8-K
Primerica, Inc. (PRI)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (Date of earliest event reported): February 14, 2022
Primerica, Inc.
(Exact Name of Registrant as Specified in Its Charter)
| Delaware | 001-34680 | 27-1204330 | |
|---|---|---|---|
| (State or other jurisdiction of<br>incorporation) | (Commission File Number) | (IRS Employer<br>Identification No.) | |
| 1 Primerica Parkway<br><br><br>Duluth, Georgia 30099 | |||
| (Address of Principal Executive Offices, and Zip Code) |
(770) 381-1000
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock | PRI | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter ).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02Results of Operations and Financial Condition.
On February 14, 2022, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended December 31, 2021. 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 the 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 the loss on the extinguishment of debt, e-TeleQuote transaction-related expenses, and non-cash goodwill impairment charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares 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 February 14, 2022, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended December 31, 2021. A copy of the supplemental financial information is attached hereto as Exhibit 99.2.
The information provided pursuant to this Item 7.01, including Exhibit 99.2 in Item 9.01, is “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of such section, and shall not be incorporated by reference in any filing made by the Company under the Exchange Act or the Securities Act, except to the extent expressly set forth by specific reference in any such filings.
| Item 9.01. | Financial Statements and Exhibits. |
|---|---|
| (d) Exhibits. | |
| 99.1 | Press Release dated February 14, 2022 – Primerica Reports Fourth Quarter 2021 Results |
| 99.2 | Primerica, Inc. Supplemental Financial Information – Fourth Quarter 2021 |
| 104 | Cover Page from this Current Report on Form 8-K, formatted in Inline XBRL |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: February 14, 2022 | PRIMERICA, INC. |
|---|---|
| /s/ Alison S. Rand | |
| Alison S. Rand | |
| Executive Vice President and Chief Financial Officer |
3
pri-ex991_6.htm
Exhibit 99.1
PRIMERICA REPORTS FOURTH QUARTER 2021 RESULTS
Investment and Savings Products sales increased 46% with sales exceeding $3 billion for the quarter
Term Life net premiums grew 10%; adjusted direct premiums grew 12%
Life-licensed sales force ends the year at 129,515 as state licensing measures enacted during COVID-19 end
Net earnings per diluted share (EPS) estimated at $0.87 reflecting a preliminary goodwill impairment charge in our Senior Health segment of $76 million, or $1.91 per diluted share
Diluted adjusted operating EPS of $2.94, up 20%
Board of Directors approves an increase of $50 million to the previously announced $275 million share repurchase program
Duluth, GA, February 14, 2022 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended December 31, 2021. Total revenues were $724.1 million, increasing 21% compared to the fourth quarter of 2020, while adjusted operating revenues of $723.0 million increased 22% year-over-year.
During the quarter, the Company identified circumstances in the Senior Health segment including recent financial performance, elevated policy churn throughout the industry and declining market valuations for publicly traded peers, indicating that goodwill may be impaired. We conducted a goodwill impairment analysis, as a result of which the Company recorded a preliminary non-cash goodwill impairment charge of $76 million, or $1.91 per diluted share, during the quarter. Net income attributable to Primerica, Inc. of $34.9 million and earnings per diluted share of $0.87 are preliminary until the Company finalizes its goodwill impairment analysis. Final results will be included in the Annual Report on Form 10-K filed by March 1, 2022. The Company excludes the goodwill impairment from adjusted operating results as it represents a non-recurring item that causes incomparability of the Company’s core results from period to period.
Adjusted net operating income of $117.0 million and diluted adjusted operating earnings per share of $2.94 during the fourth quarter of 2021 both increased 20% compared to
the prior year period. A comprehensive reconciliation of non-GAAP to GAAP financial measures is included at the end of this release.
“Results in our term life insurance and investment businesses were strong, reflecting clients’ continued priority for protection products and investing for the future,” said Glenn Williams, Chief Executive Officer. “Performance in our newly added Senior Health segment was weaker than expected reflecting meaningful headwinds around policy churn and contract acquisition costs. These factors, among others, led to the goodwill impairment recognized in the segment this period.”
Comparing the fourth quarter of 2021 to the same period in 2020, Term Life operating income before income taxes grew 14% with COVID continuing to impact the segment’s results favorably in adjusted direct premium growth and DAC amortization and negatively in death claims. ISP operating income before income taxes increased 25% due to strong product sales and growth in average client asset values. Results in the Senior Health segment were significantly weaker than anticipated due to fewer approved policies, elevated policy churn and higher cost of acquisition. Details of fourth quarter operating results for each segment are discussed in greater detail below.
Comparing results for the year ended December 31, 2021, to full year 2020, income before income taxes was $511.2 million, increasing 1%, while adjusted operating income before income taxes was $605.9 million, increasing 18%. Term Life segment operating income before income taxes increased 11% with COVID continuing to be a significant factor. The cumulative impact of strong term life sales and better persistency increased pre-tax operating income by $24 million. Death claims net of reinsurance attributable to COVID were $58 million in 2021, or $26 million higher than in 2020. ISP segment operating income before income taxes increased 36% driven by sustained sales momentum along with favorable equity markets. ISP sales increased 49% to a record $11.7 billion and average client asset values increased 29%. Results from the new Senior Health segment were not material to full year 2021 adjusted operating income before income taxes.
Fourth Quarter Distribution & Segment Results
| Distribution Results | |||||||
|---|---|---|---|---|---|---|---|
| Q4 2021 | Q4 2020 | % Change | |||||
| Life-Licensed Sales Force ^(1)^ | 129,515 | 134,907 | (4 | )% | |||
| Recruits | 73,572 | 80,599 | (9 | )% | |||
| New Life-Licensed Representatives | 9,296 | 12,119 | (23 | )% | |||
| Life Insurance Policies Issued | 75,203 | 87,307 | (14 | )% | |||
| Life Productivity^(2)^ | 0.19 | 0.21 | * | ||||
| ISP Product Sales ($ billions) | $ | 3.02 | $ | 2.07 | 46 | % | |
| Average Client Asset Values ($ billions) | $ | 94.81 | $ | 76.09 | 25 | % | |
| Senior Health Submitted Policies ^(3)^ | 39,142 | - | * | ||||
| Senior Health Approved Policies ^(4)^ | 32,047 | - | * | ||||
| Closed U.S. Mortgage Volume ($ million brokered) | $ | 330.8 | $ | 203.8 | 62 | % | |
| ^(1)^ | End of period. The 2020 period includes 3,597 licenses that were issued on a temporary basis and 2,508 licenses with extended renewal dates. | ||||||
| --- | --- | ||||||
| ^(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
| Segment Results | ||||||||
|---|---|---|---|---|---|---|---|---|
| Q4 2021 | Q4 2020 | % Change | ||||||
| ( in thousands) | ||||||||
| Adjusted Operating Revenues: | ||||||||
| Term Life Insurance | $ | 368,992 | 11 | % | ||||
| Investment and Savings Products | 193,316 | 28 | % | |||||
| Senior Health^(^^1)^ | - | * | ||||||
| Corporate and Other Distributed Products ^(1)^ | 32,412 | (8 | )% | |||||
| Total adjusted operating revenues ^(1)^ | $ | 594,720 | 22 | % | ||||
| Adjusted Operating Income (Loss) before<br><br><br>income taxes: | ||||||||
| Term Life Insurance | $ | 89,440 | 14 | % | ||||
| Investment and Savings Products | 56,714 | 25 | % | |||||
| Senior Health^(^^1)^ | - | * | ||||||
| Corporate and Other Distributed Products ^(1)^ | ) | (18,124 | ) | 23 | % | |||
| Total adjusted operating income before<br><br><br>income taxes ^(1)^ | $ | 128,030 | 18 | % |
All values are in US Dollars.
| ^(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
The Company ended 2021 with 129,515 independent life-licensed representatives compared to 134,907 on December 31, 2020. Last year’s number included approximately 4,200 individuals that the Company estimated would not pursue the necessary steps to obtain a permanent license or renew a license with an extended renewal date. Adjusting for these COVID-related temporary measures, the number of life-licensed representatives remained largely unchanged year-over-year.
Recruiting activity remained robust with 73,572 individuals joining Primerica during the fourth quarter of 2021. The number of individuals recruited in the current period declined 9% compared to fourth quarter of 2020. Both periods included a variety of special recruitment incentives to combat the negative impact of the pandemic, which make year-over-year comparisons less meaningful. The licensing process remained under significant pandemic-related pressures, leading to approximately 23% fewer individuals obtaining their life license during the fourth quarter of 2021. This year-over-year decline reflects approximately 1,700 temporary licenses issued in the fourth quarter of 2020 under special state and provincial accommodations put in place to mitigate the impact of COVID-related challenges.
Term Life Insurance
The Company issued over 75,000 new term life insurance policies during the fourth quarter, with productivity at 0.19 policies per life-licensed representative per month versus 0.21 in the prior year period. As expected, term life insurance policy sales continued to normalize from peak levels seen earlier during the pandemic but remained approximately 5% above their pre-pandemic levels.
Fourth quarter revenues of $408.7 million increased 11% year-over-year, driven by 12% growth in adjusted direct premiums. Elevated sales and persistency over the last two years were a large component of this growth and added $13 million to pre-tax income, up from $7 million in the fourth quarter of 2020. While policy persistency remained above pre-pandemic levels, it has started to normalize from the record levels experienced in the prior year. The net pre-tax benefit to DAC and reserves in comparison to the pre-pandemic baseline was $4 million in the fourth quarter down from $10 million in the prior year period. COVID-related death claims net of reinsurance during the quarter were estimated at $17 million, a $3 million increase compared to the prior year period. This increase is consistent with the claim-paid rate per 100,000 population deaths we observed in the third quarter of 2021. The Company also experienced $2 million in excess mortality not directly reported as COVID deaths during fourth quarter of 2021.
Investment and Savings Products
Heightened investor confidence, combined with favorable equity markets, continued to propel momentum. Investment product sales remained very strong at $3.0 billion, a 46% increase compared to the prior year’s fourth quarter. Net client inflows of $1.2 billion were nearly twice as high versus the fourth quarter of 2020 and totaled $4.5 billion for the full year. Client asset values ended the year at $97.3 billion, up nearly 20% compared to December 31, 2020.
Revenues of $247.1 million during the quarter increased 28% compared to the same quarter in 2020, while pre-tax income of $70.7 million increased 25%. Sales-based revenues increased 37%, largely in line with the growth in revenue-generating sales. Sales-based commission expenses included $4 million in higher field bonuses to reflect the impact of strong performance throughout the year. Asset-based revenues increased 26%, in line with the increase in average client asset values while asset-based commission expenses were largely in line with revenues.
Senior Health
Results were lower than previously anticipated due to a combination of factors, including higher contract acquisition costs (“CAC”), lower lifetime revenue values (“LTV”), negative tail revenue adjustments and lower average agent counts, which resulted in fewer approved policies. We believe that most of these factors are generally impacting the senior health sector. Fourth quarter approved policies were approximately 32,000, reflecting factors such as elevated agent turnover resulting from
a tight labor market, significantly reduced production volume, and a change by the Center for Medicare & Medicaid Services (“CMS”) relating to marketing material approvals that slowed our start to the Annual Election Period. While the Company actively managed lead mix and sources, some sources proved less attractive than anticipated. This, combined with labor pressures, resulted in elevated CAC during the period.
Since closing the acquisition of e-TeleQuote on July 1, 2021, the Company has undergone a comprehensive review of e-TeleQuote’s accounting policies to conform them with the Company’s accounting policies for revenue recognition. In the fourth quarter, the Company revised revenue assumptions to reflect recent trends in chargebacks and renewal rates. This led to a lower LTV for policies approved in the fourth quarter, as well as a $5 million negative tail revenue adjustment for policies approved in prior periods.
Corporate and Other Distributed Products
During the fourth quarter, the segment recorded an adjusted operating loss before taxes of $22.3 million compared to $18.1 million loss in the same period last year. Segment adjusted revenues decreased $2.7 million, or 8% year-over-year. The decrease was primarily due to $3.6 million lower allocated net investment income from lower portfolio yields and a higher allocation of net investment income to the Term Life segment to support the growing block of business. Commissions from mortgage sales were $2.5 million higher year over year, partially offset by $1.2 million lower commission from sales of other third-party products.
Adjusted operating benefits and expenses increased $1.6 million, or 3% compared to last year’s fourth quarter, driven by $1.8 million higher mortgage commissions and other program support costs and $1.6 million higher interest expense due primarily to an overlap of interest obligations following the issuance of $600 million of senior notes on November 19, 2021 and extinguishment of the previously issued senior notes on December 20, 2021. The Company incurred a charge of $8.9 million for the pre-payment of interest following the extinguishment, which is excluded from the segment’s operating results. Benefits and claims were $2.7 million lower year-over-year, primarily due to reserve adjustments on closed blocks of business in the prior year period.
Taxes
The effective tax rate during the fourth quarter was 47.9% compared to 24.0% in the fourth quarter of 2020. The large increase in the effective tax rate is the result of the goodwill impairment charge, which has no associated tax benefit. Excluding the goodwill impairment charge, the effective tax rate in Q4 2021 was 22.3%. The year-over-year decrease in the effective tax rate, excluding the goodwill impairment charge, was primarily due to a state income tax benefit recognized in the current quarter from taxable losses in senior health and expenses recorded in the prior year to account for a provincial rate change in Canada. On a full year basis, the effective tax rate was 27.2%
in 2021 versus 23.8% in 2020. Excluding the goodwill impairment charge, the full year effective tax rate in 2021 was 23.7%, which is consistent with 2020.
Capital
The Board of Directors has authorized the repurchase of an additional $50 million of the Company’s common stock, bringing the total amount authorized through December 2022 to $325 million, of which $19 million was deployed during the fourth quarter of 2021. In addition, as announced on February 8, 2022, the Board of Directors has approved an increase of 17% in stockholder dividends to $0.55 per share, payable on March 14, 2022, to stockholders of record on February 22, 2022.
The Company has a strong balance sheet, including invested assets and cash at the holding company of $295 million. Primerica Life Insurance Company's statutory risk-based capital (RBC) ratio was estimated to be about 440% as of December 31, 2021.
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 the 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 the loss on the extinguishment of debt, e-TeleQuote transaction-related expenses, and non-cash goodwill impairment
charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares 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 Company’s results as reported under GAAP. Reconciliations of GAAP to non-GAAP financial measures are attached to this release.
Earnings Webcast Information
Primerica will hold a webcast on Tuesday, February 15, 2022 at 10:00 a.m. Eastern, to discuss the quarter’s results. To access the webcast, go to https://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software. A replay of the call will be available for approximately 30 days. This release and a detailed financial supplement will be posted on Primerica’s website.
Forward-Looking Statements
Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, our failure to continue to attract and license new recruits, retain sales representatives or license or maintain the licensing of sales representatives; new laws or regulations that could apply to our distribution model, which could require us to modify our distribution structure; changes to the independent
contractor status of sales representatives; our or sales representatives’ violation of or non-compliance with laws and regulations; any failure to protect the confidentiality of client information; differences between our actual experience and our expectations regarding mortality or persistency as reflected in the pricing for our insurance policies; changes in federal, state and provincial legislation or regulation that affects our insurance, investment product and mortgage businesses; our failure to meet regulatory capital ratios or other minimum capital and surplus requirements; a significant downgrade by a ratings organization; the failure of our reinsurers or reserve financing counterparties to perform their obligations; the failure of our investment products to remain competitive with other investment options or the loss of our relationship with one or more of the companies whose investment products we provide; litigation and regulatory investigations and actions concerning us or sales representatives; heightened standards of conduct or more stringent licensing requirements for sales representatives; inadequate policies and procedures regarding suitability review of client transactions; revocation of our subsidiary’s status as a non-bank custodian; economic down cycles that impact our business, financial condition and results of operations; major public health pandemics, epidemics or outbreaks or other catastrophic events; the failure of our information technology systems, breach of our information security, failure of our business continuity plan or the loss of the Internet; the effects of credit deterioration and interest rate fluctuations on our invested asset portfolio and other assets; incorrectly valuing our investments; changes in accounting standards may impact how we record and report our financial condition and results of operations; the inability of our subsidiaries to pay dividends or make distributions; litigation and regulatory investigations and actions; a significant change in the competitive environment in which we operate; the loss of key personnel or sales force leaders; any acquisition or investment in businesses that do not perform as we expect or are difficult to integrate; due to our very limited history with e-TeleQuote, we cannot be certain that its business will be successful or that we will successfully address any risks not known to us that may become material; a failure by e-TeleQuote to comply with the requirements of the United States government’s Centers for Medicare and Medicaid Services and those of its carrier partners; legislative or regulatory changes to Medicare Advantage or changes to the implementing guidance by the Centers for Medicare and Medicaid Services; e-TeleQuote’s inability to acquire or generate leads on commercially viable terms, convert leads to sales or if customer policy retention is lower than assumed; e-TeleQuote’s inability to enroll individuals during the Medicare annual election period; the loss of a key carrier, or the modification of commission rates or underwriting practices with a key carrier partner could adversely affect e-TeleQuote’s business; cyber-attack(s), security breaches or if e-TeleQuote is otherwise unable to safeguard the security and privacy of confidential data, including personal health information; and fluctuations in the market price of our common stock or Canadian currency exchange rates. These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the "Investor Relations" section of our website at https://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.
About Primerica, Inc.
Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial services to middle-income households in North America. Independent licensed representatives educate Primerica clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, which we underwrite, and mutual funds, annuities and other financial products, which we distribute primarily on behalf of third parties. We insured approximately 5.5 million lives and had over 2.6 million client investment accounts at December 31, 2020. Primerica, through its insurance company subsidiaries, was the #2 issuer of Term Life insurance coverage in the United States and Canada in 2020. 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: Nicole.Russell@primerica.com
Media Contact:
Susan Chana
404-229-8302
Email: Susan.Chana@Primerica.com
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Condensed Consolidated Balance Sheets | |||||||||
| (Unaudited) | |||||||||
| December 31, 2021 | December 31, 2020 | ||||||||
| (In thousands) | |||||||||
| Assets | |||||||||
| Investments: | |||||||||
| Fixed-maturity securities available-for-sale, at fair value | $ | 2,702,567 | $ | 2,464,611 | |||||
| Fixed-maturity security held-to-maturity, at amortized cost | 1,379,100 | 1,346,350 | |||||||
| Short-term investments available-for-sale, at fair value | 85,243 | - | |||||||
| Equity securities, at fair value | 42,551 | 38,023 | |||||||
| Trading securities, at fair value | 24,355 | 16,300 | |||||||
| Policy loans | 30,612 | 30,199 | |||||||
| Total investments | 4,264,428 | 3,895,483 | |||||||
| Cash and cash equivalents | 392,501 | 547,569 | |||||||
| Accrued investment income | 18,702 | 17,618 | |||||||
| Reinsurance recoverables | 4,268,419 | 4,273,904 | |||||||
| Deferred policy acquisition costs, net | 2,943,782 | 2,629,644 | |||||||
| Renewal commissions receivable | 231,751 | 54,845 | |||||||
| Agent balances, due premiums and other receivables | 257,675 | 259,448 | |||||||
| Goodwill | 179,154 | - | |||||||
| Intangible assets | 195,825 | 45,275 | |||||||
| Income taxes | 81,799 | 73,290 | |||||||
| Operating lease right-of-use assets | 47,942 | 46,567 | |||||||
| Other assets | 441,253 | 402,122 | |||||||
| Separate account assets | 2,799,992 | 2,659,520 | |||||||
| Total assets | $ | 16,123,223 | $ | 14,905,285 | |||||
| Liabilities and Stockholders' Equity | |||||||||
| Liabilities: | |||||||||
| Future policy benefits | $ | 7,138,649 | $ | 6,790,557 | |||||
| Unearned and advance premiums | 16,437 | 17,136 | |||||||
| Policy claims and other benefits payable | 585,382 | 519,711 | |||||||
| Other policyholders' funds | 501,823 | 447,765 | |||||||
| Notes payable - short term | 15,000 | - | |||||||
| Notes payable - long term | 592,102 | 374,415 | |||||||
| Surplus note | 1,378,585 | 1,345,772 | |||||||
| Income taxes | 241,311 | 223,496 | |||||||
| Operating lease liabilities | 53,920 | 52,806 | |||||||
| Other liabilities | 615,710 | 566,068 | |||||||
| Payable under securities lending | 94,529 | 72,154 | |||||||
| Separate account liabilities | 2,799,992 | 2,659,520 | |||||||
| Total liabilities | 14,033,440 | 13,069,400 | |||||||
| Temporary Stockholders' Equity | |||||||||
| Redeemable noncontrolling interests in consolidated entities | 7,271 | - | |||||||
| Permanent Stockholders' equity | |||||||||
| Equity attributable to Primerica, Inc.: | |||||||||
| Common stock | 394 | 393 | |||||||
| Paid-in capital | 5,224 | - | |||||||
| Retained earnings | 2,004,506 | 1,705,786 | |||||||
| Accumulated other comprehensive income (loss), net of income tax | 72,388 | 129,706 | |||||||
| Total permanent stockholders' equity | 2,082,512 | 1,835,885 | |||||||
| Total liabilities and temporary and permanent stockholders' equity | $ | 16,123,223 | $ | 14,905,285 | |||||
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
| --- | --- | --- | --- | --- | --- | --- | |||
| Condensed Consolidated Statements of Income | |||||||||
| (Unaudited) | |||||||||
| Three months ended December 31, | |||||||||
| 2021 | 2020 | ||||||||
| (In thousands, except per-share amounts) | |||||||||
| Revenues: | |||||||||
| Direct premiums | $ | 794,344 | $ | 750,818 | |||||
| Ceded premiums | (405,147 | ) | (397,676 | ) | |||||
| Net premiums | 389,197 | 353,142 | |||||||
| Commissions and fees | 288,285 | 204,112 | |||||||
| Net investment income | 20,001 | 22,731 | |||||||
| Investment gains | 1,995 | 2,650 | |||||||
| Other, net | 24,616 | 15,695 | |||||||
| Total revenues | 724,094 | 598,330 | |||||||
| Benefits and expenses: | |||||||||
| Benefits and claims | 187,192 | 180,945 | |||||||
| Amortization of deferred policy acquisition costs | 68,575 | 53,342 | |||||||
| Sales commissions | 139,842 | 102,588 | |||||||
| Insurance expenses | 53,359 | 49,546 | |||||||
| Insurance commissions | 8,542 | 9,263 | |||||||
| Contract acquisition costs | 29,264 | - | |||||||
| Interest expense | 8,804 | 7,225 | |||||||
| Goodwill impairment loss | 76,000 | - | |||||||
| Loss on extinguishment of debt | 8,927 | - | |||||||
| Other operating expenses | 77,291 | 63,781 | |||||||
| Total benefits and expenses | 657,797 | 466,690 | |||||||
| Income before income taxes | 66,297 | 131,640 | |||||||
| Income taxes | 31,788 | 31,556 | |||||||
| Net income | $ | 34,509 | $ | 100,084 | |||||
| Net income (loss) attributable to noncontrolling interests | (360) | - | |||||||
| Net income attributable to Primerica, Inc. | $ | 34,869 | $ | 100,084 | |||||
| Earnings per share attributable to common stockholders: | |||||||||
| Basic earnings per share | $ | 0.88 | $ | 2.53 | |||||
| Diluted earnings per share | $ | 0.87 | $ | 2.52 | |||||
| Weighted-average shares used in computing<br><br><br>earnings per share: | |||||||||
| Basic | 39,568 | 39,421 | |||||||
| Diluted | 39,691 | 39,554 | |||||||
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
| --- | --- | --- | --- | --- | --- | --- | |||
| Condensed Consolidated Statements of Income | |||||||||
| (Unaudited) | |||||||||
| Year ended December 31, | |||||||||
| 2021 | 2020 | ||||||||
| (In thousands, except per-share amounts) | |||||||||
| Revenues: | |||||||||
| Direct premiums | $ | 3,122,148 | $ | 2,907,149 | |||||
| Ceded premiums | (1,616,264 | ) | (1,580,766 | ) | |||||
| Net premiums | 1,505,884 | 1,326,383 | |||||||
| Commissions and fees | 1,042,813 | 751,271 | |||||||
| Net Investment income | 80,588 | 83,814 | |||||||
| Investment gains (losses) | 5,872 | (4,996 | ) | ||||||
| Other, net | 74,575 | 61,069 | |||||||
| Total revenues | 2,709,732 | 2,217,541 | |||||||
| Benefits and expenses: | |||||||||
| Benefits and claims | 722,753 | 615,569 | |||||||
| Amortization of deferred policy acquisition costs | 251,179 | 224,321 | |||||||
| Sales commissions | 522,308 | 376,636 | |||||||
| Insurance expenses | 202,605 | 188,117 | |||||||
| Insurance commissions | 34,532 | 32,134 | |||||||
| Contract acquisition costs | 52,788 | - | |||||||
| Interest expense | 30,618 | 28,839 | |||||||
| Goodwill impairment loss | 76,000 | - | |||||||
| Loss on extinguishment of debt | 8,927 | - | |||||||
| Other operating expenses | 296,851 | 245,195 | |||||||
| Total benefits and expenses | 2,198,561 | 1,710,811 | |||||||
| Income before income taxes | 511,171 | 506,730 | |||||||
| Income taxes | 139,191 | 120,566 | |||||||
| Net income | $ | 371,980 | $ | 386,164 | |||||
| Net income (loss) attributable to noncontrolling interests | (1,377 | ) | - | ||||||
| Net income attributable to Primerica, Inc. | $ | 373,357 | $ | 386,164 | |||||
| Earnings per share attributable to common stockholders: | |||||||||
| Basic earnings per share | $ | 9.41 | $ | 9.60 | |||||
| Diluted earnings per share | $ | 9.38 | $ | 9.57 | |||||
| Weighted-average shares used in computing<br><br><br>earnings per share: | |||||||||
| Basic | 39,530 | 40,065 | |||||||
| Diluted | 39,652 | 40,185 | |||||||
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consolidated Adjusted Operating Results Reconciliation | |||||||||
| (Unaudited – in thousands, except per share amounts) | |||||||||
| Three months ended December 31, | |||||||||
| 2021 | 2020 | % Change | |||||||
| Total revenues | $ | 724,094 | $ | 598,330 | 21 | % | |||
| Less: Investment gains | 1,995 | 2,650 | |||||||
| Less: 10% deposit asset MTM included in NII | (899 | ) | 960 | ||||||
| Adjusted operating revenues | $ | 722,998 | $ | 594,720 | 22 | % | |||
| Income before income taxes | $ | 66,297 | $ | 131,640 | (50) | % | |||
| Less: Investment gains | 1,995 | 2,650 | |||||||
| Less: 10% deposit asset MTM included in NII | (899 | ) | 960 | ||||||
| Less: e-TeleQuote transaction-related expenses | (812 | ) | - | ||||||
| Less: Equity comp for awards exchanged during acquisition | 739 | - | |||||||
| Less: Noncontrolling interest | (540 | ) | - | ||||||
| Less: Goodwill impairment | (76,000 | ) | - | ||||||
| Less: Loss on extinguishment of debt | (8,927 | ) | - | ||||||
| Adjusted operating income before income taxes | $ | 150,741 | $ | 128,030 | 18 | % | |||
| Net income | $ | 34,509 | $ | 100,084 | (66 | )% | |||
| Less: Investment gains | 1,995 | 2,650 | |||||||
| Less: 10% deposit asset MTM included in NII | (899 | ) | 960 | ||||||
| Less: e-TeleQuote transaction-related expenses | (812 | ) | - | ||||||
| Less: Equity comp for awards exchanged during acquisition | 739 | - | |||||||
| Less: Noncontrolling interest | (540 | ) | - | ||||||
| Less: Goodwill impairment | (76,000 | ) | - | ||||||
| Less: Loss on extinguishment of debt | (8,927 | ) | - | ||||||
| Less: Tax impact of preceding items | 1,945 | (865 | ) | ||||||
| Adjusted net operating income | $ | 117,008 | $ | 97,339 | 20 | % | |||
| Diluted earnings per share ^(1)^ | $ | 0.87 | $ | 2.52 | (65) | % | |||
| Less: Net after-tax impact of operating adjustments | (2.07 | ) | 0.07 | ||||||
| Diluted adjusted operating earnings per share ^(1)^ | $ | 2.94 | $ | 2.45 | 20 | % | |||
| ^(1)^ | Percentage change in earnings per share is calculated prior to rounding per share amounts. | ||||||||
| --- | --- | ||||||||
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consolidated Adjusted Operating Results Reconciliation | |||||||||
| (Unaudited – in thousands, except per share amounts) | |||||||||
| Year ended December 31, | |||||||||
| 2021 | 2020 | % Change | |||||||
| Total revenues | $ | 2,709,732 | $ | 2,217,541 | 22 | % | |||
| Less: Investment gains (losses) | 5,872 | (4,996 | ) | ||||||
| Less: 10% deposit asset MTM included in NII | (2,502 | ) | (1,995 | ) | |||||
| Adjusted operating revenues | $ | 2,706,362 | $ | 2,224,532 | 22 | % | |||
| Income before income taxes | $ | 511,171 | $ | 506,730 | 1 | % | |||
| Less: Investment gains (losses) | 5,872 | (4,996 | ) | ||||||
| Less: 10% deposit asset MTM included in NII | (2,502 | ) | (1,995 | ) | |||||
| Less: e-TeleQuote transaction-related expenses | (12,948 | ) | - | ||||||
| Less: Equity comp for awards exchanged during acquisition | 1,744 | - | |||||||
| Less: Noncontrolling interest | (2,005 | ) | - | ||||||
| Less: Goodwill impairment | (76,000 | ) | - | ||||||
| Less: Loss on extinguishment of debt | (8,927 | ) | - | ||||||
| Adjusted operating income before income taxes | $ | 605,937 | $ | 513,721 | 18 | % | |||
| Net income | $ | 371,980 | $ | 386,164 | (4 | )% | |||
| Less: Investment gains (losses) | 5,872 | (4,996 | ) | ||||||
| Less: 10% deposit asset MTM included in NII | (2,502 | ) | (1,995 | ) | |||||
| Less: e-TeleQuote transaction-related expenses | (12,948 | ) | - | ||||||
| Less: Equity comp for awards exchanged during acquisition | 1,744 | - | |||||||
| Less: Noncontrolling interest | (2,005 | ) | - | ||||||
| Less: Goodwill impairment | (76,000 | ) | - | ||||||
| Less: Loss on extinguishment of debt | (8,927 | ) | - | ||||||
| Less: Tax impact of preceding items | 4,548 | 1,571 | |||||||
| Adjusted net operating income | $ | 462,198 | $ | 391,584 | 18 | % | |||
| Diluted earnings per share ^(1)^ | $ | 9.38 | $ | 9.57 | (2 | )% | |||
| Less: Net after-tax impact of operating adjustments | (2.23 | ) | (0.13 | ) | |||||
| Diluted adjusted operating earnings per share ^(1)^ | $ | 11.61 | $ | 9.70 | 20 | % |
^(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 December 31, | |||||||||
| 2021 | 2020 | % Change | |||||||
| Direct premiums | $ | 789,325 | $ | 745,559 | 6 | % | |||
| Less: Premiums ceded to IPO coinsurers | 239,828 | 253,039 | |||||||
| Adjusted direct premiums | 549,497 | 492,520 | 12 | % | |||||
| Ceded premiums | (403,184 | ) | (395,767 | ) | |||||
| Less: Premiums ceded to IPO coinsurers | (239,828 | ) | (253,039 | ) | |||||
| Other ceded premiums | (163,356 | ) | (142,728 | ) | |||||
| Net premiums | $ | 386,141 | $ | 349,792 | 10 | % | |||
| SENIOR HEALTH SEGMENT | |||||||||
| --- | --- | --- | --- | --- | --- | --- | |||
| Adjusted Operating Results Reconciliation | |||||||||
| (Unaudited – in thousands) | |||||||||
| Three months ended December 31, | |||||||||
| 2021 | 2020 | % Change | |||||||
| Loss before income taxes | $ | (76,560 | ) | $ | - | ||||
| Less: e-TeleQuote transaction-related costs | (389 | ) | - | ||||||
| Less: Noncontrolling interest | (540 | ) | - | ||||||
| Less: Goodwill impairment | (76,000 | ) | - | ||||||
| Adjusted operating income before taxes | $ | 369 | $ | - | |||||
| CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Adjusted Operating Results Reconciliation | |||||||||
| (Unaudited – in thousands) | |||||||||
| Three months ended December 31, | |||||||||
| 2021 | 2020 | % Change | |||||||
| Total revenues | $ | 30,842 | $ | 36,022 | (14 | )% | |||
| Less: Investment gains | 1,995 | 2,650 | |||||||
| Less: 10% deposit asset MTM included in NII | (899 | ) | 960 | ||||||
| Adjusted operating revenues | $ | 29,746 | $ | 32,412 | (8 | )% | |||
| Loss before income taxes | $ | (29,861 | ) | $ | (14,514 | ) | 106 | % | |
| Less: Investment gains | 1,995 | 2,650 | |||||||
| Less: 10% deposit asset MTM included in NII | (899 | ) | 960 | ||||||
| Less: e-TeleQuote transaction-related expenses | (423 | ) | - | ||||||
| Less: Equity comp for awards exchanged during acquisition | 739 | - | |||||||
| Less: Loss on extinguishment of debt | (8,927 | ) | - | ||||||
| Adjusted operating loss before income taxes | $ | (22,346 | ) | $ | (18,124 | ) | 23 | % | |
| PRIMERICA, INC. AND SUBSIDIARIES | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | ||
| Adjusted Stockholders' Equity Reconciliation | |||||||||
| (Unaudited – in thousands) | |||||||||
| December 31, 2021 | December 31, 2020 | % Change | |||||||
| Stockholders' equity | $ | 2,082,512 | $ | 1,835,885 | 13 | % | |||
| Less: Unrealized net investment gains (losses) recorded<br><br><br>in stockholders' equity, net of income tax | 63,777 | 128,128 | |||||||
| Adjusted stockholders' equity | $ | 2,018,735 | $ | 1,707,757 | 18 | % |
16
pri-ex992_7.htm
Exhibit 99.2
Supplemental Financial Information
Fourth Quarter 2021
| Table of Contents | PRIMERICA, INC.<br><br><br>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.<br><br><br>Financial Supplement |
|---|
Fourth Quarter 2021
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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Dec 31,<br><br><br>2019 | Mar 31,<br><br><br>2020 | Jun 30,<br><br><br>2020 | Sep 30,<br><br><br>2020 | Dec 31,<br><br><br>2020 | Mar 31,<br><br><br>2021 | Jun 30,<br><br><br>2021 | Sep 30,<br><br><br>2021 | Dec 31,<br><br><br>2021 | ||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Condensed Balance Sheets | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||
| Investments and cash excluding securities held to maturity | $ | 2,730,715 | $ | 2,626,043 | $ | 2,805,065 | $ | 2,861,883 | $ | 3,096,703 | $ | 3,133,860 | $ | 3,431,825 | $ | 3,056,395 | $ | 3,277,830 | |||||||||||
| Securities held to maturity | 1,184,370 | 1,237,270 | 1,278,580 | 1,323,740 | 1,346,350 | 1,362,210 | 1,368,740 | 1,376,090 | 1,379,100 | ||||||||||||||||||||
| Total investments and cash | 3,915,085 | 3,863,313 | 4,083,645 | 4,185,623 | 4,443,053 | 4,496,070 | 4,800,565 | 4,432,485 | 4,656,930 | ||||||||||||||||||||
| Due from reinsurers | 4,169,823 | 4,132,897 | 4,217,129 | 4,229,088 | 4,273,904 | 4,345,483 | 4,239,510 | 4,278,322 | 4,268,419 | ||||||||||||||||||||
| Deferred policy acquisition costs | 2,325,750 | 2,346,656 | 2,434,462 | 2,532,409 | 2,629,644 | 2,712,169 | 2,808,347 | 2,877,921 | 2,943,782 | ||||||||||||||||||||
| Goodwill | — | — | — | — | — | — | — | 224,180 | 179,154 | ||||||||||||||||||||
| Other assets | 792,129 | 799,123 | 851,660 | 885,083 | 899,165 | 921,236 | 925,621 | 1,330,620 | 1,274,946 | ||||||||||||||||||||
| Separate account assets | 2,485,745 | 2,128,924 | 2,377,654 | 2,468,328 | 2,659,520 | 2,638,901 | 2,745,827 | 2,672,606 | 2,799,992 | ||||||||||||||||||||
| Total assets | $ | 13,688,532 | $ | 13,270,912 | $ | 13,964,550 | $ | 14,300,532 | $ | 14,905,286 | $ | 15,113,858 | $ | 15,519,871 | $ | 15,816,135 | $ | 16,123,222 | |||||||||||
| Liabilities: | |||||||||||||||||||||||||||||
| Future policy benefits | $ | 6,446,569 | $ | 6,472,397 | $ | 6,567,169 | $ | 6,664,061 | $ | 6,790,557 | $ | 6,885,115 | $ | 6,984,272 | $ | 7,057,599 | $ | 7,138,649 | |||||||||||
| Other policy liabilities | 744,087 | 737,435 | 855,083 | 911,454 | 984,612 | 1,020,349 | 977,373 | 1,054,925 | 1,103,642 | ||||||||||||||||||||
| Income taxes | 209,221 | 208,357 | 265,369 | 216,639 | 223,496 | 235,233 | 204,197 | 260,264 | 241,311 | ||||||||||||||||||||
| Other liabilities | 563,931 | 554,014 | 574,426 | 573,254 | 618,874 | 633,719 | 641,025 | 668,643 | 669,631 | ||||||||||||||||||||
| Debt obligations | 374,037 | 374,131 | 374,226 | 374,320 | 374,415 | 374,511 | 499,606 | 514,702 | 607,102 | ||||||||||||||||||||
| Surplus note | 1,183,728 | 1,236,644 | 1,277,970 | 1,323,146 | 1,345,772 | 1,361,648 | 1,368,194 | 1,375,559 | 1,378,585 | ||||||||||||||||||||
| Payable under securities lending | 28,723 | 28,896 | 29,973 | 48,883 | 72,154 | 87,190 | 80,613 | 105,264 | 94,529 | ||||||||||||||||||||
| Separate account liabilities | 2,485,745 | 2,128,924 | 2,377,654 | 2,468,328 | 2,659,520 | 2,638,901 | 2,745,827 | 2,672,606 | 2,799,992 | ||||||||||||||||||||
| Total liabilities | 12,036,041 | 11,740,798 | 12,321,870 | 12,580,086 | 13,069,401 | 13,236,666 | 13,501,107 | 13,709,563 | 14,033,442 | ||||||||||||||||||||
| Redeemable noncontrolling interest | — | — | — | — | — | — | — | 7,631 | 7,271 | ||||||||||||||||||||
| Stockholders’ equity: | |||||||||||||||||||||||||||||
| Common stock (0.01 par value) (1) | 412 | 405 | 397 | 394 | 393 | 394 | 394 | 395 | 394 | ||||||||||||||||||||
| Paid-in capital | (0 | ) | (0 | ) | (0 | ) | (0 | ) | (0 | ) | 8,138 | 12,880 | 17,454 | 5,224 | |||||||||||||||
| Retained earnings | 1,593,281 | 1,565,803 | 1,569,689 | 1,629,114 | 1,705,786 | 1,785,037 | 1,894,539 | 1,988,324 | 2,004,506 | ||||||||||||||||||||
| Treasury stock | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
| Accumulated other comprehensive income (loss), net: | |||||||||||||||||||||||||||||
| 64,564 | (1,318 | ) | 93,726 | 105,758 | 128,128 | 77,053 | 96,990 | 84,701 | 63,775 | ||||||||||||||||||||
| (5,765 | ) | (34,776 | ) | (21,132 | ) | (14,820 | ) | 1,578 | 6,570 | 13,960 | 8,068 | 8,611 | |||||||||||||||||
| Total stockholders’ equity (2) | 1,652,492 | 1,530,114 | 1,642,680 | 1,720,446 | 1,835,885 | 1,877,192 | 2,018,764 | 2,098,941 | 2,082,510 | ||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 13,688,532 | $ | 13,270,912 | $ | 13,964,550 | $ | 14,300,532 | $ | 14,905,286 | $ | 15,113,858 | $ | 15,519,871 | $ | 15,816,135 | $ | 16,123,222 | |||||||||||
| Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity | |||||||||||||||||||||||||||||
| Total stockholders' equity | $ | 1,652,492 | $ | 1,530,114 | $ | 1,642,680 | $ | 1,720,446 | $ | 1,835,885 | $ | 1,877,192 | $ | 2,018,764 | $ | 2,098,941 | $ | 2,082,510 | |||||||||||
| Less: Net unrealized gains (losses) | 64,564 | (1,318 | ) | 93,726 | 105,758 | 128,128 | 77,053 | 96,990 | 84,701 | 63,775 | |||||||||||||||||||
| Adjusted stockholders’ equity | $ | 1,587,928 | $ | 1,531,431 | $ | 1,548,954 | $ | 1,614,688 | $ | 1,707,757 | $ | 1,800,139 | $ | 1,921,774 | $ | 2,014,241 | $ | 2,018,735 | |||||||||||
| Adjusted Stockholders' Equity Rollforward | |||||||||||||||||||||||||||||
| Balance, beginning of period | $ | 1,541,436 | $ | 1,587,928 | $ | 1,531,431 | $ | 1,548,954 | $ | 1,614,688 | $ | 1,707,757 | $ | 1,800,139 | $ | 1,921,774 | $ | 2,014,241 | |||||||||||
| Net Income attributable to Primerica, Inc. | 93,557 | 72,469 | 101,510 | 112,101 | 100,084 | 97,872 | 128,162 | 112,456 | 34,868 | ||||||||||||||||||||
| Shareholder dividends | (14,162 | ) | (16,530 | ) | (16,083 | ) | (15,882 | ) | (15,851 | ) | (18,620 | ) | (18,660 | ) | (18,671 | ) | (18,686 | ) | |||||||||||
| Retirement of shares and warrants | (44,137 | ) | (95,676 | ) | (86,513 | ) | (41,556 | ) | (13,426 | ) | (5,966 | ) | (521 | ) | (88 | ) | (18,829 | ) | |||||||||||
| Net foreign currency translation adjustment | 6,500 | (29,011 | ) | 13,645 | 6,312 | 16,398 | 4,992 | 7,390 | (5,892 | ) | 543 | ||||||||||||||||||
| Other, net | 4,734 | 12,252 | 4,964 | 4,759 | 5,864 | 14,105 | 5,264 | 4,662 | 6,597 | ||||||||||||||||||||
| Balance, end of period | $ | 1,587,928 | $ | 1,531,431 | $ | 1,548,954 | $ | 1,614,688 | $ | 1,707,757 | $ | 1,800,139 | $ | 1,921,774 | $ | 2,014,241 | $ | 2,018,735 | |||||||||||
| Deferred Policy Acquisition Costs Rollforward | |||||||||||||||||||||||||||||
| Balance, beginning of period | $ | 2,281,560 | $ | 2,325,750 | $ | 2,346,656 | $ | 2,434,462 | $ | 2,532,409 | $ | 2,629,644 | $ | 2,712,169 | $ | 2,808,347 | $ | 2,877,921 | |||||||||||
| General expenses deferred | 8,608 | 9,726 | 9,205 | 9,702 | 9,510 | 10,558 | 10,055 | 9,248 | 9,062 | ||||||||||||||||||||
| Commission costs deferred | 97,538 | 104,793 | 120,967 | 130,719 | 128,084 | 134,188 | 136,085 | 129,287 | 124,515 | ||||||||||||||||||||
| Amortization of deferred policy acquisition costs | (67,279 | ) | (70,311 | ) | (53,177 | ) | (47,491 | ) | (53,342 | ) | (66,105 | ) | (54,286 | ) | (62,214 | ) | (68,575 | ) | |||||||||||
| Foreign currency impact and other, net | 5,322 | (23,302 | ) | 10,812 | 5,017 | 12,984 | 3,884 | 4,324 | (6,748 | ) | 858 | ||||||||||||||||||
| Balance, end of period | $ | 2,325,750 | $ | 2,346,656 | $ | 2,434,462 | $ | 2,532,409 | $ | 2,629,644 | $ | 2,712,169 | $ | 2,808,347 | $ | 2,877,921 | $ | 2,943,782 |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | |||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands, except per-share data) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | ||||||||||||||||||||||||||
| Earnings per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic earnings per share: | ||||||||||||||||||||||||||||||||||||||||
| Weighted-average common shares and fully vested equity awards | 41,131,200 | 40,131,877 | 39,587,978 | 39,420,628 | 39,455,948 | 39,530,691 | 39,560,786 | 39,568,470 | 0.4 | % | 40,064,841 | 39,529,786 | ) | -1.3% | ||||||||||||||||||||||||||
| Net income attributable to Primerica, Inc. | $ | 72,469 | $ | 101,510 | $ | 112,101 | $ | 100,084 | $ | 97,872 | $ | 128,162 | $ | 112,456 | $ | 34,868 | ) | -65.2 | % | $ | 386,164 | $ | 373,357 | ) | -3.3% | |||||||||||||||
| Less income attributable to unvested participating securities | (310 | ) | (437 | ) | (493 | ) | (433 | ) | (417 | ) | (525 | ) | (458 | ) | (141 | ) | 67.5 | % | (1,671 | ) | (1,533 | ) | 8.3% | |||||||||||||||||
| Net income used in computing basic EPS | $ | 72,159 | $ | 101,073 | $ | 111,608 | $ | 99,651 | $ | 97,455 | $ | 127,636 | $ | 111,997 | $ | 34,728 | ) | -65.2 | % | $ | 384,493 | $ | 371,824 | ) | -3.3% | |||||||||||||||
| Basic earnings per share | $ | 1.75 | $ | 2.52 | $ | 2.82 | $ | 2.53 | $ | 2.47 | $ | 3.23 | $ | 2.83 | $ | 0.88 | ) | -65.3 | % | $ | 9.60 | $ | 9.41 | ) | -2.0% | |||||||||||||||
| Adjusted net operating income | $ | 85,047 | $ | 98,480 | $ | 110,718 | $ | 97,339 | $ | 97,129 | $ | 129,355 | $ | 118,708 | $ | 117,007 | 20.2 | % | $ | 391,584 | $ | 462,199 | 18.0% | |||||||||||||||||
| Less operating income attributable to unvested participating securities | (364 | ) | (424 | ) | (487 | ) | (421 | ) | (414 | ) | (530 | ) | (484 | ) | (472 | ) | ) | -12.2 | % | (1,695 | ) | (1,898 | ) | ) | -12.0% | |||||||||||||||
| Adjusted net operating income used in computing basic operating EPS | $ | 84,682 | $ | 98,056 | $ | 110,231 | $ | 96,918 | $ | 96,715 | $ | 128,825 | $ | 118,224 | $ | 116,535 | 20.2 | % | $ | 389,889 | $ | 460,301 | 18.1% | |||||||||||||||||
| Basic adjusted operating income per share | $ | 2.06 | $ | 2.44 | $ | 2.78 | $ | 2.46 | $ | 2.45 | $ | 3.26 | $ | 2.99 | $ | 2.95 | 19.8 | % | $ | 9.73 | $ | 11.64 | 19.7% | |||||||||||||||||
| Diluted earnings per share: | ||||||||||||||||||||||||||||||||||||||||
| Weighted-average common shares and fully vested equity awards | 41,131,200 | 40,131,877 | 39,587,978 | 39,420,628 | 39,455,948 | 39,530,691 | 39,560,786 | 39,568,470 | 0.4 | % | 40,064,841 | 39,529,786 | ) | -1.3% | ||||||||||||||||||||||||||
| Dilutive impact of contingently issuable shares | 107,361 | 114,090 | 122,097 | 133,544 | 124,505 | 121,595 | 117,923 | 122,929 | ) | -7.9 | % | 120,087 | 121,738 | 1.4% | ||||||||||||||||||||||||||
| Shares used to calculate diluted EPS | 41,238,561 | 40,245,967 | 39,710,075 | 39,554,172 | 39,580,453 | 39,652,286 | 39,678,709 | 39,691,399 | 0.3 | % | 40,184,928 | 39,651,524 | ) | -1.3% | ||||||||||||||||||||||||||
| Net income attributable to Primerica, Inc. | $ | 72,469 | $ | 101,510 | $ | 112,101 | $ | 100,084 | $ | 97,872 | $ | 128,162 | $ | 112,456 | $ | 34,868 | ) | -65.2 | % | $ | 386,164 | $ | 373,357 | ) | -3.3% | |||||||||||||||
| Less income attributable to unvested participating securities | (310 | ) | (436 | ) | (492 | ) | (431 | ) | (416 | ) | (524 | ) | (457 | ) | (140 | ) | 67.4 | % | (1,667 | ) | (1,529 | ) | 8.3% | |||||||||||||||||
| Net income used in computing diluted EPS | $ | 72,159 | $ | 101,074 | $ | 111,609 | $ | 99,652 | $ | 97,456 | $ | 127,638 | $ | 111,998 | $ | 34,728 | ) | -65.2 | % | $ | 384,497 | $ | 371,828 | ) | -3.3% | |||||||||||||||
| Diluted earnings per share | $ | 1.75 | $ | 2.51 | $ | 2.81 | $ | 2.52 | $ | 2.46 | $ | 3.22 | $ | 2.82 | $ | 0.87 | ) | -65.3 | % | $ | 9.57 | $ | 9.38 | ) | -2.0% | |||||||||||||||
| Adjusted net operating income | $ | 85,047 | $ | 98,480 | $ | 110,718 | $ | 97,339 | $ | 97,129 | $ | 129,355 | $ | 118,708 | $ | 117,007 | 20.2 | % | $ | 391,584 | $ | 462,199 | 18.0% | |||||||||||||||||
| Less operating income attributable to unvested participating securities | (364 | ) | (423 | ) | (486 | ) | (420 | ) | (413 | ) | (529 | ) | (483 | ) | (471 | ) | ) | -12.2 | % | (1,690 | ) | (1,893 | ) | ) | -12.0% | |||||||||||||||
| Adjusted net operating income used in computing diluted operating EPS | $ | 84,683 | $ | 98,057 | $ | 110,232 | $ | 96,919 | $ | 96,717 | $ | 128,827 | $ | 118,225 | $ | 116,536 | 20.2 | % | $ | 389,894 | $ | 460,306 | 18.1% | |||||||||||||||||
| Diluted adjusted operating income per share | $ | 2.05 | $ | 2.44 | $ | 2.78 | $ | 2.45 | $ | 2.44 | $ | 3.25 | $ | 2.98 | $ | 2.94 | 19.8 | % | $ | 9.70 | $ | 11.61 | 19.6% |
All values are in US Dollars.
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | ||||||||||||||||||||||||||||
| Annualized Return on Equity | |||||||||||||||||||||||||||||||||||||||||
| Average stockholders' equity (1) | $ | 1,591,303 | $ | 1,586,397 | $ | 1,681,563 | $ | 1,778,166 | $ | 1,856,539 | $ | 1,947,978 | $ | 2,058,852 | $ | 2,090,726 | 17.6 | % | $ | 1,659,357 | $ | 1,988,524 | 19.8 | % | |||||||||||||||||
| Average adjusted stockholders' equity (1) | $ | 1,559,680 | $ | 1,540,193 | $ | 1,581,821 | $ | 1,661,222 | $ | 1,753,948 | $ | 1,860,956 | $ | 1,968,007 | $ | 2,016,488 | 21.4 | % | $ | 1,585,729 | $ | 1,899,850 | 19.8 | % | |||||||||||||||||
| Net income attributable to Primerica, Inc. return on stockholders' equity | 18.2 | % | 25.6 | % | 26.7 | % | 22.5 | % | 21.1 | % | 26.3 | % | 21.8 | % | 6.7 | % | % | nm | 23.3 | % | 18.8 | % | % | nm | |||||||||||||||||
| Net income attributable to Primerica, Inc. return on adjusted stockholders' equity | 18.6 | % | 26.4 | % | 28.3 | % | 24.1 | % | 22.3 | % | 27.5 | % | 22.9 | % | 6.9 | % | % | nm | 24.4 | % | 19.7 | % | % | nm | |||||||||||||||||
| Adjusted net operating income return on adjusted stockholders' equity | 21.8 | % | 25.6 | % | 28.0 | % | 23.4 | % | 22.2 | % | 27.8 | % | 24.1 | % | 23.2 | % | % | nm | 24.7 | % | 24.3 | % | % | nm | |||||||||||||||||
| Capital Structure | |||||||||||||||||||||||||||||||||||||||||
| Debt-to-capital (2) | 19.6 | % | 18.6 | % | 17.9 | % | 16.9 | % | 16.6 | % | 19.8 | % | 19.7 | % | 22.6 | % | % | nm | 16.9 | % | 22.6 | % | % | nm | |||||||||||||||||
| Debt-to-capital, excluding AOCI (2) | 19.3 | % | 19.2 | % | 18.7 | % | 18.0 | % | 17.3 | % | 20.8 | % | 20.4 | % | 23.2 | % | % | nm | 18.0 | % | 23.2 | % | % | nm | |||||||||||||||||
| Cash and invested assets to stockholders' equity | 2.5 | x | 2.5 | x | 2.4 | x | 2.4 | x | 2.4 | x | 2.4 | x | 2.1 | x | 2.2 | x | x) | nm | 2.4 | x | 2.2 | x | x) | nm | |||||||||||||||||
| Cash and invested assets to adjusted stockholders' equity | 2.5 | x | 2.6 | x | 2.6 | x | 2.6 | x | 2.5 | x | 2.5 | x | 2.2 | x | 2.3 | x | x) | nm | 2.6 | x | 2.3 | x | x) | nm | |||||||||||||||||
| Share count, end of period (3) | 40,459,767 | 39,667,002 | 39,374,259 | 39,305,902 | 39,414,085 | 39,443,561 | 39,470,748 | 39,367,754 | 0.2 | % | 39,305,902 | 39,367,754 | 0.2 | % | |||||||||||||||||||||||||||
| Adjusted stockholders' equity per share | $ | 37.85 | $ | 39.05 | $ | 41.01 | $ | 43.45 | $ | 45.67 | $ | 48.72 | $ | 51.03 | $ | 51.28 | 18.0 | % | $ | 43.45 | $ | 51.28 | 18.0 | % | |||||||||||||||||
| Financial Strength Ratings - Primerica Life Insurance Co | |||||||||||||||||||||||||||||||||||||||||
| Moody's | A1 | A1 | A1 | A1 | A1 | A1 | A1 | A1 | nm | nm | nm | nm | nm | nm | |||||||||||||||||||||||||||
| S&P | AA- | AA- | AA- | AA- | AA- | AA- | AA- | AA- | nm | nm | nm | nm | nm | nm | |||||||||||||||||||||||||||
| A.M. Best | A+ | A+ | A+ | A+ | A+ | A+ | A+ | A+ | nm | nm | nm | nm | nm | nm | |||||||||||||||||||||||||||
| Holding Company Senior Debt Ratings | |||||||||||||||||||||||||||||||||||||||||
| Moody's | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 | nm | nm | nm | nm | nm | nm | |||||||||||||||||||||||||||
| S&P | A- | A- | A- | A- | A- | A- | A- | A- | nm | nm | nm | nm | nm | nm | |||||||||||||||||||||||||||
| A.M. Best | a- | a- | a- | a- | a- | a- | a- | a- | nm | nm | nm | nm | nm | nm |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | |||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | |||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | Change | %<br><br><br>Change | ||||||||||||||||||||||||||||
| Statement of Income | ||||||||||||||||||||||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||||||||||||||||||
| Direct premiums | $ | 702,637 | $ | 717,088 | $ | 736,606 | $ | 750,818 | $ | 762,227 | $ | 780,299 | $ | 785,277 | $ | 794,344 | 5.8 | % | $ | 2,907,149 | $ | 3,122,148 | 7.4 | % | ||||||||||||||||||
| Ceded premiums | (386,825 | ) | (402,549 | ) | (393,716 | ) | (397,676 | ) | (395,973 | ) | (413,850 | ) | (401,295 | ) | (405,147 | ) | ) | -1.9 | % | (1,580,766 | ) | (1,616,264 | ) | ) | -2.2 | % | ||||||||||||||||
| Net premiums | 315,813 | 314,539 | 342,890 | 353,142 | 366,254 | 366,450 | 383,983 | 389,197 | 10.2 | % | 1,326,383 | 1,505,884 | 13.5 | % | ||||||||||||||||||||||||||||
| Net investment income | 15,420 | 22,710 | 22,953 | 22,731 | 20,052 | 20,535 | 20,000 | 20,001 | ) | -12.0 | % | 83,814 | 80,588 | ) | -3.8 | % | ||||||||||||||||||||||||||
| Commissions and fees: | ||||||||||||||||||||||||||||||||||||||||||
| Sales-based (1) | 80,891 | 62,812 | 65,600 | 75,347 | 98,112 | 104,716 | 95,229 | 103,451 | 37.3 | % | 284,651 | 401,508 | 41.1 | % | ||||||||||||||||||||||||||||
| Asset-based (2) | 81,395 | 78,146 | 86,695 | 93,669 | 101,241 | 108,490 | 113,558 | 118,015 | 26.0 | % | 339,904 | 441,303 | 29.8 | % | ||||||||||||||||||||||||||||
| Account-based (3) | 20,204 | 20,478 | 21,008 | 21,351 | 21,120 | 21,848 | 21,456 | 22,514 | 5.4 | % | 83,041 | 86,939 | 4.7 | % | ||||||||||||||||||||||||||||
| Other commissions and fees | 7,579 | 10,352 | 11,999 | 13,746 | 13,571 | 15,635 | 39,553 | 44,304 | nm | 43,675 | 113,063 | nm | ||||||||||||||||||||||||||||||
| Investment (losses) gains | (10,030 | ) | 1,742 | 642 | 2,650 | 1,766 | 701 | 1,410 | 1,995 | ) | -24.7 | % | (4,996 | ) | 5,872 | nm | ||||||||||||||||||||||||||
| Other, net | 13,665 | 15,036 | 16,674 | 15,695 | 15,595 | 16,313 | 18,051 | 24,616 | 56.8 | % | 61,069 | 74,575 | 22.1 | % | ||||||||||||||||||||||||||||
| Total revenues | 524,936 | 525,815 | 568,460 | 598,330 | 637,711 | 654,687 | 693,240 | 724,094 | 21.0 | % | 2,217,541 | 2,709,732 | 22.2 | % | ||||||||||||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||||||||||||||||||
| Benefits and claims | 134,813 | 139,646 | 160,166 | 180,945 | 183,789 | 168,347 | 183,425 | 187,192 | 3.5 | % | 615,569 | 722,753 | 17.4 | % | ||||||||||||||||||||||||||||
| Amortization of DAC | 70,311 | 53,177 | 47,491 | 53,342 | 66,105 | 54,286 | 62,214 | 68,575 | 28.6 | % | 224,321 | 251,179 | 12.0 | % | ||||||||||||||||||||||||||||
| Insurance commissions | 6,844 | 6,333 | 9,694 | 9,263 | 8,740 | 8,838 | 8,412 | 8,542 | ) | -7.8 | % | 32,134 | 34,532 | 7.5 | % | |||||||||||||||||||||||||||
| Insurance expenses | 48,709 | 43,753 | 46,109 | 49,546 | 48,766 | 48,579 | 51,901 | 53,359 | 7.7 | % | 188,117 | 202,604 | 7.7 | % | ||||||||||||||||||||||||||||
| Sales commissions: | ||||||||||||||||||||||||||||||||||||||||||
| Sales-based (1) | 56,561 | 44,834 | 46,821 | 52,931 | 68,594 | 73,629 | 67,745 | 77,390 | 46.2 | % | 201,148 | 287,359 | 42.9 | % | ||||||||||||||||||||||||||||
| Asset-based (2) | 36,323 | 35,673 | 39,349 | 43,227 | 46,866 | 50,488 | 53,233 | 55,614 | 28.7 | % | 154,572 | 206,201 | 33.4 | % | ||||||||||||||||||||||||||||
| Other sales commissions | 3,723 | 4,985 | 5,779 | 6,430 | 6,434 | 7,185 | 8,290 | 6,839 | 6.4 | % | 20,917 | 28,748 | 37.4 | % | ||||||||||||||||||||||||||||
| Interest expense | 7,192 | 7,200 | 7,221 | 7,225 | 7,145 | 7,141 | 7,529 | 8,804 | 21.8 | % | 28,839 | 30,618 | 6.2 | % | ||||||||||||||||||||||||||||
| Contract acquistion costs (4) | — | — | — | — | — | — | 23,524 | 29,264 | nm | — | 52,788 | nm | ||||||||||||||||||||||||||||||
| Other operating expenses | 65,914 | 56,152 | 59,348 | 63,781 | 72,964 | 66,730 | 79,866 | 77,292 | 21.2 | % | 245,195 | 296,851 | 21.1 | % | ||||||||||||||||||||||||||||
| Goodwill impairment | — | — | — | — | — | — | — | 76,000 | nm | — | 76,000 | nm | ||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | — | — | — | 8,927 | nm | — | 8,927 | nm | ||||||||||||||||||||||||||||||
| Total benefits and expenses | 430,391 | 391,753 | 421,978 | 466,690 | 509,403 | 485,222 | 546,138 | 657,797 | 40.9 | % | 1,710,811 | 2,198,561 | 28.5 | % | ||||||||||||||||||||||||||||
| Income before income taxes | 94,546 | 134,062 | 146,482 | 131,640 | 128,308 | 169,465 | 147,102 | 66,296 | ) | -49.6 | % | 506,730 | 511,171 | 0.9 | % | |||||||||||||||||||||||||||
| Income taxes | 22,077 | 32,552 | 34,382 | 31,556 | 30,437 | 41,304 | 35,663 | 31,788 | 0.7 | % | 120,566 | 139,191 | 15.4 | % | ||||||||||||||||||||||||||||
| Net income | $ | 72,469 | $ | 101,510 | $ | 112,101 | $ | 100,084 | $ | 97,872 | $ | 128,162 | $ | 111,439 | $ | 34,508 | ) | -65.5 | % | $ | 386,164 | $ | 371,980 | ) | -3.7 | % | ||||||||||||||||
| Net income attributable to noncontrolling interests | — | — | — | — | — | — | (1,017 | ) | (360 | ) | ) | nm | — | (1,377 | ) | ) | nm | |||||||||||||||||||||||||
| Net Income attributable to Primerica, Inc. | $ | 72,469 | $ | 101,510 | $ | 112,101 | $ | 100,084 | $ | 97,872 | $ | 128,162 | $ | 112,456 | $ | 34,868 | ) | -65.2 | % | $ | 386,164 | $ | 373,357 | ) | -3.3 | % | ||||||||||||||||
| Income Before Income Taxes by Segment | ||||||||||||||||||||||||||||||||||||||||||
| Term Life | $ | 82,892 | $ | 94,903 | $ | 105,316 | $ | 89,440 | $ | 88,236 | $ | 116,778 | $ | 107,589 | $ | 102,019 | 14.1 | % | $ | 372,551 | $ | 414,621 | 11.3 | % | ||||||||||||||||||
| Investment & Savings Products | 47,700 | 46,859 | 51,372 | 56,713 | 63,363 | 71,154 | 69,369 | 70,699 | 24.7 | % | 202,645 | 274,585 | 35.5 | % | ||||||||||||||||||||||||||||
| Senior Health | — | — | — | — | — | — | (8,489 | ) | (76,561 | ) | ) | nm | — | (85,050 | ) | ) | nm | |||||||||||||||||||||||||
| Corporate & Other Distributed Products | (36,046 | ) | (7,700 | ) | (10,206 | ) | (14,514 | ) | (23,290 | ) | (18,467 | ) | (21,367 | ) | (29,861 | ) | ) | -105.7 | % | (68,466 | ) | (92,985 | ) | ) | -35.8 | % | ||||||||||||||||
| Income before income taxes | $ | 94,546 | $ | 134,062 | $ | 146,482 | $ | 131,640 | $ | 128,308 | $ | 169,465 | $ | 147,102 | $ | 66,296 | ) | -49.6 | % | $ | 506,730 | $ | 511,171 | 0.9 | % |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | Change | %<br><br><br>Change | |||||||||||||||||||||||||||
| Reconciliation from Term Life Direct Premiums to Term Life Adjusted Direct Premiums | |||||||||||||||||||||||||||||||||||||||||
| Term Life direct premiums | $ | 696,564 | $ | 711,188 | $ | 730,273 | $ | 745,559 | $ | 756,514 | $ | 774,500 | $ | 779,490 | $ | 789,325 | 5.9 | % | $ | 2,883,583 | $ | 3,099,828 | 7.5 | % | |||||||||||||||||
| Less: Premiums ceded to IPO Coinsurers | 260,076 | 257,529 | 254,938 | 253,039 | 249,944 | 246,874 | 241,439 | 239,828 | ) | -5.2 | % | 1,025,582 | 978,085 | ) | -4.6 | % | |||||||||||||||||||||||||
| Term Life adjusted direct premiums | $ | 436,488 | $ | 453,659 | $ | 475,335 | $ | 492,520 | $ | 506,570 | $ | 527,626 | $ | 538,051 | $ | 549,496 | 11.6 | % | $ | 1,858,001 | $ | 2,121,743 | 14.2 | % | |||||||||||||||||
| Reconciliation from Term Life Ceded Premiums to Term Life Other Ceded Premiums | |||||||||||||||||||||||||||||||||||||||||
| Term Life ceded premiums | $ | (385,232 | ) | $ | (400,919 | ) | $ | (392,004 | ) | $ | (395,767 | ) | $ | (394,550 | ) | $ | (412,028 | ) | $ | (399,835 | ) | $ | (403,184 | ) | ) | -1.9 | % | $ | (1,573,922 | ) | $ | (1,609,598 | ) | ) | -2.3 | % | |||||
| Less: Premiums ceded to IPO Coinsurers | (260,076 | ) | (257,529 | ) | (254,938 | ) | (253,039 | ) | (249,944 | ) | (246,874 | ) | (241,439 | ) | (239,828 | ) | 5.2 | % | (1,025,582 | ) | (978,085 | ) | 4.6 | % | |||||||||||||||||
| Term Life other ceded premiums | $ | (125,156 | ) | $ | (143,390 | ) | $ | (137,066 | ) | $ | (142,728 | ) | $ | (144,606 | ) | $ | (165,154 | ) | $ | (158,397 | ) | $ | (163,356 | ) | ) | -14.5 | % | $ | (548,340 | ) | $ | (631,513 | ) | ) | -15.2 | % | |||||
| Reconciliation from Net Investment Income to Adjusted Net Investment Income | |||||||||||||||||||||||||||||||||||||||||
| Net Investment Income | $ | 15,420 | $ | 22,710 | $ | 22,953 | $ | 22,731 | $ | 20,052 | $ | 20,535 | $ | 20,000 | $ | 20,001 | ) | -12.0 | % | $ | 83,814 | $ | 80,588 | ) | -3.8 | % | |||||||||||||||
| Less: MTM investment adjustments | (6,379 | ) | 2,259 | 1,165 | 960 | (793 | ) | (170 | ) | (640 | ) | (899 | ) | nm | nm | (1,995 | ) | (2,502 | ) | nm | nm | ||||||||||||||||||||
| Adjusted net investment income | $ | 21,799 | $ | 20,451 | $ | 21,788 | $ | 21,771 | $ | 20,845 | $ | 20,705 | $ | 20,640 | $ | 20,900 | ) | -4.0 | % | $ | 85,809 | $ | 83,091 | ) | -3.2 | % | |||||||||||||||
| Reconciliation from Other Operating Expenses to Adjusted other operating expenses | |||||||||||||||||||||||||||||||||||||||||
| Other operating expenses | $ | 65,914 | $ | 56,152 | $ | 59,348 | $ | 63,781 | $ | 72,964 | $ | 66,730 | $ | 79,866 | $ | 77,292 | 21.2 | % | $ | 245,195 | $ | 296,851 | 21.1 | % | |||||||||||||||||
| Less: eTeleQuote transaction-related costs | — | — | — | — | — | 2,109 | 10,027 | 812 | nm | nm | — | 12,948 | nm | nm | |||||||||||||||||||||||||||
| Less: Equity comp for awards exchanged during acquisition | — | — | — | — | — | — | (1,004 | ) | (739 | ) | nm | nm | — | (1,744 | ) | nm | nm | ||||||||||||||||||||||||
| Adjusted other operating expenses | $ | 65,914 | $ | 56,152 | $ | 59,348 | $ | 63,781 | $ | 72,964 | $ | 64,620 | $ | 70,843 | $ | 77,219 | 21.1 | % | $ | 245,195 | $ | 285,646 | 16.5 | % | |||||||||||||||||
| Reconciliation from Total Revenues to Adjusted Operating Revenues | |||||||||||||||||||||||||||||||||||||||||
| Total revenues | $ | 524,936 | $ | 525,815 | $ | 568,460 | $ | 598,330 | $ | 637,711 | $ | 654,687 | $ | 693,240 | $ | 724,094 | 21.0 | % | $ | 2,217,541 | $ | 2,709,732 | 22.2 | % | |||||||||||||||||
| Less: Investment gains/(losses) | (10,030 | ) | 1,742 | 642 | 2,650 | 1,766 | 701 | 1,410 | 1,995 | nm | nm | (4,996 | ) | 5,872 | nm | nm | |||||||||||||||||||||||||
| Less: MTM investment adjustments | (6,379 | ) | 2,259 | 1,165 | 960 | (793 | ) | (170 | ) | (640 | ) | (899 | ) | nm | nm | (1,995 | ) | (2,502 | ) | nm | nm | ||||||||||||||||||||
| Adjusted operating revenues | $ | 541,346 | $ | 521,813 | $ | 566,653 | $ | 594,720 | $ | 636,738 | $ | 654,156 | $ | 692,470 | $ | 722,998 | 21.6 | % | $ | 2,224,532 | $ | 2,706,363 | 21.7 | % | |||||||||||||||||
| Reconciliation from Income Before Income Taxes to Adjusted Operating Income Before Income Taxes | |||||||||||||||||||||||||||||||||||||||||
| Income before income taxes | $ | 94,546 | $ | 134,062 | $ | 146,482 | $ | 131,640 | $ | 128,308 | $ | 169,465 | $ | 147,102 | $ | 66,296 | ) | -49.6 | % | $ | 506,730 | $ | 511,171 | 0.9 | % | ||||||||||||||||
| Less: Investment gains/(losses) | (10,030 | ) | 1,742 | 642 | 2,650 | 1,766 | 701 | 1,410 | 1,995 | nm | nm | (4,996 | ) | 5,872 | nm | nm | |||||||||||||||||||||||||
| Less: MTM investment adjustments | (6,379 | ) | 2,259 | 1,165 | 960 | (793 | ) | (170 | ) | (640 | ) | (899 | ) | nm | nm | (1,995 | ) | (2,502 | ) | nm | nm | ||||||||||||||||||||
| Less: eTeleQuote transaction-related costs | — | — | — | — | — | (2,109 | ) | (10,027 | ) | (812 | ) | nm | nm | — | (12,948 | ) | nm | nm | |||||||||||||||||||||||
| Less: Equity comp for awards exchanged during acquisition | — | — | — | — | — | — | 1,004 | 739 | nm | nm | — | 1,744 | nm | nm | |||||||||||||||||||||||||||
| Less: Noncontrolling interest before income taxes | — | — | — | — | — | — | (1,465 | ) | (540 | ) | nm | nm | — | (2,005 | ) | nm | nm | ||||||||||||||||||||||||
| Less: Goodwill impairment | — | — | — | — | — | — | — | (76,000 | ) | nm | nm | — | (76,000 | ) | nm | nm | |||||||||||||||||||||||||
| Less: Loss on extinguishment of debt | — | — | — | — | — | — | — | (8,927 | ) | nm | nm | — | (8,927 | ) | nm | nm | |||||||||||||||||||||||||
| Adjusted operating income before income taxes | $ | 110,955 | $ | 130,060 | $ | 144,676 | $ | 128,030 | $ | 127,335 | $ | 171,044 | $ | 156,819 | $ | 150,740 | 17.7 | % | $ | 513,721 | $ | 605,938 | 18.0 | % | |||||||||||||||||
| Reconciliation from Net Income to Adjusted Net Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Net income | $ | 72,469 | $ | 101,510 | $ | 112,101 | $ | 100,084 | $ | 97,872 | $ | 128,162 | $ | 111,439 | $ | 34,508 | ) | -65.5 | % | $ | 386,164 | $ | 371,980 | ) | -3.7 | % | |||||||||||||||
| Less: Investment gains/(losses) | (10,030 | ) | 1,742 | 642 | 2,650 | 1,766 | 701 | 1,410 | 1,995 | nm | nm | (4,996 | ) | 5,872 | nm | nm | |||||||||||||||||||||||||
| Less: MTM investment adjustments | (6,379 | ) | 2,259 | 1,165 | 960 | (793 | ) | (170 | ) | (640 | ) | (899 | ) | nm | nm | (1,995 | ) | (2,502 | ) | nm | nm | ||||||||||||||||||||
| Less: e-TeleQuote transaction-related costs | — | — | — | — | — | (2,109 | ) | (10,027 | ) | (812 | ) | nm | nm | — | (12,948 | ) | nm | nm | |||||||||||||||||||||||
| Less: Equity comp for awards exchanged during acquisition | — | — | — | — | — | — | 1,004 | 739 | nm | nm | — | 1,744 | nm | nm | |||||||||||||||||||||||||||
| Less: Noncontrolling interest before income taxes | — | — | — | — | — | — | (1,465 | ) | (540 | ) | nm | nm | — | (2,005 | ) | nm | nm | ||||||||||||||||||||||||
| Less: Goodwill impairment | — | — | — | — | — | — | — | (76,000 | ) | nm | nm | — | (76,000 | ) | nm | nm | |||||||||||||||||||||||||
| Less: Loss on extinguishment of debt | — | — | — | — | — | — | — | (8,927 | ) | nm | nm | — | (8,927 | ) | nm | nm | |||||||||||||||||||||||||
| Less: Tax impact of reconciling items | 3,832 | (972 | ) | (424 | ) | (865 | ) | (231 | ) | 385 | 2,449 | 1,945 | nm | nm | 1,571 | 4,548 | nm | nm | |||||||||||||||||||||||
| Adjusted net operating income | $ | 85,047 | $ | 98,480 | $ | 110,718 | $ | 97,339 | $ | 97,129 | $ | 129,355 | $ | 118,708 | $ | 117,007 | 20.2 | % | $ | 391,584 | $ | 462,199 | 18.0 | % |
All values are in US Dollars.
7 of 18
| Reconciliation of Statement of Income GAAP to Non-GAAP Financial Measures | PRIMERICA, INC.<br><br><br>Financial Supplement | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | $<br><br><br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | $<br><br><br>Change | %<br><br><br>Change | |
| Reconciliation from Senior Health Income Before Income Taxes to Senior Health Adjusted Operating Income Before Income Taxes | |||||||||||||||
| Income before income taxes | na | na | na | na | na | na | $(8,489) | $(76,561) | na | na | na | $(85,050) | na | na | |
| Less: e-TeleQuote transaction-related costs | na | na | na | na | na | na | (417) | (389) | na | na | na | (806) | na | na | |
| Less: Noncontrolling interest | na | na | na | na | na | na | (1,465) | (540) | na | na | na | (2,005) | na | na | |
| Less: Goodwill impairment | na | na | na | na | na | na | — | (76,000) | na | na | na | (76,000) | na | na | |
| Adjusted operating income before income taxes | na | na | na | na | na | na | $(6,608) | $369 | na | na | na | $(6,239) | na | na | |
| Reconciliation from C&O Income Before Income Taxes to C&O Adjusted Operating Income Before Income Taxes | |||||||||||||||
| Income before income taxes | $(36,046) | $(7,700) | $(10,206) | $(14,514) | $(23,290) | $(18,467) | $(21,367) | $(29,861) | $(15,347) | -105.7% | $(68,466) | $(92,985) | $(24,519) | -35.8% | |
| Less: Investment gains/(losses) | (10,030) | 1,742 | 642 | 2,650 | 1,766 | 701 | 1,410 | 1,995 | nm | nm | (4,996) | 5,872 | nm | nm | |
| Less: MTM investment adjustments | (6,379) | 2,259 | 1,165 | 960 | (793) | (170) | (640) | (899) | nm | nm | (1,995) | (2,502) | nm | nm | |
| Less: e-TeleQuote transaction-related costs | — | — | — | — | — | (2,109) | (9,610) | (423) | nm | nm | — | (12,142) | nm | nm | |
| Less: Equity comp for awards exchanged during acquistion | — | — | — | — | — | — | 1,004 | 739 | nm | nm | — | 1,744 | nm | nm | |
| Less: Loss on extinguishment of debt | — | — | — | — | — | — | — | (8,927) | nm | nm | — | (8,927) | nm | nm | |
| Adjusted operating income before income taxes | $(19,637) | $(11,702) | $(12,013) | $(18,124) | $(24,263) | $(16,888) | $(13,531) | $(22,346) | $(4,222) | -23.3% | $(61,475) | $(77,029) | $(15,554) | -25.3% |
8 of 18
| Term Life Insurance - Financial Results and Analysis | PRIMERICA, INC.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | Change | %<br><br><br>Change | |||||||||||||||||||||||||||
| Term Life Insurance Income Before Income Taxes | |||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||
| Direct Premiums | $ | 696,564 | $ | 711,188 | $ | 730,273 | $ | 745,559 | $ | 756,514 | $ | 774,500 | $ | 779,490 | $ | 789,325 | 5.9 | % | $ | 2,883,583 | $ | 3,099,828 | 7.5 | % | |||||||||||||||||
| Premiums ceded to IPO coinsurers (1) | (260,076 | ) | (257,529 | ) | (254,938 | ) | (253,039 | ) | (249,944 | ) | (246,874 | ) | (241,439 | ) | (239,828 | ) | 5.2 | % | (1,025,582 | ) | (978,085 | ) | 4.6 | % | |||||||||||||||||
| Adjusted direct premiums (2) | 436,488 | 453,659 | 475,335 | 492,520 | 506,570 | 527,626 | 538,051 | 549,496 | 11.6 | % | 1,858,001 | 2,121,743 | 14.2 | % | |||||||||||||||||||||||||||
| Other ceded premiums (3) | (125,156 | ) | (143,390 | ) | (137,066 | ) | (142,728 | ) | (144,606 | ) | (165,154 | ) | (158,397 | ) | (163,356 | ) | ) | -14.5 | % | (548,340 | ) | (631,513 | ) | ) | -15.2 | % | |||||||||||||||
| Net premiums | 311,332 | 310,269 | 338,269 | 349,792 | 361,964 | 362,472 | 379,654 | 386,140 | 10.4 | % | 1,309,661 | 1,490,231 | 13.8 | % | |||||||||||||||||||||||||||
| Allocated net investment income | 6,246 | 6,538 | 6,813 | 7,432 | 8,253 | 8,751 | 9,320 | 10,162 | 36.7 | % | 27,030 | 36,486 | 35.0 | % | |||||||||||||||||||||||||||
| Other, net | 10,168 | 11,426 | 12,717 | 11,768 | 11,810 | 12,315 | 12,476 | 12,369 | 5.1 | % | 46,079 | 48,970 | 6.3 | % | |||||||||||||||||||||||||||
| Revenues | 327,747 | 328,233 | 357,799 | 368,992 | 382,028 | 383,537 | 401,450 | 408,672 | 10.8 | % | 1,382,770 | 1,575,687 | 14.0 | % | |||||||||||||||||||||||||||
| Benefits and expenses: | |||||||||||||||||||||||||||||||||||||||||
| Benefits and claims | 128,563 | 135,409 | 156,209 | 173,767 | 178,963 | 162,488 | 179,696 | 182,749 | 5.2 | % | 593,948 | 703,897 | 18.5 | % | |||||||||||||||||||||||||||
| Amortization of DAC | 65,840 | 52,730 | 45,529 | 52,109 | 62,584 | 52,235 | 59,287 | 67,344 | 29.2 | % | 216,208 | 241,451 | 11.7 | % | |||||||||||||||||||||||||||
| Insurance commissions | 3,286 | 2,884 | 5,946 | 5,477 | 4,869 | 4,785 | 4,345 | 4,458 | ) | -18.6 | % | 17,592 | 18,457 | 4.9 | % | ||||||||||||||||||||||||||
| Insurance expenses | 47,165 | 42,306 | 44,800 | 48,199 | 47,375 | 47,252 | 50,534 | 52,102 | 8.1 | % | 182,471 | 197,262 | 8.1 | % | |||||||||||||||||||||||||||
| Benefits and expenses | 244,855 | 233,330 | 252,483 | 279,551 | 293,792 | 266,760 | 293,862 | 306,652 | 9.7 | % | 1,010,219 | 1,161,066 | 14.9 | % | |||||||||||||||||||||||||||
| Income before income taxes | $ | 82,892 | $ | 94,903 | $ | 105,316 | $ | 89,440 | $ | 88,236 | $ | 116,778 | $ | 107,589 | $ | 102,019 | 14.1 | % | $ | 372,551 | $ | 414,621 | 11.3 | % | |||||||||||||||||
| Total Term Life Insurance - Financial Analysis | |||||||||||||||||||||||||||||||||||||||||
| Post-IPO direct premiums (4) | $ | 336,921 | $ | 352,353 | $ | 372,852 | $ | 388,303 | $ | 401,106 | $ | 420,865 | $ | 431,022 | $ | 440,490 | 13.4 | % | $ | 1,450,428 | $ | 1,693,483 | 16.8 | % | |||||||||||||||||
| Pre-IPO direct premiums (5) | 359,643 | 358,835 | 357,421 | 357,256 | 355,408 | 353,635 | 348,468 | 348,834 | ) | -2.4 | % | 1,433,155 | 1,406,345 | ) | -1.9 | % | |||||||||||||||||||||||||
| Total direct premiums | $ | 696,564 | $ | 711,188 | $ | 730,273 | $ | 745,559 | $ | 756,514 | $ | 774,500 | $ | 779,490 | $ | 789,325 | 5.9 | % | $ | 2,883,583 | $ | 3,099,828 | 7.5 | % | |||||||||||||||||
| Premiums ceded to IPO coinsurers | $ | 260,076 | $ | 257,529 | $ | 254,938 | $ | 253,039 | $ | 249,944 | $ | 246,874 | $ | 241,439 | $ | 239,828 | ) | -5.2 | % | $ | 1,025,582 | $ | 978,085 | ) | -4.6 | % | |||||||||||||||
| % of Pre-IPO direct premiums | 72.3 | % | 71.8 | % | 71.3 | % | 70.8 | % | 70.3 | % | 69.8 | % | 69.3 | % | 68.8 | % | nm | nm | 71.6 | % | 69.5 | % | nm | nm | |||||||||||||||||
| Benefits and claims, net (6) | $ | 253,719 | $ | 278,799 | $ | 293,275 | $ | 316,495 | $ | 323,569 | $ | 327,642 | $ | 338,093 | $ | 346,105 | 9.4 | % | $ | 1,142,288 | $ | 1,335,409 | 16.9 | % | |||||||||||||||||
| % of adjusted direct premiums | 58.1 | % | 61.5 | % | 61.7 | % | 64.3 | % | 63.9 | % | 62.1 | % | 62.8 | % | 63.0 | % | nm | nm | 61.5 | % | 62.9 | % | nm | nm | |||||||||||||||||
| DAC amortization & insurance commissions | $ | 69,126 | $ | 55,614 | $ | 51,474 | $ | 57,585 | $ | 67,454 | $ | 57,020 | $ | 63,632 | $ | 71,802 | 24.7 | % | $ | 233,800 | $ | 259,908 | 11.2 | % | |||||||||||||||||
| % of adjusted direct premiums | 15.8 | % | 12.3 | % | 10.8 | % | 11.7 | % | 13.3 | % | 10.8 | % | 11.8 | % | 13.1 | % | nm | nm | 12.6 | % | 12.2 | % | nm | nm | |||||||||||||||||
| Insurance expenses, net (7) | $ | 36,997 | $ | 30,881 | $ | 32,083 | $ | 36,431 | $ | 35,565 | $ | 34,937 | $ | 38,057 | $ | 39,732 | 9.1 | % | $ | 136,392 | $ | 148,291 | 8.7 | % | |||||||||||||||||
| % of adjusted direct premiums | 8.5 | % | 6.8 | % | 6.7 | % | 7.4 | % | 7.0 | % | 6.6 | % | 7.1 | % | 7.2 | % | nm | nm | 7.3 | % | 7.0 | % | nm | nm | |||||||||||||||||
| Total Term Life income before income taxes | $ | 82,892 | $ | 94,903 | $ | 105,316 | $ | 89,440 | $ | 88,236 | $ | 116,778 | $ | 107,589 | $ | 102,019 | 14.1 | % | $ | 372,551 | $ | 414,621 | 11.3 | % | |||||||||||||||||
| Term Life operating margin (8) | 19.0 | % | 20.9 | % | 22.2 | % | 18.2 | % | 17.4 | % | 22.1 | % | 20.0 | % | 18.6 | % | nm | nm | 20.1 | % | 19.5 | % | nm | nm |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands, except as noted) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | |||||||||||||||||||||||||||
| Key Statistics | |||||||||||||||||||||||||||||||||||||||||
| Life-insurance licensed sales force, beginning of period | 130,522 | 130,095 | 134,157 | 136,306 | 134,907 | 132,030 | 132,041 | 130,023 | ) | -4.6 | % | 130,522 | 134,907 | 3.4 | % | ||||||||||||||||||||||||||
| 10,599 | 12,250 | 13,138 | 12,119 | 10,833 | 10,112 | 9,381 | 9,296 | ) | -23.3 | % | 48,106 | 39,622 | ) | -17.6 | % | ||||||||||||||||||||||||||
| (11,026 | ) | (8,188 | ) | (10,989 | ) | (13,518 | ) | (13,710 | ) | (10,101 | ) | (11,399 | ) | (9,804 | ) | 27.5 | % | (43,721 | ) | (45,014 | ) | ) | -3.0 | % | |||||||||||||||||
| Life-insurance licensed sales force, end of period | 130,095 | 134,157 | 136,306 | 134,907 | 132,030 | 132,041 | 130,023 | 129,515 | ) | -4.0 | % | 134,907 | 129,515 | ) | -4.0 | % | |||||||||||||||||||||||||
| Estimated annualized issued term life premium (mills) (1): | |||||||||||||||||||||||||||||||||||||||||
| $ | 61.5 | $ | 77.7 | $ | 86.0 | $ | 78.4 | $ | 74.5 | $ | 82.6 | $ | 70.7 | $ | 69.4 | ) | -11.4 | % | $ | 303.6 | $ | 297.2 | ) | -2.1 | % | ||||||||||||||||
| 15.0 | 17.8 | 17.9 | 18.1 | 18.0 | 20.3 | 19.5 | 19.1 | 5.3 | % | 68.9 | 77.0 | 11.8 | % | ||||||||||||||||||||||||||||
| Total estimated annualized issued term life premium | $ | 76.5 | $ | 95.5 | $ | 103.9 | $ | 96.5 | $ | 92.5 | $ | 103.0 | $ | 90.2 | $ | 88.5 | ) | -8.3 | % | $ | 372.5 | $ | 374.2 | 0.5 | % | ||||||||||||||||
| Issued term life policies | 71,318 | 94,044 | 100,199 | 87,307 | 82,667 | 90,071 | 75,914 | 75,203 | ) | -13.9 | % | 352,868 | 323,855 | ) | -8.2 | % | |||||||||||||||||||||||||
| Estimated average annualized issued term life premium per policy (1)(2) | $ | 863 | $ | 826 | $ | 858 | $ | 898 | $ | 901 | $ | 917 | $ | 931 | $ | 923 | 2.8 | % | $ | 860 | $ | 918 | 6.7 | % | |||||||||||||||||
| Term life face amount in-force, beginning of period (mills) | $ | 808,262 | $ | 804,512 | $ | 821,998 | $ | 840,227 | $ | 858,818 | $ | 869,643 | $ | 886,519 | $ | 894,018 | 6.4 | % | $ | 808,262 | $ | 858,818 | 6.3 | % | |||||||||||||||||
| 23,221 | 27,754 | 30,104 | 28,357 | 26,643 | 29,981 | 26,219 | 25,678 | ) | -9.4 | % | 109,436 | 108,521 | ) | -0.8 | % | ||||||||||||||||||||||||||
| (18,294 | ) | (14,315 | ) | (13,733 | ) | (14,506 | ) | (17,240 | ) | (14,706 | ) | (16,241 | ) | (16,610 | ) | ) | -14.5 | % | (60,848 | ) | (64,798 | ) | ) | -6.5 | % | ||||||||||||||||
| (8,676 | ) | 4,046 | 1,859 | 4,740 | 1,422 | 1,602 | (2,480 | ) | 319 | ) | -93.3 | % | 1,968 | 862 | ) | nm | |||||||||||||||||||||||||
| Term life face amount in-force, end of period | $ | 804,512 | $ | 821,998 | $ | 840,227 | $ | 858,818 | $ | 869,643 | $ | 886,519 | $ | 894,018 | $ | 903,404 | 5.2 | % | $ | 858,818 | $ | 903,404 | 5.2 | % |
All values are in US Dollars.
(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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands, except as noted) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | Change | %<br><br><br>Change | |||||||||||||||||||||||||
| Investment & Savings Products Income Before Income Taxes | |||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||
| Commissions and fees: | |||||||||||||||||||||||||||||||||||||||
| Sales-based | $ | 80,891 | $ | 62,812 | $ | 65,600 | $ | 75,347 | $ | 98,112 | $ | 104,716 | $ | 95,229 | $ | 103,451 | 37.3 | % | $ | 284,651 | $ | 401,508 | 41.1 | % | |||||||||||||||
| Asset-based | 81,395 | 78,146 | 86,695 | 93,669 | 101,241 | 108,490 | 113,558 | 118,015 | 26.0 | % | 339,904 | 441,303 | 29.8 | % | |||||||||||||||||||||||||
| Account-based | 20,204 | 20,478 | 21,008 | 21,351 | 21,120 | 21,848 | 21,456 | 22,514 | 5.4 | % | 83,041 | 86,939 | 4.7 | % | |||||||||||||||||||||||||
| Other, net | 2,542 | 2,745 | 3,034 | 2,949 | 2,949 | 2,958 | 3,094 | 3,096 | 5.0 | % | 11,271 | 12,097 | 7.3 | % | |||||||||||||||||||||||||
| Revenues | 185,033 | 164,180 | 176,338 | 193,316 | 223,422 | 238,012 | 233,337 | 247,076 | 27.8 | % | 718,867 | 941,848 | 31.0 | % | |||||||||||||||||||||||||
| Benefits and expenses: | |||||||||||||||||||||||||||||||||||||||
| Amortization of DAC | 4,305 | 100 | 1,667 | 982 | 3,275 | 1,786 | 2,580 | 1,027 | 4.6 | % | 7,055 | 8,668 | 22.9 | % | |||||||||||||||||||||||||
| Insurance commissions | 3,201 | 3,106 | 3,377 | 3,500 | 3,572 | 3,747 | 3,747 | 3,839 | 9.7 | % | 13,184 | 14,904 | 13.0 | % | |||||||||||||||||||||||||
| Sales commissions: | |||||||||||||||||||||||||||||||||||||||
| Sales-based | 56,561 | 44,834 | 46,821 | 52,931 | 68,594 | 73,629 | 67,745 | 77,390 | 46.2 | % | 201,148 | 287,359 | 42.9 | % | |||||||||||||||||||||||||
| Asset-based | 36,323 | 35,673 | 39,349 | 43,227 | 46,866 | 50,488 | 53,233 | 55,614 | 28.7 | % | 154,572 | 206,201 | 33.4 | % | |||||||||||||||||||||||||
| Other operating expenses | 36,942 | 33,608 | 33,751 | 35,963 | 37,752 | 37,207 | 36,664 | 38,507 | 7.1 | % | 140,264 | 150,130 | 7.0 | % | |||||||||||||||||||||||||
| Benefits and expenses | 137,332 | 117,321 | 124,966 | 136,603 | 160,060 | 166,858 | 163,968 | 176,377 | 29.1 | % | 516,222 | 667,263 | 29.3 | % | |||||||||||||||||||||||||
| Income before income taxes | $ | 47,700 | $ | 46,859 | $ | 51,372 | $ | 56,713 | $ | 63,363 | $ | 71,154 | $ | 69,369 | $ | 70,699 | 24.7 | % | $ | 202,645 | $ | 274,585 | 35.5 | % | |||||||||||||||
| Financial Analysis | |||||||||||||||||||||||||||||||||||||||
| Fees paid based on client asset values (1) | $ | 5,990 | $ | 5,712 | $ | 6,284 | $ | 6,772 | $ | 6,964 | $ | 7,535 | $ | 7,891 | $ | 8,482 | 25.3 | % | $ | 24,758 | $ | 30,872 | 24.7 | % | |||||||||||||||
| Fees paid based on fee-generating positions (2) | 10,248 | 9,094 | 8,747 | 9,547 | 10,451 | 10,021 | 9,128 | 9,852 | 3.2 | % | 37,637 | 39,452 | 4.8 | % | |||||||||||||||||||||||||
| Other operating expenses | 20,704 | 18,803 | 18,719 | 19,644 | 20,337 | 19,652 | 19,645 | 20,172 | 2.7 | % | 77,870 | 79,806 | 2.5 | % | |||||||||||||||||||||||||
| Total other operating expenses | $ | 36,942 | $ | 33,608 | $ | 33,751 | $ | 35,963 | $ | 37,752 | $ | 37,207 | $ | 36,664 | $ | 38,507 | 7.1 | % | $ | 140,264 | $ | 150,130 | 7.0 | % | |||||||||||||||
| Sales-based net revenue as % of revenue-generating sales (3) | |||||||||||||||||||||||||||||||||||||||
| U.S. | 1.34 | % | 1.33 | % | 1.27 | % | 1.31 | % | 1.29 | % | 1.28 | % | 1.25 | % | 1.11 | % | nm | nm | 1.31 | % | 1.23 | % | nm | nm | |||||||||||||||
| Canada | 1.06 | % | 0.87 | % | 0.93 | % | 0.95 | % | 1.05 | % | 0.96 | % | 0.92 | % | 0.65 | % | nm | nm | 0.97 | % | 0.91 | % | nm | nm | |||||||||||||||
| Total | 1.30 | % | 1.27 | % | 1.23 | % | 1.26 | % | 1.25 | % | 1.23 | % | 1.20 | % | 1.05 | % | nm | nm | 1.26 | % | 1.18 | % | nm | nm | |||||||||||||||
| Asset-based net revenue as % of average asset values (4) | |||||||||||||||||||||||||||||||||||||||
| U.S. | 0.038 | % | 0.037 | % | 0.038 | % | 0.038 | % | 0.039 | % | 0.039 | % | 0.039 | % | 0.040 | % | nm | nm | 0.152 | % | 0.157 | % | nm | nm | |||||||||||||||
| Canada | 0.098 | % | 0.133 | % | 0.119 | % | 0.124 | % | 0.103 | % | 0.112 | % | 0.106 | % | 0.115 | % | nm | nm | 0.474 | % | 0.436 | % | nm | nm | |||||||||||||||
| Total | 0.047 | % | 0.052 | % | 0.050 | % | 0.052 | % | 0.049 | % | 0.050 | % | 0.050 | % | 0.052 | % | nm | nm | 0.201 | % | 0.201 | % | nm | nm | |||||||||||||||
| Account-based net revenue per average fee generating position (5)(6) | $ | 3.70 | $ | 4.19 | $ | 4.45 | $ | 4.23 | $ | 3.77 | $ | 4.08 | $ | 4.17 | $ | 4.22 | nm | nm | $ | 16.58 | $ | 16.26 | nm | nm |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands, except as noted) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | /#<br>Change | %<br><br><br>Change | |||||||||||||||||||||||||||||
| Key Statistics | |||||||||||||||||||||||||||||||||||||||||||
| Product sales (mills) | |||||||||||||||||||||||||||||||||||||||||||
| $ | 921.0 | $ | 758.4 | $ | 874.1 | $ | 945.5 | $ | 1,261.9 | $ | 1,336.1 | $ | 1,247.8 | $ | 1,300.3 | 37.5 | % | $ | 3,499.0 | $ | 5,146.1 | 47.1 | % | ||||||||||||||||||||
| 280.9 | 165.2 | 189.6 | 256.0 | 424.0 | 357.0 | 314.8 | 343.0 | 34.0 | % | 891.8 | 1,438.8 | 61.3 | % | ||||||||||||||||||||||||||||||
| 72.2 | 48.4 | 47.2 | 50.6 | 55.5 | 62.8 | 51.9 | 60.1 | 18.8 | % | 218.3 | 230.2 | 5.4 | % | ||||||||||||||||||||||||||||||
| 600.6 | 440.5 | 421.7 | 529.3 | 627.1 | 767.6 | 668.7 | 782.2 | 47.8 | % | 1,992.0 | 2,845.6 | 42.8 | % | ||||||||||||||||||||||||||||||
| Total sales-based revenue generating product sales | 1,874.7 | 1,412.5 | 1,532.6 | 1,781.3 | 2,368.4 | 2,523.4 | 2,283.1 | 2,485.7 | 39.5 | % | 6,601.1 | 9,660.7 | 46.3 | % | |||||||||||||||||||||||||||||
| 246.2 | 200.1 | 223.0 | 230.7 | 330.1 | 381.8 | 387.5 | 406.3 | 76.1 | % | 900.1 | 1,505.6 | 67.3 | % | ||||||||||||||||||||||||||||||
| 124.8 | 73.9 | 85.3 | 57.3 | 154.9 | 135.0 | 119.8 | 127.0 | 121.6 | % | 341.3 | 536.8 | 57.3 | % | ||||||||||||||||||||||||||||||
| Total product sales | $ | 2,245.7 | $ | 1,686.5 | $ | 1,841.0 | $ | 2,069.4 | $ | 2,853.5 | $ | 3,040.2 | $ | 2,790.4 | $ | 3,019.0 | 45.9 | % | $ | 7,842.5 | $ | 11,703.1 | 49.2 | % | |||||||||||||||||||
| $ | 280.9 | $ | 165.2 | $ | 189.6 | $ | 256.0 | $ | 424.0 | $ | 357.0 | $ | 314.8 | $ | 343.0 | 34.0 | % | $ | 891.8 | $ | 1,438.8 | 61.3 | % | ||||||||||||||||||||
| 124.8 | 73.9 | 85.3 | 57.3 | 154.9 | 135.0 | 119.8 | 127.0 | 121.6 | % | 341.3 | 536.8 | 57.3 | % | ||||||||||||||||||||||||||||||
| Total Canada product sales | 405.7 | 239.2 | 274.9 | 313.3 | 579.0 | 492.0 | 434.6 | 470.0 | 50.0 | % | 1,233.1 | 1,975.6 | 60.2 | % | |||||||||||||||||||||||||||||
| Total U.S. product sales | 1,840.0 | 1,447.3 | 1,566.1 | 1,756.1 | 2,274.5 | 2,548.2 | 2,355.8 | 2,549.0 | 45.2 | % | 6,609.4 | 9,727.5 | 47.2 | % | |||||||||||||||||||||||||||||
| Total product sales | $ | 2,245.7 | $ | 1,686.5 | $ | 1,841.0 | $ | 2,069.4 | $ | 2,853.5 | $ | 3,040.2 | $ | 2,790.4 | $ | 3,019.0 | 45.9 | % | $ | 7,842.5 | $ | 11,703.1 | 49.2 | % | |||||||||||||||||||
| Client asset values, beginning of period (mills) | $ | 70,537 | $ | 59,036 | $ | 68,224 | $ | 72,606 | $ | 81,533 | $ | 85,888 | $ | 91,735 | $ | 91,765 | 26.4 | % | $ | 70,537 | $ | 81,533 | 15.6 | % | |||||||||||||||||||
| 2,246 | 1,686 | 1,841 | 2,069 | 2,853 | 3,040 | 2,790 | 3,019 | 45.9 | % | 7,843 | 11,703 | 49.2 | % | ||||||||||||||||||||||||||||||
| (1,703 | ) | (1,074 | ) | (1,333 | ) | (1,427 | ) | (1,759 | ) | (1,826 | ) | (1,756 | ) | (1,819 | ) | ) | -27.5 | % | (5,538 | ) | (7,161 | ) | ) | -29.3 | % | ||||||||||||||||||
| Net flows | 543 | 613 | 508 | 642 | 1,095 | 1,214 | 1,034 | 1,200 | 86.8 | % | 2,305 | 4,543 | nm | ||||||||||||||||||||||||||||||
| (978 | ) | 404 | 205 | 539 | 172 | 200 | (323 | ) | 42 | ) | -92.3 | % | 170 | 91 | ) | nm | |||||||||||||||||||||||||||
| (11,065 | ) | 8,171 | 3,669 | 7,745 | 3,088 | 4,433 | (681 | ) | 4,306 | ) | -44.4 | % | 8,521 | 11,146 | nm | ||||||||||||||||||||||||||||
| Client asset values, end of period | $ | 59,036 | $ | 68,224 | $ | 72,606 | $ | 81,533 | $ | 85,888 | $ | 91,735 | $ | 91,765 | $ | 97,312 | 19.4 | % | $ | 81,533 | $ | 97,312 | 19.4 | % | |||||||||||||||||||
| 3.1 | % | 4.2 | % | 3.0 | % | 3.5 | % | 5.4 | % | 5.7 | % | 4.5 | % | 5.2 | % | % | nm | 3.3 | % | 5.6 | % | % | nm | ||||||||||||||||||||
| Average client asset values (mills) | |||||||||||||||||||||||||||||||||||||||||||
| $ | 32,693 | $ | 31,586 | $ | 35,204 | $ | 37,562 | $ | 41,161 | $ | 44,398 | $ | 46,113 | $ | 47,139 | 25.5 | % | $ | 34,261 | $ | 44,703 | 30.5 | % | ||||||||||||||||||||
| 7,950 | 7,573 | 8,525 | 9,186 | 10,268 | 11,256 | 11,667 | 11,984 | 30.5 | % | 8,309 | 11,294 | 35.9 | % | ||||||||||||||||||||||||||||||
| 3,905 | 3,871 | 4,325 | 4,703 | 5,295 | 5,915 | 6,362 | 6,772 | 44.0 | % | 4,201 | 6,086 | 44.9 | % | ||||||||||||||||||||||||||||||
| 2,389 | 2,427 | 2,446 | 2,469 | 2,495 | 2,541 | 2,585 | 2,620 | 6.1 | % | 2,433 | 2,560 | 5.2 | % | ||||||||||||||||||||||||||||||
| 17,292 | 16,890 | 18,551 | 19,634 | 21,291 | 22,554 | 23,193 | 23,567 | 20.0 | % | 18,092 | 22,651 | 25.2 | % | ||||||||||||||||||||||||||||||
| 2,366 | 2,291 | 2,461 | 2,536 | 2,622 | 2,713 | 2,732 | 2,727 | 7.5 | % | 2,413 | 2,698 | 11.8 | % | ||||||||||||||||||||||||||||||
| Total | $ | 66,595 | $ | 64,638 | $ | 71,512 | $ | 76,090 | $ | 83,131 | $ | 89,378 | $ | 92,652 | $ | 94,809 | 24.6 | % | $ | 69,709 | $ | 89,993 | 29.1 | % | |||||||||||||||||||
| $ | 7,950 | $ | 7,573 | $ | 8,525 | $ | 9,186 | $ | 10,268 | $ | 11,256 | $ | 11,667 | $ | 11,984 | 30.5 | % | $ | 8,309 | $ | 11,294 | 35.9 | % | ||||||||||||||||||||
| 2,366 | 2,291 | 2,461 | 2,536 | 2,622 | 2,713 | 2,732 | 2,727 | 7.5 | % | 2,413 | 2,698 | 11.8 | % | ||||||||||||||||||||||||||||||
| Total Canada average client assets | 10,316 | 9,864 | 10,986 | 11,722 | 12,890 | 13,969 | 14,399 | 14,711 | 25.5 | % | 10,722 | 13,992 | 30.5 | % | |||||||||||||||||||||||||||||
| Total U.S. average client assets | 56,279 | 54,775 | 60,526 | 64,368 | 70,241 | 75,409 | 78,252 | 80,098 | 24.4 | % | 58,987 | 76,000 | 28.8 | % | |||||||||||||||||||||||||||||
| Total average client assets | $ | 66,595 | $ | 64,638 | $ | 71,512 | $ | 76,090 | $ | 83,131 | $ | 89,378 | $ | 92,652 | $ | 94,809 | 24.6 | % | $ | 69,709 | $ | 89,993 | 29.1 | % | |||||||||||||||||||
| Average number of fee-generating positions (thous) (3) | |||||||||||||||||||||||||||||||||||||||||||
| 2,031 | 2,048 | 2,072 | 2,091 | 2,115 | 2,159 | 2,192 | 2,218 | 6.1 | % | 2,060 | 2,171 | 5.4 | % | ||||||||||||||||||||||||||||||
| 658 | 671 | 685 | 697 | 714 | 741 | 762 | 780 | 11.8 | % | 678 | 749 | 10.5 | % | ||||||||||||||||||||||||||||||
| Total | 2,689 | 2,718 | 2,757 | 2,788 | 2,830 | 2,899 | 2,954 | 2,998 | 7.5 | % | 2,738 | 2,920 | 6.6 | % |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br>2021 | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br>2021 | %<br><br><br>Change | |
| Senior Health Income Before Income Taxes | |||||||||||||
| Revenues: | |||||||||||||
| Commissions and fees (1) | $21,558 | 29,345 | 50,903 | ||||||||||
| Other, net (2) | 1,378 | 8,159 | 9,537 | ||||||||||
| Revenues | 22,937 | 37,504 | 60,440 | ||||||||||
| Benefits and expenses: | |||||||||||||
| Contract acquisition costs (3) | 23,524 | 29,264 | 52,788 | ||||||||||
| Adjusted other operating expenses | 7,485 | 8,411 | 15,895 | ||||||||||
| Adjusted operating benefits and expenses | 31,009 | 37,675 | 68,684 | ||||||||||
| Adjusted operating income before income taxes | $(8,072) | (171) | (8,243) | ||||||||||
| Non-controlling interest before income taxes | (1,465) | (540) | (2,005) | ||||||||||
| Adjusted operating income before income taxes attributable to Primerica, Inc. | $(6,608) | 369 | (6,239) | ||||||||||
| Senior Health EBITDA | |||||||||||||
| Adjusted operating income before income taxes including NCI | $(8,072) | (171) | (8,243) | ||||||||||
| Less: Amortization of intangibles | (2,900) | (2,900) | (5,800) | ||||||||||
| Less: Depreciation | (244) | (249) | (493) | ||||||||||
| Adjusted EBITDA (Including non-controlling interest) (4) | $(4,928) | 2,978 | (1,950) | ||||||||||
| Financial Analysis and Key Statistics | |||||||||||||
| Senior Health submitted policies (5) | 20,867 | 39,142 | 60,009 | ||||||||||
| Senior Health approved policies (6) | 18,276 | 32,047 | 50,323 | ||||||||||
| Primerica representatives Senior Health certified | 17,588 | 26,441 | 26,441 | ||||||||||
| Senior Health submitted policies sourced by Primerica representatives | 319 | 4,175 | 4,494 | ||||||||||
| LTV per approved policy (7) | $1,180 | 1,069 | 1,109 | ||||||||||
| CAC per approved policy (7) | $1,287 | 913 | 1,049 | ||||||||||
| LTV / CAC multiple | 0.9 x | 1.2 x | 1.1 x |
All values are in US Dollars.
| (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.<br><br><br>Financial Supplement | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | YOY YTD | ||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | $<br><br><br>Change | %<br><br><br>Change | YTD<br><br><br>2020 | YTD<br><br><br>2021 | $<br><br><br>Change | %<br><br><br>Change | |
| Corporate & Other Distributed Products Income Before Income Taxes | |||||||||||||||
| Revenues: | |||||||||||||||
| Direct premiums | $6,074 | $5,900 | $6,333 | $5,259 | $5,713 | $5,800 | $5,788 | $5,020 | $(239) | -4.6% | $23,566 | $22,320 | $(1,246) | -5.3% | |
| Ceded premiums | (1,593) | (1,631) | (1,712) | (1,909) | (1,423) | (1,822) | (1,459) | (1,963) | (54) | -2.8% | (6,845) | (6,666) | 178 | 2.6% | |
| Net premiums | 4,480 | 4,270 | 4,621 | 3,350 | 4,290 | 3,978 | 4,328 | 3,057 | (293) | -8.7% | 16,721 | 15,654 | (1,067) | -6.4% | |
| Allocated net investment income | 15,553 | 13,913 | 14,975 | 14,339 | 12,592 | 11,954 | 11,321 | 10,738 | (3,601) | -25.1% | 58,779 | 46,604 | (12,175) | -20.7% | |
| Commissions and fees: | |||||||||||||||
| Prepaid Legal Services | 3,829 | 4,557 | 4,942 | 5,104 | 4,783 | 5,182 | 6,712 | 4,085 | (1,019) | -20.0% | 18,432 | 20,761 | 2,328 | 12.6% | |
| Auto and Homeowners Insurance | 1,672 | 2,263 | 1,985 | 2,194 | 1,787 | 2,101 | 2,436 | 1,971 | (223) | -10.2% | 8,113 | 8,295 | 182 | 2.2% | |
| Mortgage loans | 264 | 1,301 | 3,011 | 4,146 | 4,960 | 6,061 | 6,719 | 6,598 | 2,451 | 59.1% | 8,722 | 24,337 | 15,615 | nm | |
| Other sales commissions | 1,813 | 2,231 | 2,061 | 2,301 | 2,041 | 2,291 | 2,129 | 2,307 | 5 | 0.2% | 8,407 | 8,767 | 360 | 4.3% | |
| Other, net | 954 | 865 | 922 | 977 | 836 | 1,040 | 1,101 | 992 | 15 | 1.5% | 3,719 | 3,969 | 250 | 6.7% | |
| Adjusted operating revenues | 28,566 | 29,400 | 32,516 | 32,412 | 31,288 | 32,607 | 34,746 | 29,746 | (2,665) | -8.2% | 122,895 | 128,387 | 5,493 | 4.5% | |
| Benefits and expenses: | |||||||||||||||
| Benefits and claims | 6,249 | 4,236 | 3,957 | 7,178 | 4,826 | 5,859 | 3,728 | 4,443 | (2,735) | -38.1% | 21,621 | 18,856 | (2,765) | -12.8% | |
| Amortization of DAC | 166 | 346 | 295 | 251 | 246 | 264 | 347 | 203 | (48) | -19.0% | 1,058 | 1,060 | 2 | 0.2% | |
| Insurance commissions | 357 | 343 | 371 | 286 | 299 | 306 | 320 | 246 | (41) | -14.2% | 1,358 | 1,171 | (187) | -13.8% | |
| Insurance expenses | 1,544 | 1,447 | 1,309 | 1,347 | 1,391 | 1,327 | 1,367 | 1,257 | (90) | -6.6% | 5,646 | 5,343 | (304) | -5.4% | |
| Sales commissions | 3,723 | 4,985 | 5,779 | 6,430 | 6,434 | 7,185 | 8,290 | 6,839 | 409 | 6.4% | 20,917 | 28,748 | 7,830 | 37.4% | |
| Interest expense | 7,192 | 7,200 | 7,221 | 7,225 | 7,145 | 7,141 | 7,529 | 8,804 | 1,578 | 21.8% | 28,839 | 30,618 | 1,779 | 6.2% | |
| Adjusted other operating expenses | 28,972 | 22,544 | 25,597 | 27,818 | 35,211 | 27,413 | 26,695 | 30,301 | 2,483 | 8.9% | 104,930 | 119,621 | 14,690 | 14.0% | |
| Adjusted benefits and expenses | 48,203 | 41,102 | 44,529 | 50,535 | 55,551 | 49,495 | 48,277 | 52,093 | 1,557 | 3.1% | 184,370 | 205,416 | 21,046 | 11.4% | |
| Adjusted operating income before income taxes | $(19,637) | $(11,702) | $(12,013) | $(18,124) | $(24,263) | $(16,888) | $(13,531) | $(22,346) | $(4,222) | -23.3% | $(61,475) | $(77,029) | $(15,554) | -25.3% |
14 of 18
| Investment Portfolio - Summary of Holdings | PRIMERICA, INC.<br><br><br>Financial Supplement | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of or for the period ended December 31, 2021 | ||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| % 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 | $ | 477,744 | $ | 477,744 | $ | - | 14.7 | % | 15.1 | % | ||||||||||
| Fixed Income: | ||||||||||||||||||||
| Treasury | 41,907 | 41,602 | 305 | 1.3 | % | 1.3 | % | 1.09 | % | AAA | ||||||||||
| Government | 254,411 | 245,286 | 9,125 | 7.8 | % | 7.8 | % | 2.87 | % | AA- | ||||||||||
| Tax-Exempt Municipal | 42,585 | 40,146 | 2,439 | 1.3 | % | 1.3 | % | 2.72 | % | AA | ||||||||||
| Corporate | 1,512,819 | 1,453,291 | 59,528 | 46.6 | % | 46.0 | % | 3.32 | % | BBB+ | ||||||||||
| Mortgage Backed | 390,828 | 388,691 | 2,137 | 12.0 | % | 12.3 | % | 2.49 | % | AAA | ||||||||||
| Asset Backed | 114,411 | 114,609 | (198 | ) | 3.5 | % | 3.6 | % | 2.71 | % | AA- | |||||||||
| Cmbs | 145,525 | 142,632 | 2,893 | 4.5 | % | 4.5 | % | 2.99 | % | AA- | ||||||||||
| Private | 218,537 | 214,038 | 4,499 | 6.7 | % | 6.8 | % | 3.88 | % | BBB | ||||||||||
| Redeemable Preferred | 5,898 | 5,447 | 450 | 0.2 | % | 0.2 | % | 5.47 | % | BBB | ||||||||||
| Total Fixed Income | 2,726,922 | 2,645,743 | 81,179 | 84.1 | % | 83.7 | % | 3.12 | % | A | ||||||||||
| Equities and Other: | ||||||||||||||||||||
| Perpetual Preferred | 13,186 | 13,186 | - | 0.4 | % | 0.4 | % | |||||||||||||
| Common Stock | 19,084 | 19,084 | 0 | 0.6 | % | 0.6 | % | |||||||||||||
| Mutual Fund | 6,757 | 6,757 | - | 0.2 | % | 0.2 | % | |||||||||||||
| Derivatives | - | - | - | 0.0 | % | 0.0 | % | |||||||||||||
| Total Equities | 39,027 | 39,027 | 0 | 1.2 | % | 1.2 | % | |||||||||||||
| Total Invested Assets | $ | 3,243,694 | $ | 3,162,515 | $ | 81,179 | 100.0 | % | 100.0 | % | ||||||||||
| Public Corporate Portfolio by Sector | ||||||||||||||||||||
| Consumer Non Cyclical | $ | 179,285 | $ | 172,430 | $ | 6,855 | 11.9 | % | 11.9 | % | ||||||||||
| Insurance | 166,214 | 159,914 | 6,300 | 11.0 | % | 11.0 | % | |||||||||||||
| Energy | 164,387 | 156,195 | 8,193 | 10.9 | % | 10.7 | % | |||||||||||||
| Reits | 142,667 | 136,748 | 5,919 | 9.4 | % | 9.4 | % | |||||||||||||
| Banking | 139,865 | 135,970 | 3,895 | 9.2 | % | 9.4 | % | |||||||||||||
| Technology | 115,450 | 110,600 | 4,850 | 7.6 | % | 7.6 | % | |||||||||||||
| Consumer Cyclical | 107,936 | 103,903 | 4,033 | 7.1 | % | 7.1 | % | |||||||||||||
| Electric | 82,094 | 78,288 | 3,806 | 5.4 | % | 5.4 | % | |||||||||||||
| Capital Goods | 79,394 | 77,312 | 2,083 | 5.2 | % | 5.3 | % | |||||||||||||
| Basic Industry | 73,180 | 69,758 | 3,422 | 4.8 | % | 4.8 | % | |||||||||||||
| Transportation | 65,902 | 63,627 | 2,275 | 4.4 | % | 4.4 | % | |||||||||||||
| Brokerage | 60,665 | 57,895 | 2,770 | 4.0 | % | 4.0 | % | |||||||||||||
| Communications | 56,346 | 52,745 | 3,601 | 3.7 | % | 3.6 | % | |||||||||||||
| Finance Companies | 48,755 | 47,904 | 851 | 3.2 | % | 3.3 | % | |||||||||||||
| Financial Other | 10,551 | 10,352 | 199 | 0.7 | % | 0.7 | % | |||||||||||||
| Industrial Other | 6,974 | 6,748 | 226 | 0.5 | % | 0.5 | % | |||||||||||||
| Utility Other | 5,455 | 5,386 | 69 | 0.4 | % | 0.4 | % | |||||||||||||
| Natural Gas | 5,425 | 5,192 | 233 | 0.4 | % | 0.4 | % | |||||||||||||
| Owned No Guarantee | 2,274 | 2,325 | (51 | ) | 0.2 | % | 0.2 | % | ||||||||||||
| Total Corporate portfolio | $ | 1,512,819 | $ | 1,453,291 | $ | 59,528 | 100.0 | % | 100.0 | % | ||||||||||
| Fixed-Maturity Securities - Effective Maturity | ||||||||||||||||||||
| Effective maturity | ||||||||||||||||||||
| < 1 Yr. | $ | 295,119 | $ | 290,843 | $ | 4,276 | 10.8 | % | 11.0 | % | 2.85 | % | ||||||||
| 1-2 Yrs. | 239,893 | 233,427 | 6,466 | 8.8 | % | 8.8 | % | 3.22 | % | |||||||||||
| 2-5 Yrs. | 904,146 | 870,804 | 33,341 | 33.2 | % | 32.9 | % | 3.30 | % | |||||||||||
| 5-10 Yrs. | 1,013,634 | 991,086 | 22,548 | 37.2 | % | 37.5 | % | 2.94 | % | |||||||||||
| > 10 Yrs. | 274,130 | 259,582 | 14,548 | 10.1 | % | 9.8 | % | 3.37 | % | |||||||||||
| Total Fixed Income | $ | 2,726,922 | $ | 2,645,743 | $ | 81,179 | 100.0 | % | 100.0 | % | 3.12 | % | ||||||||
| Duration | ||||||||||||||||||||
| Fixed Income portfolio duration | 4.8 | years |
Note: Investment Portfolio pages in this Financial Supplement exclude the Held to Maturity asset on our balance sheet.
15 of 18
| Investment Portfolio - Quality Ratings As of December 31, 2021 | PRIMERICA, INC.<br><br><br>Financial Supplement | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Investment Portfolio Quality Ratings (1) | |||||||||||||||
| Amortized Cost | % of Total | ||||||||||||||
| Total Fixed Income portfolio: | |||||||||||||||
| Rating | |||||||||||||||
| AAA | $ | 495,055 | 18.7 | % | |||||||||||
| AA | 312,418 | 11.8 | % | ||||||||||||
| A | 644,775 | 24.4 | % | ||||||||||||
| BBB | 1,079,123 | 40.8 | % | ||||||||||||
| Below Investment Grade | 93,294 | 3.5 | % | ||||||||||||
| NA | 21,078 | 0.8 | % | ||||||||||||
| Total Fixed Income | $ | 2,645,743 | 100.0 | % | |||||||||||
| Amortized Cost | % of Total | Amortized Cost | % of Total | ||||||||||||
| Public Corporate asset class: | Private Placement asset class: | ||||||||||||||
| Rating | Rating | ||||||||||||||
| AAA | $ | 10,987 | 0.8 | % | AAA | $ | - | — | |||||||
| AA | 76,642 | 5.3 | % | AA | 5,439 | 2.5 | % | ||||||||
| A | 394,669 | 27.2 | % | A | 34,862 | 16.3 | % | ||||||||
| BBB | 894,449 | 61.5 | % | BBB | 161,231 | 75.3 | % | ||||||||
| Below Investment Grade | 75,595 | 5.2 | % | Below Investment Grade | 12,506 | 5.8 | % | ||||||||
| NA | 950 | 0.1 | % | NA | - | — | |||||||||
| Total Corporate | $ | 1,453,291 | 100.0 | % | Total Private | $ | 214,038 | 100.0 | % | ||||||
| CMBS asset class: | Mortgage-Backed asset class: | ||||||||||||||
| Rating | Rating | ||||||||||||||
| AAA | $ | 70,439 | 49.4 | % | AAA | $ | 334,680 | 86.1 | % | ||||||
| AA | 3,171 | 2.2 | % | AA | 53,703 | 13.8 | % | ||||||||
| A | 68,957 | 48.3 | % | A | 195 | 0.1 | % | ||||||||
| BBB | - | — | BBB | - | — | ||||||||||
| Below Investment Grade | 65 | 0.0 | % | Below Investment Grade | 82 | 0.0 | % | ||||||||
| NA | - | — | NA | 31 | 0.0 | % | |||||||||
| Total CMBS | $ | 142,632 | 100.0 | % | Total Mortgage-Backed | $ | 388,691 | 100.0 | % | ||||||
| Asset-Backed asset class: | Treasury & Government asset classes: | ||||||||||||||
| Rating | Rating | ||||||||||||||
| AAA | $ | 14,674 | 12.8 | % | AAA | $ | 62,572 | 21.8 | % | ||||||
| AA | 5,759 | 5.0 | % | AA | 137,767 | 48.0 | % | ||||||||
| A | 70,103 | 61.2 | % | A | 70,896 | 24.7 | % | ||||||||
| BBB | 1,828 | 1.6 | % | BBB | 12,753 | 4.4 | % | ||||||||
| Below Investment Grade | 2,147 | 1.9 | % | Below Investment Grade | 2,899 | 1.0 | % | ||||||||
| NA | 20,097 | 17.5 | % | NA | 0 | 0.0 | % | ||||||||
| Total Asset-Backed | $ | 114,609 | 100.0 | % | Total Treasury & Government | $ | 286,888 | 100.0 | % | ||||||
| NAIC Designations | |||||||||||||||
| 1 | $ | 1,226,848 | 52.4 | % | |||||||||||
| 2 | 1,013,847 | 43.3 | % | ||||||||||||
| 3 | 90,447 | 3.9 | % | ||||||||||||
| 4 | 5,590 | 0.2 | % | ||||||||||||
| 5 | 691 | 0.0 | % | ||||||||||||
| 6 | 4,161 | 0.2 | % | ||||||||||||
| U.S. Insurer Fixed Income (2) | 2,341,584 | 100.0 | % | ||||||||||||
| Other (3) | 343,186 | ||||||||||||||
| Cash and cash equivalents | 477,744 | ||||||||||||||
| Total Invested Assets | $ | 3,162,515 | |||||||||||||
| (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.<br><br><br>Financial Supplement | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YOY Q4 | ||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | Change | %<br><br><br>Change | ||||||||||||||||||||
| Net Investment Income by Source | ||||||||||||||||||||||||||||||
| Fixed-maturity securities (available-for-sale) | $ | 20,784 | $ | 20,213 | $ | 20,882 | $ | 20,925 | $ | 20,020 | $ | 20,155 | $ | 19,860 | $ | 20,328 | ) | -2.9% | ||||||||||||
| Fixed-maturity securities (held-to-maturity) | 13,472 | 14,074 | 14,704 | 15,223 | 15,146 | 15,495 | 15,741 | 15,825 | 4.0% | |||||||||||||||||||||
| Equity Securities | 451 | 461 | 433 | 406 | 391 | 411 | 413 | 416 | 2.5% | |||||||||||||||||||||
| Deposit asset underlying 10% reinsurance treaty | 1,830 | 1,394 | 1,694 | 1,330 | 1,368 | 1,238 | 987 | 785 | ) | -41.0% | ||||||||||||||||||||
| Deposit asset - Mark to Market | (6,379 | ) | 2,259 | 1,165 | 960 | (793 | ) | (170 | ) | (640 | ) | (899 | ) | ) | -193.6% | |||||||||||||||
| Policy loans and other invested assets | 189 | 541 | 242 | 272 | 231 | 98 | 289 | 401 | 47.4% | |||||||||||||||||||||
| Cash & cash equivalents | 843 | 143 | 114 | 103 | 119 | 156 | 96 | 85 | ) | -17.5% | ||||||||||||||||||||
| Total investment income | 31,190 | 39,085 | 39,234 | 39,219 | 36,483 | 37,383 | 36,746 | 36,940 | ) | -5.8% | ||||||||||||||||||||
| Investment expenses | 2,298 | 2,300 | 1,577 | 1,265 | 1,284 | 1,353 | 1,004 | 1,114 | ) | -11.9% | ||||||||||||||||||||
| Interest Expense on Surplus Note | 13,472 | 14,074 | 14,704 | 15,223 | 15,146 | 15,495 | 15,741 | 15,825 | 4.0% | |||||||||||||||||||||
| Net investment income | $ | 15,420 | $ | 22,710 | $ | 22,953 | $ | 22,731 | $ | 20,052 | $ | 20,535 | $ | 20,001 | $ | 20,001 | ) | -12.0% | ||||||||||||
| Fixed income book yield, end of period | 3.55 | % | 3.54 | % | 3.45 | % | 3.44 | % | 3.30 | % | 3.31 | % | 3.23 | % | 3.12 | % | ||||||||||||||
| New money yield | 3.25 | % | 3.14 | % | 2.44 | % | 2.67 | % | 1.72 | % | 2.68 | % | 2.21 | % | 1.60 | % | ||||||||||||||
| YOY Q4 | ||||||||||||||||||||||||||||||
| Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | % Pt<br>Change | ||||||||||||||||||||||
| Fixed Income Portfolio Quality Ratings | ||||||||||||||||||||||||||||||
| Rating | ||||||||||||||||||||||||||||||
| AAA | 22.9 | % | 21.5 | % | 19.6 | % | 18.7 | % | 16.6 | % | 16.5 | % | 18.0 | % | 18.7 | % | % | |||||||||||||
| AA | 12.1 | % | 11.6 | % | 12.8 | % | 12.7 | % | 12.2 | % | 11.6 | % | 11.0 | % | 11.8 | % | % | |||||||||||||
| A | 22.9 | % | 22.3 | % | 21.8 | % | 22.3 | % | 23.0 | % | 22.1 | % | 23.6 | % | 24.4 | % | % | |||||||||||||
| BBB | 38.9 | % | 40.4 | % | 42.0 | % | 42.3 | % | 44.0 | % | 45.5 | % | 42.9 | % | 40.8 | % | % | |||||||||||||
| Below Investment Grade | 3.1 | % | 4.0 | % | 3.8 | % | 3.9 | % | 4.1 | % | 4.2 | % | 4.1 | % | 3.5 | % | % | |||||||||||||
| NA | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.3 | % | 0.8 | % | % | |||||||||||||
| Total Fixed Income | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
| Average rating by amortized cost | A | A | A | A | A- | A- | A | A |
All values are in US Dollars.
| As of December 31, 2021 | As of December 31, 2021 | As of December 31, 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Market<br><br><br>Value | Amortized<br><br><br>Cost | Credit<br><br><br>Rating | Market<br><br><br>Value | Amortized<br><br><br>Cost | Market<br><br><br>Value | Amortized<br><br><br>Cost | |||||||||||||||||
| Top 25 Exposures | Foreign Exposure (1) | Government Investments (1) | |||||||||||||||||||||
| 1 | Canada | $ | 16,289 | $ | 15,978 | AAA | Canada | $ | 88,126 | $ | 83,044 | AAA | $ | 2,126 | $ | 2,134 | |||||||
| 2 | Province of Ontario Canada | 15,506 | 15,194 | A+ | Australia | 26,950 | 25,784 | AA | 8,811 | 8,649 | |||||||||||||
| 3 | Province of Quebec Canada | 14,496 | 13,595 | AA- | United Kingdom | 23,291 | 22,424 | A | 15,547 | 15,245 | |||||||||||||
| 4 | Morgan Stanley | 13,502 | 13,144 | BBB+ | Cayman Islands | 16,054 | 15,886 | BBB | 11,588 | 11,312 | |||||||||||||
| 5 | TC Energy Corp | 12,874 | 12,585 | BBB+ | Japan | 10,624 | 10,240 | Below Investment Grade | 2,916 | 2,899 | |||||||||||||
| 6 | Province of Alberta Canada | 12,664 | 12,196 | A | Mexico | 10,088 | 9,876 | NA | — | — | |||||||||||||
| 7 | ConocoPhillips | 12,414 | 11,058 | A- | Ireland | 9,698 | 9,372 | Total | $ | 40,989 | $ | 40,240 | |||||||||||
| 8 | Enbridge Inc | 11,923 | 11,662 | BBB+ | Bermuda | 9,587 | 9,311 | ||||||||||||||||
| 9 | Ontario Teachers' Pension Plan | 10,679 | 10,199 | AA+ | France | 7,566 | 7,289 | ||||||||||||||||
| 10 | Western & Southern Mutual Holding Co | 10,548 | 9,611 | AA- | Netherlands | 7,055 | 5,953 | Non-Government Investments (1) | |||||||||||||||
| 11 | Oracle Corp | 10,512 | 10,288 | BBB+ | Supra-National | 4,658 | 4,619 | ||||||||||||||||
| 12 | Capital One Financial Corp | 10,158 | 9,843 | BBB | Brazil | 4,452 | 4,428 | AAA | $ | 2,999 | $ | 2,999 | |||||||||||
| 13 | Fairfax Financial Holdings Ltd | 9,981 | 9,867 | BBB- | Israel | 3,868 | 3,553 | AA | 5,729 | 5,701 | |||||||||||||
| 14 | Wells Fargo & Co | 9,978 | 9,778 | A- | Germany | 3,668 | 3,594 | A | 50,805 | 48,730 | |||||||||||||
| 15 | Province of Newfoundland and Labrador | 9,432 | 8,815 | A | Luxembourg | 3,601 | 3,500 | BBB | 148,358 | 140,757 | |||||||||||||
| 16 | Entergy Corp | 9,242 | 9,037 | BBB+ | Emerging Markets (2) | 14,545 | 14,392 | Below Investment Grade | 12,765 | 12,038 | |||||||||||||
| 17 | Enterprise Products Partners LP | 9,074 | 8,477 | BBB+ | All Other | 17,812 | 17,201 | NA | — | — | |||||||||||||
| 18 | AbbVie Inc | 8,758 | 8,664 | BBB+ | Total | $ | 261,644 | $ | 250,466 | Total | $ | 220,655 | $ | 210,226 | |||||||||
| 19 | Bristol-Myers Squibb Co | 8,672 | 8,638 | A+ | |||||||||||||||||||
| 20 | JPMorgan Chase & Co | 8,658 | 8,391 | A- | |||||||||||||||||||
| 21 | The Williams Cos Inc | 8,319 | 8,091 | BBB | |||||||||||||||||||
| 22 | KeyCorp | 8,134 | 8,027 | BBB+ | |||||||||||||||||||
| 23 | Discovery Inc | 8,115 | 6,973 | BBB- | |||||||||||||||||||
| 24 | UDR Inc | 8,098 | 8,046 | BBB+ | |||||||||||||||||||
| 25 | WP Carey Inc | 8,045 | 7,920 | — | |||||||||||||||||||
| Total | $ | 266,070 | $ | 256,077 | |||||||||||||||||||
| % of total fixed income portfolio | 8.2 | % | 8.1 | % | |||||||||||||||||||
| (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.<br><br><br>Financial Supplement | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in millions) | 2017 | 2018 | 2019 | 2020 | 2021 | Q1<br><br><br>2020 | Q2<br><br><br>2020 | Q3<br><br><br>2020 | Q4<br><br><br>2020 | Q1<br><br><br>2021 | Q2<br><br><br>2021 | Q3<br><br><br>2021 | Q4<br><br><br>2021 | ||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Recruits | 303,867 | 290,886 | 282,207 | 400,345 | 349,374 | 84,762 | 133,123 | 101,861 | 80,599 | 94,633 | 89,285 | 91,884 | 73,572 | ||||||||||||||||||||||||||||
| Life-insurance licensed sales force, beginning of period | 116,827 | 126,121 | 130,736 | 130,522 | 134,907 | 130,522 | 130,095 | 134,157 | 136,306 | 134,907 | 132,030 | 132,041 | 130,023 | ||||||||||||||||||||||||||||
| New life-licensed representatives | 48,535 | 48,041 | 44,739 | 48,106 | 39,622 | 10,599 | 12,250 | 13,138 | 12,119 | 10,833 | 10,112 | 9,381 | 9,296 | ||||||||||||||||||||||||||||
| Non-renewal and terminated representatives | (39,241 | ) | (43,426 | ) | (44,953 | ) | (43,721 | ) | (45,014 | ) | (11,026 | ) | (8,188 | ) | (10,989 | ) | (13,518 | ) | (13,710 | ) | (10,101 | ) | (11,399 | ) | (9,804 | ) | |||||||||||||||
| Life-insurance licensed sales force, end of period | 126,121 | 130,736 | 130,522 | 134,907 | 129,515 | 130,095 | 134,157 | 136,306 | 134,907 | 132,030 | 132,041 | 130,023 | 129,515 | ||||||||||||||||||||||||||||
| Issued term life policies | 312,799 | 301,589 | 287,809 | 352,868 | 323,855 | 71,318 | 94,044 | 100,199 | 87,307 | 82,667 | 90,071 | 75,914 | 75,203 | ||||||||||||||||||||||||||||
| Issued term life face amount | $ | 95,635 | $ | 95,209 | $ | 93,994 | $ | 109,436 | $ | 108,521 | $ | 23,221 | $ | 27,754 | $ | 30,104 | $ | 28,357 | $ | 26,643 | $ | 29,981 | $ | 26,219 | $ | 25,678 | |||||||||||||||
| Term life face amount in force, beginning of period | $ | 728,385 | $ | 763,831 | $ | 781,041 | $ | 808,262 | $ | 858,818 | $ | 808,262 | $ | 804,512 | $ | 821,998 | $ | 840,227 | $ | 858,818 | $ | 869,643 | $ | 886,519 | $ | 894,018 | |||||||||||||||
| Issued term life face amount | 95,635 | 95,209 | 93,994 | 109,436 | 108,521 | 23,221 | 27,754 | 30,104 | 28,357 | 26,643 | 29,981 | 26,219 | 25,678 | ||||||||||||||||||||||||||||
| Terminated term life face amount | (65,958 | ) | (70,291 | ) | (71,519 | ) | (60,848 | ) | (64,798 | ) | (18,294 | ) | (14,315 | ) | (13,733 | ) | (14,506 | ) | (17,240 | ) | (14,706 | ) | (16,241 | ) | (16,610 | ) | |||||||||||||||
| Foreign currency impact, net | 5,769 | (7,708 | ) | 4,746 | 1,968 | 862 | (8,676 | ) | 4,046 | 1,859 | 4,740 | 1,422 | 1,602 | (2,480 | ) | 319 | |||||||||||||||||||||||||
| Term life face amount in force, end of period | $ | 763,831 | $ | 781,041 | $ | 808,262 | $ | 858,818 | $ | 903,404 | $ | 804,512 | $ | 821,998 | $ | 840,227 | $ | 858,818 | $ | 869,643 | $ | 886,519 | $ | 894,018 | $ | 903,404 | |||||||||||||||
| Estimated annualized issued term life premium | |||||||||||||||||||||||||||||||||||||||||
| Premium from new policies | $ | 255.4 | $ | 250.8 | $ | 244.8 | $ | 303.6 | $ | 297.2 | $ | 61.5 | $ | 77.7 | $ | 86.0 | $ | 78.4 | $ | 74.5 | $ | 82.6 | $ | 70.7 | $ | 69.4 | |||||||||||||||
| Additions and increases in premium | 49.5 | 55.2 | 60.2 | 68.9 | 77.0 | 15.0 | 17.8 | 17.9 | 18.1 | 18.0 | 20.3 | 19.5 | 19.1 | ||||||||||||||||||||||||||||
| Total estimated annualized issued term life premium | $ | 304.9 | $ | 306.0 | $ | 305.0 | $ | 372.5 | $ | 374.2 | $ | 76.5 | $ | 95.5 | $ | 103.9 | $ | 96.5 | $ | 92.5 | $ | 103.0 | $ | 90.2 | $ | 88.5 | |||||||||||||||
| Investment & Savings product sales | $ | 6,192.2 | $ | 7,040.1 | $ | 7,533.2 | $ | 7,842.5 | $ | 11,703.1 | $ | 2,245.7 | $ | 1,686.5 | $ | 1,841.0 | $ | 2,069.4 | $ | 2,853.5 | $ | 3,040.2 | $ | 2,790.4 | $ | 3,019.0 | |||||||||||||||
| Investment & Savings average client asset values | $ | 56,791 | $ | 61,842 | $ | 65,029 | $ | 69,709 | $ | 89,993 | $ | 66,595 | $ | 64,638 | $ | 71,512 | $ | 76,090 | $ | 83,131 | $ | 89,378 | $ | 92,652 | $ | 94,809 | |||||||||||||||
| Closed U.S. Mortgage Volume (brokered) | $ | — | $ | — | $ | 31.1 | $ | 442.5 | $ | 1,229.2 | $ | 12.9 | $ | 65.8 | $ | 160.0 | $ | 203.8 | $ | 262.3 | $ | 298.6 | $ | 337.6 | $ | 330.8 |
18 of 18