pri-8k_20220214.htm
false 0001475922 0001475922 2022-02-14 2022-02-14

 

 

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
incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

 

 

1 Primerica Parkway

Duluth, Georgia 30099

 

 

 

(Address of Principal Executive Offices, and Zip Code)

 

 

(770) 381-1000

(Registrant’s telephone number, including area code)

 

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

 

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

 

 

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

 

 

 

 

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

 

 

 

 

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

 

 

 

 

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

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

PRI

New York Stock Exchange

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

Emerging growth company

 

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

 

 


Item 2.02Results of Operations and Financial Condition.

On 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

 

 

 


2

 


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

 

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

1

 


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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 


 

(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

 

$

408,672

 

 

$

368,992

 

 

 

11

%

 

Investment and Savings Products

 

 

247,076

 

 

 

193,316

 

 

 

28

%

 

Senior Health  (1)

 

 

37,504

 

 

 

-

 

 

*

 

 

Corporate and Other Distributed Products (1)

 

 

29,746

 

 

 

32,412

 

 

 

(8

)%

 

    Total adjusted operating revenues (1)

 

$

722,998

 

 

$

594,720

 

 

 

22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before

  income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

102,019

 

 

$

89,440

 

 

 

14

%

 

Investment and Savings Products

 

 

70,699

 

 

 

56,714

 

 

 

25

%

 

Senior Health  (1)

 

 

369

 

 

 

-

 

 

*

 

 

Corporate and Other Distributed Products (1)

 

 

(22,346

)

 

 

(18,124

)

 

 

23

%

 

Total adjusted operating income before

   income taxes (1)

 

$

150,741

 

 

$

128,030

 

 

 

18

%

 

 

(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.

3

 


 

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

4

 


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%

5

 


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

6

 


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

7

 


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.

8

 


 

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: [email protected]  

 

Media Contact:

Susan Chana

404-229-8302

Email: [email protected]  

9

 


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

 

 

10

 


 

 

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

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

39,568

 

 

 

39,421

 

Diluted

 

 

39,691

 

 

 

39,554

 

 


11

 


 

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

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

39,530

 

 

 

40,065

 

Diluted

 

 

39,652

 

 

 

40,185

 

 

 

 

 

12

 


 

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.


 

13

 


 

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.

 

 

 

14

 


 

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

%

15

 


 

 

 

 

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

              in stockholders' equity, net of income tax

 

 

63,777

 

 

 

128,128

 

 

 

 

 

Adjusted stockholders' equity

 

$

2,018,735

 

 

$

1,707,757

 

 

 

18

%

 

16

 

Exhibit 99.2

 

 

 

 

 

Supplemental Financial Information

Fourth Quarter 2021

 

 

 

 

 

 

 

 

 


 

 

Table of Contents

PRIMERICA, INC.

Financial Supplement

 

 

 

Page

Preface, definition of Non-GAAP financial measures

3

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

4

Financial results and other statistical data  

5

Statements of income  

6

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

7-8

Segment operating results  

 

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

9-10

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

11-12

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

13

Corporate & Other Distributed Products segment - financial results

14

Investment portfolio  

15-17

Five-year historical key statistics  

18

 

 

This document may contain forward-looking statements and information.  Additional information and factors that could cause actual results to differ materially from any forward-looking statements or information in this document is available in our Form 10-K for the year ended December 31, 2020.

 

2 of 18

 


 

 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

 

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.

Financial Supplement

 

(Dollars in thousands)

Dec 31,

2019

 

Mar 31,

2020

 

Jun 30,

2020

 

Sep 30,

2020

 

Dec 31,

2020

 

Mar 31,

2021

 

Jun 30,

2021

 

Sep 30,

2021

 

Dec 31,

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

64,564

 

 

(1,318

)

 

93,726

 

 

105,758

 

 

128,128

 

 

77,053

 

 

96,990

 

 

84,701

 

 

63,775

 

 

 

Cumulative translation adjustment

 

(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

 

 

(1)

Outstanding common shares exclude restricted stock units.

(2)

Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity

 

 

 

4 of 18

 


 

 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except per-share data)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$/#

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$/#

Change

 

%

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

 

 

147,842

 

 

0.4

%

 

40,064,841

 

 

39,529,786

 

 

(535,055

)

-1.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

97,872

 

$

128,162

 

$

112,456

 

$

34,868

 

$

(65,215

)

 

-65.2

%

$

386,164

 

$

373,357

 

$

(12,807

)

-3.3%

 

 

Less income attributable to unvested participating securities

 

(310

)

 

(437

)

 

(493

)

 

(433

)

 

(417

)

 

(525

)

 

(458

)

 

(141

)

 

292

 

 

67.5

%

 

(1,671

)

 

(1,533

)

 

138

 

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

 

$

(64,923

)

 

-65.2

%

$

384,493

 

$

371,824

 

$

(12,668

)

-3.3%

 

 

 

Basic earnings per share

$

1.75

 

$

2.52

 

$

2.82

 

$

2.53

 

$

2.47

 

$

3.23

 

$

2.83

 

$

0.88

 

$

(1.65

)

 

-65.3

%

$

9.60

 

$

9.41

 

$

(0.19

)

-2.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

85,047

 

$

98,480

 

$

110,718

 

$

97,339

 

$

97,129

 

$

129,355

 

$

118,708

 

$

117,007

 

$

19,668

 

 

20.2

%

$

391,584

 

$

462,199

 

$

70,615

 

18.0%

 

 

Less operating income attributable to unvested participating securities

 

(364

)

 

(424

)

 

(487

)

 

(421

)

 

(414

)

 

(530

)

 

(484

)

 

(472

)

 

(51

)

 

-12.2

%

 

(1,695

)

 

(1,898

)

 

(203

)

-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

 

$

19,616

 

 

20.2

%

$

389,889

 

$

460,301

 

$

70,412

 

18.1%

 

 

 

Basic adjusted operating income per share

$

2.06

 

$

2.44

 

$

2.78

 

$

2.46

 

$

2.45

 

$

3.26

 

$

2.99

 

$

2.95

 

$

0.49

 

 

19.8

%

$

9.73

 

$

11.64

 

$

1.91

 

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

 

 

147,842

 

 

0.4

%

 

40,064,841

 

 

39,529,786

 

 

(535,055

)

-1.3%

 

 

Dilutive impact of contingently issuable shares

 

107,361

 

 

114,090

 

 

122,097

 

 

133,544

 

 

124,505

 

 

121,595

 

 

117,923

 

 

122,929

 

 

(10,615

)

 

-7.9

%

 

120,087

 

 

121,738

 

 

1,651

 

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

 

 

137,227

 

 

0.3

%

 

40,184,928

 

 

39,651,524

 

 

(533,404

)

-1.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Primerica, Inc.

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

97,872

 

$

128,162

 

$

112,456

 

$

34,868

 

$

(65,215

)

 

-65.2

%

$

386,164

 

$

373,357

 

$

(12,807

)

-3.3%

 

 

Less income attributable to unvested participating securities

 

(310

)

 

(436

)

 

(492

)

 

(431

)

 

(416

)

 

(524

)

 

(457

)

 

(140

)

 

291

 

 

67.4

%

 

(1,667

)

 

(1,529

)

 

138

 

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

 

$

(64,924

)

 

-65.2

%

$

384,497

 

$

371,828

 

$

(12,669

)

-3.3%

 

 

 

Diluted earnings per share

$

1.75

 

$

2.51

 

$

2.81

 

$

2.52

 

$

2.46

 

$

3.22

 

$

2.82

 

$

0.87

 

$

(1.64

)

 

-65.3

%

$

9.57

 

$

9.38

 

$

(0.19

)

-2.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

85,047

 

$

98,480

 

$

110,718

 

$

97,339

 

$

97,129

 

$

129,355

 

$

118,708

 

$

117,007

 

$

19,668

 

 

20.2

%

$

391,584

 

$

462,199

 

$

70,615

 

18.0%

 

 

Less operating income attributable to unvested participating securities

 

(364

)

 

(423

)

 

(486

)

 

(420

)

 

(413

)

 

(529

)

 

(483

)

 

(471

)

 

(51

)

 

-12.2

%

 

(1,690

)

 

(1,893

)

 

(203

)

-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

 

$

19,616

 

 

20.2

%

$

389,894

 

$

460,306

 

$

70,413

 

18.1%

 

 

 

Diluted adjusted operating income per share

$

2.05

 

$

2.44

 

$

2.78

 

$

2.45

 

$

2.44

 

$

3.25

 

$

2.98

 

$

2.94

 

$

0.49

 

 

19.8

%

$

9.70

 

$

11.61

 

$

1.91

 

19.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

 

 

 

 

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$/#

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$/#

Change

 

%

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

 

$

312,560

 

 

17.6

%

$

1,659,357

 

$

1,988,524

 

$

329,167

 

 

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

 

$

355,265

 

 

21.4

%

$

1,585,729

 

$

1,899,850

 

$

314,121

 

 

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

%

 

-15.8

%

nm

 

 

23.3

%

 

18.8

%

 

-4.5

%

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

%

 

-17.2

%

nm

 

 

24.4

%

 

19.7

%

 

-4.7

%

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

%

 

-0.2

%

nm

 

 

24.7

%

 

24.3

%

 

-0.4

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (2)

 

19.6

%

 

18.6

%

 

17.9

%

 

16.9

%

 

16.6

%

 

19.8

%

 

19.7

%

 

22.6

%

 

5.6

%

nm

 

 

16.9

%

 

22.6

%

 

5.6

%

nm

 

 

Debt-to-capital, excluding AOCI (2)

 

19.3

%

 

19.2

%

 

18.7

%

 

18.0

%

 

17.3

%

 

20.8

%

 

20.4

%

 

23.2

%

 

5.2

%

nm

 

 

18.0

%

 

23.2

%

 

5.2

%

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

 

(0.2

x)

nm

 

 

2.4

x

 

2.2

x

 

(0.2

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

 

(0.3

x)

nm

 

 

2.6

x

 

2.3

x

 

(0.3

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

 

 

61,852

 

 

0.2

%

 

39,305,902

 

 

39,367,754

 

 

61,852

 

 

0.2

%

 

Adjusted stockholders' equity per share

$

37.85

 

$

39.05

 

$

41.01

 

$

43.45

 

$

45.67

 

$

48.72

 

$

51.03

 

$

51.28

 

$

7.83

 

 

18.0

%

$

43.45

 

$

51.28

 

$

7.83

 

 

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

 

 

 

(1)

Reflects the company's permanent stockholders' equity and does not include temporary stockholders' equity

(2)

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

(3)

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

 

 

5 of 18

 


 

 

 

Statements of Income

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$

Change

 

%

Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

702,637

 

$

717,088

 

$

736,606

 

$

750,818

 

$

762,227

 

$

780,299

 

$

785,277

 

$

794,344

 

$

43,527

 

 

5.8

%

$

2,907,149

 

$

3,122,148

 

$

215,000

 

 

7.4

%

 

Ceded premiums

 

(386,825

)

 

(402,549

)

 

(393,716

)

 

(397,676

)

 

(395,973

)

 

(413,850

)

 

(401,295

)

 

(405,147

)

 

(7,471

)

 

-1.9

%

 

(1,580,766

)

 

(1,616,264

)

 

(35,498

)

 

-2.2

%

 

 

Net premiums

 

315,813

 

 

314,539

 

 

342,890

 

 

353,142

 

 

366,254

 

 

366,450

 

 

383,983

 

 

389,197

 

 

36,056

 

 

10.2

%

 

1,326,383

 

 

1,505,884

 

 

179,502

 

 

13.5

%

 

Net investment income

 

15,420

 

 

22,710

 

 

22,953

 

 

22,731

 

 

20,052

 

 

20,535

 

 

20,000

 

 

20,001

 

 

(2,730

)

 

-12.0

%

 

83,814

 

 

80,588

 

 

(3,225

)

 

-3.8

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

80,891

 

 

62,812

 

 

65,600

 

 

75,347

 

 

98,112

 

 

104,716

 

 

95,229

 

 

103,451

 

 

28,104

 

 

37.3

%

 

284,651

 

 

401,508

 

 

116,857

 

 

41.1

%

 

 

Asset-based (2)

 

81,395

 

 

78,146

 

 

86,695

 

 

93,669

 

 

101,241

 

 

108,490

 

 

113,558

 

 

118,015

 

 

24,346

 

 

26.0

%

 

339,904

 

 

441,303

 

 

101,399

 

 

29.8

%

 

 

Account-based (3)

 

20,204

 

 

20,478

 

 

21,008

 

 

21,351

 

 

21,120

 

 

21,848

 

 

21,456

 

 

22,514

 

 

1,163

 

 

5.4

%

 

83,041

 

 

86,939

 

 

3,898

 

 

4.7

%

 

 

Other commissions and fees

 

7,579

 

 

10,352

 

 

11,999

 

 

13,746

 

 

13,571

 

 

15,635

 

 

39,553

 

 

44,304

 

 

30,559

 

nm

 

 

43,675

 

 

113,063

 

 

69,388

 

nm

 

 

Investment (losses) gains

 

(10,030

)

 

1,742

 

 

642

 

 

2,650

 

 

1,766

 

 

701

 

 

1,410

 

 

1,995

 

 

(655

)

 

-24.7

%

 

(4,996

)

 

5,872

 

 

10,867

 

nm

 

 

Other, net

 

13,665

 

 

15,036

 

 

16,674

 

 

15,695

 

 

15,595

 

 

16,313

 

 

18,051

 

 

24,616

 

 

8,921

 

 

56.8

%

 

61,069

 

 

74,575

 

 

13,505

 

 

22.1

%

 

                  Total revenues

 

524,936

 

 

525,815

 

 

568,460

 

 

598,330

 

 

637,711

 

 

654,687

 

 

693,240

 

 

724,094

 

 

125,764

 

 

21.0

%

 

2,217,541

 

 

2,709,732

 

 

492,191

 

 

22.2

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

134,813

 

 

139,646

 

 

160,166

 

 

180,945

 

 

183,789

 

 

168,347

 

 

183,425

 

 

187,192

 

 

6,247

 

 

3.5

%

 

615,569

 

 

722,753

 

 

107,184

 

 

17.4

%

 

Amortization of DAC

 

70,311

 

 

53,177

 

 

47,491

 

 

53,342

 

 

66,105

 

 

54,286

 

 

62,214

 

 

68,575

 

 

15,233

 

 

28.6

%

 

224,321

 

 

251,179

 

 

26,858

 

 

12.0

%

 

Insurance commissions

 

6,844

 

 

6,333

 

 

9,694

 

 

9,263

 

 

8,740

 

 

8,838

 

 

8,412

 

 

8,542

 

 

(721

)

 

-7.8

%

 

32,134

 

 

34,532

 

 

2,398

 

 

7.5

%

 

Insurance expenses

 

48,709

 

 

43,753

 

 

46,109

 

 

49,546

 

 

48,766

 

 

48,579

 

 

51,901

 

 

53,359

 

 

3,813

 

 

7.7

%

 

188,117

 

 

202,604

 

 

14,487

 

 

7.7

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

56,561

 

 

44,834

 

 

46,821

 

 

52,931

 

 

68,594

 

 

73,629

 

 

67,745

 

 

77,390

 

 

24,459

 

 

46.2

%

 

201,148

 

 

287,359

 

 

86,211

 

 

42.9

%

 

 

Asset-based (2)

 

36,323

 

 

35,673

 

 

39,349

 

 

43,227

 

 

46,866

 

 

50,488

 

 

53,233

 

 

55,614

 

 

12,387

 

 

28.7

%

 

154,572

 

 

206,201

 

 

51,630

 

 

33.4

%

 

 

Other 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

%

 

Contract acquistion costs (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

23,524

 

 

29,264

 

 

29,264

 

nm

 

 

 

 

52,788

 

 

52,788

 

nm

 

 

Other operating expenses

 

65,914

 

 

56,152

 

 

59,348

 

 

63,781

 

 

72,964

 

 

66,730

 

 

79,866

 

 

77,292

 

 

13,511

 

 

21.2

%

 

245,195

 

 

296,851

 

 

51,656

 

 

21.1

%

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76,000

 

 

76,000

 

nm

 

 

 

 

76,000

 

 

76,000

 

nm

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,927

 

 

8,927

 

nm

 

 

 

 

8,927

 

 

8,927

 

nm

 

 

                  Total benefits and expenses

 

430,391

 

 

391,753

 

 

421,978

 

 

466,690

 

 

509,403

 

 

485,222

 

 

546,138

 

 

657,797

 

 

191,107

 

 

40.9

%

 

1,710,811

 

 

2,198,561

 

 

487,749

 

 

28.5

%

 

Income before income taxes

 

94,546

 

 

134,062

 

 

146,482

 

 

131,640

 

 

128,308

 

 

169,465

 

 

147,102

 

 

66,296

 

 

(65,344

)

 

-49.6

%

 

506,730

 

 

511,171

 

 

4,441

 

 

0.9

%

 

 

Income taxes

 

22,077

 

 

32,552

 

 

34,382

 

 

31,556

 

 

30,437

 

 

41,304

 

 

35,663

 

 

31,788

 

 

232

 

 

0.7

%

 

120,566

 

 

139,191

 

 

18,625

 

 

15.4

%

 

Net income

$

72,469

 

$

101,510

 

$

112,101

 

$

100,084

 

$

97,872

 

$

128,162

 

$

111,439

 

$

34,508

 

$

(65,576

)

 

-65.5

%

$

386,164

 

$

371,980

 

$

(14,184

)

 

-3.7

%

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,017

)

 

(360

)

 

(360

)

nm

 

 

 

 

(1,377

)

 

(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

 

$

(65,215

)

 

-65.2

%

$

386,164

 

$

373,357

 

$

(12,807

)

 

-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

 

$

12,579

 

 

14.1

%

$

372,551

 

$

414,621

 

$

42,070

 

 

11.3

%

Investment & Savings Products

 

47,700

 

 

46,859

 

 

51,372

 

 

56,713

 

 

63,363

 

 

71,154

 

 

69,369

 

 

70,699

 

 

13,986

 

 

24.7

%

 

202,645

 

 

274,585

 

 

71,940

 

 

35.5

%

Senior Health

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,489

)

 

(76,561

)

 

(76,561

)

nm

 

 

 

 

(85,050

)

 

(85,050

)

nm

 

Corporate & Other Distributed Products

 

(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

%

 

Income before income taxes

$

94,546

 

$

134,062

 

$

146,482

 

$

131,640

 

$

128,308

 

$

169,465

 

$

147,102

 

$

66,296

 

$

(65,344

)

 

-49.6

%

$

506,730

 

$

511,171

 

$

4,441

 

 

0.9

%

 

(1)

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

(2)

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

(3)

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

(4)

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

 

6 of 18

 


 

 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$

Change

 

%

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

 

$

43,766

 

 

5.9

%

$

2,883,583

 

$

3,099,828

 

$

216,245

 

 

7.5

%

 

Less: Premiums ceded to IPO Coinsurers

 

260,076

 

 

257,529

 

 

254,938

 

 

253,039

 

 

249,944

 

 

246,874

 

 

241,439

 

 

239,828

 

 

(13,211

)

 

-5.2

%

 

1,025,582

 

 

978,085

 

 

(47,497

)

 

-4.6

%

 

Term Life adjusted direct premiums

$

436,488

 

$

453,659

 

$

475,335

 

$

492,520

 

$

506,570

 

$

527,626

 

$

538,051

 

$

549,496

 

$

56,977

 

 

11.6

%

$

1,858,001

 

$

2,121,743

 

$

263,742

 

 

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

)

$

(7,417

)

 

-1.9

%

$

(1,573,922

)

$

(1,609,598

)

$

(35,676

)

 

-2.3

%

 

Less: Premiums ceded to IPO Coinsurers

 

(260,076

)

 

(257,529

)

 

(254,938

)

 

(253,039

)

 

(249,944

)

 

(246,874

)

 

(241,439

)

 

(239,828

)

 

13,211

 

 

5.2

%

 

(1,025,582

)

 

(978,085

)

 

47,497

 

 

4.6

%

 

Term Life other ceded premiums

$

(125,156

)

$

(143,390

)

$

(137,066

)

$

(142,728

)

$

(144,606

)

$

(165,154

)

$

(158,397

)

$

(163,356

)

$

(20,628

)

 

-14.5

%

$

(548,340

)

$

(631,513

)

$

(83,173

)

 

-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

 

$

(2,730

)

 

-12.0

%

$

83,814

 

$

80,588

 

$

(3,225

)

 

-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

 

$

(871

)

 

-4.0

%

$

85,809

 

$

83,091

 

$

(2,718

)

 

-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

 

$

13,511

 

 

21.2

%

$

245,195

 

$

296,851

 

$

51,656

 

 

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

 

$

13,438

 

 

21.1

%

$

245,195

 

$

285,646

 

$

40,451

 

 

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

 

$

125,764

 

 

21.0

%

$

2,217,541

 

$

2,709,732

 

$

492,191

 

 

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

 

$

128,278

 

 

21.6

%

$

2,224,532

 

$

2,706,363

 

$

481,830

 

 

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

 

$

(65,344

)

 

-49.6

%

$

506,730

 

$

511,171

 

$

4,441

 

 

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

 

$

22,711

 

 

17.7

%

$

513,721

 

$

605,938

 

$

92,218

 

 

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

 

$

(65,576

)

 

-65.5

%

$

386,164

 

$

371,980

 

$

(14,184

)

 

-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

 

$

19,668

 

 

20.2

%

$

391,584

 

$

462,199

 

$

70,615

 

 

18.0

%

 

7 of 18

 


 

 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

YOY YTD

(Dollars in thousands)

Q1

2020

Q2

2020

Q3

2020

Q4

2020

Q1

2021

Q2

2021

Q3

2021

Q4

2021

$

Change

%

Change

YTD

2020

YTD

2021

$

Change

%

Change

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

na

na

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.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$

Change

 

%

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

 

$

43,766

 

 

5.9

%

$

2,883,583

 

$

3,099,828

 

$

216,245

 

 

7.5

%

 

Premiums ceded to IPO coinsurers (1)

 

(260,076

)

 

(257,529

)

 

(254,938

)

 

(253,039

)

 

(249,944

)

 

(246,874

)

 

(241,439

)

 

(239,828

)

 

13,211

 

 

5.2

%

 

(1,025,582

)

 

(978,085

)

 

47,497

 

 

4.6

%

 

Adjusted direct premiums (2)

 

436,488

 

 

453,659

 

 

475,335

 

 

492,520

 

 

506,570

 

 

527,626

 

 

538,051

 

 

549,496

 

 

56,977

 

 

11.6

%

 

1,858,001

 

 

2,121,743

 

 

263,742

 

 

14.2

%

 

Other ceded premiums (3)

 

(125,156

)

 

(143,390

)

 

(137,066

)

 

(142,728

)

 

(144,606

)

 

(165,154

)

 

(158,397

)

 

(163,356

)

 

(20,628

)

 

-14.5

%

 

(548,340

)

 

(631,513

)

 

(83,173

)

 

-15.2

%

 

Net premiums

 

311,332

 

 

310,269

 

 

338,269

 

 

349,792

 

 

361,964

 

 

362,472

 

 

379,654

 

 

386,140

 

 

36,349

 

 

10.4

%

 

1,309,661

 

 

1,490,231

 

 

180,569

 

 

13.8

%

 

Allocated net investment income

 

6,246

 

 

6,538

 

 

6,813

 

 

7,432

 

 

8,253

 

 

8,751

 

 

9,320

 

 

10,162

 

 

2,730

 

 

36.7

%

 

27,030

 

 

36,486

 

 

9,457

 

 

35.0

%

 

Other, net

 

10,168

 

 

11,426

 

 

12,717

 

 

11,768

 

 

11,810

 

 

12,315

 

 

12,476

 

 

12,369

 

 

601

 

 

5.1

%

 

46,079

 

 

48,970

 

 

2,891

 

 

6.3

%

 

Revenues

 

327,747

 

 

328,233

 

 

357,799

 

 

368,992

 

 

382,028

 

 

383,537

 

 

401,450

 

 

408,672

 

 

39,680

 

 

10.8

%

 

1,382,770

 

 

1,575,687

 

 

192,917

 

 

14.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

128,563

 

 

135,409

 

 

156,209

 

 

173,767

 

 

178,963

 

 

162,488

 

 

179,696

 

 

182,749

 

 

8,982

 

 

5.2

%

 

593,948

 

 

703,897

 

 

109,948

 

 

18.5

%

 

Amortization of DAC

 

65,840

 

 

52,730

 

 

45,529

 

 

52,109

 

 

62,584

 

 

52,235

 

 

59,287

 

 

67,344

 

 

15,235

 

 

29.2

%

 

216,208

 

 

241,451

 

 

25,243

 

 

11.7

%

 

Insurance commissions

 

3,286

 

 

2,884

 

 

5,946

 

 

5,477

 

 

4,869

 

 

4,785

 

 

4,345

 

 

4,458

 

 

(1,019

)

 

-18.6

%

 

17,592

 

 

18,457

 

 

865

 

 

4.9

%

 

Insurance expenses

 

47,165

 

 

42,306

 

 

44,800

 

 

48,199

 

 

47,375

 

 

47,252

 

 

50,534

 

 

52,102

 

 

3,902

 

 

8.1

%

 

182,471

 

 

197,262

 

 

14,791

 

 

8.1

%

 

Benefits and expenses

 

244,855

 

 

233,330

 

 

252,483

 

 

279,551

 

 

293,792

 

 

266,760

 

 

293,862

 

 

306,652

 

 

27,101

 

 

9.7

%

 

1,010,219

 

 

1,161,066

 

 

150,847

 

 

14.9

%

 

Income before income taxes

$

82,892

 

$

94,903

 

$

105,316

 

$

89,440

 

$

88,236

 

$

116,778

 

$

107,589

 

$

102,019

 

$

12,579

 

 

14.1

%

$

372,551

 

$

414,621

 

$

42,070

 

 

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

 

$

52,187

 

 

13.4

%

$

1,450,428

 

$

1,693,483

 

$

243,055

 

 

16.8

%

 

Pre-IPO direct premiums (5)

 

359,643

 

 

358,835

 

 

357,421

 

 

357,256

 

 

355,408

 

 

353,635

 

 

348,468

 

 

348,834

 

 

(8,421

)

 

-2.4

%

 

1,433,155

 

 

1,406,345

 

 

(26,810

)

 

-1.9

%

 

Total direct premiums

$

696,564

 

$

711,188

 

$

730,273

 

$

745,559

 

$

756,514

 

$

774,500

 

$

779,490

 

$

789,325

 

$

43,766

 

 

5.9

%

$

2,883,583

 

$

3,099,828

 

$

216,245

 

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

260,076

 

$

257,529

 

$

254,938

 

$

253,039

 

$

249,944

 

$

246,874

 

$

241,439

 

$

239,828

 

$

(13,211

)

 

-5.2

%

$

1,025,582

 

$

978,085

 

$

(47,497

)

 

-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

 

$

29,610

 

 

9.4

%

$

1,142,288

 

$

1,335,409

 

$

193,121

 

 

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

 

$

14,217

 

 

24.7

%

$

233,800

 

$

259,908

 

$

26,108

 

 

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

 

$

3,301

 

 

9.1

%

$

136,392

 

$

148,291

 

$

11,899

 

 

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

 

$

12,579

 

 

14.1

%

$

372,551

 

$

414,621

 

$

42,070

 

 

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

 

 

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

(6)

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

(7)

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

(8)

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

9 of 18

 


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

 

(Dollars in thousands, except as noted)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$/#

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$/#

Change

 

%

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

 

 

(6,283

)

 

-4.6

%

 

130,522

 

 

134,907

 

 

4,385

 

 

3.4

%

 

 

New life-licensed representatives

 

10,599

 

 

12,250

 

 

13,138

 

 

12,119

 

 

10,833

 

 

10,112

 

 

9,381

 

 

9,296

 

 

(2,823

)

 

-23.3

%

 

48,106

 

 

39,622

 

 

(8,484

)

 

-17.6

%

 

 

Non-renewal and terminated representatives

 

(11,026

)

 

(8,188

)

 

(10,989

)

 

(13,518

)

 

(13,710

)

 

(10,101

)

 

(11,399

)

 

(9,804

)

 

3,714

 

 

27.5

%

 

(43,721

)

 

(45,014

)

 

(1,293

)

 

-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

 

 

(5,392

)

 

-4.0

%

 

134,907

 

 

129,515

 

 

(5,392

)

 

-4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

61.5

 

$

77.7

 

$

86.0

 

$

78.4

 

$

74.5

 

$

82.6

 

$

70.7

 

$

69.4

 

$

(9.0

)

 

-11.4

%

$

303.6

 

$

297.2

 

$

(6.4

)

 

-2.1

%

 

 

Additions and increases in premium

 

15.0

 

 

17.8

 

 

17.9

 

 

18.1

 

 

18.0

 

 

20.3

 

 

19.5

 

 

19.1

 

 

1.0

 

 

5.3

%

 

68.9

 

 

77.0

 

 

8.1

 

 

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

 

$

(8.0

)

 

-8.3

%

$

372.5

 

$

374.2

 

$

1.8

 

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

71,318

 

 

94,044

 

 

100,199

 

 

87,307

 

 

82,667

 

 

90,071

 

 

75,914

 

 

75,203

 

 

(12,104

)

 

-13.9

%

 

352,868

 

 

323,855

 

 

(29,013

)

 

-8.2

%

 

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

$

863

 

$

826

 

$

858

 

$

898

 

$

901

 

$

917

 

$

931

 

$

923

 

$

25

 

 

2.8

%

$

860

 

$

918

 

$

57

 

 

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

 

$

53,791

 

 

6.4

%

$

808,262

 

$

858,818

 

$

50,556

 

 

6.3

%

 

 

Issued term life face amount (3)

 

23,221

 

 

27,754

 

 

30,104

 

 

28,357

 

 

26,643

 

 

29,981

 

 

26,219

 

 

25,678

 

 

(2,679

)

 

-9.4

%

 

109,436

 

 

108,521

 

 

(915

)

 

-0.8

%

 

 

Terminated term life face amount

 

(18,294

)

 

(14,315

)

 

(13,733

)

 

(14,506

)

 

(17,240

)

 

(14,706

)

 

(16,241

)

 

(16,610

)

 

(2,105

)

 

-14.5

%

 

(60,848

)

 

(64,798

)

 

(3,949

)

 

-6.5

%

 

 

Foreign currency impact, net

 

(8,676

)

 

4,046

 

 

1,859

 

 

4,740

 

 

1,422

 

 

1,602

 

 

(2,480

)

 

319

 

 

(4,421

)

 

-93.3

%

 

1,968

 

 

862

 

 

(1,106

)

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

 

$

44,586

 

 

5.2

%

$

858,818

 

$

903,404

 

$

44,586

 

 

5.2

%

 

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

(2)     In whole dollars.

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

 


10 of 18

 


 

 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$

Change

 

%

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

 

$

28,104

 

 

37.3

%

$

284,651

 

$

401,508

 

$

116,857

 

 

41.1

%

 

Asset-based

 

81,395

 

 

78,146

 

 

86,695

 

 

93,669

 

 

101,241

 

 

108,490

 

 

113,558

 

 

118,015

 

 

24,346

 

 

26.0

%

 

339,904

 

 

441,303

 

 

101,399

 

 

29.8

%

 

Account-based

 

20,204

 

 

20,478

 

 

21,008

 

 

21,351

 

 

21,120

 

 

21,848

 

 

21,456

 

 

22,514

 

 

1,163

 

 

5.4

%

 

83,041

 

 

86,939

 

 

3,898

 

 

4.7

%

 

Other, net

 

2,542

 

 

2,745

 

 

3,034

 

 

2,949

 

 

2,949

 

 

2,958

 

 

3,094

 

 

3,096

 

 

147

 

 

5.0

%

 

11,271

 

 

12,097

 

 

826

 

 

7.3

%

 

Revenues

 

185,033

 

 

164,180

 

 

176,338

 

 

193,316

 

 

223,422

 

 

238,012

 

 

233,337

 

 

247,076

 

 

53,760

 

 

27.8

%

 

718,867

 

 

941,848

 

 

222,980

 

 

31.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

4,305

 

 

100

 

 

1,667

 

 

982

 

 

3,275

 

 

1,786

 

 

2,580

 

 

1,027

 

 

45

 

 

4.6

%

 

7,055

 

 

8,668

 

 

1,613

 

 

22.9

%

 

Insurance commissions

 

3,201

 

 

3,106

 

 

3,377

 

 

3,500

 

 

3,572

 

 

3,747

 

 

3,747

 

 

3,839

 

 

339

 

 

9.7

%

 

13,184

 

 

14,904

 

 

1,720

 

 

13.0

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

56,561

 

 

44,834

 

 

46,821

 

 

52,931

 

 

68,594

 

 

73,629

 

 

67,745

 

 

77,390

 

 

24,459

 

 

46.2

%

 

201,148

 

 

287,359

 

 

86,211

 

 

42.9

%

 

Asset-based

 

36,323

 

 

35,673

 

 

39,349

 

 

43,227

 

 

46,866

 

 

50,488

 

 

53,233

 

 

55,614

 

 

12,387

 

 

28.7

%

 

154,572

 

 

206,201

 

 

51,630

 

 

33.4

%

 

Other operating expenses

 

36,942

 

 

33,608

 

 

33,751

 

 

35,963

 

 

37,752

 

 

37,207

 

 

36,664

 

 

38,507

 

 

2,544

 

 

7.1

%

 

140,264

 

 

150,130

 

 

9,866

 

 

7.0

%

 

Benefits and expenses

 

137,332

 

 

117,321

 

 

124,966

 

 

136,603

 

 

160,060

 

 

166,858

 

 

163,968

 

 

176,377

 

 

39,774

 

 

29.1

%

 

516,222

 

 

667,263

 

 

151,041

 

 

29.3

%

 

Income before income taxes

$

47,700

 

$

46,859

 

$

51,372

 

$

56,713

 

$

63,363

 

$

71,154

 

$

69,369

 

$

70,699

 

$

13,986

 

 

24.7

%

$

202,645

 

$

274,585

 

$

71,940

 

 

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

 

$

1,711

 

 

25.3

%

$

24,758

 

$

30,872

 

$

6,114

 

 

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

 

 

305

 

 

3.2

%

 

37,637

 

 

39,452

 

 

1,815

 

 

4.8

%

 

Other operating expenses

 

20,704

 

 

18,803

 

 

18,719

 

 

19,644

 

 

20,337

 

 

19,652

 

 

19,645

 

 

20,172

 

 

528

 

 

2.7

%

 

77,870

 

 

79,806

 

 

1,936

 

 

2.5

%

 

Total other operating expenses

$

36,942

 

$

33,608

 

$

33,751

 

$

35,963

 

$

37,752

 

$

37,207

 

$

36,664

 

$

38,507

 

$

2,544

 

 

7.1

%

$

140,264

 

$

150,130

 

$

9,866

 

 

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

 

 

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

(6)

In whole dollars.

11 of 18

 


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$/#

Change

 

%

Change

 

YTD

2020

 

YTD

2021

 

$/#

Change

 

%

Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

921.0

 

$

758.4

 

$

874.1

 

$

945.5

 

$

1,261.9

 

$

1,336.1

 

$

1,247.8

 

$

1,300.3

 

$

354.8

 

 

37.5

%

$

3,499.0

 

$

5,146.1

 

$

1,647.1

 

 

47.1

%

 

 

Canada Retail Mutual Funds

 

280.9

 

 

165.2

 

 

189.6

 

 

256.0

 

 

424.0

 

 

357.0

 

 

314.8

 

 

343.0

 

 

87.0

 

 

34.0

%

 

891.8

 

 

1,438.8

 

 

547.0

 

 

61.3

%

 

 

Indexed Annuities

 

72.2

 

 

48.4

 

 

47.2

 

 

50.6

 

 

55.5

 

 

62.8

 

 

51.9

 

 

60.1

 

 

9.5

 

 

18.8

%

 

218.3

 

 

230.2

 

 

11.9

 

 

5.4

%

 

 

Variable Annuities and other

 

600.6

 

 

440.5

 

 

421.7

 

 

529.3

 

 

627.1

 

 

767.6

 

 

668.7

 

 

782.2

 

 

253.0

 

 

47.8

%

 

1,992.0

 

 

2,845.6

 

 

853.5

 

 

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

 

 

704.4

 

 

39.5

%

 

6,601.1

 

 

9,660.7

 

 

3,059.6

 

 

46.3

%

 

 

Managed Accounts

 

246.2

 

 

200.1

 

 

223.0

 

 

230.7

 

 

330.1

 

 

381.8

 

 

387.5

 

 

406.3

 

 

175.6

 

 

76.1

%

 

900.1

 

 

1,505.6

 

 

605.6

 

 

67.3

%

 

 

Segregated Funds and other

 

124.8

 

 

73.9

 

 

85.3

 

 

57.3

 

 

154.9

 

 

135.0

 

 

119.8

 

 

127.0

 

 

69.7

 

 

121.6

%

 

341.3

 

 

536.8

 

 

195.5

 

 

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

 

$

949.7

 

 

45.9

%

$

7,842.5

 

$

11,703.1

 

$

3,860.6

 

 

49.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

280.9

 

$

165.2

 

$

189.6

 

$

256.0

 

$

424.0

 

$

357.0

 

$

314.8

 

$

343.0

 

$

87.0

 

 

34.0

%

$

891.8

 

$

1,438.8

 

$

547.0

 

 

61.3

%

 

 

Segregated Funds and other

 

124.8

 

 

73.9

 

 

85.3

 

 

57.3

 

 

154.9

 

 

135.0

 

 

119.8

 

 

127.0

 

 

69.7

 

 

121.6

%

 

341.3

 

 

536.8

 

 

195.5

 

 

57.3

%

 

 

 

Total Canada product sales

 

405.7

 

 

239.2

 

 

274.9

 

 

313.3

 

 

579.0

 

 

492.0

 

 

434.6

 

 

470.0

 

 

156.7

 

 

50.0

%

 

1,233.1

 

 

1,975.6

 

 

742.5

 

 

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

 

 

792.9

 

 

45.2

%

 

6,609.4

 

 

9,727.5

 

 

3,118.1

 

 

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

 

$

949.7

 

 

45.9

%

$

7,842.5

 

$

11,703.1

 

$

3,860.6

 

 

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

 

$

19,159

 

 

26.4

%

$

70,537

 

$

81,533

 

$

10,996

 

 

15.6

%

 

 

Inflows

 

2,246

 

 

1,686

 

 

1,841

 

 

2,069

 

 

2,853

 

 

3,040

 

 

2,790

 

 

3,019

 

 

950

 

 

45.9

%

 

7,843

 

 

11,703

 

 

3,861

 

 

49.2

%

 

 

Outflows (1)

 

(1,703

)

 

(1,074

)

 

(1,333

)

 

(1,427

)

 

(1,759

)

 

(1,826

)

 

(1,756

)

 

(1,819

)

 

(392

)

 

-27.5

%

 

(5,538

)

 

(7,161

)

 

(1,623

)

 

-29.3

%

 

 

 

 

Net flows

 

543

 

 

613

 

 

508

 

 

642

 

 

1,095

 

 

1,214

 

 

1,034

 

 

1,200

 

 

557

 

 

86.8

%

 

2,305

 

 

4,543

 

 

2,238

 

nm

 

 

 

Foreign currency impact, net

 

(978

)

 

404

 

 

205

 

 

539

 

 

172

 

 

200

 

 

(323

)

 

42

 

 

(498

)

 

-92.3

%

 

170

 

 

91

 

 

(79

)

nm

 

 

 

Change in market value, net and other (2)

 

(11,065

)

 

8,171

 

 

3,669

 

 

7,745

 

 

3,088

 

 

4,433

 

 

(681

)

 

4,306

 

 

(3,439

)

 

-44.4

%

 

8,521

 

 

11,146

 

 

2,625

 

nm

 

 

Client asset values, end of period

$

59,036

 

$

68,224

 

$

72,606

 

$

81,533

 

$

85,888

 

$

91,735

 

$

91,765

 

$

97,312

 

$

15,779

 

 

19.4

%

$

81,533

 

$

97,312

 

$

15,779

 

 

19.4

%

 

 

Annualized net flows as % of beginning of period asset values

 

3.1

%

 

4.2

%

 

3.0

%

 

3.5

%

 

5.4

%

 

5.7

%

 

4.5

%

 

5.2

%

 

1.7

%

nm

 

 

3.3

%

 

5.6

%

 

2.3

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

32,693

 

$

31,586

 

$

35,204

 

$

37,562

 

$

41,161

 

$

44,398

 

$

46,113

 

$

47,139

 

$

9,577

 

 

25.5

%

$

34,261

 

$

44,703

 

$

10,441

 

 

30.5

%

 

 

Canada Retail Mutual Funds

 

7,950

 

 

7,573

 

 

8,525

 

 

9,186

 

 

10,268

 

 

11,256

 

 

11,667

 

 

11,984

 

 

2,798

 

 

30.5

%

 

8,309

 

 

11,294

 

 

2,985

 

 

35.9

%

 

 

Managed Accounts

 

3,905

 

 

3,871

 

 

4,325

 

 

4,703

 

 

5,295

 

 

5,915

 

 

6,362

 

 

6,772

 

 

2,070

 

 

44.0

%

 

4,201

 

 

6,086

 

 

1,885

 

 

44.9

%

 

 

Indexed Annuities

 

2,389

 

 

2,427

 

 

2,446

 

 

2,469

 

 

2,495

 

 

2,541

 

 

2,585

 

 

2,620

 

 

151

 

 

6.1

%

 

2,433

 

 

2,560

 

 

127

 

 

5.2

%

 

 

Variable Annuities and other

 

17,292

 

 

16,890

 

 

18,551

 

 

19,634

 

 

21,291

 

 

22,554

 

 

23,193

 

 

23,567

 

 

3,933

 

 

20.0

%

 

18,092

 

 

22,651

 

 

4,560

 

 

25.2

%

 

 

Segregated Funds

 

2,366

 

 

2,291

 

 

2,461

 

 

2,536

 

 

2,622

 

 

2,713

 

 

2,732

 

 

2,727

 

 

191

 

 

7.5

%

 

2,413

 

 

2,698

 

 

285

 

 

11.8

%

 

 

 

 

Total

$

66,595

 

$

64,638

 

$

71,512

 

$

76,090

 

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

18,720

 

 

24.6

%

$

69,709

 

$

89,993

 

$

20,284

 

 

29.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

7,950

 

$

7,573

 

$

8,525

 

$

9,186

 

$

10,268

 

$

11,256

 

$

11,667

 

$

11,984

 

$

2,798

 

 

30.5

%

$

8,309

 

$

11,294

 

$

2,985

 

 

35.9

%

 

 

Segregated Funds

 

2,366

 

 

2,291

 

 

2,461

 

 

2,536

 

 

2,622

 

 

2,713

 

 

2,732

 

 

2,727

 

 

191

 

 

7.5

%

 

2,413

 

 

2,698

 

 

285

 

 

11.8

%

 

 

 

Total Canada average client assets

 

10,316

 

 

9,864

 

 

10,986

 

 

11,722

 

 

12,890

 

 

13,969

 

 

14,399

 

 

14,711

 

 

2,989

 

 

25.5

%

 

10,722

 

 

13,992

 

 

3,271

 

 

30.5

%

 

 

 

Total U.S. average client assets

 

56,279

 

 

54,775

 

 

60,526

 

 

64,368

 

 

70,241

 

 

75,409

 

 

78,252

 

 

80,098

 

 

15,730

 

 

24.4

%

 

58,987

 

 

76,000

 

 

17,013

 

 

28.8

%

 

 

 

 

Total average client assets

$

66,595

 

$

64,638

 

$

71,512

 

$

76,090

 

$

83,131

 

$

89,378

 

$

92,652

 

$

94,809

 

$

18,720

 

 

24.6

%

$

69,709

 

$

89,993

 

$

20,284

 

 

29.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,031

 

 

2,048

 

 

2,072

 

 

2,091

 

 

2,115

 

 

2,159

 

 

2,192

 

 

2,218

 

 

127

 

 

6.1

%

 

2,060

 

 

2,171

 

 

111

 

 

5.4

%

 

 

Recordkeeping only

 

658

 

 

671

 

 

685

 

 

697

 

 

714

 

 

741

 

 

762

 

 

780

 

 

83

 

 

11.8

%

 

678

 

 

749

 

 

71

 

 

10.5

%

 

 

 

 

Total

 

2,689

 

 

2,718

 

 

2,757

 

 

2,788

 

 

2,830

 

 

2,899

 

 

2,954

 

 

2,998

 

 

209

 

 

7.5

%

 

2,738

 

 

2,920

 

 

182

 

 

6.6

%

 

(1)

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

(2)

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

(3)

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

12 of 18

 


 

 

Senior Health - Financial Results, Financial Analysis Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

YOY YTD

(Dollars in thousands)

Q1

2020

Q2

2020

Q3

2020

Q4

2020

Q1

2021

Q2

2021

Q3

2021

Q4

2021

$

Change

%

Change

YTD

2020

YTD

2021

$

Change

%

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

 

 

 

(1)

Commission revenue recognized based on the estimated Lifetime value (LTV) to be collected over the estimated life of an approved policy for the relevant period based on multiple factors, including but not limited to contracted commission rates, carrier mix, expected policy turnover, historical chargeback activity and applied constraints.  Adjustments to revenue outside of LTV for approved policies from prior periods are recognized when our cash collections are different from the estimated constrained LTV’s which we refer to as tail revenue.

(2)

Primarily reflects marketing development revenues, which are non-commission revenues received from carriers to support marketing efforts and lead acquisition

(3)

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

(4)

Adjusted EBITDA - Earnings before interest, taxes, depreciation, amortization and certain adjustments for non-cash or non-recurring expenses including purchase accounting adjustments

(5)

Senior Health submitted policies - represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier. The applicant may need to take additional actions, including providing subsequent information before the application is reviewed by the health insurance carrier.

(6)

Senior Health approved policies - represent an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force

(7)

In whole dollars.

 

13 of 18

 


 

 

 

Corporate Other Distributed Products - Financial Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

 

YOY YTD

(Dollars in thousands)

Q1

2020

Q2

2020

Q3

2020

Q4

2020

Q1

2021

Q2

2021

Q3

2021

Q4

2021

$

Change

%

Change

YTD

2020

YTD

2021

$

Change

%

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.

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.

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.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q4

 

(Dollars in thousands)

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

$

Change

 

%

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

 

$

(598

)

-2.9%

 

 

Fixed-maturity securities (held-to-maturity)

 

13,472

 

 

14,074

 

 

14,704

 

 

15,223

 

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

602

 

4.0%

 

 

Equity Securities

 

451

 

 

461

 

 

433

 

 

406

 

 

391

 

 

411

 

 

413

 

 

416

 

 

10

 

2.5%

 

 

Deposit asset underlying 10% reinsurance treaty

 

1,830

 

 

1,394

 

 

1,694

 

 

1,330

 

 

1,368

 

 

1,238

 

 

987

 

 

785

 

 

(545

)

-41.0%

 

 

Deposit asset - Mark to Market

 

(6,379

)

 

2,259

 

 

1,165

 

 

960

 

 

(793

)

 

(170

)

 

(640

)

 

(899

)

 

(1,859

)

-193.6%

 

 

Policy loans and other invested assets

 

189

 

 

541

 

 

242

 

 

272

 

 

231

 

 

98

 

 

289

 

 

401

 

 

129

 

47.4%

 

 

Cash & cash equivalents

 

843

 

 

143

 

 

114

 

 

103

 

 

119

 

 

156

 

 

96

 

 

85

 

 

(18

)

-17.5%

 

 

 

 

 

 

Total investment income

 

31,190

 

 

39,085

 

 

39,234

 

 

39,219

 

 

36,483

 

 

37,383

 

 

36,746

 

 

36,940

 

 

(2,279

)

-5.8%

 

 

Investment expenses

 

2,298

 

 

2,300

 

 

1,577

 

 

1,265

 

 

1,284

 

 

1,353

 

 

1,004

 

 

1,114

 

 

(151

)

-11.9%

 

 

Interest Expense on Surplus Note

 

13,472

 

 

14,074

 

 

14,704

 

 

15,223

 

 

15,146

 

 

15,495

 

 

15,741

 

 

15,825

 

 

602

 

4.0%

 

 

 

 

 

 

Net investment income

$

15,420

 

$

22,710

 

$

22,953

 

$

22,731

 

$

20,052

 

$

20,535

 

$

20,001

 

$

20,001

 

$

(2,730

)

-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

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

2021

 

% Pt

Change

 

 

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

22.9

%

 

21.5

%

 

19.6

%

 

18.7

%

 

16.6

%

 

16.5

%

 

18.0

%

 

18.7

%

 

-0.0

%

 

 

 

 

AA

 

12.1

%

 

11.6

%

 

12.8

%

 

12.7

%

 

12.2

%

 

11.6

%

 

11.0

%

 

11.8

%

 

-0.9

%

 

 

 

 

A

 

22.9

%

 

22.3

%

 

21.8

%

 

22.3

%

 

23.0

%

 

22.1

%

 

23.6

%

 

24.4

%

 

2.1

%

 

 

 

 

BBB

 

38.9

%

 

40.4

%

 

42.0

%

 

42.3

%

 

44.0

%

 

45.5

%

 

42.9

%

 

40.8

%

 

-1.5

%

 

 

 

 

Below Investment Grade

 

3.1

%

 

4.0

%

 

3.8

%

 

3.9

%

 

4.1

%

 

4.2

%

 

4.1

%

 

3.5

%

 

-0.4

%

 

 

 

 

NA

 

0.1

%

 

0.1

%

 

0.1

%

 

0.1

%

 

0.1

%

 

0.1

%

 

0.3

%

 

0.8

%

 

0.7

%

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2021

 

 

 

 

As of December 31, 2021

 

 

 

 

 

 

As of December 31, 2021

 

 

 

 

 

 

 

 

Market

Value

 

Amortized

Cost

 

Credit

Rating

 

 

 

 

Market

Value

 

Amortized

Cost

 

 

 

 

 

 

Market

Value

 

Amortized

Cost

 

Top 25 Exposures

 

 

 

 

 

 

 

 

 

 

Foreign Exposure (1)

 

 

 

 

 

 

 

 

Government Investments (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Canada

$

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.

Financial Supplement

 

(Dollars in millions)

2017

 

2018

 

2019

 

2020

 

2021

 

Q1

2020

 

Q2

2020

 

Q3

2020

 

Q4

2020

 

Q1

2021

 

Q2

2021

 

Q3

2021

 

Q4

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