pri-8k_20220505.htm
false 0001475922 0001475922 2022-05-05 2022-05-05

 

 

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):      May 5, 2022

 

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 2.02Results of Operations and Financial Condition.

On May 5, 2022, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended March 31, 2022. 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 associated with the purchase of 80% of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”) and adjustments to share-based compensation expense for shares exchanged in the business combination.  We exclude e-TeleQuote transaction-related expenses 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 prior to the dates that can ultimately be redeemed. 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.  

 

Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies.  Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.  Furthermore, management believes that these non-GAAP financial measures may provide users with additional

 


meaningful comparisons between current results and results of prior periods as they are expected to be reflective of our core ongoing business.  These measures have limitations, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

 

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

 

Item 7.01Regulation FD Disclosure.

On May 5, 2022, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended March 31, 2022.  A copy of the supplemental financial information is attached hereto as Exhibit 99.2.

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

 

 

Item 9.01.

 

 

Financial Statements and Exhibits.

 

 

 

(d) Exhibits.

 

 

 

 

 

99.1

 

Press Release dated May 5, 2022 – Primerica Reports First Quarter 2022 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – First Quarter 2022

 

104

 

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

 

 

 


SIGNATURES

2

 


 

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

 

Date:  May 5, 2022

 

PRIMERICA, INC.

 

 

 

 

 

 

 

 

/s/ Alison S. Rand

 

 

 

Alison S. Rand

 

 

Executive Vice President and Chief Financial Officer

 

3

 

Exhibit 99.1

PRIMERICA REPORTS FIRST QUARTER 2022 RESULTS

 

Life-licensed sales force grew from the prior quarter end to 130,206

 

Term Life net premiums increased 9%; adjusted direct premiums increased 10% with sales remaining above pre-pandemic levels

 

Investment and Savings Products sales of $3.1 billion increased 7%

 

Continued headwinds in the Senior Health segment

 

Net earnings per diluted share (EPS) of $2.06 declined 16%; return on stockholders’ equity (ROE) of 16.2%

 

Diluted adjusted operating EPS of $2.11 declined 14%; adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 16.6%

 

Declared dividend of $0.55 per share, payable on June 14, 2022, and repurchased $99 million of common stock during the quarter

 

 

Duluth, GA, May 5, 2022 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended March 31, 2022.  Total revenues of $691.2 million increased 8% compared to the first quarter of 2021.  Net income attributable to Primerica of $81.4 million decreased 17%, while earnings per diluted share of $2.06 decreased 16% compared to the same period in the prior year.  ROE was 16.2% for the quarter.

 

Adjusted operating revenues were $692.6 million, a 9% increase compared to the first quarter of 2021. Adjusted net operating income of $83.3 million decreased 14%, while adjusted operating earnings per diluted share of $2.11 decreased 14% compared to the same period in the prior year. The decrease in adjusted net operating income was driven by a loss in the Senior Health segment of $19.0 million ($15 million after-tax), or $0.37 per share. ROAE was 16.6% in the current quarter.

 

First quarter results reflect continued revenue growth in the Term Life and Investment and Savings Products (ISP) segments, while income growth was constrained by several factors.  Term Life operating revenues increased 10% year-over-year with income before income taxes increasing 4%. As the quarter progressed, term life persistency

1

 


and claims continued to normalize to pre-COVID levels.  In addition, insurance expenses were elevated year-over-year from adding the previously postponed biennial convention to our normal cycle of sales force leadership events. ISP operating revenues increased 8% year-over-year, while income before income taxes grew 2%.  Sales-based net revenues were lower than in the previous year period due to the expansion of sales force bonuses during 2021.  Asset-based revenues and expenses continued to grow in line with average client asset values, however market volatility during the quarter drove higher Canadian segregated fund DAC amortization in the period.  Results in the Senior Health segment reflect the Company’s deliberate efforts to slow growth as we assess changes necessary to build a successful business.  Results for each segment are addressed in greater detail below.

 

“We are pleased with the performance in our term life and ISP businesses, and the return of growth in the size of our sales force during the quarter,” said Glenn Williams, Chief Executive Officer. “Earnings growth during the quarter was pressured by heightened expenses as we catch-up on in person sales force leadership events.  Additional headwinds are also coming from market volatility for our ISP business and the continuing challenges in the Senior Health business.”

 

First Quarter Distribution & Segment Results

Distribution Results

 

 

Q1 2022

 

 

Q1 2021

 

 

% Change

 

 

Life-Licensed Sales Force (1)

 

 

130,206

 

 

 

132,030

 

 

 

(1

)%

 

Recruits

 

 

84,707

 

 

 

94,633

 

 

 

(10

)%

 

New Life-Licensed Representatives

 

 

9,983

 

 

 

10,833

 

 

 

(8

)%

 

Life Insurance Policies Issued

 

 

71,324

 

 

 

82,667

 

 

 

(14

)%

 

Life Productivity (2)

 

 

0.18

 

 

 

0.21

 

 

*

 

 

ISP Product Sales ($ billions)

 

$

3.07

 

 

$

2.85

 

 

 

7

%

 

Average Client Asset Values ($ billions)

 

$

94.20

 

 

$

83.13

 

 

 

13

%

 

Senior Health Submitted Policies (3)

 

 

26,231

 

 

 

-

 

 

*

 

 

Senior Health Approved Policies (4)

 

 

23,594

 

 

 

-

 

 

*

 

 

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

 

$

235.9

 

 

$

262.3

 

 

 

(10

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

End of period.  The 2021 period includes an estimated 2,400 individuals who we expect will not pursue the steps necessary to convert a COVID-related temporary license to a permanent license or renew a license with a COVID-related extended renewal date.

(2)

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

(3)

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.

(4)

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

 

2

 


 

Segment Results

 

 

Q1 2022

 

 

Q1 2021

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

418,428

 

 

$

382,027

 

 

 

10

%

 

Investment and Savings Products

 

 

241,039

 

 

 

223,422

 

 

 

8

%

 

Senior Health (1)

 

 

5,831

 

 

 

-

 

 

*

 

 

Corporate and Other Distributed Products (1)

 

 

27,276

 

 

 

31,289

 

 

 

(13

)%

 

    Total adjusted operating revenues (1)

 

$

692,574

 

 

$

636,738

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before

  income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

91,576

 

 

$

88,236

 

 

 

4

%

 

Investment and Savings Products

 

 

64,560

 

 

 

63,363

 

 

 

2

%

 

Senior Health (1)

 

 

(19,018

)

 

 

-

 

 

*

 

 

Corporate and Other Distributed Products (1)

 

 

(27,943

)

 

 

(24,263

)

 

 

15

%

 

Total adjusted operating income before

   income taxes (1)

 

$

109,175

 

 

$

127,336

 

 

 

(14

)%

 

 

(1)

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

* Not calculated

 

Life Insurance Licensed Sales Force

Sales force metrics are difficult to compare year-over-year due to COVID-related incentives in recruiting and special state licensing measures in the prior year period.  During the quarter, the Company recruited nearly 85,000 individuals, which is strong and demonstrates the attractiveness of the Primerica business opportunity in today’s workforce environment. Improved access to in-person exam preparation classes led to nearly 10,000 individuals obtaining a new life license during the first quarter of 2022 with the number of new licenses increasing each month during the quarter.  On March 31, 2022, the Company had a total of 130,206 independent life-licensed representatives, marking a shift to growth in the size of the life-licensed sales force on a sequential quarter basis.

 

Term Life Insurance  

Sales volume has continued to normalize following a period of heightened client demand driven by COVID.  During the first quarter of 2022, the Company issued over 71,000 new term life insurance policies, which remained above pre-pandemic levels.  Productivity at 0.18 policies per life-licensed representative per month reflects typical first quarter seasonality and remains above the level seen prior to the pandemic in the first quarter of 2019.

 

First quarter revenues of $418.4 million increased 10% year-over-year, driven by 10% growth in adjusted direct premiums.  As persistency continued to normalize to pre-pandemic levels, particularly for policies issued in the last two years, the DAC amortization ratio increased to 15.3%, however, it remains below what was typically seen in the first quarter prior to the pandemic.  The impact of normalizing persistency on adjusted direct premiums, DAC amortization and benefit reserves, collectively, was

3

 


consistent with the overall impact in the first quarter of 2021.  The benefit ratio was 62.1%, decreasing 180 basis points year-over-year as COVID-related net death claims declined throughout the quarter to an estimated $16 million, or $5 million lower than first quarter 2021.  The Company did not experience any significant non-COVID excess death claims during the quarter.

 

Insurance expenses increased $10.9 million, or 23% year-over-year.  Approximately half of the increase was driven by higher costs associated with the return to the normal cycle of sales force leadership events combined with planning for the biennial convention, which had been postponed due to the pandemic and rescheduled to June 2022.  The remainder of the increase was due to a combination of growth in the business, higher employee compensation costs from annual merit increases and higher agent-related costs as the Company returned to normal levels of in-person pre-licensing classes.

 

Investment and Savings Products

Total product sales during the quarter were $3.1 billion, a 7% increase compared to the first quarter of 2021.  Heightened market volatility during the period led to slower sales growth as the quarter progressed; nonetheless, net client inflows of $1.2 billion remained solid which reflects clients’ long-term approach to investing.  Client asset values on March 31, 2022, were $93.7 billion, up 9% year-over-year.

 

Revenues of $241.0 million during the quarter increased 8%, while pre-tax income of $64.6 million increased 2% compared to the prior year period.  Sales-based revenues increased 5% year-over-year, largely in line with growth in revenue-generating sales.  Sales-based commission expenses increased 9%, reflecting a higher level of sales force bonuses implemented in the second half of 2021 to reflect outstanding sales performance.  Asset-based revenues and commission expenses increased 12% and 14%, respectively, largely in line with average client asset values.  Canadian segregated fund DAC amortization was higher year-over-year from volatility in client asset values during the quarter.

 

Operating expenses increased $3.2 million, or 8% year-over-year, due to a combination of growth in the business and higher costs associated with sales force leadership events and the biennial convention.

 

Senior Health

The Company saw strong consumer demand during the Open Enrollment Period, which coincides with the first quarter.  As previously indicated, the Company deliberately limited the number of senior health licensed agents, which led to lower sales volume for the first quarter.  Approved policies were approximately 24,000 during the quarter.

 

The pre-tax operating loss of $19.0 million resulted primarily from a negative tail revenue adjustment of $19.1 million for policies approved in prior periods. The tail adjustment was driven by continued challenges with renewal rates for previous year

4

 


policy cohorts and ongoing refinements to our revenue projection model.  Early performance for the 2022 policy cohort, which is largely comprised of policies issued during the Annual Election Period last quarter, has achieved expectations and showed improved performance over the prior year cohort.  The lifetime value of commissions (“LTV”) per approved policy was $862 for the first quarter and while contract acquisition costs were lower than in the fourth quarter of 2021, the reduction was more than offset by lower LTV for the period.  Given the high level of commissions typically paid by carriers in the first quarter, Primerica did not provide any funding to the Senior Health segment during the period.  The Company continues to work diligently to make operational adjustments in the business in light of widespread sector challenges.

 

Corporate and Other Distributed Products

During the first quarter, the segment recorded an adjusted operating loss before taxes of $27.9 million, increasing $3.7 million year-over-year.  The increase was largely revenue driven with net investment income in the segment decreasing $3.0 million as the allocation to Term Life was larger to support the growing block of business.  Commission revenues from third-party products sales, including mortgages which slowed due to rising interest rates, were $0.9 million lower year-over-year.

 

Adjusted operating benefits and expenses were largely unchanged compared to the prior year period as lower benefits and claims on closed blocks of business and lower third-party product commissions offset a $1.3 million increase in other operating expenses due higher employee compensation costs from annual merit increases.

 

Taxes

The effective tax rate remained relatively unchanged at 23.5% in the first quarter of 2022 compared to 23.7% in the first quarter of 2021.

 

Capital

During the first quarter, the Company repurchased 710,825 shares of common stock for $99.0 million.  The Company expects to repurchase a total of $306 million of common stock during 2022. The Board of Directors has approved a dividend of $0.55 per share, payable on June 14, 2022, to stockholders of record on May 20, 2022.  

 

Primerica has a strong balance sheet, including invested assets and cash at the holding company of $260 million.  Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be about 440% as of March 31, 2022.

 

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

5

 


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 associated with the purchase of 80% of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”) and adjustments to share-based compensation expense for shares exchanged in the business combination.  We exclude e-TeleQuote transaction-related expenses 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 prior to the dates that can ultimately be redeemed. 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.

 

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

6

 


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 Friday, May 6, 2022, at 9:00 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 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

7

 


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 2.7 million client investment accounts on December 31, 2021.  Primerica, through its insurance company subsidiaries, was the #2 issuer of Term Life insurance coverage in the United States and Canada in 2021. Primerica stock is included in the S&P MidCap 400 and the Russell 1000 stock indices and is traded on The New York Stock Exchange under the symbol “PRI”.

 

Investor Contact:

Nicole Russell

470-564-6663
Email: [email protected]  

 

Media Contact:

Susan Chana

404-229-8302

Email: [email protected]  

8

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

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

 

$

2,705,131

 

 

$

2,702,567

 

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

 

 

1,390,310

 

 

 

1,379,100

 

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

 

 

43,700

 

 

 

85,243

 

Equity securities, at fair value

 

 

39,531

 

 

 

42,551

 

Trading securities, at fair value

 

 

12,717

 

 

 

24,355

 

Policy loans

 

 

30,295

 

 

 

30,612

 

     Total investments

 

 

4,221,684

 

 

 

4,264,428

 

Cash and cash equivalents

 

 

359,779

 

 

 

392,501

 

Accrued investment income

 

 

19,541

 

 

 

18,702

 

Reinsurance recoverables

 

 

4,240,481

 

 

 

4,268,419

 

Deferred policy acquisition costs, net

 

 

2,994,367

 

 

 

2,943,782

 

Renewal commissions receivable

 

 

213,175

 

 

 

231,751

 

Agent balances, due premiums and other receivables

 

 

251,477

 

 

 

257,675

 

Goodwill

 

 

179,154

 

 

 

179,154

 

Intangible assets

 

 

193,400

 

 

 

195,825

 

Income taxes

 

 

89,373

 

 

 

81,799

 

Operating lease right-of-use assets

 

 

46,129

 

 

 

47,942

 

Other assets

 

 

429,362

 

 

 

441,253

 

Separate account assets

 

 

2,696,891

 

 

 

2,799,992

 

Total assets

 

$

15,934,813

 

 

$

16,123,223

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Future policy benefits

 

$

7,216,597

 

 

$

7,138,649

 

Unearned and advance premiums

 

 

17,368

 

 

 

16,437

 

Policy claims and other benefits payable

 

 

574,850

 

 

 

585,382

 

Other policyholders' funds

 

 

515,830

 

 

 

501,823

 

Notes payable - short term

 

 

6,000

 

 

 

15,000

 

Notes payable - long term

 

 

592,303

 

 

 

592,102

 

Surplus note

 

 

1,389,811

 

 

 

1,378,585

 

Income taxes

 

 

217,327

 

 

 

241,311

 

Operating lease liabilities

 

 

52,078

 

 

 

53,920

 

Other liabilities

 

 

631,786

 

 

 

615,710

 

Payable under securities lending

 

 

93,171

 

 

 

94,529

 

Separate account liabilities

 

 

2,696,891

 

 

 

2,799,992

 

   Total liabilities

 

 

14,004,012

 

 

 

14,033,440

 

 

 

 

 

 

 

 

 

 

Temporary Stockholders' Equity

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated entities

 

 

4,616

 

 

 

7,271

 

 

 

 

 

 

 

 

 

 

Permanent Stockholders' equity

 

 

 

 

 

 

 

 

Equity attributable to Primerica, Inc.:

 

 

 

 

 

 

 

 

Common stock

 

 

388

 

 

 

394

 

Paid-in capital

 

 

-

 

 

 

5,224

 

Retained earnings

 

 

1,980,467

 

 

 

2,004,506

 

Accumulated other comprehensive income (loss), net of income tax

 

 

(54,670

)

 

 

72,388

 

Total permanent stockholders' equity

 

 

1,926,185

 

 

 

2,082,512

 

Total liabilities and temporary and permanent stockholders' equity

 

$

15,934,813

 

 

$

16,123,223

 

 

9

 


 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

2022

 

 

2021

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

798,666

 

 

$

762,227

 

Ceded premiums

 

 

(399,885

)

 

 

(395,973

)

Net premiums

 

 

398,781

 

 

 

366,254

 

Commissions and fees

 

 

251,800

 

 

 

234,044

 

Net investment income

 

 

18,905

 

 

 

20,052

 

Investment gains (losses)

 

 

751

 

 

 

1,766

 

Other, net

 

 

20,989

 

 

 

15,595

 

Total revenues

 

 

691,226

 

 

 

637,711

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

187,069

 

 

 

183,789

 

Amortization of deferred policy acquisition costs

 

 

86,063

 

 

 

66,105

 

Sales commissions

 

 

133,924

 

 

 

121,894

 

Insurance expenses

 

 

59,509

 

 

 

48,766

 

Insurance commissions

 

 

7,721

 

 

 

8,740

 

Contract acquisition costs

 

 

20,649

 

 

 

-

 

Interest expense

 

 

6,853

 

 

 

7,145

 

Other operating expenses

 

 

86,435

 

 

 

72,963

 

Total benefits and expenses

 

 

588,223

 

 

 

509,402

 

Income before income taxes

 

 

103,003

 

 

 

128,309

 

Income taxes

 

 

24,239

 

 

 

30,437

 

Net income

 

$

78,764

 

 

$

97,872

 

Net income attributable to noncontrolling interests

 

 

(2,655

)

 

 

-

 

Net income attributable to Primerica, Inc.

 

$

81,419

 

 

$

97,872

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

2.07

 

 

$

2.47

 

Diluted earnings per share

 

$

2.06

 

 

$

2.46

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

39,221

 

 

 

39,456

 

Diluted

 

 

39,332

 

 

 

39,581

 

 

 

10

 


 

PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2022

 

 

2021

 

 

% Change

 

Total revenues

 

$

691,226

 

 

$

637,711

 

 

 

8

%

Less: Investment gains (losses)

 

 

751

 

 

 

1,766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(2,099

)

 

 

(793

)

 

 

 

 

Adjusted operating revenues

 

$

692,574

 

 

$

636,738

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

103,003

 

 

$

128,309

 

 

 

(20

)%

Less: Investment gains (losses)

 

 

751

 

 

 

1,766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(2,099

)

 

 

(793

)

 

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

(900

)

 

 

-

 

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

(256

)

 

 

-

 

 

 

 

 

Less: Noncontrolling interest

 

 

(3,668

)

 

 

-

 

 

 

 

 

Adjusted operating income before income taxes

 

$

109,175

 

 

$

127,336

 

 

 

(14

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

78,764

 

 

$

97,872

 

 

 

(20

)%

Less: Investment gains (losses)

 

 

751

 

 

 

1,766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(2,099

)

 

 

(793

)

 

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

(900

)

 

 

-

 

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

(256

)

 

 

-

 

 

 

 

 

Less: Noncontrolling interest

 

 

(3,668

)

 

 

-

 

 

 

 

 

Less: Tax impact of preceding items

 

 

1,603

 

 

 

(231

)

 

 

 

 

Adjusted net operating income

 

$

83,333

 

 

$

97,130

 

 

 

(14

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

2.06

 

 

$

2.46

 

 

 

(16

)%

Less: Net after-tax impact of operating adjustments

 

 

(0.05

)

 

 

0.02

 

 

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

2.11

 

 

$

2.44

 

 

 

(14

)%

 

(1)

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

 

 

 

TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2022

 

 

2021

 

 

% Change

 

Direct premiums

 

$

793,254

 

 

$

756,514

 

 

 

5

%

Less: Premiums ceded to IPO coinsurers

 

 

234,614

 

 

 

249,944

 

 

 

 

 

Adjusted direct premiums

 

 

558,640

 

 

 

506,570

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

 

(398,446

)

 

 

(394,550

)

 

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(234,614

)

 

 

(249,944

)

 

 

 

 

Other ceded premiums

 

 

(163,832

)

 

 

(144,606

)

 

 

 

 

Net premiums

 

$

394,808

 

 

$

361,964

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 


 

 

 

 

 

 

 

 

 

 

 

 

 

SENIOR HEALTH SEGMENT

Adjusted Operating Results Reconciliation

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

2022

 

 

2021

 

 

% Change

Loss before income taxes

 

$

(23,085

)

 

$

-

 

 

 

Less: e-TeleQuote transaction-related costs

 

 

(399

)

 

 

-

 

 

 

Less: Noncontrolling interest

 

 

(3,668

)

 

 

-

 

 

 

Adjusted operating loss before taxes

 

$

(19,018

)

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

 

2022

 

 

2021

 

 

% Change

 

Total revenues

 

$

25,928

 

 

$

32,262

 

 

 

(20

)%

Less: Investment gains (losses)

 

 

751

 

 

 

1,766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(2,099

)

 

 

(793

)

 

 

 

 

Adjusted operating revenues

 

$

27,276

 

 

$

31,289

 

 

 

(13

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(30,048

)

 

$

(23,290

)

 

 

29

%

Less: Investment gains (losses)

 

 

751

 

 

 

1,766

 

 

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(2,099

)

 

 

(793

)

 

 

 

 

Less: e-TeleQuote transaction-related expenses

 

 

(501

)

 

 

-

 

 

 

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

(256

)

 

 

-

 

 

 

 

 

Adjusted operating loss before income taxes

 

$

(27,943

)

 

$

(24,263

)

 

 

15

%

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

% Change

 

Stockholders' equity (1)

 

$

1,926,185

 

 

$

2,082,512

 

 

 

(8

)%

Less: Unrealized net investment gains (losses) recorded

              in stockholders' equity, net of income tax

 

 

(66,439

)

 

 

63,777

 

 

 

 

 

Adjusted stockholders' equity (1)

 

$

1,992,624

 

 

$

2,018,735

 

 

 

(1

)%

 

(1)

Reflects the Company’s permanent stockholders’ equity and does not include temporary stockholders’ equity.

 

12

 

Exhibit 99.2

 

 

 

 

 

Supplemental Financial Information

First Quarter 2022

 

 

 

 

 

 

 

 

 


 

 

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, 2020.

 

2 of 18

 


 

 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

 

First Quarter 2022

 

This document is a financial supplement to our fourth quarter 2021 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 associated with the purchase of 80% 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, 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 prior to the dates they can ultimately be redeemed. 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.

 

 

 

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,

2020

 

Mar 31,

2021

 

Jun 30,

2021

 

Sep 30,

2021

 

Dec 31,

2021

 

Mar 31,

2022

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and cash excluding securities held to maturity

$

3,096,703

 

$

3,133,860

 

$

3,431,825

 

$

3,056,395

 

$

3,277,830

 

$

3,191,154

 

 

Securities held to maturity

 

1,346,350

 

 

1,362,210

 

 

1,368,740

 

 

1,376,090

 

 

1,379,100

 

 

1,390,310

 

 

 

 

Total investments and cash

 

4,443,053

 

 

4,496,070

 

 

4,800,565

 

 

4,432,485

 

 

4,656,930

 

 

4,581,464

 

 

Due from reinsurers

 

4,273,904

 

 

4,345,483

 

 

4,239,510

 

 

4,278,322

 

 

4,268,419

 

 

4,240,481

 

 

Deferred policy acquisition costs

 

2,629,644

 

 

2,712,169

 

 

2,808,347

 

 

2,877,921

 

 

2,943,782

 

 

2,994,367

 

 

Goodwill

 

 

 

 

 

 

 

224,180

 

 

179,154

 

 

179,154

 

 

Other assets

 

899,165

 

 

921,236

 

 

925,621

 

 

1,330,620

 

 

1,274,946

 

 

1,242,457

 

 

Separate account assets

 

2,659,520

 

 

2,638,901

 

 

2,745,827

 

 

2,672,606

 

 

2,799,992

 

 

2,696,891

 

 

 

 

Total assets

$

14,905,286

 

$

15,113,858

 

$

15,519,871

 

$

15,816,135

 

$

16,123,222

 

$

15,934,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

6,790,557

 

$

6,885,115

 

$

6,984,272

 

$

7,057,599

 

$

7,138,649

 

$

7,216,597

 

 

Other policy liabilities

 

984,612

 

 

1,020,349

 

 

977,373

 

 

1,054,925

 

 

1,103,642

 

 

1,108,047

 

 

Income taxes

 

223,496

 

 

235,233

 

 

204,197

 

 

260,264

 

 

241,311

 

 

217,326

 

 

Other liabilities

 

618,874

 

 

633,719

 

 

641,025

 

 

668,643

 

 

669,631

 

 

683,865

 

 

Debt obligations

 

374,415

 

 

374,511

 

 

499,606

 

 

514,702

 

 

607,102

 

 

598,303

 

 

Surplus note

 

1,345,772

 

 

1,361,648

 

 

1,368,194

 

 

1,375,559

 

 

1,378,585

 

 

1,389,811

 

 

Payable under securities lending

 

72,154

 

 

87,190

 

 

80,613

 

 

105,264

 

 

94,529

 

 

93,171

 

 

Separate account liabilities

 

2,659,520

 

 

2,638,901

 

 

2,745,827

 

 

2,672,606

 

 

2,799,992

 

 

2,696,891

 

 

 

 

Total liabilities

 

13,069,401

 

 

13,236,666

 

 

13,501,107

 

 

13,709,563

 

 

14,033,442

 

 

14,004,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

 

 

 

 

 

7,631

 

 

7,271

 

 

4,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

393

 

 

394

 

 

394

 

 

395

 

 

394

 

 

388

 

 

Paid-in capital

 

(0

)

 

8,138

 

 

12,880

 

 

17,454

 

 

5,224

 

 

(0

)

 

Retained earnings

 

1,705,786

 

 

1,785,037

 

 

1,894,539

 

 

1,988,324

 

 

2,004,506

 

 

1,980,467

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

128,128

 

 

77,053

 

 

96,990

 

 

84,701

 

 

63,775

 

 

(66,439

)

 

 

Cumulative translation adjustment

 

1,578

 

 

6,570

 

 

13,960

 

 

8,068

 

 

8,611

 

 

11,769

 

 

 

 

Total stockholders’ equity (2)

 

1,835,885

 

 

1,877,192

 

 

2,018,764

 

 

2,098,941

 

 

2,082,510

 

 

1,926,185

 

 

 

 

Total liabilities and stockholders' equity

$

14,905,286

 

$

15,113,858

 

$

15,519,871

 

$

15,816,135

 

$

16,123,222

 

$

15,934,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

1,835,885

 

$

1,877,192

 

$

2,018,764

 

$

2,098,941

 

$

2,082,510

 

$

1,926,185

 

 

Less: Net unrealized gains (losses)

 

128,128

 

 

77,053

 

 

96,990

 

 

84,701

 

 

63,775

 

 

(66,439

)

 

 

 

Adjusted stockholders’ equity

$

1,707,757

 

$

1,800,139

 

$

1,921,774

 

$

2,014,241

 

$

2,018,735

 

$

1,992,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

1,614,688

 

$

1,707,757

 

$

1,800,139

 

$

1,921,774

 

$

2,014,241

 

$

2,018,735

 

 

Net Income attributable to Primerica, Inc.

 

100,084

 

 

97,872

 

 

128,162

 

 

112,456

 

 

34,868

 

 

81,418

 

 

Shareholder dividends

 

(15,851

)

 

(18,620

)

 

(18,660

)

 

(18,671

)

 

(18,686

)

 

(21,645

)

 

Retirement of shares and warrants

 

(13,426

)

 

(5,966

)

 

(521

)

 

(88

)

 

(18,829

)

 

(103,862

)

 

Net foreign currency translation adjustment

 

16,398

 

 

4,992

 

 

7,390

 

 

(5,892

)

 

543

 

 

3,158

 

 

Other, net

 

5,864

 

 

14,105

 

 

5,264

 

 

4,662

 

 

6,597

 

 

14,820

 

Balance, end of period

$

1,707,757

 

$

1,800,139

 

$

1,921,774

 

$

2,014,241

 

$

2,018,735

 

$

1,992,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

2,532,409

 

$

2,629,644

 

$

2,712,169

 

$

2,808,347

 

$

2,877,921

 

$

2,943,782

 

 

General expenses deferred

 

9,510

 

 

10,558

 

 

10,055

 

 

9,248

 

 

9,062

 

 

9,519

 

 

Commission costs deferred

 

128,084

 

 

134,188

 

 

136,085

 

 

129,287

 

 

124,515

 

 

123,739

 

 

Amortization of deferred policy acquisition costs

 

(53,342

)

 

(66,105

)

 

(54,286

)

 

(62,214

)

 

(68,575

)

 

(86,063

)

 

Foreign currency impact and other, net

 

12,984

 

 

3,884

 

 

4,324

 

 

(6,748

)

 

858

 

 

3,390

 

Balance, end of period

$

2,629,644

 

$

2,712,169

 

$

2,808,347

 

$

2,877,921

 

$

2,943,782

 

$

2,994,367

 

 

(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 Q1

 

(Dollars in thousands, except per-share data)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$/#

Change

 

%

Change

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,455,948

 

 

39,530,691

 

 

39,560,786

 

 

39,568,470

 

 

39,221,003

 

 

(234,945

)

 

-0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

97,872

 

$

128,162

 

$

112,456

 

$

34,868

 

$

81,418

 

$

(16,454

)

 

-16.8

%

 

Less income attributable to unvested participating securities

 

(417

)

 

(525

)

 

(458

)

 

(141

)

 

(337

)

 

80

 

 

19.1

%

 

 

Net income used in computing basic EPS

$

97,455

 

$

127,636

 

$

111,997

 

$

34,728

 

$

81,081

 

$

(16,374

)

 

-16.8

%

 

 

Basic earnings per share

$

2.47

 

$

3.23

 

$

2.83

 

$

0.88

 

$

2.07

 

$

(0.40

)

 

-16.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

97,129

 

$

129,355

 

$

118,708

 

$

117,007

 

$

83,333

 

$

(13,797

)

 

-14.2

%

 

Less operating income attributable to unvested participating securities

 

(414

)

 

(530

)

 

(484

)

 

(472

)

 

(345

)

 

69

 

 

16.6

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

96,715

 

$

128,825

 

$

118,224

 

$

116,535

 

$

82,988

 

$

(13,728

)

 

-14.2

%

 

 

Basic adjusted operating income per share

$

2.45

 

$

3.26

 

$

2.99

 

$

2.95

 

$

2.12

 

$

(0.34

)

 

-13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

39,455,948

 

 

39,530,691

 

 

39,560,786

 

 

39,568,470

 

 

39,221,003

 

 

(234,945

)

 

-0.6

%

 

Dilutive impact of contingently issuable shares

 

124,505

 

 

121,595

 

 

117,923

 

 

122,929

 

 

110,941

 

 

(13,564

)

 

-10.9

%

 

 

Shares used to calculate diluted EPS

 

39,580,453

 

 

39,652,286

 

 

39,678,709

 

 

39,691,399

 

 

39,331,944

 

 

(248,509

)

 

-0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

97,872

 

$

128,162

 

$

112,456

 

$

34,868

 

$

81,418

 

$

(16,454

)

 

-16.8

%

 

Less income attributable to unvested participating securities

 

(416

)

 

(524

)

 

(457

)

 

(140

)

 

(337

)

 

79

 

 

19.1

%

 

 

Net income used in computing diluted EPS

$

97,456

 

$

127,638

 

$

111,998

 

$

34,728

 

$

81,081

 

$

(16,374

)

 

-16.8

%

 

 

Diluted earnings per share

$

2.46

 

$

3.22

 

$

2.82

 

$

0.87

 

$

2.06

 

$

(0.40

)

 

-16.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

97,129

 

$

129,355

 

$

118,708

 

$

117,007

 

$

83,333

 

$

(13,797

)

 

-14.2

%

 

Less operating income attributable to unvested participating securities

 

(413

)

 

(529

)

 

(483

)

 

(471

)

 

(344

)

 

68

 

 

16.6

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

96,717

 

$

128,827

 

$

118,225

 

$

116,536

 

$

82,988

 

$

(13,728

)

 

-14.2

%

 

 

Diluted adjusted operating income per share

$

2.44

 

$

3.25

 

$

2.98

 

$

2.94

 

$

2.11

 

$

(0.33

)

 

-13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$/#

Change

 

%

Change

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity (1)

$

1,856,539

 

$

1,947,978

 

$

2,058,852

 

$

2,090,726

 

$

2,004,348

 

$

147,809

 

 

8.0

%

 

Average adjusted stockholders' equity  (1)

$

1,753,948

 

$

1,860,956

 

$

1,968,007

 

$

2,016,488

 

$

2,005,679

 

$

251,731

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

21.1

%

 

26.3

%

 

21.8

%

 

6.7

%

 

16.2

%

 

-4.8

%

nm

 

 

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

 

22.3

%

 

27.5

%

 

22.9

%

 

6.9

%

 

16.2

%

 

-6.1

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

22.2

%

 

27.8

%

 

24.1

%

 

23.2

%

 

16.6

%

 

-5.5

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (2)

 

16.6

%

 

19.8

%

 

19.7

%

 

22.6

%

 

23.7

%

 

7.1

%

nm

 

 

Debt-to-capital, excluding AOCI (2)

 

17.3

%

 

20.8

%

 

20.4

%

 

23.2

%

 

23.2

%

 

5.9

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

2.4

x

 

2.4

x

 

2.1

x

 

2.2

x

 

2.4

x

 

(0.0

x)

nm

 

 

Cash and invested assets to adjusted stockholders' equity

 

2.5

x

 

2.5

x

 

2.2

x

 

2.3

x

 

2.3

x

 

(0.2

x)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (3)

 

39,414,085

 

 

39,443,561

 

 

39,470,748

 

 

39,367,754

 

 

38,751,885

 

 

(662,200

)

 

-1.7

%

 

Adjusted stockholders' equity per share

$

45.67

 

$

48.72

 

$

51.03

 

$

51.28

 

$

51.42

 

$

5.75

 

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

A+

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

nm

 

nm

 

 

 

(1)

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 Q1

 

(Dollars in thousands)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$

Change

 

%

Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

762,227

 

$

780,299

 

$

785,277

 

$

794,344

 

$

798,666

 

$

36,439

 

 

4.8

%

 

Ceded premiums

 

(395,973

)

 

(413,850

)

 

(401,295

)

 

(405,147

)

 

(399,885

)

 

(3,913

)

 

-1.0

%

 

 

Net premiums

 

366,254

 

 

366,450

 

 

383,983

 

 

389,197

 

 

398,781

 

 

32,526

 

 

8.9

%

 

Net investment income

 

20,052

 

 

20,535

 

 

20,000

 

 

20,001

 

 

18,905

 

 

(1,148

)

 

-5.7

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

98,112

 

 

104,716

 

 

95,229

 

 

103,451

 

 

103,242

 

 

5,129

 

 

5.2

%

 

 

Asset-based (2)

 

101,241

 

 

108,490

 

 

113,558

 

 

118,015

 

 

113,112

 

 

11,871

 

 

11.7

%

 

 

Account-based (3)

 

21,120

 

 

21,848

 

 

21,456

 

 

22,514

 

 

21,541

 

 

421

 

 

2.0

%

 

 

Other commissions and fees

 

13,571

 

 

15,635

 

 

39,553

 

 

44,304

 

 

13,905

 

 

335

 

 

2.5

%

 

Investment (losses) gains

 

1,766

 

 

701

 

 

1,410

 

 

1,995

 

 

751

 

 

(1,015

)

 

-57.5

%

 

Other, net

 

15,595

 

 

16,313

 

 

18,051

 

 

24,616

 

 

20,988

 

 

5,394

 

 

34.6

%

 

                  Total revenues

 

637,711

 

 

654,687

 

 

693,240

 

 

724,094

 

 

691,225

 

 

53,514

 

 

8.4

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

183,789

 

 

168,347

 

 

183,425

 

 

187,192

 

 

187,069

 

 

3,280

 

 

1.8

%

 

Amortization of DAC

 

66,105

 

 

54,286

 

 

62,214

 

 

68,575

 

 

86,063

 

 

19,958

 

 

30.2

%

 

Insurance commissions

 

8,740

 

 

8,838

 

 

8,412

 

 

8,542

 

 

7,721

 

 

(1,019

)

 

-11.7

%

 

Insurance expenses

 

48,766

 

 

48,579

 

 

51,901

 

 

53,359

 

 

59,509

 

 

10,743

 

 

22.0

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

68,594

 

 

73,629

 

 

67,745

 

 

77,390

 

 

74,606

 

 

6,011

 

 

8.8

%

 

 

Asset-based (2)

 

46,866

 

 

50,488

 

 

53,233

 

 

55,614

 

 

53,366

 

 

6,500

 

 

13.9

%

 

 

Other sales commissions

 

6,434

 

 

7,185

 

 

8,290

 

 

6,839

 

 

5,952

 

 

(482

)

 

-7.5

%

 

Interest expense

 

7,145

 

 

7,141

 

 

7,529

 

 

8,804

 

 

6,853

 

 

(292

)

 

-4.1

%

 

Contract acquisition costs (4)

 

 

 

 

 

23,524

 

 

29,264

 

 

20,649

 

 

20,649

 

 

#DIV/0

!

 

Other operating expenses

 

72,964

 

 

66,730

 

 

79,866

 

 

77,292

 

 

86,434

 

 

13,470

 

 

18.5

%

 

Goodwill impairment

 

 

 

 

 

 

 

76,000

 

 

 

 

 

 

#DIV/0

!

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

8,927

 

 

 

 

 

 

#DIV/0

!

 

                  Total benefits and expenses

 

509,403

 

 

485,222

 

 

546,138

 

 

657,797

 

 

588,222

 

 

78,819

 

 

15.5

%

 

Income before income taxes

 

128,308

 

 

169,465

 

 

147,102

 

 

66,296

 

 

103,003

 

 

(25,305

)

 

-19.7

%

 

 

Income taxes

 

30,437

 

 

41,304

 

 

35,663

 

 

31,788

 

 

24,239

 

 

(6,197

)

 

-20.4

%

 

Net income

$

97,872

 

$

128,162

 

$

111,439

 

$

34,508

 

$

78,764

 

$

(19,108

)

 

-19.5

%

 

Net income attributable to noncontrolling interests

 

 

 

 

 

(1,017

)

 

(360

)

 

(2,654

)

 

(2,654

)

 

#DIV/0

!

 

 

Net Income attributable to Primerica, Inc.

$

97,872

 

$

128,162

 

$

112,456

 

$

34,868

 

$

81,418

 

$

(16,454

)

 

-16.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

88,236

 

$

116,778

 

$

107,589

 

$

102,019

 

$

91,577

 

$

3,341

 

 

3.8

%

Investment & Savings Products

 

63,363

 

 

71,154

 

 

69,369

 

 

70,699

 

 

64,560

 

 

1,197

 

 

1.9

%

Senior Health

 

 

 

 

 

(8,489

)

 

(76,561

)

 

(23,085

)

 

(23,085

)

 

#DIV/0

!

Corporate & Other Distributed Products

 

(23,290

)

 

(18,467

)

 

(21,367

)

 

(29,861

)

 

(30,048

)

 

(6,758

)

 

-29.0

%

 

Income before income taxes

$

128,308

 

$

169,465

 

$

147,102

 

$

66,296

 

$

103,003

 

$

(25,305

)

 

-19.7

%

 

(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 Q1

 

(Dollars in thousands)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$

Change

 

%

Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life direct premiums

$

756,514

 

$

774,500

 

$

779,490

 

$

789,325

 

$

793,254

 

$

36,740

 

 

4.9

%

 

Less: Premiums ceded to IPO Coinsurers

 

249,944

 

 

246,874

 

 

241,439

 

 

239,828

 

 

234,614

 

 

(15,330

)

 

-6.1

%

 

Term Life adjusted direct premiums

$

506,570

 

$

527,626

 

$

538,051

 

$

549,496

 

$

558,640

 

$

52,070

 

 

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life ceded premiums

$

(394,550

)

$

(412,028

)

$

(399,835

)

$

(403,184

)

$

(398,446

)

$

(3,896

)

 

-1.0

%

 

Less: Premiums ceded to IPO Coinsurers

 

(249,944

)

 

(246,874

)

 

(241,439

)

 

(239,828

)

 

(234,614

)

 

15,330

 

 

6.1

%

 

Term Life other ceded premiums

$

(144,606

)

$

(165,154

)

$

(158,397

)

$

(163,356

)

$

(163,832

)

$

(19,227

)

 

-13.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

20,052

 

$

20,535

 

$

20,000

 

$

20,001

 

$

18,905

 

$

(1,148

)

 

-5.7

%

 

Less: MTM investment adjustments

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

nm

 

nm

 

 

Adjusted net investment income

$

20,845

 

$

20,705

 

$

20,640

 

$

20,900

 

$

21,004

 

$

159

 

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Other Operating Expenses to Adjusted other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

$

72,964

 

$

66,730

 

$

79,866

 

$

77,292

 

$

86,434

 

$

13,470

 

 

18.5

%

 

Less: eTeleQuote transaction-related costs

 

 

 

2,109

 

 

10,027

 

 

812

 

 

900

 

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

 

 

 

(1,004

)

 

(739

)

 

256

 

nm

 

nm

 

 

Adjusted other operating expenses

$

72,964

 

$

64,620

 

$

70,843

 

$

77,219

 

$

85,278

 

$

12,314

 

 

16.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

637,711

 

$

654,687

 

$

693,240

 

$

724,094

 

$

691,225

 

$

53,514

 

 

8.4

%

 

Less: Investment gains/(losses)

 

1,766

 

 

701

 

 

1,410

 

 

1,995

 

 

751

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

nm

 

nm

 

 

Adjusted operating revenues

$

636,738

 

$

654,156

 

$

692,470

 

$

722,998

 

$

692,573

 

$

55,835

 

 

8.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

128,308

 

$

169,465

 

$

147,102

 

$

66,296

 

$

103,003

 

$

(25,305

)

 

-19.7

%

 

Less: Investment gains/(losses)

 

1,766

 

 

701

 

 

1,410

 

 

1,995

 

 

751

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

nm

 

nm

 

 

Less: eTeleQuote transaction-related costs

 

 

 

(2,109

)

 

(10,027

)

 

(812

)

 

(900

)

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

 

 

 

1,004

 

 

739

 

 

(256

)

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

 

 

 

 

(1,465

)

 

(540

)

 

(3,668

)

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

 

 

(76,000

)

 

 

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

(8,927

)

 

 

nm

 

nm

 

 

Adjusted operating income before income taxes

$

127,335

 

$

171,044

 

$

156,819

 

$

150,740

 

$

109,175

 

$

(18,160

)

 

-14.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

97,872

 

$

128,162

 

$

111,439

 

$

34,508

 

$

78,764

 

$

(19,108

)

 

-19.5

%

 

Less: Investment gains/(losses)

 

1,766

 

 

701

 

 

1,410

 

 

1,995

 

 

751

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

nm

 

nm

 

 

Less: e-TeleQuote transaction-related costs

 

 

 

(2,109

)

 

(10,027

)

 

(812

)

 

(900

)

nm

 

nm

 

 

Less: Equity comp for awards exchanged during acquisition

 

 

 

 

 

1,004

 

 

739

 

 

(256

)

nm

 

nm

 

 

Less: Noncontrolling interest before income taxes

 

 

 

 

 

(1,465

)

 

(540

)

 

(3,668

)

nm

 

nm

 

 

Less: Goodwill impairment

 

 

 

 

 

 

 

(76,000

)

 

 

nm

 

nm

 

 

Less: Loss on extinguishment of debt

 

 

 

 

 

 

 

(8,927

)

 

 

nm

 

nm

 

 

Less: Tax impact of reconciling items

 

(231

)

 

385

 

 

2,449

 

 

1,945

 

 

1,603

 

nm

 

nm

 

 

Adjusted net operating income

$

97,129

 

$

129,355

 

$

118,708

 

$

117,007

 

$

83,333

 

$

(13,797

)

 

-14.2

%

 

7 of 18

 


 

 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

(Dollars in thousands)

Q1

2021

Q2

2021

Q3

2021

Q4

2021

Q1

2022

$

Change

%

Change

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

 

 

 

 

 

 

 

 

Income before income taxes

na

na

$(8,489)

$(76,561)

$(23,085)

na

na

 

Less: e-TeleQuote transaction-related costs

na

na

(417)

(389)

(399)

na

na

 

Less: Noncontrolling interest

na

na

(1,465)

(540)

(3,668)

na

na

 

Less: Goodwill impairment

na

na

(76,000)

na

na

 

Adjusted operating income before income taxes

na

na

$(6,608)

$369

$(19,018)

na

na

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Income before income taxes

$(23,290)

$(18,467)

$(21,367)

$(29,861)

$(30,048)

$(6,758)

-29.0%

 

Less: Investment gains/(losses)

1,766

701

1,410

1,995

751

nm

nm

 

Less: MTM investment adjustments

(793)

(170)

(640)

(899)

(2,099)

nm

nm

 

Less: e-TeleQuote transaction-related costs

(2,109)

(9,610)

(423)

(501)

nm

nm

 

Less: Equity comp for awards exchanged during acquisition

1,004

739

(256)

nm

nm

 

Less: Loss on extinguishment of debt

(8,927)

nm

nm

 

Adjusted operating income before income taxes

$(24,263)

$(16,888)

$(13,531)

$(22,346)

$(27,943)

$(3,680)

-15.2%

8 of 18

 


 

 

 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$

Change

 

%

Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

756,514

 

$

774,500

 

$

779,490

 

$

789,325

 

$

793,254

 

$

36,740

 

 

4.9

%

 

Premiums ceded to IPO coinsurers (1)

 

(249,944

)

 

(246,874

)

 

(241,439

)

 

(239,828

)

 

(234,614

)

 

15,330

 

 

6.1

%

 

Adjusted direct premiums (2)

 

506,570

 

 

527,626

 

 

538,051

 

 

549,496

 

 

558,640

 

 

52,070

 

 

10.3

%

 

Other ceded premiums (3)

 

(144,606

)

 

(165,154

)

 

(158,397

)

 

(163,356

)

 

(163,832

)

 

(19,227

)

 

-13.3

%

 

Net premiums

 

361,964

 

 

362,472

 

 

379,654

 

 

386,140

 

 

394,808

 

 

32,843

 

 

9.1

%

 

Allocated net investment income

 

8,253

 

 

8,751

 

 

9,320

 

 

10,162

 

 

11,445

 

 

3,192

 

 

38.7

%

 

Other, net

 

11,810

 

 

12,315

 

 

12,476

 

 

12,369

 

 

12,175

 

 

365

 

 

3.1

%

 

Revenues

 

382,028

 

 

383,537

 

 

401,450

 

 

408,672

 

 

418,428

 

 

36,400

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

178,963

 

 

162,488

 

 

179,696

 

 

182,749

 

 

182,903

 

 

3,940

 

 

2.2

%

 

Amortization of DAC

 

62,584

 

 

52,235

 

 

59,287

 

 

67,344

 

 

81,883

 

 

19,298

 

 

30.8

%

 

Insurance commissions

 

4,869

 

 

4,785

 

 

4,345

 

 

4,458

 

 

3,793

 

 

(1,076

)

 

-22.1

%

 

Insurance expenses

 

47,375

 

 

47,252

 

 

50,534

 

 

52,102

 

 

58,272

 

 

10,897

 

 

23.0

%

 

Benefits and expenses

 

293,792

 

 

266,760

 

 

293,862

 

 

306,652

 

 

326,851

 

 

33,059

 

 

11.3

%

 

Income before income taxes

$

88,236

 

$

116,778

 

$

107,589

 

$

102,019

 

$

91,577

 

$

3,341

 

 

3.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

401,106

 

$

420,865

 

$

431,022

 

$

440,490

 

$

448,657

 

$

47,551

 

 

11.9

%

 

Pre-IPO direct premiums (5)

 

355,408

 

 

353,635

 

 

348,468

 

 

348,834

 

 

344,597

 

 

(10,811

)

 

-3.0

%

 

Total direct premiums

$

756,514

 

$

774,500

 

$

779,490

 

$

789,325

 

$

793,254

 

$

36,740

 

 

4.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

249,944

 

$

246,874

 

$

241,439

 

$

239,828

 

$

234,614

 

$

(15,330

)

 

-6.1

%

 

% of Pre-IPO direct premiums

 

70.3

%

 

69.8

%

 

69.3

%

 

68.8

%

 

68.1

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

323,569

 

$

327,642

 

$

338,093

 

$

346,105

 

$

346,735

 

$

23,166

 

 

7.2

%

 

% of adjusted direct premiums

 

63.9

%

 

62.1

%

 

62.8

%

 

63.0

%

 

62.1

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

67,454

 

$

57,020

 

$

63,632

 

$

71,802

 

$

85,676

 

$

18,222

 

 

27.0

%

 

% of adjusted direct premiums

 

13.3

%

 

10.8

%

 

11.8

%

 

13.1

%

 

15.3

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

35,565

 

$

34,937

 

$

38,057

 

$

39,732

 

$

46,097

 

$

10,532

 

 

29.6

%

 

% of adjusted direct premiums

 

7.0

%

 

6.6

%

 

7.1

%

 

7.2

%

 

8.3

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

88,236

 

$

116,778

 

$

107,589

 

$

102,019

 

$

91,577

 

$

3,341

 

 

3.8

%

 

Term Life operating margin (8)

 

17.4

%

 

22.1

%

 

20.0

%

 

18.6

%

 

16.4

%

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 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 Q1

 

 

(Dollars in thousands, except as noted)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$/#

Change

 

%

Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

134,907

 

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

(5,392

)

 

-4.0

%

 

 

New life-licensed representatives

 

10,833

 

 

10,112

 

 

9,381

 

 

9,296

 

 

9,983

 

 

(850

)

 

-7.8

%

 

 

Non-renewal and terminated representatives

 

(13,710

)

 

(10,101

)

 

(11,399

)

 

(9,804

)

 

(9,292

)

 

4,418

 

 

32.2

%

 

Life-insurance licensed sales force, end of period

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

130,206

 

 

(1,824

)

 

-1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

74.5

 

$

82.6

 

$

70.7

 

$

69.4

 

$

65.5

 

$

(9.0

)

 

-12.1

%

 

 

Additions and increases in premium

 

18.0

 

 

20.3

 

 

19.5

 

 

19.1

 

 

18.4

 

 

0.4

 

 

2.0

%

 

 

 

 

Total estimated annualized issued term life premium

$

92.5

 

$

103.0

 

$

90.2

 

$

88.5

 

$

83.8

 

$

(8.7

)

 

-9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

82,667

 

 

90,071

 

 

75,914

 

 

75,203

 

 

71,324

 

 

(11,343

)

 

-13.7

%

 

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

$

901

 

$

917

 

$

931

 

$

923

 

$

918

 

$

17

 

 

1.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

858,818

 

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

$

44,586

 

 

5.2

%

 

 

Issued term life face amount (3)

 

26,643

 

 

29,981

 

 

26,219

 

 

25,678

 

 

24,773

 

 

(1,870

)

 

-7.0

%

 

 

Terminated term life face amount

 

(17,240

)

 

(14,706

)

 

(16,241

)

 

(16,610

)

 

(19,787

)

 

(2,547

)

 

-14.8

%

 

 

Foreign currency impact, net

 

1,422

 

 

1,602

 

 

(2,480

)

 

319

 

 

1,242

 

 

(180

)

 

-12.6

%

 

Term life face amount in-force, end of period

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

$

909,632

 

$

39,989

 

 

4.6

%

 

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

(2)     In whole dollars.

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

 


10 of 18

 


 

 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

(Dollars in thousands, except as noted)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$

Change

 

%

Change

 

Investment & Savings Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

98,112

 

$

104,716

 

$

95,229

 

$

103,451

 

$

103,242

 

$

5,129

 

 

5.2

%

 

Asset-based

 

101,241

 

 

108,490

 

 

113,558

 

 

118,015

 

 

113,112

 

 

11,871

 

 

11.7

%

 

Account-based

 

21,120

 

 

21,848

 

 

21,456

 

 

22,514

 

 

21,541

 

 

421

 

 

2.0

%

 

Other, net

 

2,949

 

 

2,958

 

 

3,094

 

 

3,096

 

 

3,144

 

 

195

 

 

6.6

%

 

Revenues

 

223,422

 

 

238,012

 

 

233,337

 

 

247,076

 

 

241,039

 

 

17,616

 

 

7.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

3,275

 

 

1,786

 

 

2,580

 

 

1,027

 

 

3,925

 

 

650

 

 

19.8

%

 

Insurance commissions

 

3,572

 

 

3,747

 

 

3,747

 

 

3,839

 

 

3,646

 

 

74

 

 

2.1

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

68,594

 

 

73,629

 

 

67,745

 

 

77,390

 

 

74,606

 

 

6,011

 

 

8.8

%

 

Asset-based

 

46,866

 

 

50,488

 

 

53,233

 

 

55,614

 

 

53,366

 

 

6,500

 

 

13.9

%

 

Other operating expenses

 

37,752

 

 

37,207

 

 

36,664

 

 

38,507

 

 

40,936

 

 

3,183

 

 

8.4

%

 

Benefits and expenses

 

160,060

 

 

166,858

 

 

163,968

 

 

176,377

 

 

176,479

 

 

16,419

 

 

10.3

%

 

Income before income taxes

$

63,363

 

$

71,154

 

$

69,369

 

$

70,699

 

$

64,560

 

$

1,197

 

 

1.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

6,964

 

$

7,535

 

$

7,891

 

$

8,482

 

$

8,037

 

$

1,073

 

 

15.4

%

 

Fees paid based on fee-generating positions (2)

 

10,451

 

 

10,021

 

 

9,128

 

 

9,852

 

 

10,948

 

 

496

 

 

4.7

%

 

Other operating expenses

 

20,337

 

 

19,652

 

 

19,645

 

 

20,172

 

 

21,951

 

 

1,614

 

 

7.9

%

 

Total other operating expenses

$

37,752

 

$

37,207

 

$

36,664

 

$

38,507

 

$

40,936

 

$

3,183

 

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.29

%

 

1.28

%

 

1.25

%

 

1.11

%

 

1.20

%

nm

 

nm

 

 

Canada

 

1.05

%

 

0.96

%

 

0.92

%

 

0.65

%

 

1.00

%

nm

 

nm

 

 

Total

 

1.25

%

 

1.23

%

 

1.20

%

 

1.05

%

 

1.16

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.039

%

 

0.039

%

 

0.039

%

 

0.040

%

 

0.039

%

nm

 

nm

 

 

Canada

 

0.103

%

 

0.112

%

 

0.106

%

 

0.115

%

 

0.091

%

nm

 

nm

 

 

Total

 

0.049

%

 

0.050

%

 

0.050

%

 

0.052

%

 

0.047

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

3.77

 

$

4.08

 

$

4.17

 

$

4.22

 

$

3.48

 

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 Q1

 

(Dollars in thousands, except as noted)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$/#

Change

 

%

Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

1,261.9

 

$

1,336.1

 

$

1,247.8

 

$

1,300.3

 

$

1,298.6

 

$

36.7

 

 

2.9

%

 

 

Canada Retail Mutual Funds

 

424.0

 

 

357.0

 

 

314.8

 

 

343.0

 

 

437.6

 

 

13.6

 

 

3.2

%

 

 

Indexed Annuities

 

55.5

 

 

62.8

 

 

51.9

 

 

60.1

 

 

57.5

 

 

2.0

 

 

3.6

%

 

 

Variable Annuities and other

 

627.1

 

 

767.6

 

 

668.7

 

 

782.2

 

 

668.4

 

 

41.4

 

 

6.6

%

 

 

 

 

Total sales-based revenue generating product sales

 

2,368.4

 

 

2,523.4

 

 

2,283.1

 

 

2,485.7

 

 

2,462.1

 

 

93.7

 

 

4.0

%

 

 

Managed Accounts

 

330.1

 

 

381.8

 

 

387.5

 

 

406.3

 

 

453.7

 

 

123.7

 

 

37.5

%

 

 

Segregated Funds and other

 

154.9

 

 

135.0

 

 

119.8

 

 

127.0

 

 

149.5

 

 

(5.4

)

 

-3.5

%

 

 

 

 

Total product sales

$

2,853.5

 

$

3,040.2

 

$

2,790.4

 

$

3,019.0

 

$

3,065.4

 

$

211.9

 

 

7.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

424.0

 

$

357.0

 

$

314.8

 

$

343.0

 

$

437.6

 

$

13.6

 

 

3.2

%

 

 

Segregated Funds and other

 

154.9

 

 

135.0

 

 

119.8

 

 

127.0

 

 

149.5

 

 

(5.4

)

 

-3.5

%

 

 

 

Total Canada product sales

 

579.0

 

 

492.0

 

 

434.6

 

 

470.0

 

 

587.1

 

 

8.2

 

 

1.4

%

 

 

 

Total U.S. product sales

 

2,274.5

 

 

2,548.2

 

 

2,355.8

 

 

2,549.0

 

 

2,478.2

 

 

203.8

 

 

9.0

%

 

 

 

 

Total product sales

$

2,853.5

 

$

3,040.2

 

$

2,790.4

 

$

3,019.0

 

$

3,065.4

 

$

211.9

 

 

7.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

81,533

 

$

85,888

 

$

91,735

 

$

91,765

 

$

97,312

 

$

15,779

 

 

19.4

%

 

 

Inflows

 

2,853

 

 

3,040

 

 

2,790

 

 

3,019

 

 

3,065

 

 

212

 

 

7.4

%

 

 

Outflows (1)

 

(1,759

)

 

(1,826

)

 

(1,756

)

 

(1,819

)

 

(1,900

)

 

(141

)

 

-8.0

%

 

 

 

 

Net flows

 

1,095

 

 

1,214

 

 

1,034

 

 

1,200

 

 

1,166

 

 

71

 

 

6.5

%

 

 

Foreign currency impact, net

 

172

 

 

200

 

 

(323

)

 

42

 

 

171

 

 

(1

)

 

-0.8

%

 

 

Change in market value, net and other (2)

 

3,088

 

 

4,433

 

 

(681

)

 

4,306

 

 

(4,941

)

 

(8,029

)

nm

 

 

Client asset values, end of period

$

85,888

 

$

91,735

 

$

91,765

 

$

97,312

 

$

93,708

 

$

7,820

 

 

9.1

%

 

 

Annualized net flows as % of beginning of period asset values

 

5.4

%

 

5.7

%

 

4.5

%

 

5.2

%

 

4.8

%

 

1.7

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

41,161

 

$

44,398

 

$

46,113

 

$

47,139

 

$

46,429

 

$

5,269

 

 

12.8

%

 

 

Canada Retail Mutual Funds

 

10,268

 

 

11,256

 

 

11,667

 

 

11,984

 

 

12,119

 

 

1,850

 

 

18.0

%

 

 

Managed Accounts

 

5,295

 

 

5,915

 

 

6,362

 

 

6,772

 

 

7,077

 

 

1,782

 

 

33.7

%

 

 

Indexed Annuities

 

2,495

 

 

2,541

 

 

2,585

 

 

2,620

 

 

2,650

 

 

156

 

 

6.2

%

 

 

Variable Annuities and other

 

21,291

 

 

22,554

 

 

23,193

 

 

23,567

 

 

23,218

 

 

1,927

 

 

9.0

%

 

 

Segregated Funds

 

2,622

 

 

2,713

 

 

2,732

 

 

2,727

 

 

2,710

 

 

89

 

 

3.4

%

 

 

 

 

Total

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

94,203

 

$

11,072

 

 

13.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

10,268

 

$

11,256

 

$

11,667

 

$

11,984

 

$

12,119

 

$

1,850

 

 

18.0

%

 

 

Segregated Funds

 

2,622

 

 

2,713

 

 

2,732

 

 

2,727

 

 

2,710

 

 

89

 

 

3.4

%

 

 

 

Total Canada average client assets

 

12,890

 

 

13,969

 

 

14,399

 

 

14,711

 

 

14,829

 

 

1,939

 

 

15.0

%

 

 

 

Total U.S. average client assets

 

70,241

 

 

75,409

 

 

78,252

 

 

80,098

 

 

79,374

 

 

9,133

 

 

13.0

%

 

 

 

 

Total average client assets

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

94,203

 

$

11,072

 

 

13.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,115

 

 

2,159

 

 

2,192

 

 

2,218

 

 

2,243

 

 

128

 

 

6.0

%

 

 

Recordkeeping only

 

714

 

 

741

 

 

762

 

 

780

 

 

797

 

 

83

 

 

11.6

%

 

 

 

 

Total

 

2,830

 

 

2,899

 

 

2,954

 

 

2,998

 

 

3,040

 

 

211

 

 

7.5

%

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Q1

2021

Q2

2021

Q3

2021

Q4

2021

Q1

2022

Senior Health Income Before Income Taxes

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

Commissions and fees (1)

 

 

$21,558

$29,345

$1,278

 

Other, net (2)

 

 

$1,378

$8,159

$4,553

 

Revenues

 

 

$22,937

$37,504

$5,831

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

Contract acquisition costs (3)

 

 

$23,524

$29,264

$20,649

 

Adjusted other operating expenses

 

 

$7,485

$8,411

$7,868

 

Adjusted operating benefits and expenses

 

 

$31,009

$37,675

$28,517

 

 

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

 

 

$(8,072)

$(171)

$(22,686)

 

Non-controlling interest before income taxes

 

 

(1,465)

(540)

(3,668)

 

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

 

 

$(6,608)

$369

$(19,018)

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health EBITDA

 

 

 

 

 

 

Adjusted operating income before income taxes including NCI

 

 

$(8,072)

$(171)

$(22,686)

 

Less:  Amortization of intangibles

 

 

(2,900)

(2,900)

(2,600)

 

Less:  Depreciation

 

 

(244)

(249)

(245)

 

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

 

 

$(4,928)

$2,978

$(19,841)

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis and Key Statistics

 

 

 

 

 

 

Senior Health submitted policies (5)

 

 

$20,867

$39,142

$26,231

 

Senior Health approved policies (6)

 

 

18,276

32,047

23,594

 

 

 

 

 

 

 

 

Primerica representatives Senior Health certified

 

 

17,588

26,441

42,147

 

Senior Health submitted policies sourced by Primerica representatives

 

 

319

4,175

988

 

 

 

 

 

 

 

 

LTV per approved policy (7)

 

 

$1,180

$1,069

$862

 

CAC per approved policy (7)

 

 

$1,287

$913

$875

 

LTV / CAC multiple

 

 

0.9 x

1.2 x

1.0 x

 

(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 Q1

(Dollars in thousands)

Q1

2021

Q2

2021

Q3

2021

Q4

2021

Q1

2022

$

Change

%

Change

Corporate & Other Distributed Products Income Before Income Taxes

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

$5,713

$5,800

$5,788

$5,020

$5,412

$(301)

-5.3%

 

Ceded premiums

(1,423)

(1,822)

(1,459)

(1,963)

(1,439)

(16)

-1.2%

 

Net premiums

4,290

3,978

4,328

3,057

3,973

(317)

-7.4%

 

Allocated net investment income

12,592

11,954

11,321

10,738

9,559

(3,033)

-24.1%

 

Commissions and fees:

 

 

 

 

 

 

 

 

Prepaid Legal Services

4,783

5,182

6,712

4,085

4,287

(496)

-10.4%

 

Auto and Homeowners Insurance

1,787

2,101

2,436

1,971

1,591

(195)

-10.9%

 

Mortgage loans

4,960

6,061

6,719

6,598

4,818

(142)

-2.9%

 

Other sales commissions

2,041

2,291

2,129

2,307

1,932

(110)

-5.4%

 

Other, net

836

1,040

1,101

992

1,117

281

33.7%

 

Adjusted operating revenues

31,288

32,607

34,746

29,746

27,276

(4,012)

-12.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

4,826

5,859

3,728

4,443

4,166

(660)

-13.7%

 

Amortization of DAC

246

264

347

203

255

10

4.0%

 

Insurance commissions

299

306

320

246

282

(17)

-5.8%

 

Insurance expenses

1,391

1,327

1,367

1,257

1,237

(154)

-11.1%

 

Sales commissions

6,434

7,185

8,290

6,839

5,952

(482)

-7.5%

 

Interest expense

7,145

7,141

7,529

8,804

6,853

(292)

-4.1%

 

Adjusted other operating expenses

35,211

27,413

26,695

30,301

36,475

1,263

3.6%

 

Adjusted benefits and expenses

55,551

49,495

48,277

52,093

55,219

(333)

-0.6%

 

Adjusted operating income before income taxes

$(24,263)

$(16,888)

$(13,531)

$(22,346)

$(27,943)

$(3,680)

-15.2%

 

14 of 18

 


 

 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

As of or for the period ended March 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

 

$

407,075

 

$

407,075

 

$

-

 

 

12.9

%

 

12.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

38,965

 

 

39,317

 

 

(353

)

 

1.2

%

 

1.2

%

 

1.03

%

AAA

 

Government

 

 

245,414

 

 

253,303

 

 

(7,889

)

 

7.8

%

 

7.8

%

 

2.87

%

AA-

 

Tax-Exempt Municipal

 

 

38,239

 

 

39,219

 

 

(980

)

 

1.2

%

 

1.2

%

 

2.72

%

AA

 

Corporate

 

 

1,433,603

 

 

1,466,999

 

 

(33,396

)

 

45.4

%

 

45.2

%

 

3.35

%

BBB+

 

Mortgage Backed

 

 

461,247

 

 

484,171

 

 

(22,923

)

 

14.6

%

 

14.9

%

 

2.76

%

AAA

 

Asset Backed

 

 

132,066

 

 

137,521

 

 

(5,455

)

 

4.2

%

 

4.2

%

 

2.94

%

AA-

 

Cmbs

 

 

142,865

 

 

147,425

 

 

(4,560

)

 

4.5

%

 

4.5

%

 

3.04

%

AA-

 

Private

 

 

219,930

 

 

228,830

 

 

(8,900

)

 

7.0

%

 

7.1

%

 

3.90

%

BBB

 

Redeemable Preferred

 

 

5,518

 

 

5,448

 

 

70

 

 

0.2

%

 

0.2

%

 

5.46

%

BBB

 

 

 

 

 

 

Total Fixed Income

 

 

2,717,848

 

 

2,802,235

 

 

(84,386

)

 

86.0

%

 

86.3

%

 

3.18

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

9,600

 

 

9,600

 

 

-

 

 

0.3

%

 

0.3

%

 

 

 

 

 

Common Stock

 

 

19,952

 

 

19,952

 

 

(0

)

 

0.6

%

 

0.6

%

 

 

 

 

 

Mutual Fund

 

 

6,637

 

 

6,637

 

 

0

 

 

0.2

%

 

0.2

%

 

 

 

 

 

Derivatives

 

 

-

 

 

-

 

 

-

 

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Total Equities

 

 

36,190

 

 

36,190

 

 

(0

)

 

1.1

%

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,161,113

 

$

3,245,499

 

$

(84,386

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance

 

$

167,129

 

$

172,403

 

$

(5,274

)

 

11.7

%

 

11.8

%

 

 

 

 

 

Consumer Non Cyclical

 

 

165,272

 

 

169,075

 

 

(3,803

)

 

11.5

%

 

11.5

%

 

 

 

 

 

Energy

 

 

148,788

 

 

150,646

 

 

(1,858

)

 

10.4

%

 

10.3

%

 

 

 

 

 

Reits

 

 

138,246

 

 

142,719

 

 

(4,473

)

 

9.6

%

 

9.7

%

 

 

 

 

 

Banking

 

 

126,476

 

 

127,687

 

 

(1,212

)

 

8.8

%

 

8.7

%

 

 

 

 

 

Technology

 

 

116,154

 

 

117,550

 

 

(1,396

)

 

8.1

%

 

8.0

%

 

 

 

 

 

Consumer Cyclical

 

 

101,779

 

 

104,853

 

 

(3,074

)

 

7.1

%

 

7.1

%

 

 

 

 

 

Capital Goods

 

 

76,970

 

 

79,021

 

 

(2,051

)

 

5.4

%

 

5.4

%

 

 

 

 

 

Electric

 

 

68,308

 

 

69,309

 

 

(1,001

)

 

4.8

%

 

4.7

%

 

 

 

 

 

Basic Industry

 

 

65,549

 

 

67,011

 

 

(1,462

)

 

4.6

%

 

4.6

%

 

 

 

 

 

Transportation

 

 

61,191

 

 

62,762

 

 

(1,571

)

 

4.3

%

 

4.3

%

 

 

 

 

 

Brokerage

 

 

56,493

 

 

57,934

 

 

(1,440

)

 

3.9

%

 

3.9

%

 

 

 

 

 

Communications

 

 

54,906

 

 

55,284

 

 

(378

)

 

3.8

%

 

3.8

%

 

 

 

 

 

Finance Companies

 

 

54,861

 

 

57,731

 

 

(2,869

)

 

3.8

%

 

3.9

%

 

 

 

 

 

Industrial Other

 

 

10,245

 

 

10,496

 

 

(251

)

 

0.7

%

 

0.7

%

 

 

 

 

 

Financial Other

 

 

9,129

 

 

9,579

 

 

(450

)

 

0.6

%

 

0.7

%

 

 

 

 

 

Natural Gas

 

 

5,049

 

 

5,228

 

 

(180

)

 

0.4

%

 

0.4

%

 

 

 

 

 

Utility Other

 

 

5,012

 

 

5,387

 

 

(375

)

 

0.3

%

 

0.4

%

 

 

 

 

 

Owned No Guarantee

 

 

2,047

 

 

2,325

 

 

(278

)

 

0.1

%

 

0.2

%

 

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,433,603

 

$

1,466,999

 

$

(33,396

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

286,145

 

$

284,489

 

$

1,657

 

 

10.5

%

 

10.2

%

 

2.86

%

 

 

 

1-2 Yrs.

 

 

222,412

 

 

221,613

 

 

799

 

 

8.2

%

 

7.9

%

 

3.68

%

 

 

 

2-5 Yrs.

 

 

855,677

 

 

865,379

 

 

(9,702

)

 

31.5

%

 

30.9

%

 

3.38

%

 

 

 

5-10 Yrs.

 

 

1,079,035

 

 

1,139,929

 

 

(60,894

)

 

39.7

%

 

40.7

%

 

2.96

%

 

 

 

> 10 Yrs.

 

 

274,578

 

 

290,825

 

 

(16,247

)

 

10.1

%

 

10.4

%

 

3.35

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,717,848

 

$

2,802,235

 

$

(84,386

)

 

100.0

%

 

100.0

%

 

3.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income portfolio duration

 

 

4.9

 

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 March 31, 2022

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

590,961

 

 

21.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

313,238

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

663,470

 

 

23.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

1,114,465

 

 

39.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

85,535

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

34,566

 

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,802,235

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized  Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

12,496

 

 

0.9

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

72,344

 

 

4.9

%

 

 

 

AA

 

 

5,398

 

 

2.4

%

 

A

 

 

405,455

 

 

27.6

%

 

 

 

A

 

 

36,128

 

 

15.8

%

 

BBB

 

 

909,176

 

 

62.0

%

 

 

 

BBB

 

 

174,775

 

 

76.4

%

 

Below Investment Grade

 

 

67,351

 

 

4.6

%

 

 

 

Below Investment Grade

 

 

12,528

 

 

5.5

%

 

NA

 

 

176

 

 

0.0

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,466,999

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

228,830

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

68,018

 

 

46.1

%

 

 

 

AAA

 

$

434,412

 

 

89.7

%

 

AA

 

 

8,981

 

 

6.1

%

 

 

 

AA

 

 

49,493

 

 

10.2

%

 

A

 

 

70,426

 

 

47.8

%

 

 

 

A

 

 

154

 

 

0.0

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

-

 

 

 

 

Below Investment Grade

 

 

-

 

 

 

 

 

 

Below Investment Grade

 

 

79

 

 

0.0

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

32

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

147,425

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

484,171

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

AAA

 

$

13,556

 

 

9.9

%

 

 

 

AAA

 

$

59,514

 

 

20.5

%

 

AA

 

 

6,678

 

 

4.9

%

 

 

 

AA

 

 

140,753

 

 

48.4

%

 

A

 

 

72,211

 

 

52.5

%

 

 

 

A

 

 

74,021

 

 

25.5

%

 

BBB

 

 

8,573

 

 

6.2

%

 

 

 

BBB

 

 

13,088

 

 

4.5

%

 

Below Investment Grade

 

 

2,145

 

 

1.6

%

 

 

 

Below Investment Grade

 

 

3,430

 

 

1.2

%

 

NA

 

 

34,358

 

 

25.0

%

 

 

 

NA

 

 

0

 

 

0.0

%

 

 

 

 

 

 

Total Asset-Backed

 

$

137,521

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

290,807

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

1,323,534

 

 

53.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

1,052,805

 

 

42.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

85,004

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

5,590

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

691

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

4,308

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

2,471,931

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

366,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

407,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,245,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 Q1

 

(Dollars in thousands)

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

$

Change

 

%

Change

 

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

20,020

 

$

20,155

 

$

19,860

 

$

20,328

 

$

20,889

 

$

869

 

4.3%

 

 

Fixed-maturity securities (held-to-maturity)

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

15,515

 

 

369

 

2.4%

 

 

Equity Securities

 

391

 

 

411

 

 

413

 

 

416

 

 

387

 

 

(4

)

-1.1%

 

 

Deposit asset underlying 10% reinsurance treaty

 

1,368

 

 

1,238

 

 

987

 

 

785

 

 

589

 

 

(779

)

-56.9%

 

 

Deposit asset - Mark to Market

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(2,099

)

 

(1,306

)

nm

 

 

Policy loans and other invested assets

 

231

 

 

98

 

 

289

 

 

401

 

 

102

 

 

(129

)

-55.9%

 

 

Cash & cash equivalents

 

119

 

 

156

 

 

96

 

 

85

 

 

125

 

 

6

 

5.3%

 

 

 

 

 

 

Total investment income

 

36,483

 

 

37,383

 

 

36,746

 

 

36,940

 

 

35,508

 

 

(975

)

-2.7%

 

 

Investment expenses

 

1,284

 

 

1,353

 

 

1,004

 

 

1,114

 

 

1,088

 

 

(196

)

-15.3%

 

 

Interest Expense on Surplus Note

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

15,515

 

 

369

 

2.4%

 

 

 

 

 

 

Net investment income

$

20,052

 

$

20,535

 

$

20,001

 

$

20,001

 

$

18,905

 

$

(1,147

)

-5.7%

 

 

 

Fixed income book yield, end of period

 

3.30

%

 

3.31

%

 

3.23

%

 

3.12

%

 

3.18

%

 

 

 

 

 

 

 

 

New money yield

 

1.72

%

 

2.68

%

 

2.21

%

 

1.60

%

 

3.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

 

 

 

 

 

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

% Pt

Change

 

 

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

16.6

%

 

16.5

%

 

18.0

%

 

18.7

%

 

21.0

%

 

4.4

%

 

 

 

 

AA

 

12.2

%

 

11.6

%

 

11.0

%

 

11.8

%

 

11.2

%

 

-1.0

%

 

 

 

 

A

 

23.0

%

 

22.1

%

 

23.6

%

 

24.4

%

 

23.7

%

 

0.7

%

 

 

 

 

BBB

 

44.0

%

 

45.5

%

 

42.9

%

 

40.8

%

 

39.8

%

 

-4.2

%

 

 

 

 

Below Investment Grade

 

4.1

%

 

4.2

%

 

4.1

%

 

3.5

%

 

3.1

%

 

-1.0

%

 

 

 

 

NA

 

0.1

%

 

0.1

%

 

0.3

%

 

0.8

%

 

1.2

%

 

1.1

%

 

 

 

 

 

 

 

 

Total Fixed Income

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rating by amortized cost

A-

 

A-

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2022

 

 

 

As of March 31, 2022

 

 

 

 

 

 

As of March 31, 2022

 

 

 

 

 

 

 

 

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

$

17,054

 

$

17,505

 

AAA

 

Canada

$

96,017

 

$

96,975

 

 

 

AAA

$

2,053

 

$

2,131

 

 

2

Province of Ontario Canada

 

13,940

 

 

14,140

 

A+

 

Australia

 

26,547

 

 

26,585

 

 

 

AA

 

8,717

 

 

8,657

 

 

3

Province of Quebec Canada

 

13,283

 

 

13,234

 

AA-

 

United Kingdom

 

17,848

 

 

17,754

 

 

 

A

 

14,694

 

 

15,240

 

 

4

Morgan Stanley

 

13,072

 

 

13,079

 

BBB+

 

Cayman Islands

 

15,325

 

 

15,595

 

 

 

BBB

 

11,416

 

 

11,647

 

 

5

TC Energy Corp

 

11,993

 

 

12,583

 

BBB+

 

Japan

 

10,285

 

 

10,198

 

 

 

Below Investment Grade

 

3,136

 

 

3,430

 

 

6

Province of Alberta Canada

 

11,919

 

 

12,319

 

A

 

Ireland

 

9,223

 

 

9,458

 

 

 

NA

 

 

 

 

 

7

ConocoPhillips

 

11,507

 

 

11,060

 

A-

 

Bermuda

 

8,916

 

 

8,902

 

 

 

 

Total

$

40,015

 

$

41,105

 

 

8

Enbridge Inc

 

11,340

 

 

11,708

 

BBB+

 

France

 

8,251

 

 

8,192

 

 

 

 

 

 

 

 

 

 

 

 

 

9

Manulife Financial Corp

 

10,418

 

 

10,434

 

A

 

Mexico

 

7,095

 

 

7,575

 

 

 

 

 

 

 

 

 

 

 

 

 

10

Oracle Corp

 

10,285

 

 

10,274

 

BBB+

 

Netherlands

 

6,061

 

 

5,456

 

 

 

Non-Government Investments (1)

 

 

 

 

 

 

 

11

Capital One Financial Corp

 

9,904

 

 

9,811

 

BBB

 

Supranational

 

4,567

 

 

4,620

 

 

 

 

 

 

 

 

 

 

 

 

 

12

Ontario Teachers' Pension Plan

 

9,820

 

 

10,201

 

AA+

 

Switzerland

 

4,400

 

 

4,536

 

 

 

AAA

$

2,975

 

$

2,999

 

 

13

Western & Southern Mutual Holdings Co

 

9,364

 

 

9,580

 

AA-

 

Brazil

 

4,271

 

 

4,368

 

 

 

AA

 

4,412

 

 

4,429

 

 

14

Fairfax Financial Holdings Ltd

 

9,153

 

 

9,854

 

BBB-

 

Israel

 

3,693

 

 

3,554

 

 

 

A

 

56,133

 

 

56,126

 

 

15

Kemper Corp

 

8,998

 

 

9,096

 

BBB

 

Luxembourg

 

3,450

 

 

3,500

 

 

 

BBB

 

138,498

 

 

139,711

 

 

16

Province of British Columbia Canada

 

8,775

 

 

8,893

 

AA+

 

Emerging Markets  (2)

 

13,746

 

 

14,389

 

 

 

Below Investment Grade

 

12,330

 

 

12,140

 

 

17

Province of Newfoundland and Labrador

 

8,752

 

 

8,913

 

A

 

All Other

 

 

18,685

 

 

18,842

 

 

 

NA

 

4,018

 

 

3,990

 

 

18

Entergy Corp

 

8,691

 

 

9,008

 

BBB+

 

 

Total

$

258,380

 

$

260,501

 

 

 

 

Total

$

218,365

 

$

219,396

 

 

19

Province of New Brunswick Canada

 

8,628

 

 

8,660

 

A+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Bristol-Myers Squibb Co

 

8,555

 

 

8,608

 

A+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

GATX Corp

 

7,930

 

 

7,792

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Bunge Ltd

 

7,785

 

 

8,146

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

The Williams Cos Inc

 

7,775

 

 

8,091

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Realty Income Corp

 

7,736

 

 

7,871

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Air Lease Corp

 

7,521

 

 

7,882

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

254,198

 

$

258,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

8.0

%

 

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)

2017

 

2018

 

2019

 

2020

 

2021

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

Q1

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

303,867

 

 

290,886

 

 

282,207

 

 

400,345

 

 

349,374

 

 

94,633

 

 

89,285

 

 

91,884

 

 

73,572

 

 

84,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

116,827

 

 

126,121

 

 

130,736

 

 

130,522

 

 

134,907

 

 

134,907

 

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

New life-licensed representatives

 

48,535

 

 

48,041

 

 

44,739

 

 

48,106

 

 

39,622

 

 

10,833

 

 

10,112

 

 

9,381

 

 

9,296

 

 

9,983

 

 

Non-renewal and terminated representatives

 

(39,241

)

 

(43,426

)

 

(44,953

)

 

(43,721

)

 

(45,014

)

 

(13,710

)

 

(10,101

)

 

(11,399

)

 

(9,804

)

 

(9,292

)

Life-insurance licensed sales force, end of period

 

126,121

 

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

132,030

 

 

132,041

 

 

130,023

 

 

129,515

 

 

130,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

312,799

 

 

301,589

 

 

287,809

 

 

352,868

 

 

323,855

 

 

82,667

 

 

90,071

 

 

75,914

 

 

75,203

 

 

71,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

95,635

 

$

95,209

 

$

93,994

 

$

109,436

 

$

108,521

 

$

26,643

 

$

29,981

 

$

26,219

 

$

25,678

 

$

24,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

728,385

 

$

763,831

 

$

781,041

 

$

808,262

 

$

858,818

 

$

858,818

 

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

 

Issued term life face amount

 

95,635

 

 

95,209

 

 

93,994

 

 

109,436

 

 

108,521

 

 

26,643

 

 

29,981

 

 

26,219

 

 

25,678

 

 

24,773

 

 

Terminated term life face amount

 

(65,958

)

 

(70,291

)

 

(71,519

)

 

(60,848

)

 

(64,798

)

 

(17,240

)

 

(14,706

)

 

(16,241

)

 

(16,610

)

 

(19,787

)

 

Foreign currency impact, net

 

5,769

 

 

(7,708

)

 

4,746

 

 

1,968

 

 

862

 

 

1,422

 

 

1,602

 

 

(2,480

)

 

319

 

 

1,242

 

Term life face amount in force, end of period

$

763,831

 

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

869,643

 

$

886,519

 

$

894,018

 

$

903,404

 

$

909,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

255.4

 

$

250.8

 

$

244.8

 

$

303.6

 

$

297.2

 

$

74.5

 

$

82.6

 

$

70.7

 

$

69.4

 

$

65.5

 

 

Additions and increases in premium

 

49.5

 

 

55.2

 

 

60.2

 

 

68.9

 

 

77.0

 

 

18.0

 

 

20.3

 

 

19.5

 

 

19.1

 

 

18.4

 

 

 

Total estimated annualized issued term life premium

$

304.9

 

$

306.0

 

$

305.0

 

$

372.5

 

$

374.2

 

$

92.5

 

$

103.0

 

$

90.2

 

$

88.5

 

$

83.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

6,192.2

 

$

7,040.1

 

$

7,533.2

 

$

7,842.5

 

$

11,703.1

 

$

2,853.5

 

$

3,040.2

 

$

2,790.4

 

$

3,019.0

 

$

3,065.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

56,791

 

$

61,842

 

$

65,029

 

$

69,709

 

$

89,993

 

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

94,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed U.S. Mortgage Volume (brokered)

$

 

$

 

$

31.1

 

$

442.5

 

$

1,229.2

 

$

262.3

 

$

298.6

 

$

337.6

 

$

330.8

 

$

235.9

 

 

18 of 18