

 

93,632

 

Operating lease right-of-use assets

 

 

57,040

 

 

 

40,500

 

Other assets

 

 

372,733

 

 

 

428,259

 

Separate account assets

 

 

2,358,823

 

 

 

2,305,717

 

Total assets

 

$

14,751,736

 

 

$

14,641,423

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Future policy benefits

 

$

6,491,564

 

 

$

6,297,906

 

Unearned and advance premiums

 

 

16,283

 

 

 

15,422

 

Policy claims and other benefits payable

 

 

495,141

 

 

 

538,250

 

Other policyholders' funds

 

 

458,774

 

 

 

483,769

 

Notes payable

 

 

593,307

 

 

 

592,905

 

Surplus note

 

 

1,433,101

 

 

 

1,444,469

 

Income taxes

 

 

169,487

 

 

 

204,018

 

Operating lease liabilities

 

 

62,309

 

 

 

45,995

 

Other liabilities

 

 

579,840

 

 

 

580,780

 

Payable under securities lending

 

 

77,643

 

 

 

100,938

 

Separate account liabilities

 

 

2,358,823

 

 

 

2,305,717

 

   Total liabilities

 

 

12,736,272

 

 

 

12,610,169

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

358

 

 

 

368

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

2,190,223

 

 

 

2,153,617

 

Effect of change in discount rate assumptions on the liability for future policy benefits, net of income tax

 

 

55,386

 

 

 

130,416

 

Net unrealized gains (losses) and foreign currency translation, net of income tax

 

 

(230,503

)

 

 

(253,147

)

Total stockholders' equity

 

 

2,015,464

 

 

 

2,031,254

 

Total liabilities and stockholders' equity

 

$

14,751,736

 

 

$

14,641,423

 

 

 

10

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

2023

 

 

2022

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

Direct premiums

 

$

828,296

 

 

$

808,894

 

Ceded premiums

 

 

(425,266

)

 

 

(419,048

)

Net premiums

 

 

403,030

 

 

 

389,846

 

Commissions and fees

 

 

233,130

 

 

 

240,688

 

Net investment income

 

 

32,398

 

 

 

21,284

 

Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

Other, net

 

 

20,155

 

 

 

18,756

 

Total revenues

 

 

688,385

 

 

 

668,682

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

Benefits and claims

 

 

148,911

 

 

 

148,369

 

Future policy benefits remeasurement (gain)/loss

 

 

(1,867

)

 

 

(100

)

Amortization of deferred policy acquisition costs

 

 

68,110

 

 

 

64,830

 

Sales commissions

 

 

113,623

 

 

 

119,763

 

Insurance expenses

 

 

59,093

 

 

 

59,461

 

Insurance commissions

 

 

9,142

 

 

 

7,594

 

Contract acquisition costs

 

 

12,602

 

 

 

19,384

 

Interest expense

 

 

6,686

 

 

 

6,814

 

Other operating expenses

 

 

83,189

 

 

 

79,730

 

Total benefits and expenses

 

 

499,489

 

 

 

505,845

 

Income before income taxes

 

 

188,896

 

 

 

162,837

 

Income taxes

 

 

44,392

 

 

 

37,265

 

Net income

 

 

144,504

 

 

 

125,572

 

Net income attributable to noncontrolling interests

 

 

-

 

 

 

(2,384

)

Net income attributable to Primerica, Inc.

 

$

144,504

 

 

$

127,956

 

 

 

 

 

 

 

 

Earnings per share attributable to common stockholders:

 

 

 

 

 

 

Basic earnings per share

 

$

3.97

 

 

$

3.32

 

Diluted earnings per share

 

$

3.97

 

 

$

3.31

 

 

 

 

 

 

 

 

Weighted-average shares used in computing
  earnings per share:

 

 

 

 

 

 

Basic

 

 

36,215

 

 

 

38,386

 

Diluted

 

 

36,290

 

 

 

38,501

 

 

 

11

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

 

 

 

2023

 

 

2022

 

 

% Change

 

Total revenues

 

$

688,385

 

 

$

668,682

 

 

 

3

%

Less: Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(852

)

 

 

(1,254

)

 

 

 

Adjusted operating revenues

 

$

689,565

 

 

$

671,828

 

 

 

3

%

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

188,896

 

 

$

162,837

 

 

 

16

%

Less: Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(852

)

 

 

(1,254

)

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

-

 

 

 

2,892

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

-

 

 

 

(3,328

)

 

 

 

Less: Noncontrolling interest

 

 

-

 

 

 

(3,129

)

 

 

 

Adjusted operating income before income taxes

 

$

190,076

 

 

$

169,548

 

 

 

12

%

 

 

 

 

 

 

 

 

 

 

Net income

 

$

144,504

 

 

$

125,572

 

 

 

15

%

Less: Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(852

)

 

 

(1,254

)

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

-

 

 

 

2,892

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

-

 

 

 

(3,328

)

 

 

 

Less: Noncontrolling interest

 

 

-

 

 

 

(3,129

)

 

 

 

Less: Tax impact of preceding items

 

 

277

 

 

 

1,573

 

 

 

 

Adjusted net operating income

 

$

145,407

 

 

$

130,710

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

3.97

 

 

$

3.31

 

 

 

20

%

Less: Net after-tax impact of operating adjustments

 

 

(0.02

)

 

 

(0.07

)

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

3.99

 

$

3.38

 

 

 

18

%

 

(1)
Percentage change in earnings per share is calculated prior to rounding per share amounts.

 

 

TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

 

 

 

2023

 

 

2022

 

 

% Change

 

Direct premiums

 

$

823,297

 

 

$

803,453

 

 

 

2

%

Less: Premiums ceded to IPO coinsurers

 

 

216,740

 

 

 

231,805

 

 

 

 

Adjusted direct premiums

 

 

606,557

 

 

 

571,648

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

 

(423,704

)

 

 

(417,406

)

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(216,740

)

 

 

(231,805

)

 

 

 

Other ceded premiums

 

 

(206,964

)

 

 

(185,601

)

 

 

 

Net premiums

 

$

399,593

 

 

$

386,047

 

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 


 

 

 

 

 

 

 

 

 

 

SENIOR HEALTH SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

 

 

 

2023

 

 

2022

 

 

% Change

 

Income/(loss) before income taxes

 

$

(6,033

)

 

$

(16,150

)

 

 

(63

)%

Less: e-TeleQuote transaction-related costs

 

 

-

 

 

 

(66

)

 

 

 

Less: Noncontrolling interest

 

 

-

 

 

 

(3,129

)

 

 

 

Adjusted operating income before taxes

 

$

(6,033

)

 

$

(12,955

)

 

 

(53

)%

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

 

 

 

2023

 

 

2022

 

 

% Change

 

Total revenues

 

$

47,113

 

 

$

36,031

 

 

 

31

%

Less: Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(852

)

 

 

(1,254

)

 

 

 

Adjusted operating revenues

 

$

48,293

 

 

$

39,177

 

 

 

23

%

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(4,769

)

 

$

(12,609

)

 

 

(62

)%

Less: Investment gains (losses)

 

 

(328

)

 

 

(1,892

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(852

)

 

 

(1,254

)

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

-

 

 

 

2,958

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

-

 

 

 

(3,328

)

 

 

 

Adjusted operating loss before income taxes

 

$

(3,590

)

 

$

(9,093

)

 

 

(61

)%

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

 

December 31, 2022

 

 

% Change

 

Stockholders' equity

 

$

2,015,464

 

 

$

2,031,254

 

 

 

(1

)%

Less: Net unrealized gains (losses)

 

 

(226,250

)

 

 

(240,868

)

 

 

 

Less: Effect of change in discount rate assumptions
              on the liability for future policy benefits

 

 

55,386

 

 

 

130,416

 

 

 

 

Adjusted stockholders' equity

 

$

2,186,328

 

 

$

2,141,706

 

 

 

2

%

 

 

 

 


 

13

 


TERM LIFE INSURANCE SEGMENT

 

Impact of Revised LDTI Information

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2022

 

 

 

As Previously Restated

 

 

Revision Impact

 

 

As Revised

 

 

 

 

 

Term Life Insurance - Select Items

 

 

 

 

 

 

 

 

 

Benefits and claims

 

$

149,328

 

 

$

(4,702

)

 

$

144,626

 

Future policy benefits remeasurement (gain)/loss

 

$

(663

)

 

$

527

 

 

$

(136

)

Amortization of deferred policy acquisition costs

 

$

62,538

 

 

$

630

 

 

$

63,168

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

125,034

 

 

$

3,545

 

 

$

128,579

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

Benefits and claims, net (1)

 

$

334,266

 

 

$

(4,176

)

 

$

330,090

 

% of Adjusted direct premiums

 

 

58.5

%

 

 

 

 

 

57.7

%

DAC amortization & Insurance commissions

 

$

66,393

 

 

$

630

 

 

$

67,023

 

% of Adjusted direct premiums

 

 

11.6

%

 

 

 

 

 

11.7

%

Total Term Life income before income taxes

 

$

125,034

 

 

$

3,545

 

 

$

128,579

 

Term Life operating margin (2)

 

 

21.9

%

 

 

 

 

 

22.5

%

 

 

 

 

 

 

 

 

 

 

(1) Benefits and claims, net: Benefits & claims and remeasurement (gain)/loss net of other ceded premiums which are largely Yearly Renewable Term reinsurance.

 

 

 

 

 

 

 

 

 

(2) Term Life operating margin: Term Life operating income before income taxes as a percentage of adjusted direct premiums.

 

 

 

 

 

 

 

 

 

 

14

 


Exhibit 99.2

 

 

 

 

 

 

Supplemental Financial Information

Second Quarter 2023

 

 

 

 

 

 

Financial information in this document prior to the second quarter of 2023 has been revised from the information originally included in the first quarter 2023 financial supplement furnished as an exhibit to the 8-K filed on May 8, 2023 and corrects certain immaterial misstatements identified in the prior period results related to the accounting of the Company’s Term Life Insurance segment under LDTI.

 


 

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

7-8

Segment operating results

 

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

Senior Health segment - financial results, financial analysis, and key statistics

13

Corporate & Other Distributed Products segment - financial results

14

Investment portfolio

15-17

Five-year historical key statistics

18

 

 

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, 2022.

 

2 of 18

 


 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

 

Second Quarter 2023

 

This document is a financial supplement to our second quarter 2023 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 investment gains/losses, including credit impairments, mark-to-market (MTM) investment adjustments, transaction-related expenses/recoveries associated with the purchase of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude 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 the Company's insurance operations. We exclude e-TeleQuote transaction-related expenses/recoveries and non-cash goodwill impairment charges in our non-GAAP financial measures as such expenses are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares which were acquired for no additional consideration. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company.

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. Adjusted stockholders' equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as it is caused by market movements in interest rates that are not permanent and may not align with the cash flow we will ultimately incur when policy benefits are settled.

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.

 

Effective January 1, 2023, we adopted FASB ASU 2018-12 "Targeted Improvements to the Accounting for Long-Duration Contracts" (or "LDTI"). The impact of LDTI on our financial statements is significant, as it requires us to make changes to the way we calculate future policy benefit reserves on our term life insurance product and discontinued product lines issued by our New York subsidiary. LDTI also requires changes to the way we amortize deferred acquisition costs for these products as well as Canadian Segregated funds. We have restated our 12/31/2021 balance sheet and 2022 financial statements in this document as it was necessary to present historical periods on a comparable basis with future period results

Also effective January 1, 2023, we no longer allocate a portion of net investment income to the Term Life Insurance segment, and all net investment income will be recorded in the Corporate & Other Distributed Products segment. As such, we have retrospectively restated for comparison purposes the 2022 income statements in this document for the Term Life Insurance and Corporate and Other Distributed Product Segments.

 

In this document, we have also included estimated term life issued policy counts by quarter for 2022 adjusting issued policies to a single life per policy basis to facilitate comparisons going forward.

 

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 18

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

Dec 31,
2021

 

Mar 31,
2022

 

Jun 30,
2022

 

Sep 30,
2022

 

Dec 31,
2022

 

Mar 31,
2023

 

Jun 30,
2023

 

Sep 30,
2023

Dec 31,
2023

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and cash excluding securities held to maturity

$

3,277,830

 

$

3,191,154

 

$

3,048,974

 

$

2,981,598

 

$

3,141,919

 

$

3,246,388

 

$

3,226,056

 

 

 

 

Securities held to maturity

 

1,379,100

 

 

1,390,310

 

 

1,415,940

 

 

1,433,760

 

 

1,444,920

 

 

1,460,000

 

 

1,433,520

 

 

 

 

 

 

Total investments and cash

 

4,656,930

 

 

4,581,464

 

 

4,464,914

 

 

4,415,358

 

 

4,586,839

 

 

4,706,388

 

 

4,659,576

 

 

 

 

Due from reinsurers

 

4,239,627

 

 

3,716,686

 

 

3,386,120

 

 

3,190,157

 

 

3,209,540

 

 

3,217,354

 

 

3,084,520

 

 

 

 

Deferred policy acquisition costs

 

2,956,650

 

 

3,029,551

 

 

3,083,905

 

 

3,128,511

 

 

3,188,502

 

 

3,250,753

 

 

3,319,844

 

 

 

 

Goodwill

 

179,154

 

 

179,154

 

 

187,707

 

 

127,707

 

 

127,707

 

 

127,707

 

 

127,707

 

 

 

 

Other assets

 

1,363,612

 

 

1,249,598

 

 

1,213,620

 

 

1,202,072

 

 

1,223,120

 

 

1,191,286

 

 

1,201,266

 

 

 

 

Separate account assets

 

2,799,992

 

 

2,696,891

 

 

2,358,987

 

 

2,206,608

 

 

2,305,717

 

 

2,329,968

 

 

2,358,823

 

 

 

 

 

 

Total assets

$

16,195,964

 

$

15,453,343

 

$

14,695,254

 

$

14,270,413

 

$

14,641,423

 

$

14,823,457

 

$

14,751,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

8,594,476

 

$

7,332,290

 

$

6,606,150

 

$

6,094,187

 

$

6,297,911

 

$

6,561,624

 

$

6,491,564

 

 

 

 

Other policy liabilities

 

1,103,642

 

 

1,108,047

 

 

999,789

 

 

1,005,195

 

 

1,037,440

 

 

996,747

 

 

970,198

 

 

 

 

Income taxes

 

15,311

 

 

95,424

 

 

168,160

 

 

218,441

 

 

204,017

 

 

201,850

 

 

169,487

 

 

 

 

Other liabilities

 

669,631

 

 

683,865

 

 

646,660

 

 

659,582

 

 

626,773

 

 

659,734

 

 

642,149

 

 

 

 

Debt obligations

 

607,102

 

 

598,303

 

 

592,504

 

 

592,705

 

 

592,905

 

 

593,106

 

 

593,307

 

 

 

 

Surplus note

 

1,378,585

 

 

1,389,811

 

 

1,415,457

 

 

1,433,293

 

 

1,444,469

 

 

1,459,565

 

 

1,433,101

 

 

 

 

Payable under securities lending

 

94,529

 

 

93,171

 

 

96,603

 

 

80,754

 

 

100,938

 

 

74,452

 

 

77,643

 

 

 

 

Separate account liabilities

 

2,799,992

 

 

2,696,891

 

 

2,358,987

 

 

2,206,608

 

 

2,305,717

 

 

2,329,968

 

 

2,358,823

 

 

 

 

 

 

Total liabilities

 

15,263,269

 

 

13,997,803

 

 

12,884,310

 

 

12,290,764

 

 

12,610,170

 

 

12,877,046

 

 

12,736,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

$

7,271

 

$

4,616

 

$

2,233

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

394

 

 

388

 

 

378

 

 

370

 

 

368

 

 

364

 

 

358

 

 

 

 

Paid-in capital

 

5,224

 

 

(0

)

 

(0

)

 

(0

)

 

(0

)

 

 

 

 

 

 

 

Retained earnings

 

2,085,665

 

 

2,098,037

 

 

2,085,823

 

 

2,053,285

 

 

2,153,617

 

 

2,177,428

 

 

2,190,223

 

 

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

63,775

 

 

(66,439

)

 

(175,746

)

 

(252,913

)

 

(240,869

)

 

(208,157

)

 

(226,250

)

 

 

 

 

Effect of change in discount rate assumptions on the liability for future policy benefits

 

(1,238,180

)

 

(592,910

)

 

(104,078

)

 

195,520

 

 

130,416

 

 

(11,966

)

 

55,386

 

 

 

 

 

Cumulative translation adjustment

 

8,547

 

 

11,847

 

 

2,336

 

 

(16,614

)

 

(12,279

)

 

(11,259

)

 

(4,253

)

 

 

 

 

 

Total stockholders’ equity (2)

 

925,425

 

 

1,450,923

 

 

1,808,712

 

 

1,979,648

 

 

2,031,253

 

 

1,946,411

 

 

2,015,464

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

16,195,964

 

$

15,453,343

 

$

14,695,254

 

$

14,270,413

 

$

14,641,423

 

$

14,823,457

 

$

14,751,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

925,425

 

$

1,450,923

 

$

1,808,712

 

$

1,979,648

 

$

2,031,253

 

$

1,946,411

 

$

2,015,464

 

 

 

 

Less: Net unrealized gains (losses)

 

63,775

 

 

(66,439

)

 

(175,746

)

 

(252,913

)

 

(240,869

)

 

(208,157

)

 

(226,250

)

 

 

 

Less: Effect of change in discount rate assumptions on the liability for future policy benefits

 

(1,238,180

)

 

(592,910

)

 

(104,078

)

 

195,520

 

 

130,416

 

 

(11,966

)

 

55,386

 

 

 

 

 

 

Adjusted stockholders’ equity

$

2,099,830

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

$

2,141,707

 

$

2,166,533

 

$

2,186,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

$

2,099,830

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

$

2,141,707

 

$

2,166,533

 

 

 

 

Net Income attributable to Primerica, Inc.

 

 

 

117,829

 

 

127,956

 

 

79,561

 

 

146,721

 

 

128,099

 

 

144,504

 

 

 

 

Shareholder dividends

 

 

 

(21,645

)

 

(21,178

)

 

(20,571

)

 

(20,389

)

 

(23,910

)

 

(23,598

)

 

 

 

Retirement of shares and warrants

 

 

 

(103,862

)

 

(127,963

)

 

(97,515

)

 

(32,098

)

 

(96,323

)

 

(112,606

)

 

 

 

Net foreign currency translation adjustment

 

 

 

3,300

 

 

(9,511

)

 

(18,949

)

 

4,335

 

 

1,020

 

 

7,005

 

 

 

 

Other, net

 

 

 

14,820

 

 

8,961

 

 

5,979

 

 

6,096

 

 

15,941

 

 

4,490

 

 

 

Balance, end of period

 

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

$

2,141,707

 

$

2,166,533

 

$

2,186,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

$

2,956,650

 

$

3,029,551

 

$

3,083,905

 

$

3,128,511

 

$

3,188,502

 

$

3,250,753

 

 

 

 

General expenses deferred

 

 

 

9,519

 

 

9,321

 

 

9,726

 

 

9,283

 

 

10,777

 

 

10,692

 

 

 

 

Commission costs deferred

 

 

 

123,739

 

 

119,794

 

 

119,734

 

 

113,479

 

 

118,386

 

 

119,676

 

 

 

 

Amortization of deferred policy acquisition costs

 

 

 

(63,854

)

 

(64,830

)

 

(66,077

)

 

(66,867

)

 

(67,923

)

 

(68,110

)

 

 

 

Foreign currency impact and other, net

 

 

 

3,496

 

 

(9,930

)

 

(18,777

)

 

4,095

 

 

1,011

 

 

6,833

 

 

 

Balance, end of period

 

 

$

3,029,551

 

$

3,083,905

 

$

3,128,511

 

$

3,188,502

 

$

3,250,753

 

$

3,319,844

 

 

 

 

(1)
Outstanding common shares exclude restricted stock units.
(2)
Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity.

 

 

 

4 of 18

 


 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except per-share data)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,221,003

 

 

38,385,520

 

 

37,438,254

 

 

36,973,967

 

 

36,709,525

 

 

36,215,232

 

 

 

 

(2,170,288

)

 

-5.7

%

 

38,800,954

 

 

36,461,013

 

 

(2,339,941

)

 

-6.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

128,099

 

$

144,504

 

 

 

$

16,548

 

 

12.9

%

$

245,785

 

$

272,603

 

$

26,818

 

 

10.9

%

 

Less income attributable to unvested participating securities

 

(488

)

 

(566

)

 

(375

)

 

(703

)

 

(579

)

 

(609

)

 

 

 

(43

)

 

-7.6

%

 

(1,052

)

 

(1,190

)

 

(138

)

 

-13.1

%

 

 

Net income used in computing basic EPS

$

117,341

 

$

127,390

 

$

79,186

 

$

146,019

 

$

127,520

 

$

143,896

 

 

 

$

16,505

 

 

13.0

%

$

244,733

 

$

271,413

 

$

26,680

 

 

10.9

%

 

 

Basic earnings per share

$

2.99

 

$

3.32

 

$

2.12

 

$

3.95

 

$

3.47

 

$

3.97

 

 

 

$

0.65

 

 

19.7

%

$

6.31

 

$

7.44

 

$

1.14

 

 

18.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

131,883

 

$

145,407

 

 

 

$

14,696

 

 

11.2

%

$

250,454

 

$

277,290

 

$

26,836

 

 

10.7

%

 

Less operating income attributable to unvested participating securities

 

(496

)

 

(578

)

 

(668

)

 

(694

)

 

(596

)

 

(612

)

 

 

 

(34

)

 

-5.9

%

 

(1,072

)

 

(1,210

)

 

(138

)

 

-12.9

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

119,248

 

$

130,132

 

$

141,014

 

$

144,111

 

$

131,288

 

$

144,794

 

 

 

$

14,662

 

 

11.3

%

$

249,382

 

$

276,080

 

$

26,698

 

 

10.7

%

 

 

Basic adjusted operating income per share

$

3.04

 

$

3.39

 

$

3.77

 

$

3.90

 

$

3.58

 

$

4.00

 

 

 

$

0.61

 

 

17.9

%

$

6.43

 

$

7.57

 

$

1.14

 

 

17.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,221,003

 

 

38,385,520

 

 

37,438,254

 

 

36,973,967

 

 

36,709,525

 

 

36,215,232

 

 

 

 

(2,170,288

)

 

-5.7

%

 

38,800,954

 

 

36,461,013

 

 

(2,339,941

)

 

-6.0

%

 

Dilutive impact of contingently issuable shares

 

110,941

 

 

115,058

 

 

102,810

 

 

107,245

 

 

94,123

 

 

74,712

 

 

 

 

(40,346

)

 

-35.1

%

 

113,000

 

 

84,418

 

 

(28,582

)

 

-25.3

%

 

 

Shares used to calculate diluted EPS

 

39,331,944

 

 

38,500,578

 

 

37,541,064

 

 

37,081,212

 

 

36,803,648

 

 

36,289,944

 

 

 

 

(2,210,634

)

 

-5.7

%

 

38,913,954

 

 

36,545,431

 

 

(2,368,523

)

 

-6.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

128,099

 

$

144,504

 

 

 

$

16,548

 

 

12.9

%

$

245,785

 

$

272,603

 

$

26,818

 

 

10.9

%

 

Less income attributable to unvested participating securities

 

(487

)

 

(564

)

 

(374

)

 

(701

)

 

(577

)

 

(608

)

 

 

 

(43

)

 

-7.6

%

 

(1,050

)

 

(1,188

)

 

(138

)

 

-13.1

%

 

 

Net income used in computing diluted EPS

$

117,342

 

$

127,392

 

$

79,187

 

$

146,020

 

$

127,521

 

$

143,897

 

 

 

$

16,505

 

 

13.0

%

$

244,735

 

$

271,415

 

$

26,680

 

 

10.9

%

 

 

Diluted earnings per share

$

2.98

 

$

3.31

 

$

2.11

 

$

3.94

 

$

3.46

 

$

3.97

 

 

 

$

0.66

 

 

19.8

%

$

6.29

 

$

7.43

 

$

1.14

 

 

18.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

131,883

 

$

145,407

 

 

 

$

14,696

 

 

11.2

%

$

250,454

 

$

277,290

 

$

26,836

 

 

10.7

%

 

Less operating income attributable to unvested participating securities

 

(495

)

 

(577

)

 

(666

)

 

(692

)

 

(595

)

 

(611

)

 

 

 

(35

)

 

-6.0

%

 

(1,070

)

 

(1,208

)

 

(138

)

 

-12.9

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

119,249

 

$

130,134

 

$

141,016

 

$

144,113

 

$

131,289

 

$

144,795

 

 

 

$

14,662

 

 

11.3

%

$

249,384

 

$

276,082

 

$

26,698

 

 

10.7

%

 

 

Diluted adjusted operating income per share

$

3.03

 

$

3.38

 

$

3.76

 

$

3.89

 

$

3.57

 

$

3.99

 

 

 

$

0.61

 

 

18.0

%

$

6.41

 

$

7.55

 

$

1.15

 

 

17.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

 

 

 

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

 

 

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity (1)

$

1,188,174

 

$

1,629,817

 

$

1,894,180

 

$

2,005,451

 

$

1,988,832

 

$

1,980,938

 

 

 

$

351,120

 

 

21.5

%

$

1,408,996

 

$

1,984,885

 

$

575,889

 

 

40.9

%

 

Average adjusted stockholders' equity (1)

$

2,105,050

 

$

2,099,404

 

$

2,062,789

 

$

2,089,374

 

$

2,154,120

 

$

2,176,431

 

 

 

$

77,027

 

 

3.7

%

$

2,102,227

 

$

2,165,275

 

$

63,048

 

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc. return on stockholders' equity

 

39.7

%

 

31.4

%

 

16.8

%

 

29.3

%

 

25.8

%

 

29.2

%

 

 

 

-2.2

%

nm

 

 

34.9

%

 

27.5

%

 

-7.4

%

nm

 

 

Net income attributable to Primerica, Inc. return on adjusted stockholders' equity

 

22.4

%

 

24.4

%

 

15.4

%

 

28.1

%

 

23.8

%

 

26.6

%

 

 

 

2.2

%

nm

 

 

23.4

%

 

25.2

%

 

1.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

22.8

%

 

24.9

%

 

27.5

%

 

27.7

%

 

24.5

%

 

26.7

%

 

 

 

1.8

%

nm

 

 

23.8

%

 

25.6

%

 

1.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (2)

 

29.2

%

 

24.7

%

 

23.0

%

 

22.6

%

 

23.4

%

 

22.7

%

 

 

 

-1.9

%

nm

 

 

24.7

%

 

22.7

%

 

-1.9

%

nm

 

 

Debt-to-capital, excluding AOCI (2)

 

22.2

%

 

22.1

%

 

22.4

%

 

21.6

%

 

21.4

%

 

21.3

%

 

 

 

-0.8

%

nm

 

 

22.1

%

 

21.3

%

 

-0.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

3.2

x

 

2.5

x

 

2.2

x

 

2.3

x

 

2.4

x

 

2.3

x

 

 

 

(0.2

x)

nm

 

 

2.5

x

 

2.3

x

 

(0.2

x)

nm

 

 

Cash and invested assets to adjusted stockholders' equity

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

 

 

(0.0

x)

nm

 

 

2.1

x

 

2.1

x

 

(0.0

x)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (3)

 

38,751,885

 

 

37,768,052

 

 

37,026,600

 

 

36,824,428

 

 

36,407,876

 

 

35,845,525

 

 

 

 

(1,922,527

)

 

-5.1

%

 

37,768,052

 

 

35,845,525

 

 

(1,922,527

)

 

-5.1

%

 

Adjusted stockholders' equity per share

$

54.46

 

$

55.30

 

$

55.02

 

$

58.16

 

$

59.51

 

$

60.99

 

 

 

$

5.69

 

 

10.3

%

$

55.30

 

$

60.99

 

$

5.69

 

 

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

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

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

 

 

(1)
Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity.
(2)
Debt-to-capital is that of the parent company only. Capital in the debt-to-capital ratio includes stockholders' equity and the note payable.
(3)
Share count reflects outstanding common shares, but excludes restricted stock units (RSUs).

 

5 of 18

 


 

 

 

Statements of Income

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

798,666

 

$

808,894

 

$

810,079

 

$

812,481

 

$

817,872

 

$

828,296

 

 

 

$

19,402

 

 

2.4

%

$

1,607,560

 

$

1,646,169

 

$

38,609

 

 

2.4

%

 

Ceded premiums

 

(399,885

)

 

(419,048

)

 

(404,870

)

 

(406,088

)

 

(405,347

)

 

(425,266

)

 

 

 

(6,218

)

 

-1.5

%

 

(818,933

)

 

(830,613

)

 

(11,680

)

 

-1.4

%

 

 

Net premiums

 

398,781

 

 

389,846

 

 

405,209

 

 

406,393

 

 

412,525

 

 

403,030

 

 

 

 

13,184

 

 

3.4

%

 

788,626

 

 

815,555

 

 

26,929

 

 

3.4

%

 

Net investment income

 

18,905

 

 

21,284

 

 

24,346

 

 

28,530

 

 

31,065

 

 

32,398

 

 

 

 

11,114

 

 

52.2

%

 

40,189

 

 

63,462

 

 

23,273

 

 

57.9

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

103,242

 

 

88,701

 

 

67,962

 

 

66,473

 

 

72,388

 

 

74,958

 

 

 

 

(13,743

)

 

-15.5

%

 

191,942

 

 

147,346

 

 

(44,596

)

 

-23.2

%

 

 

Asset-based (2)

 

113,112

 

 

108,101

 

 

107,483

 

 

105,357

 

 

111,904

 

 

113,335

 

 

 

 

5,234

 

 

4.8

%

 

221,213

 

 

225,239

 

 

4,027

 

 

1.8

%

 

 

Account-based (3)

 

21,541

 

 

22,592

 

 

22,910

 

 

23,348

 

 

22,790

 

 

23,095

 

 

 

 

503

 

 

2.2

%

 

44,134

 

 

45,886

 

 

1,752

 

 

4.0

%

 

 

Other commissions and fees

 

13,905

 

 

21,294

 

 

27,113

 

 

31,542

 

 

24,464

 

 

21,742

 

 

 

 

447

 

 

2.1

%

 

35,200

 

 

46,206

 

 

11,006

 

 

31.3

%

 

Investment (losses) gains

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

(4,608

)

 

(328

)

 

 

 

1,564

 

 

82.7

%

 

(1,141

)

 

(4,936

)

 

(3,794

)

nm

 

 

Other, net

 

20,988

 

 

18,755

 

 

20,964

 

 

22,451

 

 

19,508

 

 

20,155

 

 

 

 

1,399

 

 

7.5

%

 

39,744

 

 

39,663

 

 

(81

)

 

-0.2

%

 

                  Total revenues

 

691,225

 

 

668,681

 

 

673,288

 

 

686,940

 

 

690,036

 

 

688,385

 

 

 

 

19,704

 

 

2.9

%

 

1,359,906

 

 

1,378,422

 

 

18,515

 

 

1.4

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

163,584

 

 

148,369

 

 

159,395

 

 

161,055

 

 

163,267

 

 

148,911

 

 

 

 

542

 

 

0.4

%

 

311,953

 

 

312,179

 

 

226

 

 

0.1

%

 

Future policy benefits remeasurement (gain)/loss

 

(745

)

 

(100

)

 

1,514

 

 

958

 

 

559

 

 

(1,867

)

 

 

 

(1,766

)

nm

 

 

(845

)

 

(1,308

)

 

(462

)

 

-54.7

%

 

Amortization of DAC

 

63,854

 

 

64,830

 

 

66,077

 

 

66,867

 

 

67,923

 

 

68,110

 

 

 

 

3,280

 

 

5.1

%

 

128,684

 

 

136,033

 

 

7,349

 

 

5.7

%

 

Insurance commissions

 

7,721

 

 

7,594

 

 

7,666

 

 

7,280

 

 

8,138

 

 

9,142

 

 

 

 

1,548

 

 

20.4

%

 

15,315

 

 

17,281

 

 

1,965

 

 

12.8

%

 

Insurance expenses

 

59,509

 

 

59,461

 

 

57,552

 

 

58,883

 

 

61,125

 

 

59,093

 

 

 

 

(367

)

 

-0.6

%

 

118,970

 

 

120,219

 

 

1,249

 

 

1.0

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

74,606

 

 

63,403

 

 

48,775

 

 

47,927

 

 

52,452

 

 

53,630

 

 

 

 

(9,773

)

 

-15.4

%

 

138,009

 

 

106,082

 

 

(31,927

)

 

-23.1

%

 

 

Asset-based (2)

 

53,366

 

 

50,876

 

 

51,549

 

 

51,047

 

 

54,276

 

 

55,085

 

 

 

 

4,209

 

 

8.3

%

 

104,242

 

 

109,361

 

 

5,119

 

 

4.9

%

 

 

Other sales commissions

 

5,952

 

 

5,484

 

 

5,592

 

 

4,187

 

 

4,147

 

 

4,907

 

 

 

 

(577

)

 

-10.5

%

 

11,436

 

 

9,054

 

 

(2,382

)

 

-20.8

%

 

Interest expense

 

6,853

 

 

6,814

 

 

6,802

 

 

6,768

 

 

6,690

 

 

6,686

 

 

 

 

(129

)

 

-1.9

%

 

13,667

 

 

13,376

 

 

(292

)

 

-2.1

%

 

Contract acquistion costs (4)

 

20,649

 

 

19,384

 

 

13,446

 

 

14,952

 

 

14,984

 

 

12,602

 

 

 

 

(6,782

)

 

-35.0

%

 

40,034

 

 

27,586

 

 

(12,448

)

 

-31.1

%

 

Other operating expenses

 

86,434

 

 

79,728

 

 

73,790

 

 

80,443

 

 

89,534

 

 

83,189

 

 

 

 

3,460

 

 

4.3

%

 

166,162

 

 

172,723

 

 

6,561

 

 

3.9

%

 

Goodwill impairment

 

 

 

 

 

60,000

 

 

 

 

 

 

 

 

 

 

 

#DIV/0!

 

 

 

 

 

 

 

#DIV/0!

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#DIV/0!

 

 

 

 

 

 

 

#DIV/0!

 

 

                  Total benefits and expenses

 

541,783

 

 

505,844

 

 

552,157

 

 

500,367

 

 

523,095

 

 

499,489

 

 

 

 

(6,355

)

 

-1.3

%

 

1,047,627

 

 

1,022,584

 

 

(25,043

)

 

-2.4

%

 

 Income before income taxes

 

149,442

 

 

162,837

 

 

121,131

 

 

186,572

 

 

166,942

 

 

188,896

 

 

 

 

26,059

 

 

16.0

%

 

312,280

 

 

355,838

 

 

43,558

 

 

13.9

%

 

 

Income taxes

 

34,268

 

 

37,265

 

 

41,569

 

 

39,851

 

 

38,843

 

 

44,392

 

 

 

 

7,127

 

 

19.1

%

 

71,533

 

 

83,235

 

 

11,702

 

 

16.4

%

 

Net income

 

115,175

 

 

125,572

 

 

79,561

 

 

146,721

 

 

128,099

 

 

144,504

 

 

 

 

18,932

 

 

15.1

%

 

240,747

 

 

272,603

 

 

31,856

 

 

13.2

%

 

Net income attributable to noncontrolling interests

 

(2,654

)

 

(2,384

)

 

 

 

 

 

 

 

 

 

 

 

2,384

 

 

100.0

%

 

(5,038

)

 

 

 

5,038

 

 

100.0

%

 

 

Net Income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

128,099

 

$

144,504

 

 

 

$

16,548

 

 

12.9

%

$

245,785

 

$

272,603

 

$

26,818

 

 

10.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

130,540

 

$

140,115

 

 

 

$

11,536

 

 

9.0

%

$

250,701

 

$

270,655

 

$

19,954

 

 

8.0

%

Investment & Savings Products

 

67,038

 

 

63,017

 

 

59,222

 

 

56,612

 

 

56,107

 

 

59,583

 

 

 

 

(3,434

)

 

-5.4

%

 

130,056

 

 

115,691

 

 

(14,365

)

 

-11.0

%

Senior Health

 

(23,085

)

 

(16,150

)

 

(63,723

)

 

4,285

 

 

(3,762

)

 

(6,033

)

 

 

 

10,117

 

 

62.6

%

 

(39,235

)

 

(9,795

)

 

29,441

 

 

75.0

%

Corporate & Other Distributed Products

 

(16,632

)

 

(12,609

)

 

(6,075

)

 

(6,325

)

 

(15,944

)

 

(4,769

)

 

 

 

7,840

 

 

62.2

%

 

(29,241

)

 

(20,713

)

 

8,529

 

 

29.2

%

 

Income before income taxes

$

149,442

 

$

162,837

 

$

121,131

 

$

186,572

 

$

166,942

 

$

188,896

 

 

 

$

26,059

 

 

16.0

%

$

312,280

 

$

355,838

 

$

43,558

 

 

13.9

%

 

(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.
(4)
Contract acquisition costs (CAC) - Includes direct marketing costs incurred to acquire Senior Health product leads through internal and external sources, including commissions paid to Primerica representatives, as well as ETQ agent compensation, training and licensing costs.

 

6 of 18

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life direct premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

812,880

 

$

823,297

 

 

 

$

19,844

 

 

2.5

%

$

1,596,707

 

$

1,636,177

 

$

39,470

 

 

2.5

%

 

Less: Premiums ceded to IPO Coinsurers

 

234,614

 

 

231,805

 

 

226,869

 

 

224,240

 

 

220,240

 

 

216,740

 

 

 

 

(15,065

)

 

-6.5

%

 

466,419

 

 

436,980

 

 

(29,439

)

 

-6.3

%

 

Term Life adjusted direct premiums

$

558,640

 

$

571,648

 

$

577,717

 

$

583,556

 

$

592,640

 

$

606,557

 

 

 

$

34,909

 

 

6.1

%

$

1,130,288

 

$

1,199,197

 

$

68,909

 

 

6.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life ceded premiums

$

(398,446

)

$

(417,406

)

$

(403,416

)

$

(404,174

)

$

(404,044

)

$

(423,704

)

 

 

$

(6,298

)

 

-1.5

%

$

(815,852

)

$

(827,747

)

$

(11,895

)

 

-1.5

%

 

Less: Premiums ceded to IPO Coinsurers

 

(234,614

)

 

(231,805

)

 

(226,869

)

 

(224,240

)

 

(220,240

)

 

(216,740

)

 

 

 

15,065

 

 

6.5

%

 

(466,419

)

 

(436,980

)

 

29,439

 

 

6.3

%

 

Term Life other ceded premiums

$

(163,832

)

$

(185,601

)

$

(176,548

)

$

(179,935

)

$

(183,804

)

$

(206,964

)

 

 

$

(21,363

)

 

-11.5

%

$

(349,433

)

$

(390,767

)

$

(41,334

)

 

-11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

18,905

 

$

21,284

 

$

24,346

 

$

28,530

 

$

31,065

 

$

32,398

 

 

 

$

11,114

 

 

52.2

%

$

40,189

 

$

63,462

 

$

23,273

 

 

57.9

%

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

nm

 

nm

 

 

(3,353

)

 

(1,179

)

nm

 

nm

 

 

Adjusted net investment income

$

21,004

 

$

22,538

 

$

24,414

 

$

28,940

 

$

31,392

 

$

33,250

 

 

 

$

10,712

 

 

47.5

%

$

43,542

 

$

64,642

 

$

21,100

 

 

48.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Other Operating Expenses to Adjusted other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

$

86,434

 

$

79,728

 

$

73,790

 

$

80,443

 

$

89,534

 

$

83,189

 

 

 

$

3,460

 

 

4.3

%

$

166,162

 

$

172,723

 

$

6,561

 

 

3.9

%

 

Less: eTeleQuote transaction-related costs

 

900

 

 

(2,892

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

(1,992

)

 

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

256

 

 

3,328

 

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

3,584

 

 

 

nm

 

nm

 

 

Adjusted other operating expenses

$

85,278

 

$

79,292

 

$

73,790

 

$

80,443

 

$

89,534

 

$

83,189

 

 

 

$

3,896

 

 

4.9

%

$

164,570

 

$

172,723

 

$

8,152

 

 

5.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

691,225

 

$

668,681

 

$

673,288

 

$

686,940

 

$

690,036

 

$

688,385

 

 

 

$

19,704

 

 

2.9

%

$

1,359,906

 

$

1,378,422

 

$

18,515

 

 

1.4

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

(4,608

)

 

(328

)

 

 

nm

 

nm

 

 

(1,141

)

 

(4,936

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

nm

 

nm

 

 

(3,353

)

 

(1,179

)

nm

 

nm

 

 

Adjusted operating revenues

$

692,573

 

$

671,827

 

$

676,056

 

$

684,503

 

$

694,972

 

$

689,565

 

 

 

$

17,737

 

 

2.6

%

$

1,364,401

 

$

1,384,537

 

$

20,136

 

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

149,442

 

$

162,837

 

$

121,131

 

$

186,572

 

$

166,942

 

$

188,896

 

 

 

$

26,059

 

 

16.0

%

$

312,280

 

$

355,838

 

$

43,558

 

 

13.9

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

(4,608

)

 

(328

)

 

 

nm

 

nm

 

 

(1,141

)

 

(4,936

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

nm

 

nm

 

 

(3,353

)

 

(1,179

)

nm

 

nm

 

 

Less: eTeleQuote transaction-related costs

 

(900

)

 

2,892

 

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

1,992

 

 

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

(256

)

 

(3,328

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

(3,584

)

 

 

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

(6,797

)

 

 

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

 

 

 

 

 

nm

 

nm

 

 

 

 

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

155,615

 

$

169,548

 

$

183,898

 

$

184,136

 

$

171,877

 

$

190,076

 

 

 

$

20,528

 

 

12.1

%

$

325,163

 

$

361,953

 

$

36,790

 

 

11.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

115,175

 

$

125,572

 

$

79,561

 

$

146,721

 

$

128,099

 

$

144,504

 

 

 

$

18,932

 

 

15.1

%

$

240,747

 

$

272,603

 

$

31,856

 

 

13.2

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

(4,608

)

 

(328

)

 

 

nm

 

nm

 

 

(1,141

)

 

(4,936

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

nm

 

nm

 

 

(3,353

)

 

(1,179

)

nm

 

nm

 

 

Less: e-TeleQuote transaction-related costs

 

(900

)

 

2,892

 

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

1,992

 

 

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

(256

)

 

(3,328

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

(3,584

)

 

 

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

 

(6,797

)

 

 

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

 

 

 

 

 

nm

 

nm

 

 

 

 

 

nm

 

nm

 

 

Less: Tax impact of reconciling items

 

1,603

 

 

1,573

 

 

647

 

 

(520

)

 

1,151

 

 

277

 

 

 

nm

 

nm

 

 

3,176

 

 

1,428

 

nm

 

nm

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

131,883

 

$

145,407

 

 

 

$

14,696

 

 

11.2

%

$

250,454

 

$

277,290

 

$

26,836

 

 

10.7

%

 

7 of 18

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

(23,085

)

$

(16,150

)

$

(63,723

)

$

4,285

 

$

(3,762

)

$

(6,033

)

 

 

$

10,117

 

 

62.6

%

$

(39,235

)

$

(9,795

)

$

29,441

 

 

75.0

%

 

Less: e-TeleQuote transaction-related costs

 

(399

)

 

(66

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: Noncontrolling interest

 

(3,668

)

 

(3,129

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(19,018

)

$

(12,955

)

$

(3,723

)

$

4,285

 

$

(3,762

)

$

(6,033

)

 

 

$

6,922

 

 

53.4

%

$

(31,973

)

$

(9,795

)

$

22,179

 

 

69.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from C&O Income Before Income Taxes to C&O Adjusted Operating Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

(16,632

)

$

(12,609

)

$

(6,075

)

$

(6,325

)

$

(15,944

)

$

(4,769

)

 

 

$

7,840

 

 

62.2

%

$

(29,241

)

$

(20,713

)

$

8,529

 

 

29.2

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

(4,608

)

 

(328

)

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: e-TeleQuote transaction-related costs

 

(501

)

 

2,958

 

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquistion

 

(256

)

 

(3,328

)

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(14,527

)

$

(9,094

)

$

(3,307

)

$

(8,762

)

$

(11,008

)

$

(3,589

)

 

 

$

5,504

 

 

60.5

%

$

(23,621

)

$

(14,598

)

$

9,023

 

 

38.2

%

 

8 of 18

 


 

 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

812,880

 

$

823,297

 

 

 

$

19,844

 

 

2.5

%

$

1,596,707

 

$

1,636,177

 

$

39,470

 

 

2.5

%

 

Premiums ceded to IPO coinsurers (1)

 

(234,614

)

 

(231,805

)

 

(226,869

)

 

(224,240

)

 

(220,240

)

 

(216,740

)

 

 

 

15,065

 

 

6.5

%

 

(466,419

)

 

(436,980

)

 

29,439

 

 

6.3

%

 

Adjusted direct premiums (2)

 

558,640

 

 

571,648

 

 

577,717

 

 

583,556

 

 

592,640

 

 

606,557

 

 

 

 

34,909

 

 

6.1

%

 

1,130,288

 

 

1,199,197

 

 

68,909

 

 

6.1

%

 

Other ceded premiums (3)

 

(163,832

)

 

(185,601

)

 

(176,548

)

 

(179,935

)

 

(183,804

)

 

(206,964

)

 

 

 

(21,363

)

 

-11.5

%

 

(349,433

)

 

(390,767

)

 

(41,334

)

 

-11.8

%

 

Net premiums

 

394,808

 

 

386,047

 

 

401,169

 

 

403,621

 

 

408,836

 

 

399,594

 

 

 

 

13,546

 

 

3.5

%

 

780,855

 

 

808,430

 

 

27,575

 

 

3.5

%

 

Other, net

 

12,175

 

 

12,374

 

 

13,419

 

 

12,352

 

 

12,233

 

 

12,280

 

 

 

 

(94

)

 

-0.8

%

 

24,549

 

 

24,513

 

 

(36

)

 

-0.1

%

 

Revenues

 

406,983

 

 

398,421

 

 

414,588

 

 

415,974

 

 

421,069

 

 

411,873

 

 

 

 

13,452

 

 

3.4

%

 

805,404

 

 

832,942

 

 

27,538

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

161,702

 

 

144,626

 

 

156,587

 

 

157,082

 

 

158,940

 

 

143,855

 

 

 

 

(771

)

 

-0.5

%

 

306,328

 

 

302,795

 

 

(3,534

)

 

-1.2

%

 

Future policy benefits remeasurement (gain)/loss

 

(907

)

 

(136

)

 

1,598

 

 

(1

)

 

1,035

 

 

(1,312

)

 

 

 

(1,176

)

nm

 

 

(1,043

)

 

(277

)

 

766

 

 

73.5

%

 

Amortization of DAC

 

62,000

 

 

63,169

 

 

64,262

 

 

65,444

 

 

66,068

 

 

66,004

 

 

 

 

2,835

 

 

4.5

%

 

125,169

 

 

132,072

 

 

6,902

 

 

5.5

%

 

Insurance commissions

 

3,793

 

 

3,854

 

 

3,964

 

 

3,724

 

 

4,590

 

 

5,496

 

 

 

 

1,641

 

 

42.6

%

 

7,648

 

 

10,086

 

 

2,438

 

 

31.9

%

 

Insurance expenses

 

58,272

 

 

58,329

 

 

56,471

 

 

57,723

 

 

59,896

 

 

57,717

 

 

 

 

(612

)

 

-1.0

%

 

116,601

 

 

117,613

 

 

1,011

 

 

0.9

%

 

Benefits and expenses

 

284,861

 

 

269,842

 

 

282,881

 

 

283,973

 

 

290,529

 

 

271,759

 

 

 

 

1,917

 

 

0.7

%

 

554,703

 

 

562,288

 

 

7,584

 

 

1.4

%

 

Income before income taxes

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

130,540

 

$

140,115

 

 

 

$

11,536

 

 

9.0

%

$

250,701

 

$

270,655

 

$

19,954

 

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

448,657

 

$

460,061

 

$

465,354

 

$

469,565

 

$

477,227

 

$

489,826

 

 

 

$

29,766

 

 

6.5

%

$

908,718

 

$

967,054

 

$

58,336

 

 

6.4

%

 

Pre-IPO direct premiums (5)

 

344,597

 

 

343,392

 

 

339,232

 

 

338,230

 

 

335,652

 

 

333,471

 

 

 

 

(9,921

)

 

-2.9

%

 

687,989

 

 

669,123

 

 

(18,866

)

 

-2.7

%

 

Total direct premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

812,880

 

$

823,297

 

 

 

$

19,844

 

 

2.5

%

$

1,596,707

 

$

1,636,177

 

$

39,470

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

234,614

 

$

231,805

 

$

226,869

 

$

224,240

 

$

220,240

 

$

216,740

 

 

 

$

(15,065

)

 

-6.5

%

$

466,419

 

$

436,980

 

$

(29,439

)

 

-6.3

%

 

% of Pre-IPO direct premiums

 

68.1

%

 

67.5

%

 

66.9

%

 

66.3

%

 

65.6

%

 

65.0

%

 

 

nm

 

nm

 

 

67.8

%

 

65.3

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

324,628

 

$

330,090

 

$

334,732

 

$

337,017

 

$

343,779

 

$

349,506

 

 

 

$

19,416

 

 

5.9

%

$

654,718

 

$

693,285

 

$

38,567

 

 

5.9

%

 

% of adjusted direct premiums

 

58.1

%

 

57.7

%

 

57.9

%

 

57.8

%

 

58.0

%

 

57.6

%

 

 

nm

 

nm

 

 

57.9

%

 

57.8

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

65,793

 

$

67,023

 

$

68,226

 

$

69,168

 

$

70,657

 

$

71,500

 

 

 

$

4,476

 

 

6.7

%

$

132,817

 

$

142,157

 

$

9,340

 

 

7.0

%

 

% of adjusted direct premiums

 

11.8

%

 

11.7

%

 

11.8

%

 

11.9

%

 

11.9

%

 

11.8

%

 

 

nm

 

nm

 

 

11.8

%

 

11.9

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

46,097

 

$

45,955

 

$

43,052

 

$

45,371

 

$

47,663

 

$

45,437

 

 

 

$

(518

)

 

-1.1

%

$

92,053

 

$

93,100

 

$

1,047

 

 

1.1

%

 

% of adjusted direct premiums

 

8.3

%

 

8.0

%

 

7.5

%

 

7.8

%

 

8.0

%

 

7.5

%

 

 

nm

 

nm

 

 

8.1

%

 

7.8

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

130,540

 

$

140,115

 

 

 

$

11,536

 

 

9.0

%

$

250,701

 

$

270,655

 

$

19,954

 

 

8.0

%

 

Term Life operating margin (8)

 

21.9

%

 

22.5

%

 

22.8

%

 

22.6

%

 

22.0

%

 

23.1

%

 

 

nm

 

nm

 

 

22.2

%

 

22.6

%

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 and remeasurement (gain)/loss 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 18

 


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

129,515

 

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

136,430

 

 

 

 

6,224

 

 

4.8

%

 

129,515

 

 

135,208

 

 

5,693

 

 

4.4

%

 

 

New life-licensed representatives

 

9,983

 

 

11,529

 

 

12,518

 

 

11,117

 

 

11,118

 

 

12,638

 

 

 

 

1,109

 

 

9.6

%

 

21,512

 

 

23,756

 

 

2,244

 

 

10.4

%

 

 

Non-renewal and terminated representatives

 

(9,292

)

 

(9,586

)

 

(10,354

)

 

(10,222

)

 

(9,896

)

 

(11,262

)

 

 

 

(1,676

)

 

-17.5

%

 

(18,878

)

 

(21,158

)

 

(2,280

)

 

-12.1

%

 

Life-insurance licensed sales force, end of period

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

136,430

 

 

137,806

 

 

 

 

5,657

 

 

4.3

%

 

132,149

 

 

137,806

 

 

5,657

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

65.5

 

$

72.3

 

$

68.0

 

$

66.0

 

$

70.7

 

$

82.0

 

 

 

$

9.6

 

 

13.3

%

$

137.8

 

$

152.7

 

$

14.9

 

 

10.8

%

 

 

Additions and increases in premium

 

18.4

 

 

20.6

 

 

19.5

 

 

18.2

 

 

18.2

 

 

19.7

 

 

 

 

(0.9

)

 

-4.5

%

 

39.0

 

 

37.9

 

 

(1.1

)

 

-2.8

%

 

 

 

 

Total estimated annualized issued term life premium

$

83.8

 

$

92.9

 

$

87.5

 

$

84.2

 

$

88.9

 

$

101.7

 

 

 

$

8.7

 

 

9.4

%

$

176.8

 

$

190.6

 

$

13.8

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

71,324

 

 

76,946

 

 

71,104

 

 

72,544

 

 

84,561

 

 

96,953

 

 

 

 

20,007

 

 

26.0

%

 

148,270

 

 

181,514

 

 

33,244

 

 

22.4

%

 

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

$

918

 

$

940

 

$

957

 

$

910

 

$

836

 

$

846

 

 

 

$

(95

)

 

-10.1

%

$

929

 

$

841

 

$

(88

)

 

-9.5

%

 

Adjusted issued term life policies (3)

$

83,050

 

$

89,316

 

$

81,372

 

$

79,282

 

$

84,561

 

$

96,953

 

 

 

$

7,637

 

 

8.6

%

$

172,366

 

$

181,514

 

$

9,148

 

 

5.3

%

 

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

$

788

 

$

810

 

$

836

 

$

833

 

$

836

 

$

846

 

 

 

$

36

 

 

4.4

%

$

799

 

$

841

 

$

42

 

 

5.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

903,404

 

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

$

922,845

 

 

 

$

13,213

 

 

1.5

%

$

903,404

 

$

916,808

 

$

13,404

 

 

1.5

%

 

 

Issued term life face amount (4)

 

24,773

 

 

27,651

 

 

26,049

 

 

25,349

 

 

28,124

 

 

32,203

 

 

 

 

4,552

 

 

16.5

%

 

52,423

 

 

60,327

 

 

7,904

 

 

15.1

%

 

 

Terminated term life face amount

 

(19,787

)

 

(19,298

)

 

(21,033

)

 

(22,776

)

 

(22,210

)

 

(22,583

)

 

 

 

(3,285

)

 

-17.0

%

 

(39,085

)

 

(44,793

)

 

(5,709

)

 

-14.6

%

 

 

Foreign currency impact, net

 

1,242

 

 

(3,547

)

 

(6,669

)

 

1,450

 

 

124

 

 

2,401

 

 

 

 

5,948

 

nm

 

 

(2,305

)

 

2,525

 

 

4,830

 

nm

 

 

Term life face amount in-force, end of period

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

$

922,845

 

$

934,867

 

 

 

$

20,429

 

 

2.2

%

$

914,438

 

$

934,867

 

$

20,429

 

 

2.2

%

 

(1)
Estimated annualized issued term life premium - estimated as average premium per $1,000 of face amounts issued on new policies and additions (before free look returns) multiplied by actual face amount issued on new policies, rider additions and face amount increases.
(2)
In whole dollars.
(3)
Provided for comparability of year-over-year results of term life issued policies and reflects the estimated number of policies issued after adjusting for a consistent basis of insured lives per policy following the Q4 2022 new product launch
(4)
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 18

 


 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Investment & Savings Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

103,242

 

$

88,701

 

$

67,962

 

$

66,473

 

$

72,388

 

$

74,958

 

 

 

$

(13,743

)

 

-15.5

%

$

191,942

 

$

147,346

 

$

(44,596

)

 

-23.2

%

 

Asset-based

 

113,112

 

 

108,101

 

 

107,483

 

 

105,357

 

 

111,904

 

 

113,335

 

 

 

 

5,234

 

 

4.8

%

 

221,213

 

 

225,239

 

 

4,027

 

 

1.8

%

 

Account-based

 

21,541

 

 

22,592

 

 

22,910

 

 

23,348

 

 

22,790

 

 

23,095

 

 

 

 

503

 

 

2.2

%

 

44,134

 

 

45,886

 

 

1,752

 

 

4.0

%

 

Other, net

 

3,144

 

 

3,022

 

 

3,342

 

 

3,102

 

 

3,120

 

 

3,121

 

 

 

 

99

 

 

3.3

%

 

6,166

 

 

6,240

 

 

75

 

 

1.2

%

 

Revenues

 

241,039

 

 

222,416

 

 

201,697

 

 

198,280

 

 

210,202

 

 

214,509

 

 

 

 

(7,907

)

 

-3.6

%

 

463,455

 

 

424,712

 

 

(38,743

)

 

-8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

1,446

 

 

1,421

 

 

1,378

 

 

1,336

 

 

1,493

 

 

1,409

 

 

 

 

(12

)

 

-0.9

%

 

2,867

 

 

2,901

 

 

34

 

 

1.2

%

 

Insurance commissions

 

3,646

 

 

3,450

 

 

3,419

 

 

3,320

 

 

3,308

 

 

3,273

 

 

 

 

(176

)

 

-5.1

%

 

7,096

 

 

6,581

 

 

(514

)

 

-7.2

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

74,606

 

 

63,403

 

 

48,775

 

 

47,927

 

 

52,452

 

 

53,630

 

 

 

 

(9,773

)

 

-15.4

%

 

138,009

 

 

106,082

 

 

(31,927

)

 

-23.1

%

 

Asset-based

 

53,366

 

 

50,876

 

 

51,549

 

 

51,047

 

 

54,276

 

 

55,085

 

 

 

 

4,209

 

 

8.3

%

 

104,242

 

 

109,361

 

 

5,119

 

 

4.9

%

 

Other operating expenses

 

40,936

 

 

40,249

 

 

37,355

 

 

38,038

 

 

42,567

 

 

41,529

 

 

 

 

1,280

 

 

3.2

%

 

81,185

 

 

84,095

 

 

2,911

 

 

3.6

%

 

Benefits and expenses

 

174,001

 

 

159,398

 

 

142,476

 

 

141,669

 

 

154,095

 

 

154,926

 

 

 

 

(4,472

)

 

-2.8

%

 

333,399

 

 

309,021

 

 

(24,378

)

 

-7.3

%

 

Income before income taxes

$

67,038

 

$

63,017

 

$

59,222

 

$

56,612

 

$

56,107

 

$

59,583

 

 

 

$

(3,434

)

 

-5.4

%

$

130,056

 

$

115,691

 

$

(14,365

)

 

-11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

8,037

 

$

7,917

 

$

7,980

 

$

8,004

 

$

8,034

 

$

8,142

 

 

 

$

225

 

 

2.8

%

$

15,954

 

$

16,176

 

$

222

 

 

1.4

%

 

Fees paid based on fee-generating positions (2)

 

10,948

 

 

9,974

 

 

9,486

 

 

9,665

 

 

11,528

 

 

10,216

 

 

 

 

242

 

 

2.4

%

 

20,922

 

 

21,744

 

 

822

 

 

3.9

%

 

Other operating expenses

 

21,951

 

 

22,358

 

 

19,889

 

 

20,369

 

 

23,005

 

 

23,171

 

 

 

 

813

 

 

3.6

%

 

44,309

 

 

46,176

 

 

1,867

 

 

4.2

%

 

Total other operating expenses

$

40,936

 

$

40,249

 

$

37,355

 

$

38,038

 

$

42,567

 

$

41,529

 

 

 

$

1,280

 

 

3.2

%

$

81,185

 

$

84,095

 

$

2,911

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.20

%

 

1.27

%

 

1.23

%

 

1.21

%

 

1.21

%

 

1.21

%

 

 

nm

 

nm

 

 

1.23

%

 

1.21

%

nm

 

nm

 

 

Canada

 

1.00

%

 

0.78

%

 

0.32

%

 

0.31

%

 

0.33

%

 

0.37

%

 

 

nm

 

nm

 

 

0.92

%

 

0.34

%

nm

 

nm

 

 

Total

 

1.16

%

 

1.21

%

 

1.17

%

 

1.15

%

 

1.13

%

 

1.16

%

 

 

nm

 

nm

 

 

1.18

%

 

1.15

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.039

%

 

0.040

%

 

0.042

%

 

0.040

%

 

0.042

%

 

0.041

%

 

 

nm

 

nm

 

 

0.078

%

 

0.084

%

nm

 

nm

 

 

Canada

 

0.108

%

 

0.106

%

 

0.105

%

 

0.103

%

 

0.102

%

 

0.104

%

 

 

nm

 

nm

 

 

0.214

%

 

0.206

%

nm

 

nm

 

 

Total

 

0.049

%

 

0.051

%

 

0.052

%

 

0.050

%

 

0.052

%

 

0.051

%

 

 

nm

 

nm

 

 

0.100

%

 

0.103

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

3.48

 

$

4.08

 

$

4.31

 

$

4.37

 

$

3.58

 

$

4.07

 

 

 

nm

 

nm

 

$

7.57

 

$

7.65

 

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 18

 


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

1,298.6

 

$

1,151.4

 

$

931.8

 

$

883.8

 

$

971.7

 

$

998.5

 

 

 

$

(153.0

)

 

-13.3

%

$

2,450.0

 

$

1,970.2

 

$

(479.8

)

 

-19.6

%

 

 

Canada Retail Mutual Funds

 

437.6

 

 

250.6

 

 

112.2

 

 

112.0

 

 

149.8

 

 

106.2

 

 

 

 

(144.4

)

 

-57.6

%

 

688.3

 

 

256.0

 

 

(432.3

)

 

-62.8

%

 

 

Indexed Annuities

 

57.5

 

 

70.2

 

 

55.8

 

 

69.2

 

 

80.7

 

 

89.3

 

 

 

 

19.2

 

 

27.3

%

 

127.6

 

 

170.0

 

 

42.4

 

 

33.2

%

 

 

Variable Annuities and other

 

668.4

 

 

617.3

 

 

542.5

 

 

548.0

 

 

556.4

 

 

649.1

 

 

 

 

31.8

 

 

5.2

%

 

1,285.7

 

 

1,205.5

 

 

(80.2

)

 

-6.2

%

 

 

 

 

Total sales-based revenue generating product sales

 

2,462.1

 

 

2,089.5

 

 

1,642.3

 

 

1,612.9

 

 

1,758.6

 

 

1,843.1

 

 

 

 

(246.4

)

 

-11.8

%

 

4,551.6

 

 

3,601.7

 

 

(949.9

)

 

-20.9

%

 

 

Managed Accounts

 

453.7

 

 

451.3

 

 

319.6

 

 

288.1

 

 

306.1

 

 

317.0

 

 

 

 

(134.3

)

 

-29.8

%

 

905.0

 

 

623.1

 

 

(281.9

)

 

-31.1

%

 

 

Canada Retail Mutual Funds - no upfront sales comm

 

82.2

 

 

97.5

 

 

157.9

 

 

156.6

 

 

183.4

 

 

193.6

 

 

 

 

96.1

 

 

98.5

%

 

179.8

 

 

377.0

 

 

197.2

 

 

109.7

%

 

 

Segregated Funds

 

67.3

 

 

51.3

 

 

41.6

 

 

35.0

 

 

51.9

 

 

27.9

 

 

 

 

(23.4

)

 

-45.6

%

 

118.6

 

 

79.8

 

 

(38.8

)

 

-32.7

%

 

 

 

 

Total product sales

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

$

2,300.0

 

$

2,381.6

 

 

 

$

(308.0

)

 

-11.5

%

$

5,755.0

 

$

4,681.6

 

$

(1,073.4

)

 

-18.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Canada Retail Mutual Funds

$

519.9

 

$

348.1

 

$

270.2

 

$

268.6

 

$

333.2

 

$

299.8

 

 

 

$

(48.3

)

 

-13.9

%

$

868.0

 

$

633.0

 

$

(235.1

)

 

-27.1

%

 

 

Segregated Funds

 

67.3

 

 

51.3

 

 

41.6

 

 

35.0

 

 

51.9

 

 

27.9

 

 

 

 

(23.4

)

 

-45.6

%

 

118.6

 

 

79.8

 

 

(38.8

)

 

-32.7

%

 

 

 

Total Canada product sales

 

587.1

 

 

399.4

 

 

311.8

 

 

303.5

 

 

385.0

 

 

327.7

 

 

 

 

(71.7

)

 

-18.0

%

 

986.6

 

 

712.8

 

 

(273.8

)

 

-27.8

%

 

 

 

Total U.S. product sales

 

2,478.2

 

 

2,290.1

 

 

1,849.7

 

 

1,789.0

 

 

1,914.9

 

 

2,053.9

 

 

 

 

(236.2

)

 

-10.3

%

 

4,768.4

 

 

3,968.8

 

 

(799.6

)

 

-16.8

%

 

 

 

 

Total product sales

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

$

2,300.0

 

$

2,381.6

 

 

 

$

(308.0

)

 

-11.5

%

$

5,755.0

 

$

4,681.6

 

$

(1,073.4

)

 

-18.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

97,312

 

$

93,708

 

$

82,291

 

$

78,737

 

$

83,949

 

$

87,621

 

 

 

$

(6,087

)

 

-6.5

%

$

97,312

 

$

83,949

 

$

(13,363

)

 

-13.7

%

 

 

Inflows

 

3,065

 

 

2,690

 

 

2,161

 

 

2,093

 

 

2,300

 

 

2,382

 

 

 

 

(308

)

 

-11.5

%

 

5,755

 

 

4,682

 

 

(1,073

)

 

-18.7

%

 

 

Outflows (1)

 

(1,900

)

 

(1,797

)

 

(1,447

)

 

(1,444

)

 

(1,658

)

 

(1,839

)

 

 

 

(42

)

 

-2.4

%

 

(3,697

)

 

(3,497

)

 

199

 

 

5.4

%

 

 

 

 

Net flows

 

1,166

 

 

893

 

 

714

 

 

649

 

 

642

 

 

542

 

 

 

 

(350

)

 

-39.2

%

 

2,058

 

 

1,184

 

 

(874

)

 

-42.5

%

 

 

Foreign currency impact, net

 

171

 

 

(474

)

 

(802

)

 

174

 

 

16

 

 

315

 

 

 

 

789

 

nm

 

 

(303

)

 

330

 

 

633

 

nm

 

 

 

Change in market value, net and other (2)

 

(4,941

)

 

(11,836

)

 

(3,466

)

 

4,388

 

 

3,014

 

 

3,168

 

 

 

 

15,003

 

 

126.8

%

 

(16,777

)

 

6,182

 

 

22,958

 

 

136.8

%

 

Client asset values, end of period

$

93,708

 

$

82,291

 

$

78,737

 

$

83,949

 

$

87,621

 

$

91,646

 

 

 

$

9,355

 

 

11.4

%

$

82,291

 

$

91,646

 

$

9,355

 

 

11.4

%

 

 

Annualized net flows as % of beginning of period asset values

 

4.8

%

 

3.8

%

 

3.5

%

 

3.3

%

 

3.1

%

 

2.5

%

 

 

 

-1.3

%

nm

 

 

4.2

%

 

2.8

%

 

-1.4

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

46,429

 

$

42,870

 

$

40,331

 

$

40,402

 

$

42,096

 

$

43,225

 

 

 

$

356

 

 

0.8

%

$

44,650

 

$

42,661

 

$

(1,989

)

 

-4.5

%

 

 

Canada Retail Mutual Funds

 

12,119

 

 

11,539

 

 

10,840

 

 

10,759

 

 

11,345

 

 

11,567

 

 

 

 

28

 

 

0.2

%

 

11,829

 

 

11,456

 

 

(373

)

 

-3.1

%

 

 

Managed Accounts

 

7,077

 

 

6,960

 

 

6,817

 

 

6,949

 

 

7,338

 

 

7,613

 

 

 

 

653

 

 

9.4

%

 

7,018

 

 

7,475

 

 

457

 

 

6.5

%

 

 

Indexed Annuities

 

2,650

 

 

2,677

 

 

2,696

 

 

2,710

 

 

2,729

 

 

2,760

 

 

 

 

83

 

 

3.1

%

 

2,664

 

 

2,745

 

 

81

 

 

3.0

%

 

 

Variable Annuities and other

 

23,218

 

 

21,431

 

 

20,269

 

 

20,137

 

 

20,744

 

 

21,323

 

 

 

 

(108

)

 

-0.5

%

 

22,324

 

 

21,034

 

 

(1,291

)

 

-5.8

%

 

 

Segregated Funds

 

2,710

 

 

2,517

 

 

2,368

 

 

2,299

 

 

2,329

 

 

2,324

 

 

 

 

(194

)

 

-7.7

%

 

2,614

 

 

2,326

 

 

(288

)

 

-11.0

%

 

 

 

 

Total

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

$

86,581

 

$

88,813

 

 

 

$

819

 

 

0.9

%

$

91,098

 

$

87,697

 

$

(3,401

)

 

-3.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

12,119

 

$

11,539

 

$

10,840

 

$

10,759

 

$

11,345

 

$

11,567

 

 

 

$

28

 

 

0.2

%

$

11,829

 

$

11,456

 

$

(373

)

 

-3.1

%

 

 

Segregated Funds

 

2,710

 

 

2,517

 

 

2,368

 

 

2,299

 

 

2,329

 

 

2,324

 

 

 

 

(194

)

 

-7.7

%

 

2,614

 

 

2,326

 

 

(288

)

 

-11.0

%

 

 

 

Total Canada average client assets

 

14,829

 

 

14,056

 

 

13,208

 

 

13,058

 

 

13,674

 

 

13,891

 

 

 

 

(165

)

 

-1.2

%

 

14,443

 

 

13,782

 

 

(660

)

 

-4.6

%

 

 

 

Total U.S. average client assets

 

79,374

 

 

73,938

 

 

70,112

 

 

70,198

 

 

72,907

 

 

74,922

 

 

 

 

984

 

 

1.3

%

 

76,656

 

 

73,915

 

 

(2,741

)

 

-3.6

%

 

 

 

 

Total average client assets

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

$

86,581

 

$

88,813

 

 

 

$

819

 

 

0.9

%

$

91,098

 

$

87,697

 

$

(3,401

)

 

-3.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,243

 

 

2,277

 

 

2,295

 

 

2,309

 

 

2,316

 

 

2,331

 

 

 

 

54

 

 

2.4

%

 

2,260

 

 

2,324

 

 

63

 

 

2.8

%

 

 

Recordkeeping only

 

797

 

 

812

 

 

820

 

 

825

 

 

829

 

 

834

 

 

 

 

22

 

 

2.7

%

 

805

 

 

832

 

 

27

 

 

3.4

%

 

 

 

 

Total

 

3,040

 

 

3,089

 

 

3,115

 

 

3,134

 

 

3,145

 

 

3,165

 

 

 

 

76

 

 

2.5

%

 

3,065

 

 

3,155

 

 

91

 

 

3.0

%

 

(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 18

 


 

Senior Health - Financial Results, Financial Analysis Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Senior Health Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees (1)

$

1,278

 

$

9,343

 

$

14,601

 

$

22,198

 

$

15,755

 

$

11,371

 

 

 

$

2,028

 

 

21.7

%

$

10,621

 

$

27,125

 

$

16,504

 

nm

 

 

Other, net (2)

 

4,553

 

 

2,471

 

 

2,583

 

 

5,655

 

 

2,955

 

 

3,519

 

 

 

 

1,047

 

 

42.4

%

 

7,024

 

 

6,474

 

 

(550

)

 

-7.8

%

 

Revenues

 

5,831

 

 

11,814

 

 

17,183

 

 

27,853

 

 

18,710

 

 

14,889

 

 

 

 

3,075

 

 

26.0

%

 

17,645

 

 

33,599

 

 

15,954

 

 

90.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract acquisition costs (3)

 

20,649

 

 

19,384

 

 

13,446

 

 

14,952

 

 

14,984

 

 

12,602

 

 

 

 

(6,782

)

 

-35.0

%

 

40,034

 

 

27,586

 

 

(12,448

)

 

-31.1

%

 

Adjusted other operating expenses

 

7,868

 

 

8,514

 

 

7,461

 

 

8,617

 

 

7,488

 

 

8,320

 

 

 

 

(193

)

 

-2.3

%

 

16,381

 

 

15,808

 

 

(573

)

 

-3.5

%

 

Adjusted operating benefits and expenses

 

28,517

 

 

27,898

 

 

20,907

 

 

23,568

 

 

22,471

 

 

20,922

 

 

 

 

(6,976

)

 

-25.0

%

 

56,415

 

 

43,394

 

 

(13,021

)

 

-23.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

$

(22,686

)

$

(16,084

)

$

(3,723

)

$

4,285

 

$

(3,762

)

$

(6,033

)

 

 

$

10,051

 

 

62.5

%

$

(38,770

)

$

(9,795

)

$

28,975

 

 

74.7

%

 

Non-controlling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

 

 

 

 

 

 

3,129

 

 

100.0

%

 

(6,797

)

 

 

 

6,797

 

 

100.0

%

 

Adjusted operating income before income taxes attributable to Primerica, Inc.

$

(19,018

)

$

(12,955

)

$

(3,723

)

$

4,285

 

$

(3,762

)

$

(6,033

)

 

 

$

6,922

 

 

53.4

%

$

(31,973

)

$

(9,795

)

$

22,179

 

 

69.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

$

(22,686

)

$

(16,084

)

$

(3,723

)

$

4,285

 

$

(3,762

)

$

(6,033

)

 

 

$

10,051

 

 

62.5

%

$

(38,770

)

$

(9,795

)

$

28,975

 

 

74.7

%

 

Less: Amortization of intangibles

 

(2,600

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

 

 

 

nm

 

 

(5,400

)

 

(5,600

)

 

(200

)

 

-3.7

%

 

Less: Depreciation

 

(245

)

 

(226

)

 

(221

)

 

(211

)

 

(200

)

 

(160

)

 

 

 

65

 

 

29.0

%

 

(471

)

 

(360

)

 

110

 

 

23.4

%

 

Adjusted EBITDA (Including non-controlling interest) (4)

$

(19,841

)

$

(13,058

)

$

(703

)

$

7,297

 

$

(762

)

$

(3,073

)

 

 

$

9,985

 

 

76.5

%

$

(32,899

)

$

(3,834

)

$

29,065

 

 

88.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis and Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health submitted policies (5)

 

26,231

 

 

19,652

 

 

16,095

 

 

23,060

 

 

19,826

 

 

13,885

 

 

 

 

(5,767

)

 

-29.3

%

 

45,883

 

 

33,711

 

 

(12,172

)

 

-26.5

%

 

Senior Health approved policies (6)

 

23,594

 

 

17,925

 

 

14,862

 

 

20,705

 

 

18,413

 

 

12,915

 

 

 

 

(5,010

)

 

-27.9

%

 

41,519

 

 

31,328

 

 

(10,191

)

 

-24.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primerica representatives Senior Health certified (7)

 

42,147

 

 

60,412

 

 

83,280

 

 

93,348

 

 

94,623

 

 

94,335

 

 

 

 

33,923

 

 

56.2

%

 

60,412

 

 

94,335

 

 

33,923

 

 

56.2

%

 

Senior Health submitted policies sourced by Primerica representatives

 

988

 

 

831

 

 

1,016

 

 

5,666

 

 

2,073

 

 

1,707

 

 

 

 

876

 

 

105.4

%

 

1,819

 

 

3,780

 

 

1,961

 

 

107.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LTV per approved policy (8)

$

862

 

$

820

 

$

868

 

$

888

 

$

856

 

$

880

 

 

 

$

60

 

 

7.3

%

$

844

 

$

866

 

$

22

 

 

2.6

%

 

CAC per approved policy (8)

$

875

 

$

1,081

 

$

905

 

$

722

 

$

814

 

$

976

 

 

 

$

(106

)

 

-9.8

%

$

964

 

$

881

 

$

(84

)

 

-8.7

%

 

LTV / CAC multiple

 

1.0

x

 

0.8

x

 

1.0

x

 

1.2

x

 

1.1

x

 

0.9

x

 

 

 

0.1

x

nm

 

 

0.9

x

 

1.0

x

 

0.1

x

nm

 

 

(1)
Commission revenue recognized based on the estimated Lifetime value (LTV) to be collected over the estimated life of an approved policy for the relevant period based on multiple factors, including but not limited to contracted commission rates, carrier mix, expected policy turnover, historical chargeback activity and applied constraints. Adjustments to revenue outside of LTV for approved policies from prior periods are recognized when our cash collections are different, or are expected to be, from the estimated constrained LTV’s which we refer to as tail revenue.
(2)
Primarily reflects marketing development revenues, which are non-commission revenues received from carriers to support marketing efforts and lead acquisition.
(3)
Contract acquisition costs (CAC) - Includes direct marketing costs incurred to acquire leads through internal and external sources, including commissions paid to Primerica representatives, as well as ETQ agent compensation, training and licensing costs.
(4)
Adjusted EBITDA - Earnings before interest, taxes, depreciation, amortization and certain adjustments for non-cash or non-recurring expenses including purchase accounting adjustments.
(5)
Senior Health submitted policies - represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier. The applicant may need to take additional actions, including providing subsequent information before the application is reviewed by the health insurance carrier.
(6)
Senior Health approved policies - represent an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force.
(7)
A Primerica independent contractor sales representative does not need to be life-insurance licensed in order to obtain a Primerica Senior Health certification.
(8)
In whole dollars.

 

13 of 18

 


 

 

Corporate Other Distributed Products - Financial Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

 

YTD 2022

 

YTD 2023

 

$
Change

 

%
Change

 

Corporate & Other Distributed Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

5,412

 

$

5,441

 

$

5,494

 

$

4,685

 

$

4,993

 

$

4,999

 

 

 

$

(442

)

 

-8.1

%

$

10,853

 

$

9,991

 

$

(861

)

 

-7.9

%

 

Ceded premiums

 

(1,439

)

 

(1,642

)

 

(1,454

)

 

(1,914

)

 

(1,304

)

 

(1,562

)

 

 

 

80

 

 

4.9

%

 

(3,082

)

 

(2,866

)

 

216

 

 

7.0

%

 

Net premiums

 

3,973

 

 

3,799

 

 

4,040

 

 

2,772

 

 

3,689

 

 

3,436

 

 

 

 

(362

)

 

-9.5

%

 

7,771

 

 

7,125

 

 

(646

)

 

-8.3

%

 

Adjusted net investment income

 

21,004

 

 

22,538

 

 

24,414

 

 

28,940

 

 

31,392

 

 

33,250

 

 

 

 

10,712

 

 

47.5

%

 

43,542

 

 

64,641

 

 

21,100

 

 

48.5

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid Legal Services

 

4,287

 

 

4,664

 

 

5,672

 

 

3,821

 

 

3,991

 

 

4,421

 

 

 

 

(243

)

 

-5.2

%

 

8,951

 

 

8,412

 

 

(539

)

 

-6.0

%

 

Auto and Homeowners Insurance

 

1,591

 

 

2,056

 

 

2,647

 

 

1,994

 

 

1,831

 

 

2,349

 

 

 

 

293

 

 

14.3

%

 

3,647

 

 

4,180

 

 

533

 

 

14.6

%

 

Mortgage loans

 

4,818

 

 

3,128

 

 

2,103

 

 

1,656

 

 

1,211

 

 

1,775

 

 

 

 

(1,353

)

 

-43.2

%

 

7,946

 

 

2,987

 

 

(4,959

)

 

-62.4

%

 

Other sales commissions

 

1,932

 

 

2,103

 

 

2,090

 

 

1,872

 

 

1,676

 

 

1,826

 

 

 

 

(277

)

 

-13.2

%

 

4,034

 

 

3,502

 

 

(532

)

 

-13.2

%

 

Other, net

 

1,117

 

 

889

 

 

1,621

 

 

1,341

 

 

1,200

 

 

1,236

 

 

 

 

347

 

 

39.1

%

 

2,006

 

 

2,436

 

 

431

 

 

21.5

%

 

Adjusted operating revenues

 

38,721

 

 

39,176

 

 

42,587

 

 

42,396

 

 

44,990

 

 

48,293

 

 

 

 

9,117

 

 

23.3

%

 

77,897

 

 

93,283

 

 

15,386

 

 

19.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

1,881

 

 

3,743

 

 

2,809

 

 

3,972

 

 

4,327

 

 

5,057

 

 

 

 

1,314

 

 

35.1

%

 

5,624

 

 

9,384

 

 

3,759

 

 

66.8

%

 

Future policy benefits remeasurement (gain)/loss

 

162

 

 

36

 

 

(84

)

 

958

 

 

(477

)

 

(554

)

 

 

 

(590

)

nm

 

 

198

 

 

(1,031

)

 

(1,229

)

nm

 

 

Amortization of DAC

 

407

 

 

240

 

 

438

 

 

87

 

 

362

 

 

697

 

 

 

 

457

 

nm

 

 

648

 

 

1,060

 

 

412

 

 

63.6

%

 

Insurance commissions

 

282

 

 

290

 

 

283

 

 

237

 

 

241

 

 

373

 

 

 

 

83

 

 

28.4

%

 

572

 

 

614

 

 

42

 

 

7.3

%

 

Insurance expenses

 

1,237

 

 

1,132

 

 

1,081

 

 

1,160

 

 

1,229

 

 

1,377

 

 

 

 

245

 

 

21.7

%

 

2,368

 

 

2,606

 

 

238

 

 

10.0

%

 

Sales commissions

 

5,952

 

 

5,484

 

 

5,592

 

 

4,187

 

 

4,147

 

 

4,907

 

 

 

 

(577

)

 

-10.5

%

 

11,436

 

 

9,054

 

 

(2,382

)

 

-20.8

%

 

Interest expense

 

6,853

 

 

6,814

 

 

6,802

 

 

6,768

 

 

6,690

 

 

6,686

 

 

 

 

(129

)

 

-1.9

%

 

13,667

 

 

13,376

 

 

(292

)

 

-2.1

%

 

Adjusted other operating expenses

 

36,475

 

 

30,530

 

 

28,974

 

 

33,788

 

 

39,480

 

 

33,340

 

 

 

 

2,810

 

 

9.2

%

 

67,004

 

 

72,820

 

 

5,815

 

 

8.7

%

 

Adjusted benefits and expenses

 

53,248

 

 

48,270

 

 

45,894

 

 

51,158

 

 

55,999

 

 

51,882

 

 

 

 

3,613

 

 

7.5

%

 

101,518

 

 

107,881

 

 

6,363

 

 

6.3

%

 

Adjusted operating income before income taxes

$

(14,527

)

$

(9,094

)

$

(3,307

)

$

(8,762

)

$

(11,008

)

$

(3,589

)

 

 

$

5,504

 

 

60.5

%

$

(23,621

)

$

(14,598

)

$

9,023

 

 

38.2

%

 

14 of 18

 


 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

As of or for the period ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% 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

 

$

583,161

 

$

583,161

 

$

-

 

 

18.4

%

 

16.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

19,162

 

 

19,893

 

 

(731

)

 

0.6

%

 

0.6

%

 

2.62

%

AAA

 

Government

 

 

232,220

 

 

254,859

 

 

(22,639

)

 

7.3

%

 

7.4

%

 

3.07

%

AA-

 

Tax-Exempt Municipal

 

 

33,285

 

 

36,777

 

 

(3,493

)

 

1.0

%

 

1.1

%

 

2.69

%

AA

 

Corporate

 

 

1,276,784

 

 

1,408,086

 

 

(131,302

)

 

40.2

%

 

40.6

%

 

3.69

%

BBB+

 

Mortgage Backed

 

 

415,498

 

 

486,809

 

 

(71,311

)

 

13.1

%

 

14.1

%

 

3.01

%

AAA

 

Asset Backed

 

 

179,067

 

 

194,087

 

 

(15,021

)

 

5.6

%

 

5.6

%

 

4.12

%

A+

 

Cmbs

 

 

118,124

 

 

135,788

 

 

(17,664

)

 

3.7

%

 

3.9

%

 

3.50

%

AA-

 

Private

 

 

281,669

 

 

306,898

 

 

(25,229

)

 

8.9

%

 

8.9

%

 

4.71

%

BBB+

 

Redeemable Preferred

 

 

3,882

 

 

4,248

 

 

(367

)

 

0.1

%

 

0.1

%

 

5.33

%

BBB-

 

 

 

 

 

 

Total Fixed Income

 

 

2,559,690

 

 

2,847,445

 

 

(287,756

)

 

80.6

%

 

82.2

%

 

3.63

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

8,585

 

 

8,585

 

 

-

 

 

0.3

%

 

0.2

%

 

 

 

 

Common Stock

 

 

18,772

 

 

18,772

 

 

0

 

 

0.6

%

 

0.5

%

 

 

 

 

Mutual Fund

 

 

6,245

 

 

6,245

 

 

-

 

 

0.2

%

 

0.2

%

 

 

 

 

 

 

 

 

 

Total Equities

 

 

33,601

 

 

33,601

 

 

0

 

 

1.1

%

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,176,452

 

$

3,464,207

 

$

(287,756

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance

 

$

155,868

 

$

175,918

 

$

(20,051

)

 

12.2

%

 

12.5

%

 

 

 

 

Energy

 

 

144,532

 

 

156,761

 

 

(12,229

)

 

11.3

%

 

11.1

%

 

 

 

 

Consumer Non Cyclical

 

 

127,556

 

 

142,661

 

 

(15,106

)

 

10.0

%

 

10.1

%

 

 

 

 

Banking

 

 

113,484

 

 

118,009

 

 

(4,525

)

 

8.9

%

 

8.4

%

 

 

 

 

Reits

 

 

112,547

 

 

130,813

 

 

(18,267

)

 

8.8

%

 

9.3

%

 

 

 

 

Consumer Cyclical

 

 

106,721

 

 

117,131

 

 

(10,409

)

 

8.4

%

 

8.3

%

 

 

 

 

Technology

 

 

93,582

 

 

100,814

 

 

(7,232

)

 

7.3

%

 

7.2

%

 

 

 

 

Capital Goods

 

 

74,083

 

 

79,544

 

 

(5,462

)

 

5.8

%

 

5.6

%

 

 

 

 

Basic Industry

 

 

63,549

 

 

71,108

 

 

(7,560

)

 

5.0

%

 

5.0

%

 

 

 

 

Electric

 

 

57,986

 

 

63,588

 

 

(5,602

)

 

4.5

%

 

4.5

%

 

 

 

 

Finance Companies

 

 

54,799

 

 

61,667

 

 

(6,869

)

 

4.3

%

 

4.4

%

 

 

 

 

Transportation

 

 

53,045

 

 

57,641

 

 

(4,596

)

 

4.2

%

 

4.1

%

 

 

 

 

Communications

 

 

48,041

 

 

51,975

 

 

(3,934

)

 

3.8

%

 

3.7

%

 

 

 

 

Brokerage

 

 

42,724

 

 

48,420

 

 

(5,696

)

 

3.3

%

 

3.4

%

 

 

 

 

Financial Other

 

 

8,570

 

 

9,588

 

 

(1,018

)

 

0.7

%

 

0.7

%

 

 

 

 

Natural Gas

 

 

7,288

 

 

7,813

 

 

(525

)

 

0.6

%

 

0.6

%

 

 

 

 

Industrial Other

 

 

5,934

 

 

6,920

 

 

(985

)

 

0.5

%

 

0.5

%

 

 

 

 

Utility Other

 

 

4,613

 

 

5,389

 

 

(775

)

 

0.4

%

 

0.4

%

 

 

 

 

Owned No Guarantee

 

 

1,862

 

 

2,325

 

 

(463

)

 

0.1

%

 

0.2

%

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,276,784

 

$

1,408,086

 

$

(131,302

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

191,811

 

$

194,913

 

$

(3,102

)

 

7.5

%

 

6.8

%

 

3.78

%

 

 

 

1-2 Yrs.

 

 

240,051

 

 

249,402

 

 

(9,350

)

 

9.4

%

 

8.8

%

 

3.69

%

 

 

 

2-5 Yrs.

 

 

755,693

 

 

816,578

 

 

(60,885

)

 

29.5

%

 

28.7

%

 

3.74

%

 

 

 

5-10 Yrs.

 

 

1,093,928

 

 

1,259,836

 

 

(165,908

)

 

42.7

%

 

44.2

%

 

3.47

%

 

 

 

> 10 Yrs.

 

 

278,206

 

 

326,716

 

 

(48,510

)

 

10.9

%

 

11.5

%

 

3.83

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,559,690

 

$

2,847,445

 

$

(287,756

)

 

100.0

%

 

100.0

%

 

3.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

15 of 18

 


 

 

Investment Portfolio - Quality Ratings As of June 30, 2023

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

590,359

 

 

20.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

325,732

 

 

11.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

706,034

 

 

24.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

1,163,384

 

 

40.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

57,736

 

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

4,201

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,847,445

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

10,169

 

 

0.7

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

66,906

 

 

4.8

%

 

 

 

AA

 

 

9,189

 

 

3.0

%

 

A

 

 

361,574

 

 

25.7

%

 

 

 

A

 

 

72,421

 

 

23.6

%

 

BBB

 

 

917,306

 

 

65.1

%

 

 

 

BBB

 

 

223,562

 

 

72.8

%

 

Below Investment Grade

 

 

51,955

 

 

3.7

%

 

 

 

Below Investment Grade

 

 

1,726

 

 

0.6

%

 

NA

 

 

176

 

 

0.0

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,408,086

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

306,898

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

60,324

 

 

44.4

%

 

 

 

AAA

 

$

437,676

 

 

89.9

%

 

AA

 

 

8,895

 

 

6.6

%

 

 

 

AA

 

 

48,921

 

 

10.0

%

 

A

 

 

66,570

 

 

49.0

%

 

 

 

A

 

 

126

 

 

0.0

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

-

 

 

 

 

Below Investment Grade

 

 

-

 

 

 

 

 

 

Below Investment Grade

 

 

64

 

 

0.0

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

22

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

135,788

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

486,809

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

36,015

 

 

18.6

%

 

 

 

AAA

 

$

45,486

 

 

16.6

%

 

AA

 

 

15,357

 

 

7.9

%

 

 

 

AA

 

 

148,407

 

 

54.0

%

 

A

 

 

129,723

 

 

66.8

%

 

 

 

A

 

 

68,638

 

 

25.0

%

 

BBB

 

 

6,138

 

 

3.2

%

 

 

 

BBB

 

 

11,081

 

 

4.0

%

 

Below Investment Grade

 

 

2,850

 

 

1.5

%

 

 

 

Below Investment Grade

 

 

1,140

 

 

0.4

%

 

NA

 

 

4,004

 

 

2.1

%

 

 

 

NA

 

 

0

 

 

0.0

%

 

 

 

 

 

 

Total Asset-Backed

 

$

194,087

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

274,752

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

1,377,017

 

 

55.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

1,056,881

 

 

42.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

59,590

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

7,752

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

691

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

2,501,931

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

379,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

583,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,464,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

16 of 18

 


 

 

Investment Portfolio - Supplemental Data and Trends

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

$
Change

 

%
Change

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

20,889

 

$

22,414

 

$

23,067

 

$

24,605

 

$

25,806

 

$

26,357

 

 

 

$

3,943

 

17.6%

 

Fixed-maturity securities (held-to-maturity)

 

15,515

 

 

15,815

 

 

16,283

 

 

16,309

 

 

16,435

 

 

16,608

 

 

 

 

793

 

5.0%

 

Equity Securities

 

387

 

 

371

 

 

373

 

 

377

 

 

380

 

 

380

 

 

 

 

9

 

2.4%

 

Deposit asset underlying 10% reinsurance treaty

 

589

 

 

485

 

 

557

 

 

2,134

 

 

2,377

 

 

2,488

 

 

 

 

2,003

 

nm

 

Deposit asset - Mark to Market

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(327

)

 

(852

)

 

 

 

402

 

32.1%

 

Policy loans and other invested assets

 

102

 

 

58

 

 

436

 

 

450

 

 

(72

)

 

352

 

 

 

 

294

 

nm

 

Cash & cash equivalents

 

125

 

 

498

 

 

1,714

 

 

3,605

 

 

5,128

 

 

5,840

 

 

 

 

5,342

 

nm

 

 

 

 

 

Total investment income

 

35,508

 

 

38,387

 

 

42,362

 

 

47,072

 

 

49,727

 

 

51,172

 

 

 

 

12,785

 

33.3%

 

Investment expenses

 

1,088

 

 

1,288

 

 

1,733

 

 

2,233

 

 

2,227

 

 

2,167

 

 

 

 

879

 

68.2%

 

Interest Expense on Surplus Note

 

15,515

 

 

15,815

 

 

16,283

 

 

16,309

 

 

16,435

 

 

16,608

 

 

 

 

793

 

5.0%

 

 

 

 

 

Net investment income

$

18,905

 

$

21,284

 

$

24,346

 

$

28,530

 

$

31,065

 

$

32,397

 

 

 

$

11,113

 

52.2%

 

 

Fixed income book yield, end of period

 

3.18

%

 

3.25

%

 

3.34

%

 

3.44

%

 

3.57

%

 

3.63

%

 

 

 

 

 

 

 

New money yield

 

3.37

%

 

4.21

%

 

3.93

%

 

5.41

%

 

5.57

%

 

5.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q2

 

 

 

 

 

 

 

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

% Pt
Change

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

21.0

%

 

22.0

%

 

21.5

%

 

21.6

%

 

20.8

%

 

20.7

%

 

 

 

-1.3

%

 

 

AA

 

11.2

%

 

11.2

%

 

11.1

%

 

11.5

%

 

11.3

%

 

11.4

%

 

 

 

0.2

%

 

 

A

 

23.7

%

 

23.0

%

 

23.0

%

 

24.6

%

 

25.0

%

 

24.8

%

 

 

 

1.8

%

 

 

BBB

 

39.8

%

 

39.6

%

 

40.1

%

 

39.9

%

 

40.5

%

 

40.9

%

 

 

 

1.2

%

 

 

Below Investment Grade

 

3.1

%

 

2.8

%

 

2.7

%

 

2.4

%

 

2.2

%

 

2.0

%

 

 

 

-0.8

%

 

 

NA

 

1.2

%

 

1.3

%

 

1.5

%

 

0.0

%

 

0.2

%

 

0.1

%

 

 

 

-1.1

%

 

 

 

 

 

 

 

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2023

 

 

 

As of June 30, 2023

 

 

 

 

 

 

As of June 30, 2023

 

 

 

 

 

 

 

 

Market
Value

 

Amortized
Cost

 

Credit
Rating

 

 

 

Market
Value

 

Amortized
Cost

 

 

 

 

 

 

Market
Value

 

Amortized
Cost

 

Top 25 Exposures

 

 

 

 

 

 

Foreign Exposure (1)

 

 

 

 

 

 

Government Investments (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Canada

$

19,657

 

$

20,984

 

AAA

 

Canada

$

83,898

 

$

93,452

 

 

 

AAA

$

2,015

 

$

2,114

 

 

2

Province of Alberta Canada

 

15,151

 

 

16,179

 

A+

 

United Kingdom

 

24,731

 

 

25,270

 

 

 

AA

 

 

 

 

 

3

Province of Quebec Canada

 

14,988

 

 

15,584

 

AA-

 

Australia

 

18,201

 

 

19,500

 

 

 

A

 

7,795

 

 

9,475

 

 

4

Province of Ontario Canada

 

14,317

 

 

14,847

 

A+

 

Mexico

 

6,535

 

 

7,690

 

 

 

BBB

 

9,642

 

 

10,631

 

 

5

Bank of America Corp

 

12,963

 

 

13,295

 

A-

 

France

 

6,116

 

 

6,395

 

 

 

Below Investment Grade

 

641

 

 

1,140

 

 

6

Ontario Teachers' Pension Plan

 

12,774

 

 

14,429

 

AA+

 

Bermuda

 

5,921

 

 

6,237

 

 

 

NA

 

 

 

 

 

7

Wells Fargo & Co

 

11,309

 

 

11,395

 

BBB+

 

Netherlands

 

5,407

 

 

5,474

 

 

 

 

Total

$

20,093

 

$

23,360

 

 

8

Manulife Financial Corp

 

10,779

 

 

11,686

 

A

 

Japan

 

5,294

 

 

5,450

 

 

 

 

 

 

 

 

 

 

 

9

Morgan Stanley

 

10,357

 

 

10,765

 

BBB+

 

Luxembourg

 

4,579

 

 

4,700

 

 

 

 

 

 

 

 

 

 

 

10

TC Energy Corp

 

10,272

 

 

11,677

 

BBB+

 

Ireland

 

4,397

 

 

4,416

 

 

 

Non-Government Investments (1)

 

 

 

 

 

11

Province of Saskatchewan Canada

 

9,900

 

 

10,236

 

AA

 

Malta

 

4,360

 

 

4,527

 

 

 

 

 

 

 

 

 

 

 

12

Goldman Sachs Group Inc.

 

9,482

 

 

9,811

 

BBB+

 

Israel

 

3,528

 

 

3,559

 

 

 

AAA

$

5,413

 

$

5,461

 

 

13

ConocoPhillips

 

9,351

 

 

10,702

 

A

 

Cayman Islands

 

3,512

 

 

3,534

 

 

 

AA

 

5,270

 

 

5,314

 

 

14

Enbridge Inc

 

9,164

 

 

9,959

 

BBB+

 

Brazil

 

2,423

 

 

2,616

 

 

 

A

 

46,409

 

 

49,325

 

 

15

Walmart Inc

 

8,464

 

 

8,610

 

AA

 

Supranational

 

2,015

 

 

2,114

 

 

 

BBB

 

137,634

 

 

147,984

 

 

16

Fairfax Financial Holdings Ltd

 

8,319

 

 

9,788

 

BBB

 

Emerging Markets (2)

 

10,334

 

 

12,068

 

 

 

Below Investment Grade

 

3,947

 

 

4,092

 

 

17

Province of Newfoundland and Labrador

 

8,305

 

 

9,120

 

AA

 

All Other

 

 

29,099

 

 

30,116

 

 

 

NA

 

1,582

 

 

1,582

 

 

18

Brookfield Corp

 

8,180

 

 

8,573

 

A-

 

 

Total

$

220,348

 

$

237,119

 

 

 

 

Total

$

200,255

 

$

213,758

 

 

19

Province of New Brunswick Canada

 

8,128

 

 

8,462

 

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Kemper Corp

 

8,092

 

 

9,093

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

Province of British Columbia Canada

 

8,055

 

 

8,528

 

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Intact Financial Corp

 

7,944

 

 

7,878

 

A+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Enterprise Products Partners

 

7,914

 

 

7,562

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

City of Toronto Canada

 

7,851

 

 

8,162

 

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Western & Southern Mutual Holdings

 

7,734

 

 

9,426

 

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

259,451

 

$

276,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

8.2

%

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

17 of 18

 


 

 

Five-Year Historical Key Statistics

PRIMERICA, INC.

Financial Supplement

 

(Dollars in millions)

2018

 

2019

 

2020

 

2021

 

2022

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

Q1
2023

 

Q2
2023

 

Q3
2023

Q4
2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

290,886

 

 

282,207

 

 

400,345

 

 

349,374

 

 

359,735

 

 

84,707

 

 

70,215

 

 

127,788

 

 

77,025

 

 

93,540

 

 

86,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

126,121

 

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

129,515

 

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

136,430

 

 

 

 

New life-licensed representatives

 

48,041

 

 

44,739

 

 

48,106

 

 

39,622

 

 

45,147

 

 

9,983

 

 

11,529

 

 

12,518

 

 

11,117

 

 

11,118

 

 

12,638

 

 

 

 

Non-renewal and terminated representatives

 

(43,426

)

 

(44,953

)

 

(43,721

)

 

(45,014

)

 

(39,454

)

 

(9,292

)

 

(9,586

)

 

(10,354

)

 

(10,222

)

 

(9,896

)

 

(11,262

)

 

 

Life-insurance licensed sales force, end of period

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

135,208

 

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

136,430

 

 

137,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

301,589

 

 

287,809

 

 

352,868

 

 

323,855

 

 

291,918

 

 

71,324

 

 

76,946

 

 

71,104

 

 

72,544

 

 

84,561

 

 

96,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

95,209

 

$

93,994

 

$

109,436

 

$

108,521

 

$

103,822

 

$

24,773

 

$

27,651

 

$

26,049

 

$

25,349

 

$

28,124

 

$

32,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

763,831

 

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

903,404

 

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

$

922,845

 

 

 

 

Issued term life face amount

 

95,209

 

 

93,994

 

 

109,436

 

 

108,521

 

 

103,822

 

 

24,773

 

 

27,651

 

 

26,049

 

 

25,349

 

 

28,124

 

 

32,203

 

 

 

 

Terminated term life face amount

 

(70,291

)

 

(71,519

)

 

(60,848

)

 

(64,798

)

 

(82,894

)

 

(19,787

)

 

(19,298

)

 

(21,033

)

 

(22,776

)

 

(22,210

)

 

(22,583

)

 

 

 

Foreign currency impact, net

 

(7,708

)

 

4,746

 

 

1,968

 

 

862

 

 

(7,524

)

 

1,242

 

 

(3,547

)

 

(6,669

)

 

1,450

 

 

124

 

 

2,401

 

 

 

Term life face amount in force, end of period

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

916,808

 

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

$

922,845

 

$

934,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

250.8

 

$

244.8

 

$

303.6

 

$

297.2

 

$

271.9

 

$

65.5

 

$

72.3

 

$

68.0

 

$

66.0

 

$

70.7

 

$

82.0

 

 

 

 

Additions and increases in premium

 

55.2

 

 

60.2

 

 

68.9

 

 

77.0

 

 

76.7

 

 

18.4

 

 

20.6

 

 

19.5

 

 

18.2

 

 

18.2

 

 

19.7

 

 

 

 

 

Total estimated annualized issued term life premium

$

306.0

 

$

305.0

 

$

372.5

 

$

374.2

 

$

348.5

 

$

83.8

 

$

92.9

 

$

87.5

 

$

84.2

 

$

88.9

 

$

101.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

7,040.1

 

$

7,533.2

 

$

7,842.5

 

$

11,703.2

 

$

10,009.0

 

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

$

2,300.0

 

$

2,381.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

61,842

 

$

65,029

 

$

69,709

 

$

89,993

 

$

87,193

 

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

$

86,581

 

$

88,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed U.S. Mortgage Volume (brokered)

$

 

$

31.1

 

$

442.5

 

$

1,229.2

 

$

567.2

 

$

235.9

 

$

152.7

 

$

99.8

 

$

78.9

 

$

55.6

 

$

82.2

 

 

 

 

18 of 18

 


 

Exhibit 99.3

 

Supplemental Financial Information

As Adjusted for ASU 2018-12

Fourth Quarter 2022

 

This document is a revision of the restated fourth quarter 2022 financial supplement furnished as an exhibit to the 8-K filed on May 2, 2023 and corrects certain immaterial misstatements identified in the prior period results related to the adoption of LDTI. These immaterial misstatements were specifically related to the Company’s accounting estimates under LDTI and thus no financial statements prior to the adoption of LDTI were affected.

 

Effective January 1, 2023, we adopted FASB ASU 2018-12 "Targeted Improvements to the Accounting for Long-Duration Contracts" (or "LDTI"). We have retrospectively restated 2021 and 2022 financial statements in compliance with the new accounting standard, with 2021 full year and 2022 quarterly restated results included herein. The impact of LDTI on our financial statements is significant, as it requires us to make changes to the way we calculate future policy benefit reserves on our term life insurance product and discontinued product lines issued by our New York subsidiary. LDTI also requires changes to the way we amortize deferred acquisition costs for these products as well as Canadian Segregated funds. Restating our financial statements is necessary to present historical periods on a comparable basis with future period results.

 

Also effective January 1, 2023, we will no longer be allocating a portion of net investment income to the Term Life Insurance segment, and all net investment income will be recorded in the Corporate & Other Distributed Products segment. As such, we have retrospectively restated for comparison purposes the 2021 and 2022 income statements for the Term Life Insurance and Corporate and Other Distributed Product Segments.

 

In this document, we have also included estimated term life issued policy counts by quarter for 2022 adjusting issued policies to a single life per policy basis to facilitate comparisons going forward.

 

A summary of significant changes by line item follows:

Term Life Insurance -

Removal of Net investment income allocation and changes reflected in Benefits and claims, Future policy benefits remeasurement (gain)/loss and Amortization of DAC

 

Investment and Savings Products -

Amortization of DAC

 

 

 

 

 

 

 

 

 

 

Senior Health -

No change

 

 

 

 

 

 

 

 

 

 

 

Corp & Other Distributed Products -

Inclusion of Net investment income formerly allocated to Term Life and changes reflected in Benefits and claims, Future policy benefits remeasurement (gain)/loss and Amortization of DAC for discontinued lines written by our New York subsidiary

 

Consolidated Balance Sheets -

Due from Reinsurers, Deferred acquisitions costs, Future policy benefits, Income taxes, Retained Earnings, Accumulated other comprehensive income

 

Statements of Income -

Benefits and claims, Future policy benefits remeasurement (gain)/loss, Amortization of DAC

 

 

 

To facilitate comparison, lines impacted by the change have been highlighted. Note that ratios and totals are also affected, however, these were not highlighted.

 


 

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

7-8

Segment operating results

 

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

Senior Health segment - financial results, financial analysis, and key statistics

13

Corporate & Other Distributed Products segment - financial results

14

Investment portfolio

15-17

Five-year historical key statistics

18

 

 

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, 2022.

 

2 of 18


 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

Fourth Quarter 2022

 

This document is a financial supplement to our fourth quarter 2022 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 investment gains/losses, including credit impairments, mark-to-market (MTM) investment adjustments, loss on the extinguishment of debt, transaction-related expenses/recoveries associated with the purchase of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude 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 the Company's insurance operations. We exclude the loss on the extinguishment of debt, e-TeleQuote transaction-related expenses/recoveries, and non-cash goodwill impairment charges in our non-GAAP financial measures as such expenses are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares which were acquired for no additional consideration. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company.
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. Also, excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as it is caused by market movements in interest rates that are not permanent and may not align with the cash flow we will ultimately incur when policy benefits are settled.
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 18


 

 

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

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

Dec 31,
2021

 

Mar 31,
2022

 

Jun 30,
2022

 

Sep 30,
2022

 

Dec 31,
2022

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Investments and cash excluding securities held to maturity

$

3,277,830

 

$

3,191,154

 

$

3,048,974

 

$

2,981,598

 

$

3,141,919

 

 

Securities held to maturity

 

1,379,100

 

 

1,390,310

 

 

1,415,940

 

 

1,433,760

 

 

1,444,920

 

 

 

 

Total investments and cash

 

4,656,930

 

 

4,581,464

 

 

4,464,914

 

 

4,415,358

 

 

4,586,839

 

 

Due from reinsurers

 

4,239,627

 

 

3,716,686

 

 

3,386,120

 

 

3,190,157

 

 

3,209,540

 

 

Deferred policy acquisition costs

 

2,956,650

 

 

3,029,551

 

 

3,083,905

 

 

3,128,511

 

 

3,188,502

 

 

Goodwill

 

179,154

 

 

179,154

 

 

187,707

 

 

127,707

 

 

127,707

 

 

Other assets

 

1,363,612

 

 

1,249,598

 

 

1,213,620

 

 

1,202,072

 

 

1,223,120

 

 

Separate account assets

 

2,799,992

 

 

2,696,891

 

 

2,358,987

 

 

2,206,608

 

 

2,305,717

 

 

 

 

Total assets

$

16,195,964

 

$

15,453,343

 

$

14,695,254

 

$

14,270,413

 

$

14,641,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

8,594,476

 

$

7,332,290

 

$

6,606,150

 

$

6,094,187

 

$

6,297,911

 

 

Other policy liabilities

 

1,103,642

 

 

1,108,047

 

 

999,789

 

 

1,005,195

 

 

1,037,440

 

 

Income taxes

 

15,311

 

 

95,424

 

 

168,160

 

 

218,441

 

 

204,017

 

 

Other liabilities

 

669,631

 

 

683,865

 

 

646,660

 

 

659,582

 

 

626,773

 

 

Debt obligations

 

607,102

 

 

598,303

 

 

592,504

 

 

592,705

 

 

592,905

 

 

Surplus note

 

1,378,585

 

 

1,389,811

 

 

1,415,457

 

 

1,433,293

 

 

1,444,469

 

 

Payable under securities lending

 

94,529

 

 

93,171

 

 

96,603

 

 

80,754

 

 

100,938

 

 

Separate account liabilities

 

2,799,992

 

 

2,696,891

 

 

2,358,987

 

 

2,206,608

 

 

2,305,717

 

 

 

 

Total liabilities

 

15,263,269

 

 

13,997,803

 

 

12,884,310

 

 

12,290,764

 

 

12,610,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

$

7,271

 

$

4,616

 

$

2,233

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

394

 

 

388

 

 

378

 

 

370

 

 

368

 

 

Paid-in capital

 

5,224

 

 

(0

)

 

(0

)

 

(0

)

 

(0

)

 

Retained earnings

 

2,085,665

 

 

2,098,037

 

 

2,085,823

 

 

2,053,285

 

 

2,153,617

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

63,775

 

 

(66,439

)

 

(175,746

)

 

(252,913

)

 

(240,869

)

 

 

Effect of change in discount rate assumptions on the liability for future policy benefits

 

(1,238,180

)

 

(592,910

)

 

(104,078

)

 

195,520

 

 

130,416

 

 

 

Cumulative translation adjustment

 

8,547

 

 

11,847

 

 

2,336

 

 

(16,614

)

 

(12,279

)

 

 

 

Total stockholders’ equity (2)

 

925,425

 

 

1,450,923

 

 

1,808,712

 

 

1,979,648

 

 

2,031,253

 

 

 

 

Total liabilities and stockholders' equity

$

16,195,964

 

$

15,453,343

 

$

14,695,254

 

$

14,270,413

 

$

14,641,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

925,425

 

$

1,450,923

 

$

1,808,712

 

$

1,979,648

 

$

2,031,253

 

 

Less: Net unrealized gains (losses)

 

63,775

 

 

(66,439

)

 

(175,746

)

 

(252,913

)

 

(240,869

)

 

Less: Effect of change in discount rate assumptions on the liability for future policy benefits

 

(1,238,180

)

 

(592,910

)

 

(104,078

)

 

195,520

 

 

130,416

 

 

 

 

Adjusted stockholders’ equity

$

2,099,830

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

$

2,141,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

$

2,099,830

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

 

Net Income attributable to Primerica, Inc.

 

 

 

117,829

 

 

127,956

 

 

79,561

 

 

146,721

 

 

Shareholder dividends

 

 

 

(21,645

)

 

(21,178

)

 

(20,571

)

 

(20,389

)

 

Retirement of shares and warrants

 

 

 

(103,862

)

 

(127,963

)

 

(97,515

)

 

(32,098

)

 

Net foreign currency translation adjustment

 

 

 

3,300

 

 

(9,511

)

 

(18,949

)

 

4,335

 

 

Other, net

 

 

 

14,820

 

 

8,961

 

 

5,979

 

 

6,096

 

Balance, end of period

 

 

$

2,110,271

 

$

2,088,536

 

$

2,037,041

 

$

2,141,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

$

2,956,650

 

$

3,029,551

 

$

3,083,905

 

$

3,128,511

 

 

General expenses deferred

 

 

 

9,519

 

 

9,321

 

 

9,726

 

 

9,283

 

 

Commission costs deferred

 

 

 

123,739

 

 

119,794

 

 

119,734

 

 

113,479

 

 

Amortization of deferred policy acquisition costs

 

 

 

(63,854

)

 

(64,830

)

 

(66,077

)

 

(66,867

)

 

Foreign currency impact and other, net

 

 

 

3,496

 

 

(9,930

)

 

(18,777

)

 

4,095

 

Balance, end of period

 

 

$

3,029,551

 

$

3,083,905

 

$

3,128,511

 

$

3,188,502

 

 

(1)
Outstanding common shares exclude restricted stock units.
(2)
Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity.

4 of 18


 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except per-share data)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$/#
Change

 

%
Change

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,221,003

 

 

38,385,520

 

 

37,438,254

 

 

36,973,967

 

 

39,529,786

 

 

37,996,978

 

 

(1,532,808

)

 

-3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

477,362

 

$

472,068

 

$

(5,294

)

 

-1.1

%

 

Less income attributable to unvested participating securities

 

(488

)

 

(566

)

 

(375

)

 

(703

)

 

(1,960

)

 

(2,131

)

 

(171

)

 

-8.7

%

 

 

Net income used in computing basic EPS

$

117,341

 

$

127,390

 

$

79,186

 

$

146,019

 

$

475,402

 

$

469,937

 

$

(5,465

)

 

-1.1

%

 

 

Basic earnings per share

$

2.99

 

$

3.32

 

$

2.12

 

$

3.95

 

$

12.03

 

$

12.37

 

$

0.34

 

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

566,204

 

$

536,941

 

$

(29,263

)

 

-5.2

%

 

Less operating income attributable to unvested participating securities

 

(496

)

 

(578

)

 

(668

)

 

(694

)

 

(2,325

)

 

(2,424

)

 

(99

)

 

-4.3

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

119,248

 

$

130,132

 

$

141,014

 

$

144,111

 

$

563,879

 

$

534,518

 

$

(29,362

)

 

-5.2

%

 

 

Basic adjusted operating income per share

$

3.04

 

$

3.39

 

$

3.77

 

$

3.90

 

$

14.26

 

$

14.07

 

$

(0.20

)

 

-1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,221,003

 

 

38,385,520

 

 

37,438,254

 

 

36,973,967

 

 

39,529,786

 

 

37,996,978

 

 

(1,532,808

)

 

-3.9

%

 

Dilutive impact of contingently issuable shares

 

110,941

 

 

115,058

 

 

102,810

 

 

107,245

 

 

121,738

 

 

109,014

 

 

(12,724

)

 

-10.5

%

 

 

Shares used to calculate diluted EPS

 

39,331,944

 

 

38,500,578

 

 

37,541,064

 

 

37,081,212

 

 

39,651,524

 

 

38,105,992

 

 

(1,545,532

)

 

-3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

477,362

 

$

472,068

 

$

(5,294

)

 

-1.1

%

 

Less income attributable to unvested participating securities

 

(487

)

 

(564

)

 

(374

)

 

(701

)

 

(1,955

)

 

(2,153

)

 

(198

)

 

-10.1

%

 

 

Net income used in computing diluted EPS

$

117,342

 

$

127,392

 

$

79,187

 

$

146,020

 

$

475,407

 

$

469,915

 

$

(5,492

)

 

-1.2

%

 

 

Diluted earnings per share

$

2.98

 

$

3.31

 

$

2.11

 

$

3.94

 

$

11.99

 

$

12.33

 

$

0.34

 

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

566,204

 

$

536,941

 

$

(29,263

)

 

-5.2

%

 

Less operating income attributable to unvested participating securities

 

(495

)

 

(577

)

 

(666

)

 

(692

)

 

(2,319

)

 

(2,418

)

 

(99

)

 

-4.3

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

119,249

 

$

130,134

 

$

141,016

 

$

144,113

 

$

563,885

 

$

534,523

 

$

(29,362

)

 

-5.2

%

 

 

Diluted adjusted operating income per share

$

3.03

 

$

3.38

 

$

3.76

 

$

3.89

 

$

14.22

 

$

14.03

 

$

(0.19

)

 

-1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

 

 

 

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$/#
Change

 

%
Change

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity (1)

$

1,188,174

 

$

1,629,817

 

$

1,894,180

 

$

2,005,451

 

$

1,056,387

 

$

1,679,406

 

$

623,019

 

 

59.0

%

 

Average adjusted stockholders' equity (1)

$

2,105,050

 

$

2,099,404

 

$

2,062,789

 

$

2,089,374

 

$

1,931,643

 

$

2,089,154

 

$

157,511

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc. return on stockholders' equity

 

39.7

%

 

31.4

%

 

16.8

%

 

29.3

%

 

45.2

%

 

28.1

%

 

-17.1

%

nm

 

 

Net income attributable to Primerica, Inc. return on adjusted stockholders' equity

 

22.4

%

 

24.4

%

 

15.4

%

 

28.1

%

 

24.7

%

 

22.6

%

 

-2.1

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

22.8

%

 

24.9

%

 

27.5

%

 

27.7

%

 

29.3

%

 

25.7

%

 

-3.6

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (2)

 

29.2

%

 

24.7

%

 

23.0

%

 

22.6

%

 

39.6

%

 

22.6

%

 

-17.0

%

nm

 

 

Debt-to-capital, excluding AOCI (2)

 

22.2

%

 

22.1

%

 

22.4

%

 

21.6

%

 

22.5

%

 

21.6

%

 

-0.9

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

3.2

x

 

2.5

x

 

2.2

x

 

2.3

x

 

5.0

x

 

2.3

x

 

(2.8

x)

nm

 

 

Cash and invested assets to adjusted stockholders' equity

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

(0.1

x)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (3)

 

38,751,885

 

 

37,768,052

 

 

37,026,600

 

 

36,824,428

 

 

39,367,754

 

 

36,824,428

 

 

(2,543,326

)

 

-6.5

%

 

Adjusted stockholders' equity per share

$

54.46

 

$

55.30

 

$

55.02

 

$

58.16

 

$

53.34

 

$

58.16

 

$

4.82

 

 

9.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

nm

 

nm

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

nm

 

nm

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

nm

 

nm

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

nm

 

nm

 

nm

 

nm

 

 

(1)
Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity.
(2)
Debt-to-capital is that of the parent company only. Capital in the debt-to-capital ratio includes stockholders' equity and the note payable.
(3)
Share count reflects outstanding common shares, but excludes restricted stock units (RSUs).

 

5 of 18


 

 

 

Statements of Income

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

798,666

 

$

808,894

 

$

810,079

 

$

812,481

 

$

3,122,148

 

$

3,230,120

 

$

107,972

 

 

3.5

%

 

Ceded premiums

 

(399,885

)

 

(419,048

)

 

(404,870

)

 

(406,088

)

 

(1,616,264

)

 

(1,629,892

)

 

(13,627

)

 

-0.8

%

 

 

Net premiums

 

398,781

 

 

389,846

 

 

405,209

 

 

406,393

 

 

1,505,884

 

 

1,600,229

 

 

94,344

 

 

6.3

%

 

Net investment income

 

18,905

 

 

21,284

 

 

24,346

 

 

28,530

 

 

80,588

 

 

93,065

 

 

12,477

 

 

15.5

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

103,242

 

 

88,701

 

 

67,962

 

 

66,473

 

 

401,508

 

 

326,378

 

 

(75,130

)

 

-18.7

%

 

 

Asset-based (2)

 

113,112

 

 

108,101

 

 

107,483

 

 

105,357

 

 

441,303

 

 

434,053

 

 

(7,250

)

 

-1.6

%

 

 

Account-based (3)

 

21,541

 

 

22,592

 

 

22,910

 

 

23,348

 

 

86,939

 

 

90,391

 

 

3,453

 

 

4.0

%

 

 

Other commissions and fees

 

13,905

 

 

21,294

 

 

27,113

 

 

31,542

 

 

113,063

 

 

93,854

 

 

(19,209

)

 

-17.0

%

 

Investment (losses) gains

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

5,872

 

 

(995

)

 

(6,867

)

 

-116.9

%

 

Other, net

 

20,988

 

 

18,755

 

 

20,964

 

 

22,451

 

 

74,575

 

 

83,159

 

 

8,584

 

 

11.5

%

 

                  Total revenues

 

691,225

 

 

668,681

 

 

673,288

 

 

686,940

 

 

2,709,732

 

 

2,720,134

 

 

10,402

 

 

0.4

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

163,584

 

 

148,369

 

 

159,395

 

 

161,055

 

 

602,007

 

 

632,403

 

 

30,396

 

 

5.0

%

 

Future policy benefits remeasurement (gain)/loss

 

(745

)

 

(100

)

 

1,514

 

 

958

 

 

1,297

 

 

1,626

 

 

329

 

nm

 

 

Amortization of DAC

 

63,854

 

 

64,830

 

 

66,077

 

 

66,867

 

 

238,270

 

 

261,629

 

 

23,359

 

 

9.8

%

 

Insurance commissions

 

7,721

 

 

7,594

 

 

7,666

 

 

7,280

 

 

34,532

 

 

30,261

 

 

(4,271

)

 

-12.4

%

 

Insurance expenses

 

59,509

 

 

59,461

 

 

57,552

 

 

58,883

 

 

202,604

 

 

235,405

 

 

32,801

 

 

16.2

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

74,606

 

 

63,403

 

 

48,775

 

 

47,927

 

 

287,359

 

 

234,711

 

 

(52,648

)

 

-18.3

%

 

 

Asset-based (2)

 

53,366

 

 

50,876

 

 

51,549

 

 

51,047

 

 

206,201

 

 

206,838

 

 

637

 

 

0.3

%

 

 

Other sales commissions

 

5,952

 

 

5,484

 

 

5,592

 

 

4,187

 

 

28,748

 

 

21,215

 

 

(7,533

)

 

-26.2

%

 

Interest expense

 

6,853

 

 

6,814

 

 

6,802

 

 

6,768

 

 

30,618

 

 

27,237

 

 

(3,381

)

 

-11.0

%

 

Contract acquistion costs (4)

 

20,649

 

 

19,384

 

 

13,446

 

 

14,952

 

 

52,788

 

 

68,431

 

 

15,643

 

 

29.6

%

 

Other operating expenses

 

86,434

 

 

79,728

 

 

73,790

 

 

80,443

 

 

296,851

 

 

320,394

 

 

23,544

 

 

7.9

%

 

Goodwill impairment

 

 

 

 

 

60,000

 

 

 

 

76,000

 

 

60,000

 

 

(16,000

)

 

-21.1

%

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

8,927

 

 

 

 

(8,927

)

 

-100.0

%

 

                  Total benefits and expenses

 

541,783

 

 

505,844

 

 

552,157

 

 

500,367

 

 

2,066,203

 

 

2,100,151

 

 

33,948

 

 

1.6

%

 

 Income before income taxes

 

149,442

 

 

162,837

 

 

121,131

 

 

186,572

 

 

643,529

 

 

619,983

 

 

(23,546

)

 

-3.7

%

 

 

Income taxes

 

34,268

 

 

37,265

 

 

41,569

 

 

39,851

 

 

167,544

 

 

152,953

 

 

(14,591

)

 

-8.7

%

 

Net income

 

115,175

 

 

125,572

 

 

79,561

 

 

146,721

 

 

475,985

 

 

467,030

 

 

(8,955

)

 

-1.9

%

 

Net income attributable to noncontrolling interests

 

(2,654

)

 

(2,384

)

 

 

 

 

 

(1,377

)

 

(5,038

)

 

(3,661

)

nm

 

 

 

Net Income attributable to Primerica, Inc.

$

117,829

 

$

127,956

 

$

79,561

 

$

146,721

 

$

477,362

 

$

472,068

 

$

(5,294

)

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

501,233

 

$

514,409

 

$

13,175

 

 

2.6

%

Investment & Savings Products

 

67,038

 

 

63,017

 

 

59,222

 

 

56,612

 

 

277,742

 

 

245,889

 

 

(31,853

)

 

-11.5

%

Senior Health

 

(23,085

)

 

(16,150

)

 

(63,723

)

 

4,285

 

 

(85,050

)

 

(98,673

)

 

(13,624

)

 

-16.0

%

Corporate & Other Distributed Products

 

(16,632

)

 

(12,609

)

 

(6,075

)

 

(6,325

)

 

(50,397

)

 

(41,641

)

 

8,755

 

 

17.4

%

 

Income before income taxes

$

149,442

 

$

162,837

 

$

121,131

 

$

186,572

 

$

643,529

 

$

619,983

 

$

(23,546

)

 

-3.7

%

 

(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.
(4)
Contract acquisition costs (CAC) - Includes direct marketing costs incurred to acquire Senior Health product leads through internal and external sources, including commissions paid to Primerica representatives, as well as ETQ agent compensation, training and licensing costs.

 

6 of 18


 

 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life direct premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

3,099,828

 

$

3,209,088

 

$

109,260

 

 

3.5

%

 

Less: Premiums ceded to IPO Coinsurers

 

234,614

 

 

231,805

 

 

226,869

 

 

224,240

 

 

978,085

 

 

917,527

 

 

(60,558

)

 

-6.2

%

 

Term Life adjusted direct premiums

$

558,640

 

$

571,648

 

$

577,717

 

$

583,556

 

$

2,121,743

 

$

2,291,561

 

$

169,818

 

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life ceded premiums

$

(398,446

)

$

(417,406

)

$

(403,416

)

$

(404,174

)

$

(1,609,598

)

$

(1,623,442

)

$

(13,845

)

 

-0.9

%

 

Less: Premiums ceded to IPO Coinsurers

 

(234,614

)

 

(231,805

)

 

(226,869

)

 

(224,240

)

 

(978,085

)

 

(917,527

)

 

60,558

 

 

6.2

%

 

Term Life other ceded premiums

$

(163,832

)

$

(185,601

)

$

(176,548

)

$

(179,935

)

$

(631,513

)

$

(705,915

)

$

(74,403

)

 

-11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

18,905

 

$

21,284

 

$

24,346

 

$

28,530

 

$

80,588

 

$

93,065

 

$

12,477

 

 

15.5

%

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(2,502

)

 

(3,830

)

nm

 

nm

 

 

Adjusted net investment income

$

21,004

 

$

22,538

 

$

24,414

 

$

28,940

 

$

83,091

 

$

96,896

 

$

13,805

 

 

16.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Other Operating Expenses to Adjusted other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

$

86,434

 

$

79,728

 

$

73,790

 

$

80,443

 

$

296,851

 

$

320,394

 

$

23,544

 

 

7.9

%

 

Less: eTeleQuote transaction-related costs

 

900

 

 

(2,892

)

 

 

 

 

 

12,948

 

 

(1,992

)

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

256

 

 

3,328

 

 

 

 

 

 

(1,744

)

 

3,584

 

nm

 

nm

 

 

Adjusted other operating expenses

$

85,278

 

$

79,292

 

$

73,790

 

$

80,443

 

$

285,646

 

$

318,803

 

$

33,156

 

 

11.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

691,225

 

$

668,681

 

$

673,288

 

$

686,940

 

$

2,709,732

 

$

2,720,134

 

$

10,402

 

 

0.4

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

5,872

 

 

(995

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(2,502

)

 

(3,830

)

nm

 

nm

 

 

Adjusted operating revenues

$

692,573

 

$

671,827

 

$

676,056

 

$

684,503

 

$

2,706,363

 

$

2,724,960

 

$

18,597

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

149,442

 

$

162,837

 

$

121,131

 

$

186,572

 

$

643,529

 

$

619,983

 

$

(23,546

)

 

-3.7

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

5,872

 

 

(995

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(2,502

)

 

(3,830

)

nm

 

nm

 

 

Less: eTeleQuote transaction-related costs

 

(900

)

 

2,892

 

 

 

 

 

 

(12,948

)

 

1,992

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

(256

)

 

(3,328

)

 

 

 

 

 

1,744

 

 

(3,584

)

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

(2,005

)

 

(6,797

)

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

(76,000

)

 

(60,000

)

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

(8,927

)

 

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

155,615

 

$

169,548

 

$

183,898

 

$

184,136

 

$

738,296

 

$

693,197

 

$

(45,099

)

 

-6.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

115,175

 

$

125,572

 

$

79,561

 

$

146,721

 

$

475,985

 

$

467,030

 

$

(8,955

)

 

-1.9

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

5,872

 

 

(995

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(2,502

)

 

(3,830

)

nm

 

nm

 

 

Less: e-TeleQuote transaction-related costs

 

(900

)

 

2,892

 

 

 

 

 

 

(12,948

)

 

1,992

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

(256

)

 

(3,328

)

 

 

 

 

 

1,744

 

 

(3,584

)

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

(2,005

)

 

(6,797

)

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

(76,000

)

 

(60,000

)

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

(8,927

)

 

 

nm

 

nm

 

 

Less: Tax impact of reconciling items

 

1,603

 

 

1,573

 

 

647

 

 

(520

)

 

4,548

 

 

3,303

 

nm

 

nm

 

 

Adjusted net operating income

$

119,744

 

$

130,710

 

$

141,682

 

$

144,805

 

$

566,204

 

$

536,941

 

$

(29,263

)

 

-5.2

%

 

 

7 of 18


 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

(23,085

)

$

(16,150

)

$

(63,723

)

$

4,285

 

$

(85,050

)

$

(98,673

)

$

(13,624

)

 

-16.0

%

 

Less: e-TeleQuote transaction-related costs

 

(399

)

 

(66

)

 

 

 

 

 

(806

)

 

(465

)

nm

 

nm

 

 

Less: Noncontrolling interest

 

(3,668

)

 

(3,129

)

 

 

 

 

 

(2,005

)

 

(6,797

)

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

(60,000

)

 

 

 

(76,000

)

 

(60,000

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(19,018

)

$

(12,955

)

$

(3,723

)

$

4,285

 

$

(6,239

)

$

(31,411

)

$

(25,172

)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from C&O Income Before Income Taxes to C&O Adjusted Operating Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

(16,632

)

$

(12,609

)

$

(6,075

)

$

(6,325

)

$

(50,397

)

$

(41,641

)

$

8,755

 

 

17.4

%

 

Less: Investment gains/(losses)

 

751

 

 

(1,892

)

 

(2,699

)

 

2,846

 

 

5,872

 

 

(995

)

nm

 

nm

 

 

Less: MTM investment adjustments

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

(2,502

)

 

(3,830

)

nm

 

nm

 

 

Less: e-TeleQuote transaction-related costs

 

(501

)

 

2,958

 

 

 

 

 

 

(12,142

)

 

2,458

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquistion

 

(256

)

 

(3,328

)

 

 

 

 

 

1,744

 

 

(3,584

)

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

(8,927

)

 

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(14,527

)

$

(9,094

)

$

(3,307

)

$

(8,762

)

$

(34,440

)

$

(35,690

)

$

(1,249

)

 

-3.6

%

 

8 of 18


 

 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

3,099,828

 

$

3,209,088

 

$

109,260

 

 

3.5

%

 

Premiums ceded to IPO coinsurers (1)

 

(234,614

)

 

(231,805

)

 

(226,869

)

 

(224,240

)

 

(978,085

)

 

(917,527

)

 

60,558

 

 

6.2

%

 

Adjusted direct premiums (2)

 

558,640

 

 

571,648

 

 

577,717

 

 

583,556

 

 

2,121,743

 

 

2,291,561

 

 

169,818

 

 

8.0

%

 

Other ceded premiums (3)

 

(163,832

)

 

(185,601

)

 

(176,548

)

 

(179,935

)

 

(631,513

)

 

(705,915

)

 

(74,403

)

 

-11.8

%

 

Net premiums

 

394,808

 

 

386,047

 

 

401,169

 

 

403,621

 

 

1,490,231

 

 

1,585,646

 

 

95,415

 

 

6.4

%

 

Allocated net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.0

%

 

Other, net

 

12,175

 

 

12,374

 

 

13,419

 

 

12,352

 

 

48,970

 

 

50,320

 

 

1,350

 

 

2.8

%

 

Revenues

 

406,983

 

 

398,421

 

 

414,588

 

 

415,974

 

 

1,539,201

 

 

1,635,966

 

 

96,765

 

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

161,702

 

 

144,626

 

 

156,587

 

 

157,082

 

 

589,958

 

 

619,997

 

 

30,039

 

 

5.1

%

 

Future policy benefits remeasurement (gain)/loss

 

(907

)

 

(136

)

 

1,598

 

 

(1

)

 

911

 

 

554

 

 

(357

)

nm

 

 

Amortization of DAC

 

62,000

 

 

63,169

 

 

64,262

 

 

65,444

 

 

231,380

 

 

254,875

 

 

23,495

 

 

10.2

%

 

Insurance commissions

 

3,793

 

 

3,854

 

 

3,964

 

 

3,724

 

 

18,457

 

 

15,335

 

 

(3,122

)

 

-16.9

%

 

Insurance expenses

 

58,272

 

 

58,329

 

 

56,471

 

 

57,723

 

 

197,262

 

 

230,796

 

 

33,534

 

 

17.0

%

 

Benefits and expenses

 

284,861

 

 

269,842

 

 

282,881

 

 

283,973

 

 

1,037,968

 

 

1,121,557

 

 

83,590

 

 

8.1

%

 

Income before income taxes

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

501,233

 

$

514,409

 

$

13,175

 

 

2.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

448,657

 

$

460,061

 

$

465,354

 

$

469,565

 

$

1,693,483

 

$

1,843,637

 

$

150,154

 

 

8.9

%

 

Pre-IPO direct premiums (5)

 

344,597

 

 

343,392

 

 

339,232

 

 

338,230

 

 

1,406,345

 

 

1,365,451

 

 

(40,894

)

 

-2.9

%

 

Total direct premiums

$

793,254

 

$

803,453

 

$

804,586

 

$

807,796

 

$

3,099,828

 

$

3,209,088

 

$

109,260

 

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

234,614

 

$

231,805

 

$

226,869

 

$

224,240

 

$

978,085

 

$

917,527

 

$

(60,558

)

 

-6.2

%

 

% of Pre-IPO direct premiums

 

68.1

%

 

67.5

%

 

66.9

%

 

66.3

%

 

69.5

%

 

67.2

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

324,628

 

$

330,090

 

$

334,732

 

$

337,017

 

$

1,222,382

 

$

1,326,467

 

$

104,085

 

 

8.5

%

 

% of adjusted direct premiums

 

58.1

%

 

57.7

%

 

57.9

%

 

57.8

%

 

57.6

%

 

57.9

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

65,793

 

$

67,023

 

$

68,226

 

$

69,168

 

$

249,837

 

$

270,210

 

$

20,373

 

 

8.2

%

 

% of adjusted direct premiums

 

11.8

%

 

11.7

%

 

11.8

%

 

11.9

%

 

11.8

%

 

11.8

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

46,097

 

$

45,955

 

$

43,052

 

$

45,371

 

$

148,291

 

$

180,476

 

$

32,184

 

 

21.7

%

 

% of adjusted direct premiums

 

8.3

%

 

8.0

%

 

7.5

%

 

7.8

%

 

7.0

%

 

7.9

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

122,122

 

$

128,579

 

$

131,707

 

$

132,001

 

$

501,233

 

$

514,409

 

$

13,175

 

 

2.6

%

 

Term Life operating margin (8)

 

21.9

%

 

22.5

%

 

22.8

%

 

22.6

%

 

23.6

%

 

22.4

%

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 and remeasurement (gain)/loss 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 18


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$/#
Change

 

%
Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

129,515

 

 

130,206

 

 

132,149

 

 

134,313

 

 

134,907

 

 

129,515

 

 

(5,392

)

 

-4.0

%

 

 

New life-licensed representatives

 

9,983

 

 

11,529

 

 

12,518

 

 

11,117

 

 

39,622

 

 

45,147

 

 

5,525

 

 

13.9

%

 

 

Non-renewal and terminated representatives

 

(9,292

)

 

(9,586

)

 

(10,354

)

 

(10,222

)

 

(45,014

)

 

(39,454

)

 

5,560

 

 

12.4

%

 

Life-insurance licensed sales force, end of period

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

129,515

 

 

135,208

 

 

5,693

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

65.5

 

$

72.3

 

$

68.0

 

$

66.0

 

$

297.2

 

$

271.9

 

$

(25.4

)

 

-8.5

%

 

 

Additions and increases in premium

 

18.4

 

 

20.6

 

 

19.5

 

 

18.2

 

 

77.0

 

 

76.7

 

 

(0.3

)

 

-0.4

%

 

 

 

 

Total estimated annualized issued term life premium

$

83.8

 

$

92.9

 

$

87.5

 

$

84.2

 

$

374.2

 

$

348.5

 

$

(25.7

)

 

-6.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

71,324

 

 

76,946

 

 

71,104

 

 

72,544

 

 

323,855

 

 

291,918

 

 

(31,937

)

 

-9.9

%

 

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

$

918

 

$

940

 

$

957

 

$

910

 

$

918

 

$

931

 

$

14

 

 

1.5

%

 

Adjusted issued term life policies (3)

$

83,050

 

$

89,316

 

$

81,372

 

$

79,282

 

na

 

$

333,020

 

na

 

na

 

 

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

$

788

 

$

810

 

$

836

 

$

833

 

na

 

$

816

 

na

 

na

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

903,404

 

$

909,632

 

$

914,438

 

$

912,785

 

$

858,818

 

$

903,404

 

$

44,586

 

 

5.2

%

 

 

Issued term life face amount (3)

 

24,773

 

 

27,651

 

 

26,049

 

 

25,349

 

 

108,521

 

 

103,822

 

 

(4,699

)

 

-4.3

%

 

 

Terminated term life face amount

 

(19,787

)

 

(19,298

)

 

(21,033

)

 

(22,776

)

 

(64,798

)

 

(82,894

)

 

(18,096

)

 

-27.9

%

 

 

Foreign currency impact, net

 

1,242

 

 

(3,547

)

 

(6,669

)

 

1,450

 

 

862

 

 

(7,524

)

 

(8,386

)

nm

 

 

Term life face amount in-force, end of period

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

$

903,404

 

$

916,808

 

$

13,404

 

 

1.5

%

 

(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)
Provided for comparability of year-over-year results of term life issued policies and reflects the estimated number of policies issued after adjusting for a consistent basis of insured lives per policy following the Q4 2022 new product launch
(4)
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 18


 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

Investment & Savings Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

103,242

 

$

88,701

 

$

67,962

 

$

66,473

 

$

401,508

 

$

326,378

 

$

(75,130

)

 

-18.7

%

 

Asset-based

 

113,112

 

 

108,101

 

 

107,483

 

 

105,357

 

 

441,303

 

 

434,053

 

 

(7,250

)

 

-1.6

%

 

Account-based

 

21,541

 

 

22,592

 

 

22,910

 

 

23,348

 

 

86,939

 

 

90,391

 

 

3,453

 

 

4.0

%

 

Other, net

 

3,144

 

 

3,022

 

 

3,342

 

 

3,102

 

 

12,097

 

 

12,610

 

 

513

 

 

4.2

%

 

Revenues

 

241,039

 

 

222,416

 

 

201,697

 

 

198,280

 

 

941,848

 

 

863,432

 

 

(78,415

)

 

-8.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

1,446

 

 

1,421

 

 

1,378

 

 

1,336

 

 

5,511

 

 

5,581

 

 

70

 

 

1.3

%

 

Insurance commissions

 

3,646

 

 

3,450

 

 

3,419

 

 

3,320

 

 

14,904

 

 

13,834

 

 

(1,070

)

 

-7.2

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

74,606

 

 

63,403

 

 

48,775

 

 

47,927

 

 

287,359

 

 

234,711

 

 

(52,648

)

 

-18.3

%

 

Asset-based

 

53,366

 

 

50,876

 

 

51,549

 

 

51,047

 

 

206,201

 

 

206,838

 

 

637

 

 

0.3

%

 

Other operating expenses

 

40,936

 

 

40,249

 

 

37,355

 

 

38,038

 

 

150,130

 

 

156,578

 

 

6,448

 

 

4.3

%

 

Benefits and expenses

 

174,001

 

 

159,398

 

 

142,476

 

 

141,669

 

 

664,106

 

 

617,543

 

 

(46,563

)

 

-7.0

%

 

Income before income taxes

$

67,038

 

$

63,017

 

$

59,222

 

$

56,612

 

$

277,742

 

$

245,889

 

$

(31,853

)

 

-11.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

8,037

 

$

7,917

 

$

7,980

 

$

8,004

 

$

30,872

 

$

31,939

 

$

1,067

 

 

3.5

%

 

Fees paid based on fee-generating positions (2)

 

10,948

 

 

9,974

 

 

9,486

 

 

9,665

 

 

39,452

 

 

40,073

 

 

621

 

 

1.6

%

 

Other operating expenses

 

21,951

 

 

22,358

 

 

19,889

 

 

20,369

 

 

79,806

 

 

84,567

 

 

4,761

 

 

6.0

%

 

Total other operating expenses

$

40,936

 

$

40,249

 

$

37,355

 

$

38,038

 

$

150,130

 

$

156,578

 

$

6,448

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.20

%

 

1.27

%

 

1.23

%

 

1.21

%

 

1.23

%

 

1.23

%

nm

 

nm

 

 

Canada

 

1.00

%

 

0.78

%

 

0.32

%

 

0.31

%

 

0.91

%

 

0.77

%

nm

 

nm

 

 

Total

 

1.16

%

 

1.21

%

 

1.17

%

 

1.15

%

 

1.18

%

 

1.17

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.039

%

 

0.040

%

 

0.042

%

 

0.040

%

 

0.157

%

 

0.160

%

nm

 

nm

 

 

Canada

 

0.108

%

 

0.106

%

 

0.105

%

 

0.103

%

 

0.459

%

 

0.422

%

nm

 

nm

 

 

Total

 

0.049

%

 

0.051

%

 

0.052

%

 

0.050

%

 

0.204

%

 

0.202

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

3.48

 

$

4.08

 

$

4.31

 

$

4.37

 

$

16.26

 

$

16.26

 

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 18


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$/#
Change

 

%
Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

1,298.6

 

$

1,151.4

 

$

931.8

 

$

883.8

 

$

5,146.1

 

$

4,265.6

 

$

(880.5

)

 

-17.1

%

 

 

Canada Retail Mutual Funds

 

437.6

 

 

250.6

 

 

112.2

 

 

112.0

 

 

1,438.8

 

 

912.5

 

 

(526.3

)

 

-36.6

%

 

 

Indexed Annuities

 

57.5

 

 

70.2

 

 

55.8

 

 

69.2

 

 

230.2

 

 

252.6

 

 

22.3

 

 

9.7

%

 

 

Variable Annuities and other

 

668.4

 

 

617.3

 

 

542.5

 

 

548.0

 

 

2,845.6

 

 

2,376.2

 

 

(469.4

)

 

-16.5

%

 

 

 

 

Total sales-based revenue generating product sales

 

2,462.1

 

 

2,089.5

 

 

1,642.3

 

 

1,612.9

 

 

9,660.7

 

 

7,806.8

 

 

(1,853.9

)

 

-19.2

%

 

 

Managed Accounts

 

453.7

 

 

451.3

 

 

319.6

 

 

288.1

 

 

1,505.6

 

 

1,512.8

 

 

7.1

 

 

0.5

%

 

 

Canada Retail Mutual Funds - no upfront sales comm

 

82.2

 

 

97.5

 

 

157.9

 

 

156.6

 

 

317.9

 

 

494.3

 

 

176.4

 

 

55.5

%

 

 

Segregated Funds

 

67.3

 

 

51.3

 

 

41.6

 

 

35.0

 

 

219.0

 

 

195.1

 

 

(23.8

)

 

-10.9

%

 

 

 

 

Total product sales

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

$

11,703.2

 

$

10,009.0

 

$

(1,694.2

)

 

-14.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Canada Retail Mutual Funds

$

519.9

 

$

348.1

 

$

270.2

 

$

268.6

 

$

1,756.7

 

$

1,406.8

 

$

(349.9

)

 

-19.9

%

 

 

Segregated Funds

 

67.3

 

 

51.3

 

 

41.6

 

 

35.0

 

 

219.0

 

 

195.1

 

 

(23.8

)

 

-10.9

%

 

 

 

Total Canada product sales

 

587.1

 

 

399.4

 

 

311.8

 

 

303.5

 

 

1,975.6

 

 

1,601.9

 

 

(373.8

)

 

-18.9

%

 

 

 

Total U.S. product sales

 

2,478.2

 

 

2,290.1

 

 

1,849.7

 

 

1,789.0

 

 

9,727.5

 

 

8,407.1

 

 

(1,320.4

)

 

-13.6

%

 

 

 

 

Total product sales

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

$

11,703.2

 

$

10,009.0

 

$

(1,694.2

)

 

-14.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

97,312

 

$

93,708

 

$

82,291

 

$

78,737

 

$

81,533

 

$

97,312

 

$

15,779

 

 

19.4

%

 

 

Inflows

 

3,065

 

 

2,690

 

 

2,161

 

 

2,093

 

 

11,703

 

 

10,009

 

 

(1,694

)

 

-14.5

%

 

 

Outflows (1)

 

(1,900

)

 

(1,797

)

 

(1,447

)

 

(1,444

)

 

(7,161

)

 

(6,587

)

 

573

 

 

8.0

%

 

 

 

 

Net flows

 

1,166

 

 

893

 

 

714

 

 

649

 

 

4,543

 

 

3,422

 

 

(1,121

)

nm

 

 

 

Foreign currency impact, net

 

171

 

 

(474

)

 

(802

)

 

174

 

 

91

 

 

(930

)

 

(1,021

)

nm

 

 

 

Change in market value, net and other (2)

 

(4,941

)

 

(11,836

)

 

(3,466

)

 

4,388

 

 

11,146

 

 

(15,855

)

 

(27,001

)

nm

 

 

Client asset values, end of period

$

93,708

 

$

82,291

 

$

78,737

 

$

83,949

 

$

97,312

 

$

83,949

 

$

(13,363

)

 

-13.7

%

 

 

Annualized net flows as % of beginning of period asset values

 

4.8

%

 

3.8

%

 

3.5

%

 

3.3

%

 

5.6

%

 

3.5

%

 

-2.1

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

46,429

 

$

42,870

 

$

40,331

 

$

40,402

 

$

44,703

 

$

42,508

 

$

(2,195

)

 

-4.9

%

 

 

Canada Retail Mutual Funds

 

12,119

 

 

11,539

 

 

10,840

 

 

10,759

 

 

11,294

 

 

11,314

 

 

20

 

 

0.2

%

 

 

Managed Accounts

 

7,077

 

 

6,960

 

 

6,817

 

 

6,949

 

 

6,086

 

 

6,951

 

 

864

 

 

14.2

%

 

 

Indexed Annuities

 

2,650

 

 

2,677

 

 

2,696

 

 

2,710

 

 

2,560

 

 

2,683

 

 

123

 

 

4.8

%

 

 

Variable Annuities and other

 

23,218

 

 

21,431

 

 

20,269

 

 

20,137

 

 

22,651

 

 

21,264

 

 

(1,388

)

 

-6.1

%

 

 

Segregated Funds

 

2,710

 

 

2,517

 

 

2,368

 

 

2,299

 

 

2,698

 

 

2,474

 

 

(225

)

 

-8.3

%

 

 

 

 

Total

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

$

89,993

 

$

87,193

 

$

(2,799

)

 

-3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

12,119

 

$

11,539

 

$

10,840

 

$

10,759

 

$

11,294

 

$

11,314

 

$

20

 

 

0.2

%

 

 

Segregated Funds

 

2,710

 

 

2,517

 

 

2,368

 

 

2,299

 

 

2,698

 

 

2,474

 

 

(225

)

 

-8.3

%

 

 

 

Total Canada average client assets

 

14,829

 

 

14,056

 

 

13,208

 

 

13,058

 

 

13,992

 

 

13,788

 

 

(205

)

 

-1.5

%

 

 

 

Total U.S. average client assets

 

79,374

 

 

73,938

 

 

70,112

 

 

70,198

 

 

76,000

 

 

73,405

 

 

(2,595

)

 

-3.4

%

 

 

 

 

Total average client assets

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

$

89,993

 

$

87,193

 

$

(2,799

)

 

-3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,243

 

 

2,277

 

 

2,295

 

 

2,309

 

 

2,171

 

 

2,281

 

 

110

 

 

5.1

%

 

 

Recordkeeping only

 

797

 

 

812

 

 

820

 

 

825

 

 

749

 

 

814

 

 

65

 

 

8.6

%

 

 

 

 

Total

 

3,040

 

 

3,089

 

 

3,115

 

 

3,134

 

 

2,920

 

 

3,095

 

 

175

 

 

6.0

%

 

(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 18


 

Senior Health - Financial Results, Financial Analysis Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

Senior Health Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees (1)

$

1,278

 

$

9,343

 

$

14,601

 

$

22,198

 

$

50,903

 

$

47,420

 

$

(3,483

)

 

-6.8

%

 

Other, net (2)

 

4,553

 

 

2,471

 

 

2,583

 

 

5,655

 

 

9,537

 

 

15,262

 

 

5,724

 

 

60.0

%

 

Revenues

 

5,831

 

 

11,814

 

 

17,183

 

 

27,853

 

 

60,440

 

 

62,682

 

 

2,241

 

 

3.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract acquisition costs (3)

 

20,649

 

 

19,384

 

 

13,446

 

 

14,952

 

 

52,788

 

 

68,431

 

 

15,643

 

 

29.6

%

 

Adjusted other operating expenses

 

7,868

 

 

8,514

 

 

7,461

 

 

8,617

 

 

15,895

 

 

32,459

 

 

16,563

 

 

104.2

%

 

Adjusted operating benefits and expenses

 

28,517

 

 

27,898

 

 

20,907

 

 

23,568

 

 

68,684

 

 

100,889

 

 

32,206

 

 

46.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

$

(22,686

)

$

(16,084

)

$

(3,723

)

$

4,285

 

$

(8,243

)

$

(38,208

)

$

(29,964

)

nm

 

 

Non-controlling interest before income taxes

 

(3,668

)

 

(3,129

)

 

 

 

 

 

(2,005

)

 

(6,797

)

 

(4,792

)

nm

 

 

Adjusted operating income before income taxes attributable to Primerica, Inc.

$

(19,018

)

$

(12,955

)

$

(3,723

)

$

4,285

 

$

(6,239

)

$

(31,411

)

$

(25,172

)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

$

(22,686

)

$

(16,084

)

$

(3,723

)

$

4,285

 

$

(8,243

)

$

(38,208

)

$

(29,964

)

nm

 

 

Less: Amortization of intangibles

 

(2,600

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

(5,800

)

 

(11,000

)

 

(5,200

)

 

-89.7

%

 

Less: Depreciation

 

(245

)

 

(226

)

 

(221

)

 

(211

)

 

(493

)

 

(903

)

 

(409

)

 

-83.0

%

 

Adjusted EBITDA (Including non-controlling interest) (4)

$

(19,841

)

$

(13,058

)

$

(703

)

$

7,297

 

$

(1,950

)

$

(26,305

)

$

(24,355

)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis and Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health submitted policies (5)

 

26,231

 

 

19,652

 

 

16,095

 

 

23,060

 

 

60,009

 

 

85,038

 

 

25,029

 

 

41.7

%

 

Senior Health approved policies (6)

 

23,594

 

 

17,925

 

 

14,862

 

 

20,705

 

 

50,323

 

 

77,086

 

 

26,763

 

 

53.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primerica representatives Senior Health certified

 

42,147

 

 

60,412

 

 

83,280

 

 

93,348

 

 

26,441

 

 

93,348

 

 

66,907

 

nm

 

 

Senior Health submitted policies sourced by Primerica representatives

 

988

 

 

831

 

 

1,016

 

 

5,666

 

 

4,494

 

 

8,501

 

 

4,007

 

 

89.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LTV per approved policy (7)

$

862

 

$

820

 

$

868

 

$

888

 

$

1,109

 

$

860

 

$

(249

)

 

-22.4

%

 

CAC per approved policy (7)

$

875

 

$

1,081

 

$

905

 

$

722

 

$

1,049

 

$

888

 

$

(161

)

 

-15.4

%

 

LTV / CAC multiple

 

1.0

x

 

0.8

x

 

1.0

x

 

1.2

x

 

1.1

x

 

1.0

x

 

-0.1

x

nm

 

 

(1)
Commission revenue recognized based on the estimated Lifetime value (LTV) to be collected over the estimated life of an approved policy for the relevant period based on multiple factors, including but not limited to contracted commission rates, carrier mix, expected policy turnover, historical chargeback activity and applied constraints. Adjustments to revenue outside of LTV for approved policies from prior periods are recognized when our cash collections are different from the estimated constrained LTV’s which we refer to as tail revenue.
(2)
Primarily reflects marketing development revenues, which are non-commission revenues received from carriers to support marketing efforts and lead acquisition.
(3)
Contract acquisition costs (CAC) - Includes direct marketing costs incurred to acquire leads through internal and external sources, including commissions paid to Primerica representatives, as well as ETQ agent compensation, training and licensing costs.
(4)
Adjusted EBITDA - Earnings before interest, taxes, depreciation, amortization and certain adjustments for non-cash or non-recurring expenses including purchase accounting adjustments.
(5)
Senior Health submitted policies - represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier. The applicant may need to take additional actions, including providing subsequent information before the application is reviewed by the health insurance carrier.
(6)
Senior Health approved policies - represent an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force.
(7)
In whole dollars.

 

13 of 18


 

 

Corporate Other Distributed Products - Financial Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$
Change

 

%
Change

 

Corporate & Other Distributed Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

5,412

 

$

5,441

 

$

5,494

 

$

4,685

 

$

22,320

 

$

21,032

 

$

(1,288

)

 

-5.8

%

 

Ceded premiums

 

(1,439

)

 

(1,642

)

 

(1,454

)

 

(1,914

)

 

(6,666

)

 

(6,449

)

 

217

 

 

3.3

%

 

Net premiums

 

3,973

 

 

3,799

 

 

4,040

 

 

2,772

 

 

15,654

 

 

14,583

 

 

(1,071

)

 

-6.8

%

 

Adjusted net investment income

 

21,004

 

 

22,538

 

 

24,414

 

 

28,940

 

 

83,091

 

 

96,896

 

 

13,805

 

 

16.6

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid Legal Services

 

4,287

 

 

4,664

 

 

5,672

 

 

3,821

 

 

20,761

 

 

18,444

 

 

(2,316

)

 

-11.2

%

 

Auto and Homeowners Insurance

 

1,591

 

 

2,056

 

 

2,647

 

 

1,994

 

 

8,295

 

 

8,289

 

 

(7

)

 

-0.1

%

 

Mortgage loans

 

4,818

 

 

3,128

 

 

2,103

 

 

1,656

 

 

24,337

 

 

11,705

 

 

(12,632

)

 

-51.9

%

 

Other sales commissions

 

1,932

 

 

2,103

 

 

2,090

 

 

1,872

 

 

8,767

 

 

7,996

 

 

(771

)

 

-8.8

%

 

Other, net

 

1,117

 

 

889

 

 

1,621

 

 

1,341

 

 

3,969

 

 

4,967

 

 

998

 

 

25.1

%

 

Adjusted operating revenues

 

38,721

 

 

39,176

 

 

42,587

 

 

42,396

 

 

164,874

 

 

162,880

 

 

(1,994

)

 

-1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

1,881

 

 

3,743

 

 

2,809

 

 

3,972

 

 

12,049

 

 

12,406

 

 

357

 

 

3.0

%

 

Future policy benefits remeasurement (gain)/loss

 

162

 

 

36

 

 

(84

)

 

958

 

 

386

 

 

1,072

 

 

686

 

nm

 

 

Amortization of DAC

 

407

 

 

240

 

 

438

 

 

87

 

 

1,379

 

 

1,173

 

 

(207

)

 

-15.0

%

 

Insurance commissions

 

282

 

 

290

 

 

283

 

 

237

 

 

1,171

 

 

1,092

 

 

(79

)

 

-6.7

%

 

Insurance expenses

 

1,237

 

 

1,132

 

 

1,081

 

 

1,160

 

 

5,343

 

 

4,609

 

 

(733

)

 

-13.7

%

 

Sales commissions

 

5,952

 

 

5,484

 

 

5,592

 

 

4,187

 

 

28,748

 

 

21,215

 

 

(7,533

)

 

-26.2

%

 

Interest expense

 

6,853

 

 

6,814

 

 

6,802

 

 

6,768

 

 

30,618

 

 

27,237

 

 

(3,381

)

 

-11.0

%

 

Adjusted other operating expenses

 

36,475

 

 

30,530

 

 

28,974

 

 

33,788

 

 

119,621

 

 

129,766

 

 

10,145

 

 

8.5

%

 

Adjusted benefits and expenses

 

53,248

 

 

48,270

 

 

45,894

 

 

51,158

 

 

199,314

 

 

198,569

 

 

(744

)

 

-0.4

%

 

Adjusted operating income before income taxes

$

(14,527

)

$

(9,094

)

$

(3,307

)

$

(8,762

)

$

(34,440

)

$

(35,690

)

$

(1,249

)

 

-3.6

%

 

14 of 18


 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

As of or for the period ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% 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

 

$

558,646

 

$

558,646

 

$

-

 

 

18.1

%

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

41,741

 

 

42,629

 

 

(889

)

 

1.3

%

 

1.3

%

 

1.31

%

AAA

 

Government

 

 

231,004

 

 

257,418

 

 

(26,414

)

 

7.5

%

 

7.6

%

 

2.98

%

AA-

 

Tax-Exempt Municipal

 

 

32,883

 

 

37,084

 

 

(4,201

)

 

1.1

%

 

1.1

%

 

2.69

%

AA

 

Corporate

 

 

1,229,921

 

 

1,370,566

 

 

(140,645

)

 

39.8

%

 

40.3

%

 

3.55

%

BBB+

 

Mortgage Backed

 

 

414,043

 

 

486,093

 

 

(72,050

)

 

13.4

%

 

14.3

%

 

2.92

%

AAA

 

Asset Backed

 

 

155,397

 

 

171,811

 

 

(16,413

)

 

5.0

%

 

5.1

%

 

3.70

%

AA

 

CMBS

 

 

122,967

 

 

139,306

 

 

(16,339

)

 

4.0

%

 

4.1

%

 

3.39

%

AA-

 

Private

 

 

267,612

 

 

295,957

 

 

(28,345

)

 

8.7

%

 

8.7

%

 

4.46

%

BBB

 

Redeemable Preferred

 

 

3,586

 

 

4,248

 

 

(662

)

 

0.1

%

 

0.1

%

 

5.27

%

BBB-

 

 

 

 

 

 

Total Fixed Income

 

 

2,499,154

 

 

2,805,113

 

 

(305,959

)

 

80.8

%

 

82.5

%

 

3.44

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

8,651

 

 

8,651

 

 

-

 

 

0.3

%

 

0.3

%

 

 

 

 

Common Stock

 

 

20,958

 

 

20,958

 

 

(0

)

 

0.7

%

 

0.6

%

 

 

 

 

Mutual Fund

 

 

5,795

 

 

5,795

 

 

0

 

 

0.2

%

 

0.2

%

 

 

 

 

 

 

 

 

 

Total Equities

 

 

35,404

 

 

35,404

 

 

(0

)

 

1.1

%

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,093,205

 

$

3,399,164

 

$

(305,959

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance

 

$

154,034

 

$

174,626

 

$

(20,592

)

 

12.5

%

 

12.7

%

 

 

 

 

Consumer Non Cyclical

 

 

131,027

 

 

147,361

 

 

(16,334

)

 

10.7

%

 

10.8

%

 

 

 

 

Energy

 

 

127,361

 

 

140,782

 

 

(13,421

)

 

10.4

%

 

10.3

%

 

 

 

 

Reits

 

 

118,000

 

 

135,921

 

 

(17,921

)

 

9.6

%

 

9.9

%

 

 

 

 

Consumer Cyclical

 

 

103,177

 

 

114,688

 

 

(11,512

)

 

8.4

%

 

8.4

%

 

 

 

 

Banking

 

 

97,588

 

 

103,414

 

 

(5,827

)

 

7.9

%

 

7.5

%

 

 

 

 

Technology

 

 

93,443

 

 

102,008

 

 

(8,565

)

 

7.6

%

 

7.4

%

 

 

 

 

Capital Goods

 

 

62,874

 

 

68,555

 

 

(5,680

)

 

5.1

%

 

5.0

%

 

 

 

 

Basic Industry

 

 

60,439

 

 

67,998

 

 

(7,558

)

 

4.9

%

 

5.0

%

 

 

 

 

Electric

 

 

55,377

 

 

61,586

 

 

(6,209

)

 

4.5

%

 

4.5

%

 

 

 

 

Finance Companies

 

 

55,140

 

 

62,779

 

 

(7,639

)

 

4.5

%

 

4.6

%

 

 

 

 

Transportation

 

 

54,942

 

 

60,604

 

 

(5,663

)

 

4.5

%

 

4.4

%

 

 

 

 

Communications

 

 

44,182

 

 

48,537

 

 

(4,355

)

 

3.6

%

 

3.5

%

 

 

 

 

Brokerage

 

 

44,124

 

 

49,757

 

 

(5,633

)

 

3.6

%

 

3.6

%

 

 

 

 

Financial Other

 

 

8,638

 

 

9,584

 

 

(946

)

 

0.7

%

 

0.7

%

 

 

 

 

Natural Gas

 

 

7,188

 

 

7,739

 

 

(551

)

 

0.6

%

 

0.6

%

 

 

 

 

Industrial Other

 

 

5,951

 

 

6,915

 

 

(964

)

 

0.5

%

 

0.5

%

 

 

 

 

Utility Other

 

 

4,583

 

 

5,388

 

 

(805

)

 

0.4

%

 

0.4

%

 

 

 

 

Owned No Guarantee

 

 

1,854

 

 

2,325

 

 

(471

)

 

0.2

%

 

0.2

%

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,229,921

 

$

1,370,566

 

$

(140,645

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

190,479

 

$

192,567

 

$

(2,088

)

 

7.6

%

 

6.9

%

 

3.15

%

 

 

 

1-2 Yrs.

 

 

271,286

 

 

280,539

 

 

(9,253

)

 

10.9

%

 

10.0

%

 

3.63

%

 

 

 

2-5 Yrs.

 

 

781,492

 

 

845,989

 

 

(64,497

)

 

31.3

%

 

30.2

%

 

3.67

%

 

 

 

5-10 Yrs.

 

 

980,174

 

 

1,149,971

 

 

(169,798

)

 

39.2

%

 

41.0

%

 

3.25

%

 

 

 

> 10 Yrs.

 

 

275,724

 

 

336,047

 

 

(60,323

)

 

11.0

%

 

12.0

%

 

3.54

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,499,154

 

$

2,805,113

 

$

(305,959

)

 

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.

 

15 of 18


 

 

Investment Portfolio - Quality Ratings As of December 31, 2022

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

606,982

 

 

21.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

321,450

 

 

11.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

688,936

 

 

24.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

1,120,096

 

 

39.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

67,450

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

199

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,805,113

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

11,835

 

 

0.9

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

67,985

 

 

5.0

%

 

 

 

AA

 

 

5,274

 

 

1.8

%

 

A

 

 

356,459

 

 

26.0

%

 

 

 

A

 

 

66,034

 

 

22.3

%

 

BBB

 

 

872,920

 

 

63.7

%

 

 

 

BBB

 

 

222,819

 

 

75.3

%

 

Below Investment Grade

 

 

61,192

 

 

4.5

%

 

 

 

Below Investment Grade

 

 

1,830

 

 

0.6

%

 

NA

 

 

176

 

 

0.0

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,370,566

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

295,957

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

60,409

 

 

43.4

%

 

 

 

AAA

 

$

435,692

 

 

89.6

%

 

AA

 

 

8,930

 

 

6.4

%

 

 

 

AA

 

 

50,170

 

 

10.3

%

 

A

 

 

69,968

 

 

50.2

%

 

 

 

A

 

 

135

 

 

0.0

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

-

 

 

 

 

Below Investment Grade

 

 

-

 

 

 

 

 

 

Below Investment Grade

 

 

73

 

 

0.0

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

23

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

139,306

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

486,093

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

35,245

 

 

20.5

%

 

 

 

AAA

 

$

63,108

 

 

21.0

%

 

AA

 

 

9,466

 

 

5.5

%

 

 

 

AA

 

 

151,320

 

 

50.4

%

 

A

 

 

117,409

 

 

68.3

%

 

 

 

A

 

 

71,904

 

 

24.0

%

 

BBB

 

 

7,964

 

 

4.6

%

 

 

 

BBB

 

 

11,088

 

 

3.7

%

 

Below Investment Grade

 

 

1,727

 

 

1.0

%

 

 

 

Below Investment Grade

 

 

2,629

 

 

0.9

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Asset-Backed

 

$

171,811

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

300,047

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

1,357,429

 

 

54.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

1,038,960

 

 

42.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

71,518

 

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

7,813

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

691

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

2,476,411

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

364,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

558,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,399,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

16 of 18


 

 

Investment Portfolio - Supplemental Data and Trends

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

(Dollars in thousands)

Q1
2021

 

Q2
2021

 

Q3
2021

 

Q4
2021

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

$
Change

 

%
Change

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

20,020

 

$

20,155

 

$

19,860

 

$

20,328

 

$

20,889

 

$

22,414

 

$

23,067

 

$

24,605

 

$

4,277

 

21.0%

 

Fixed-maturity securities (held-to-maturity)

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

15,515

 

 

15,815

 

 

16,283

 

 

16,309

 

 

484

 

3.1%

 

Equity Securities

 

391

 

 

411

 

 

413

 

 

416

 

 

387

 

 

371

 

 

373

 

 

377

 

 

(39

)

-9.3%

 

Deposit asset underlying 10% reinsurance treaty

 

1,368

 

 

1,238

 

 

987

 

 

785

 

 

589

 

 

485

 

 

557

 

 

2,134

 

 

1,350

 

172.0%

 

Deposit asset - Mark to Market

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

 

(1,254

)

 

(68

)

 

(409

)

 

490

 

-54.5%

 

Policy loans and other invested assets

 

231

 

 

98

 

 

289

 

 

401

 

 

102

 

 

58

 

 

436

 

 

450

 

 

49

 

12.3%

 

Cash & cash equivalents

 

119

 

 

156

 

 

96

 

 

85

 

 

125

 

 

498

 

 

1,714

 

 

3,605

 

 

3,520

 

4141.4%

 

 

 

 

 

Total investment income

 

36,483

 

 

37,383

 

 

36,746

 

 

36,940

 

 

35,508

 

 

38,387

 

 

42,362

 

 

47,072

 

 

10,132

 

27.4%

 

Investment expenses

 

1,284

 

 

1,353

 

 

1,004

 

 

1,114

 

 

1,088

 

 

1,288

 

 

1,733

 

 

2,233

 

 

1,119

 

100.4%

 

Interest Expense on Surplus Note

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

15,515

 

 

15,815

 

 

16,283

 

 

16,309

 

 

484

 

3.1%

 

 

 

 

 

Net investment income

$

20,052

 

$

20,535

 

$

20,001

 

$

20,001

 

$

18,905

 

$

21,284

 

$

24,346

 

$

28,530

 

$

8,529

 

42.6%

 

 

Fixed income book yield, end of period

 

3.30

%

 

3.31

%

 

3.23

%

 

3.12

%

 

3.18

%

 

3.25

%

 

3.34

%

 

3.44

%

 

 

 

 

 

New money yield

 

1.72

%

 

2.68

%

 

2.21

%

 

1.60

%

 

3.37

%

 

4.21

%

 

3.93

%

 

5.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

 

 

Q1
2021

 

Q2
2021

 

Q3
2021

 

Q4
2021

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

% Pt
Change

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

16.6

%

 

16.5

%

 

18.0

%

 

18.7

%

 

21.0

%

 

22.0

%

 

21.5

%

 

21.6

%

 

2.9

%

 

 

AA

 

12.2

%

 

11.6

%

 

11.0

%

 

11.8

%

 

11.2

%

 

11.2

%

 

11.1

%

 

11.5

%

 

-0.3

%

 

 

A

 

23.0

%

 

22.1

%

 

23.6

%

 

24.4

%

 

23.7

%

 

23.0

%

 

23.0

%

 

24.6

%

 

0.2

%

 

 

BBB

 

44.0

%

 

45.5

%

 

42.9

%

 

40.8

%

 

39.8

%

 

39.6

%

 

40.1

%

 

39.9

%

 

-0.9

%

 

 

Below Investment Grade

 

4.1

%

 

4.2

%

 

4.1

%

 

3.5

%

 

3.1

%

 

2.8

%

 

2.7

%

 

2.4

%

 

-1.1

%

 

 

NA

 

0.1

%

 

0.1

%

 

0.3

%

 

0.8

%

 

1.2

%

 

1.3

%

 

1.5

%

 

0.0

%

 

-0.8

%

 

 

 

 

 

 

Total Fixed Income

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rating by amortized cost

A-

 

A-

 

A

 

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY YTD

 

 

 

 

 

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

YTD
2021

 

YTD
2022

 

$/#
Change

 

%
Change

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity (1)

$

1,188,174

 

$

1,629,817

 

$

1,894,180

 

$

2,005,451

 

$

1,056,387

 

$

1,679,406

 

$

623,019

 

 

59.0

%

 

Average adjusted stockholders' equity (1)

$

2,105,050

 

$

2,099,404

 

$

2,062,789

 

$

2,089,374

 

$

1,931,643

 

$

2,089,154

 

$

157,511

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc. return on stockholders' equity

 

39.7

%

 

31.4

%

 

16.8

%

 

29.3

%

 

45.2

%

 

28.1

%

 

-17.1

%

nm

 

 

Net income attributable to Primerica, Inc. return on adjusted stockholders' equity

 

22.4

%

 

24.4

%

 

15.4

%

 

28.1

%

 

24.7

%

 

22.6

%

 

-2.1

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

22.8

%

 

24.9

%

 

27.5

%

 

27.7

%

 

29.3

%

 

25.7

%

 

-3.6

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (2)

 

29.2

%

 

24.7

%

 

23.0

%

 

22.6

%

 

39.6

%

 

22.6

%

 

-17.0

%

nm

 

 

Debt-to-capital, excluding AOCI (2)

 

22.2

%

 

22.1

%

 

22.4

%

 

21.6

%

 

22.5

%

 

21.6

%

 

-0.9

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

3.2

x

 

2.5

x

 

2.2

x

 

2.3

x

 

5.0

x

 

2.3

x

 

(2.8

x)

nm

 

 

Cash and invested assets to adjusted stockholders' equity

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

2.2

x

 

2.1

x

 

(0.1

x)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (3)

 

38,751,885

 

 

37,768,052

 

 

37,026,600

 

 

36,824,428

 

 

39,367,754

 

 

36,824,428

 

 

(2,543,326

)

 

-6.5

%

 

Adjusted stockholders' equity per share

$

54.46

 

$

55.30

 

$

55.02

 

$

58.16

 

$

53.34

 

$

58.16

 

$

4.82

 

 

9.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

nm

 

nm

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

nm

 

nm

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

nm

 

nm

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

nm

 

nm

 

nm

 

nm

 

(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.

17 of 18


 

 

Five-Year Historical Key Statistics

PRIMERICA, INC.

Financial Supplement

 

(Dollars in millions)

2018

 

2019

 

2020

 

2021

 

2022

 

Q1
2021

 

Q2
2021

 

Q3
2021

 

Q4
2021

 

Q1
2022

 

Q2
2022

 

Q3
2022

 

Q4
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

290,886

 

 

282,207

 

 

400,345

 

 

349,374

 

 

359,735

 

 

94,633

 

 

89,285

 

 

91,884

 

 

73,572

 

 

84,707

 

 

70,215

 

 

127,788

 

 

77,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

126,121

 

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

134,907

 

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

130,206

 

 

132,149

 

 

134,313

 

 

New life-licensed representatives

 

48,041

 

 

44,739

 

 

48,106

 

 

39,622

 

 

45,147

 

 

10,833

 

 

10,112

 

 

9,381

 

 

9,296

 

 

9,983

 

 

11,529

 

 

12,518

 

 

11,117

 

 

Non-renewal and terminated representatives

 

(43,426

)

 

(44,953

)

 

(43,721

)

 

(45,014

)

 

(39,454

)

 

(13,710

)

 

(10,101

)

 

(11,399

)

 

(9,804

)

 

(9,292

)

 

(9,586

)

 

(10,354

)

 

(10,222

)

Life-insurance licensed sales force, end of period

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

135,208

 

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

130,206

 

 

132,149

 

 

134,313

 

 

135,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

301,589

 

 

287,809

 

 

352,868

 

 

323,855

 

 

291,918

 

 

82,667

 

 

90,071

 

 

75,914

 

 

75,203

 

 

71,324

 

 

76,946

 

 

71,104

 

 

72,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

95,209

 

$

93,994

 

$

109,436

 

$

108,521

 

$

103,822

 

$

26,643

 

$

29,981

 

$

26,219

 

$

25,678

 

$

24,773

 

$

27,651

 

$

26,049

 

$

25,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

763,831

 

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

858,818

 

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

$

909,632

 

$

914,438

 

$

912,785

 

 

Issued term life face amount

 

95,209

 

 

93,994

 

 

109,436

 

 

108,521

 

 

103,822

 

 

26,643

 

 

29,981

 

 

26,219

 

 

25,678

 

 

24,773

 

 

27,651

 

 

26,049

 

 

25,349

 

 

Terminated term life face amount

 

(70,291

)

 

(71,519

)

 

(60,848

)

 

(64,798

)

 

(82,894

)

 

(17,240

)

 

(14,706

)

 

(16,241

)

 

(16,610

)

 

(19,787

)

 

(19,298

)

 

(21,033

)

 

(22,776

)

 

Foreign currency impact, net

 

(7,708

)

 

4,746

 

 

1,968

 

 

862

 

 

(7,524

)

 

1,422

 

 

1,602

 

 

(2,480

)

 

319

 

 

1,242

 

 

(3,547

)

 

(6,669

)

 

1,450

 

Term life face amount in force, end of period

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

916,808

 

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

$

909,632

 

$

914,438

 

$

912,785

 

$

916,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

250.8

 

$

244.8

 

$

303.6

 

$

297.2

 

$

271.9

 

$

74.5

 

$

82.6

 

$

70.7

 

$

69.4

 

$

65.5

 

$

72.3

 

$

68.0

 

$

66.0

 

 

Additions and increases in premium

 

55.2

 

 

60.2

 

 

68.9

 

 

77.0

 

 

76.7

 

 

18.0

 

 

20.3

 

 

19.5

 

 

19.1

 

 

18.4

 

 

20.6

 

 

19.5

 

 

18.2

 

 

 

Total estimated annualized issued term life premium

$

306.0

 

$

305.0

 

$

372.5

 

$

374.2

 

$

348.5

 

$

92.5

 

$

103.0

 

$

90.2

 

$

88.5

 

$

83.8

 

$

92.9

 

$

87.5

 

$

84.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

7,040.1

 

$

7,533.2

 

$

7,842.5

 

$

11,703.2

 

$

10,009.0

 

$

2,853.5

 

$

3,040.2

 

$

2,790.4

 

$

3,019.0

 

$

3,065.4

 

$

2,689.6

 

$

2,161.5

 

$

2,092.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

61,842

 

$

65,029

 

$

69,709

 

$

89,993

 

$

87,193

 

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

94,203

 

$

87,994

 

$

83,320

 

$

83,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed U.S. Mortgage Volume (brokered)

$

 

$

31.1

 

$

442.5

 

$

1,229.2

 

$

567.2

 

$

262.3

 

$

298.6

 

$

337.6

 

$

330.8

 

$

235.9

 

$

152.7

 

$

99.8

 

$

78.9

 

 

18 of 18