株探米国株
日本語 英語
エドガーで原本を確認する
0001475922false00014759222024-05-062024-05-06

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (Date of earliest event reported): May 6, 2024

img186806321_0.jpg

Primerica, Inc.

(Exact Name of Registrant as Specified in Its Charter)


Delaware


001-34680


27-1204330

(State or other jurisdiction of
incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

1 Primerica Parkway

Duluth, Georgia 30099

(Address of Principal Executive Offices, and Zip Code)

(770) 381-1000

(Registrant’s telephone number, including area code)

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

 

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

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

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

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

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

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

PRI

New York Stock Exchange

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

Emerging growth company ☐

 

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

 

 

 

 



 

Item 2.02 Results of Operations and Financial Condition.

On May 6, 2024, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended March 31, 2024. 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), including credit impairments, and fair value mark-to-market (“MTM”) investment adjustments 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 stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold. Adjusted stockholders’ equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as such difference is caused by market movements in interest rates that are not permanent and may not align with the cash flows we will ultimately incur when policy benefits are settled.

Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance. Furthermore, management believes that these non-GAAP financial measures may provide users with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of the core ongoing business.

2

 



 

These measures have limitations and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

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

 

Item 7.01 Regulation FD Disclosure.

On May 6, 2024, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended March 31, 2024. A copy of the supplemental financial information is attached hereto as Exhibit 99.2.

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

 

 

Item 9.01.

 

Financial Statements and Exhibits.

(d) Exhibits.

99.1

 

Press Release dated May 6, 2024 – Primerica Reports First Quarter 2024 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – First Quarter 2024

 

104

 

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

 

 

3

 



 

SIGNATURES

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

Date: May 6, 2024

 

PRIMERICA, INC.

 

 /s/ Tracy Tan

 

Tracy Tan

Executive Vice President and Chief Financial Officer

 

4

 


EX-99.1 2 pri-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img164271198_0.jpg 

PRIMERICA REPORTS FIRST QUARTER 2024 RESULTS

Continued momentum in recruiting and licensing, up 18% and 16%, respectively

Life-licensed sales force ended the quarter at 142,855, up 5%

Term Life net premiums grew 5%; adjusted direct premiums grew 6%

Investment and Savings Products sales of $2.8 billion, up 20%

Investment and Savings Products client asset values up 18%, ending the quarter at $103 billion

Earnings per diluted share (EPS) of $3.93 increased 14%; return on stockholders’ equity (ROE) was 25.9%

Diluted adjusted operating EPS of $3.91 increased 10%; adjusted net operating income return on adjusted stockholders’ equity (ROAE) was 24.1%

Declared dividend of $0.75 per share, payable on June 12, 2024, and repurchased $109 million of common stock during the quarter

Duluth, GA, May 6, 2024 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended March 31, 2024. Total revenues of $742.8 million increased 8% compared to the first quarter of 2023. Net income of $137.9 million increased 8%, while earnings per diluted share of $3.93 increased 14% compared to the prior year period.

Adjusted operating revenues of $741.7 million increased 7% compared to the first quarter of 2023. Adjusted net operating income of $137.0 million increased 4%, while adjusted operating earnings per diluted share of $3.91 increased 10% compared to the prior year period.

Financial results during the first quarter of 2024 reflected the stability of the Company’s large in-force block of term life insurance, higher investment products sales, appreciation of client asset values, and the impact of higher interest rates on net investment income. Results were partly offset by weakness in the Senior Health business, which reported a loss of $14 million. Distribution results demonstrated sustained momentum in recruiting and the Company’s continued success in licensing new representatives.

1

 


“Our financial results reflect the fundamental strength in our core Term Life and ISP segments and the predictability of our model, particularly during uncertain times,” said Glenn Williams, Chief Executive Officer of Primerica, inc. “We started 2024 with solid momentum and we are well-positioned to grow the size of our sales force for the third consecutive year.”

 

 

2

 


First Quarter Distribution & Segment Results

 

Distribution Results

 

 

 

Q1 2024

 

 

Q1 2023

 

 

% Change

 

Life-Licensed Sales Force

 

 

142,855

 

 

 

136,430

 

 

 

5

%

Recruits

 

 

110,710

 

 

 

93,540

 

 

 

18

%

New Life-Licensed Representatives

 

 

12,949

 

 

 

11,118

 

 

 

16

%

Life Insurance Policies Issued

 

 

86,587

 

 

 

84,561

 

 

 

2

%

Life Productivity (1)

 

 

0.20

 

 

 

0.21

 

 

*

 

Issued Term Life Face Amount ($ billions) (2)

 

$

28.7

 

 

$

28.1

 

 

 

2

%

ISP Product Sales ($ billions)

 

$

2.8

 

 

$

2.3

 

 

 

20

%

Average Client Asset Values ($ billions)

 

$

99.5

 

 

$

86.6

 

 

 

15

%

Senior Health Submitted Policies (3)

 

 

16,068

 

 

 

19,826

 

 

 

(19

)%

Senior Health Approved Policies (4)

 

 

15,023

 

 

 

18,413

 

 

 

(18

)%

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

 

$

71.4

 

 

$

55.6

 

 

 

28

%

 

 

 

 

 

 

 

 

 

 

 

(1)
Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month.
(2)
Includes face amount on issued term life policies, additional riders added to existing policies, and face increases under increasing benefit riders.
(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

 

 

Q1 2024

 

 

Q1 2023

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

440,412

 

 

$

421,069

 

 

 

5

%

 

Investment and Savings Products

 

 

243,716

 

 

 

210,202

 

 

 

16

%

 

Senior Health (1)

 

 

6,880

 

 

 

18,710

 

 

 

(63

)%

 

Corporate and Other Distributed Products (2)

 

 

50,654

 

 

 

44,990

 

 

 

13

%

 

    Total adjusted operating revenues (2)

 

$

741,662

 

 

$

694,971

 

 

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before
  income taxes:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

138,367

 

 

$

130,541

 

 

 

6

%

 

Investment and Savings Products

 

 

65,562

 

 

 

56,106

 

 

 

17

%

 

Senior Health (1)

 

 

(14,153

)

 

 

(3,762

)

 

 

276

%

 

Corporate and Other Distributed Products (2)

 

 

(11,708

)

 

 

(11,008

)

 

 

(6

)%

 

Total adjusted operating income before income taxes (2)

 

$

178,068

 

 

$

171,877

 

 

 

4

%

 

 

(1)
First quarter 2024 included a $7.8 million negative tail revenue adjustment reflecting an increase in plan switching.
(2)
See the Non-GAAP Financial Measures section and the Adjusted Operating Results reconciliation tables at the end of this release for additional information.

 

 

3

 


Life Insurance Licensed Sales Force

The attractiveness of Primerica’s business opportunity continues to generate a high degree of interest, creating momentum in both recruiting and licensing and fueling growth in the size of the sales force. During the first quarter, recruiting increased 18% compared to the same period in 2023 while new life licenses increased 16%. As of March 31, 2024, the Company had a total of 142,855 independent life-licensed representatives, a 5% increase year-over-year.

Term Life Insurance

Life insurance policies issued during the first quarter of 2024 increased 2% to 86,587, helping to drive $28.7 billion in term life face amount issued during the three months ended March 31, 2024. Productivity, as measured by the number of policies issued per life-licensed representative per month, was 0.20 policies compared to 0.21 policies in the first quarter of 2023.

Compared to the prior year period, first quarter revenues increased 5% to $440.4 million due principally to a 6% increase in adjusted direct premium. Pre-tax operating income of $138.4 million increased 6%. The benefits and claims ratio at 58.0% and the DAC amortization ratio at 12.2% were both stable year-over-year. The Term Life operating margin was 22.0%, in line with the prior year period

Investment and Savings Products

Total product sales of $2.8 billion during the first quarter increased 20% compared to the prior year period, driven by continued strong sales of mutual funds in both the U.S. and Canada as well as solid demand for variable annuities and managed accounts. On March 31, 2024, client asset values were $103 billion, up 18% year-over-year primarily due to strong equity market appreciation as well continued net client inflows of $274 million during the quarter.

First quarter revenues of $243.7 million increased 16% compared to the prior year period, while pre-tax operating income of $65.6 million increased 17% driven by a combination of strong sales and an increase in average client asset values. Sales-based commissions and fees revenues increased 23%, in line with a 24% increase in revenue generating product sales, while sales-based commission expenses increased 20%. Asset-based revenues increased 15%, in line with the growth in average client asset values. The change in asset-based commission expenses was consistent with asset-based revenues, excluding revenues on Canadian segregated funds. Expenses related to Canadian segregated funds are reflected in insurance commissions and amortization of DAC.

Senior Health

During the first quarter of 2024, a total of 15,023 policies were approved by carriers, representing 18% fewer policies than in the prior year period due to fewer tenured agents and the negative impact of an industry-wide service disruption in a third-party service provider that affected the ability of our agents to verify plan eligibility. The lifetime value of commissions per approved policy (“LTV”) was $926, while contract acquisition costs per approved policy (“CAC”) were $901 for a LTV/CAC ratio of 1.0.

4

 


First quarter revenues of $6.9 million included a $7.8 million negative tail revenue adjustment. The tail adjustment was largely driven by an increase in plan switching. Total contract acquisition costs declined 10% year-over-year, reflecting lower sales volume, while operating expenses remained unchanged. The operating loss was $14.2 million compared to a loss of $3.8 million in the prior year period. The Company did not contribute cash to the segment during the first quarter of 2024, nor does it expect to do so for the remainder of the year.

Corporate and Other Distributed Products

During the first quarter of 2024, the segment recorded an adjusted operating loss of $11.7 million compared to an adjusted operating loss of $11.0 million in the prior year period. Adjusted net investment income increased $6.6 million from the continued benefit of higher interest rates and growth in the size of the invested asset portfolio. Insurance and other operating expenses increased $7.4 million due to higher growth-related technology costs and employee-related compensation increase.

Capital

The Company repurchased 465,938 shares of common stock for $109 million during the first quarter of 2024 and the Board of Directors has approved a dividend of $0.75 per share, payable on June 12, 2024 to stockholders of record on May 21, 2024.

Primerica has a strong balance sheet, including invested assets and cash at the holding company of $281 million. Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be approximately 430% as of March 31, 2024.

Subsequent Event

In April 2024, the Company executed agreements providing for the payment of certain claims filed by the Company under a Representation and Warranty insurance policy negotiated and purchased in connection with the acquisition of e-TeleQuote Insurance. The claims made by the Company involved breaches of certain representations and warranties relating to the pre-acquisition financial statements made by the sellers of e-TeleQuote in connection with the acquisition. The Company will recognize a gain in earnings during the three months ended June 30, 2024 of $50 million, which is equal to the aggregate proceeds to be received from the third-party insurers under the policy, reflecting the full coverage under the policy. The proceeds of this claim will be excluded from second quarter adjusted operating results to provide comparability to the prior year results.

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.

5

 


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), including credit impairments, and fair value mark-to-market (“MTM”) investment adjustments 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 stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold. Adjusted stockholders’ equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as such difference is caused by market movements in interest rates that are not permanent and may not align with the cash flows we will ultimately incur when policy benefits are settled.

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

6

 


Reconciliations of GAAP to non-GAAP financial measures are attached to this release.

Earnings Webcast Information

Primerica will hold a webcast on Tuesday, May 7, 2024, at 10:00 a.m. Eastern, to discuss the quarter’s results. To access the webcast, go to https://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software. A replay of the call will be available for approximately 30 days. This release and a detailed financial supplement will be posted on Primerica’s website.

Forward-Looking Statements

Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, our failure to continue to attract and license new recruits, retain sales representatives or license or maintain the licensing of sales representatives; new laws or regulations that could apply to our distribution model, which could require us to modify our distribution structure; changes to the independent contractor status of sales representatives; our or sales representatives’ violation of or non-compliance with laws and regulations; litigation and regulatory investigations and actions concerning us or sales representatives; differences between our actual experience and our expectations regarding mortality, persistency, disability or insurance 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; 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; we may not be able to execute an effective senior health insurance business strategy; 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; a significant change to or disruption in the mortgage lenders’ mortgage businesses or an inability of the mortgage lenders to satisfy their contractual obligations to us; economic downcycles 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 or a third-party partner’s information technology systems, breach of our information security, failure of our business continuity plan or the loss of the Internet; any failure to protect the confidentiality of client information; the current legislative and regulatory climate with regard to privacy and cybersecurity; 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; 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; the efficiency and success of business initiatives to enhance our technology, products and services; any acquisition or investment in businesses that do not perform as we expect or are difficult to integrate; and fluctuations in the market price of our common stock or Canadian currency exchange rates.

7

 


These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the "Investor Relations" section of our website at https://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.

About Primerica, Inc.

Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial products and 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 5.7 million lives and had approximately 2.9 million client investment accounts on December 31, 2023. Primerica, through its insurance company subsidiaries, was the #2 issuer of Term Life insurance coverage in the United States and Canada in 2023. Primerica stock is included in the S&P MidCap 400 and the Russell 1000 stock indices and is traded on The New York Stock Exchange under the symbol “PRI”.

Investor Contact:

Nicole Russell

470-564-6663
Email: Nicole.Russell@primerica.com

Media Contact:

Susan Chana

404-229-8302

Email: Susan.Chana@Primerica.com

8

 


 


 

 

9

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

 

 

 

(Unaudited)

 

 

 

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

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

 

$

2,782,140

 

 

$

2,719,467

 

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

 

 

1,376,400

 

 

 

1,386,980

 

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

 

 

271

 

 

 

276

 

Equity securities, at fair value

 

 

26,647

 

 

 

29,680

 

Trading securities, at fair value

 

 

3,253

 

 

 

18,383

 

Policy loans and other invested assets

 

 

50,835

 

 

 

51,175

 

     Total investments

 

 

4,239,546

 

 

 

4,205,961

 

Cash and cash equivalents

 

 

593,399

 

 

 

613,148

 

Accrued investment income

 

 

24,991

 

 

 

23,958

 

Reinsurance recoverables

 

 

2,920,417

 

 

 

3,015,777

 

Deferred policy acquisition costs, net

 

 

3,503,940

 

 

 

3,447,234

 

Renewal commissions receivable

 

 

176,298

 

 

 

190,258

 

Agent balances, due premiums and other receivables

 

 

287,459

 

 

 

273,066

 

Goodwill

 

 

127,707

 

 

 

127,707

 

Intangible assets, net

 

 

172,400

 

 

 

175,025

 

Income taxes

 

 

120,126

 

 

 

123,514

 

Operating lease right-of-use assets

 

 

52,135

 

 

 

53,693

 

Other assets

 

 

356,025

 

 

 

382,549

 

Separate account assets

 

 

2,334,911

 

 

 

2,395,842

 

Total assets

 

$

14,909,354

 

 

$

15,027,732

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Future policy benefits

 

$

6,548,050

 

 

$

6,742,025

 

Unearned and advance premiums

 

 

15,855

 

 

 

14,876

 

Policy claims and other benefits payable

 

 

517,468

 

 

 

513,803

 

Other policyholders' funds

 

 

421,027

 

 

 

435,094

 

Note payable

 

 

593,909

 

 

 

593,709

 

Surplus note

 

 

1,376,028

 

 

 

1,386,592

 

Income taxes

 

 

197,714

 

 

 

135,247

 

Operating lease liabilities

 

 

60,494

 

 

 

61,358

 

Other liabilities

 

 

581,342

 

 

 

583,434

 

Payable under securities lending

 

 

76,648

 

 

 

99,785

 

Separate account liabilities

 

 

2,334,911

 

 

 

2,395,842

 

   Total liabilities

 

 

12,723,446

 

 

 

12,961,765

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

346

 

 

 

350

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

2,285,937

 

 

 

2,276,946

 

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

 

 

 

 

 

 

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

 

 

92,853

 

 

 

(39,086

)

Unrealized foreign currency translation gains (losses)

 

 

(11,691

)

 

 

(2,235

)

Net unrealized investment gains (losses) on available-for-sale securities

 

 

(181,537

)

 

 

(170,008

)

Total stockholders' equity

 

 

2,185,908

 

 

 

2,065,967

 

Total liabilities and stockholders' equity

 

$

14,909,354

 

 

$

15,027,732

 

 

 

10

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

2024

 

 

2023

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

Direct premiums

 

$

841,047

 

 

$

817,872

 

Ceded premiums

 

 

(409,764

)

 

 

(405,347

)

Net premiums

 

 

431,283

 

 

 

412,525

 

Commissions and fees

 

 

255,021

 

 

 

231,547

 

Net investment income

 

 

37,806

 

 

 

31,065

 

Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

Other, net

 

 

17,415

 

 

 

19,507

 

Total revenues

 

 

742,830

 

 

 

690,036

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

Benefits and claims

 

 

166,321

 

 

 

163,265

 

Future policy benefits remeasurement (gain) loss

 

 

55

 

 

 

559

 

Amortization of deferred policy acquisition costs

 

 

72,049

 

 

 

67,923

 

Sales commissions

 

 

131,138

 

 

 

110,874

 

Insurance expenses

 

 

63,149

 

 

 

61,125

 

Insurance commissions

 

 

9,634

 

 

 

8,138

 

Contract acquisition costs

 

 

13,533

 

 

 

14,984

 

Interest expense

 

 

6,771

 

 

 

6,690

 

Other operating expenses

 

 

100,944

 

 

 

89,536

 

Total benefits and expenses

 

 

563,594

 

 

 

523,094

 

Income before income taxes

 

 

179,236

 

 

 

166,942

 

Income taxes

 

 

41,332

 

 

 

38,843

 

Net income

 

$

137,904

 

 

$

128,099

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic earnings per share

 

$

3.94

 

 

$

3.47

 

Diluted earnings per share

 

$

3.93

 

 

$

3.46

 

 

 

 

 

 

 

 

Weighted-average shares used in computing
  earnings per share:

 

 

 

 

 

 

Basic

 

 

34,883

 

 

 

36,710

 

Diluted

 

 

34,937

 

 

 

36,804

 

 

 

 

11

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands, except per-share amounts)

 

 

 

 

Total revenues

 

$

742,830

 

 

$

690,036

 

 

 

8

%

Less: Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(137

)

 

 

(327

)

 

 

 

Adjusted operating revenues

 

$

741,662

 

 

$

694,971

 

 

 

7

%

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

179,236

 

 

$

166,942

 

 

 

7

%

Less: Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(137

)

 

 

(327

)

 

 

 

Adjusted operating income before income taxes

 

$

178,068

 

 

$

171,877

 

 

 

4

%

 

 

 

 

 

 

 

 

 

 

Net income

 

$

137,904

 

 

$

128,099

 

 

 

8

%

Less: Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(137

)

 

 

(327

)

 

 

 

Less: Tax impact of preceding items

 

 

(269

)

 

 

1,151

 

 

 

 

Adjusted net operating income

 

$

137,005

 

 

$

131,883

 

 

 

4

%

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (1)

 

$

3.93

 

 

$

3.46

 

 

 

14

%

Less: Net after-tax impact of operating adjustments

 

 

0.02

 

 

 

(0.11

)

 

 

 

Diluted adjusted operating earnings per share (1)

 

$

3.91

 

$

3.57

 

 

 

10

%

 

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

 

 

TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Direct premiums

 

$

836,321

 

 

$

812,880

 

 

 

3

%

Less: Premiums ceded to IPO coinsurers

 

 

206,502

 

 

 

220,240

 

 

 

 

Adjusted direct premiums

 

 

629,819

 

 

 

592,640

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

 

(408,558

)

 

 

(404,044

)

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(206,502

)

 

 

(220,240

)

 

 

 

Other ceded premiums

 

 

(202,056

)

 

 

(183,804

)

 

 

 

Net premiums

 

$

427,763

 

 

$

408,836

 

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 


CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Total revenues

 

$

51,822

 

 

$

40,055

 

 

 

29

%

Less: Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(137

)

 

 

(327

)

 

 

 

Adjusted operating revenues

 

$

50,654

 

 

$

44,990

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(10,540

)

 

$

(15,943

)

 

 

34

%

Less: Investment gains (losses)

 

 

1,305

 

 

 

(4,608

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

(137

)

 

 

(327

)

 

 

 

Adjusted operating loss before income taxes

 

$

(11,708

)

 

$

(11,008

)

 

 

(6

)%

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Stockholders' equity

 

$

2,185,908

 

 

$

2,065,967

 

 

 

6

%

Less: Net unrealized gains (losses)

 

 

(181,537

)

 

 

(170,008

)

 

 

 

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

 

 

92,853

 

 

 

(39,086

)

 

 

 

Adjusted stockholders' equity

 

$

2,274,592

 

 

$

2,275,061

 

 

 

0

%


 

13

 


EX-99.2 3 pri-ex99_2.htm EX-99.2 EX-99.2

Exhibit 99.2

 

 

 

 

img165194719_0.jpg 

 

Supplemental Financial Information

First Quarter 2024


 

Table of Contents

PRIMERICA, INC.

Financial Supplement

 

 

 

Page

Preface, definition of Non-GAAP financial measures

3

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

4

Financial results and other statistical data

5

Statements of income

6

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

7

Segment operating results

 

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

8-9

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

10-11

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

12

Corporate & Other Distributed Products segment - financial results

13

Investment portfolio

14-16

Five-year historical key statistics

17

 

 

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, 2023.

 

2 of 17

 


 

 

Preface

PRIMERICA, INC.

Financial Supplement

 

 

First Quarter 2024

 

This document is a financial supplement to our first quarter 2024 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 impairmentsand mark-to-market (MTM) investment adjustments. 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 with the Company's insurance operations.

• Adjusted stockholders’ equity refers to the removal of the impact of net unrealized gains and losses on invested assets. We exclude unrealized investment gains and losses in measuring adjusted stockholders' equity as unrealized gains and losses from the Company's invested assets are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an invested asset matures or is sold. Adjustedstockholders' equity alsoexcludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as it is caused by market movements in interest rates that are not permanent and may not align with the cash flow we will ultimately incur when policy benefits are settled.

• IPO coinsurance transactions adjustments relate to transactions in the first quarter of 2010, where we coinsured between 80% and 90% of our business that was in-force at year-end 2009 to entities then affiliated with Citigroup Inc. that were executed concurrent with our initial public offering (IPO). We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business.

 

Management utilizes these non-GAAP financial measures in managing the business and believes they present relevant and meaningful analytical metrics for evaluating the ongoing business. Reconciliations of non-GAAP to GAAP financial measures are included in this financial supplement.

 

Certain items throughout this supplement may not add due to rounding and as such, may not agree to other public reporting of the respective item. Certain items throughout this supplement are noted as ‘na’ to indicate not applicable. Certain variances are noted as ‘nm’ to indicate not meaningful. Certain reclassifications have been made to prior-period amounts to conform to current-period reporting classifications. These reclassifications had no impact on net income or total stockholders’ equity.

3 of 17

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

Mar 31,
2023

 

Jun 30,
2023

 

Sep 30,
2023

 

Dec 31,
2023

 

Mar 31,
2024

 

Jun 30,
2024

Sep 30,
2024

Dec 31,
2024

Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and cash excluding securities held to maturity

$

3,246,388

 

$

3,226,056

 

$

3,174,938

 

$

3,432,129

 

$

3,456,543

 

 

 

 

 

Securities held to maturity

 

1,460,000

 

 

1,433,520

 

 

1,417,460

 

 

1,386,980

 

 

1,376,400

 

 

 

 

 

 

 

Total investments and cash

 

4,706,388

 

 

4,659,576

 

 

4,592,398

 

 

4,819,109

 

 

4,832,943

 

 

 

 

 

Reinsurance recoverables

 

3,217,354

 

 

3,084,520

 

 

2,954,245

 

 

3,015,777

 

 

2,920,417

 

 

 

 

 

Deferred policy acquisition costs

 

3,250,753

 

 

3,319,844

 

 

3,374,627

 

 

3,447,234

 

 

3,503,940

 

 

 

 

 

Goodwill

 

127,707

 

 

127,707

 

 

127,707

 

 

127,707

 

 

127,707

 

 

 

 

 

Other assets

 

1,191,286

 

 

1,201,266

 

 

1,200,647

 

 

1,222,064

 

 

1,189,436

 

 

 

 

 

Separate account assets

 

2,329,968

 

 

2,358,823

 

 

2,183,435

 

 

2,395,842

 

 

2,334,911

 

 

 

 

 

 

 

Total assets

$

14,823,457

 

$

14,751,736

 

$

14,433,059

 

$

15,027,732

 

$

14,909,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

6,561,624

 

$

6,491,564

 

$

6,045,151

 

$

6,742,025

 

$

6,548,050

 

 

 

 

 

Other policy liabilities

 

996,747

 

 

970,198

 

 

938,665

 

 

963,773

 

 

954,350

 

 

 

 

 

Income taxes

 

201,850

 

 

169,487

 

 

227,866

 

 

135,248

 

 

197,714

 

 

 

 

 

Other liabilities

 

659,734

 

 

642,149

 

 

636,927

 

 

644,792

 

 

641,836

 

 

 

 

 

Debt obligations

 

593,106

 

 

593,307

 

 

593,508

 

 

593,709

 

 

593,909

 

 

 

 

 

Surplus note

 

1,459,565

 

 

1,433,101

 

 

1,417,056

 

 

1,386,592

 

 

1,376,028

 

 

 

 

 

Payable under securities lending

 

74,452

 

 

77,643

 

 

77,956

 

 

99,785

 

 

76,648

 

 

 

 

 

Separate account liabilities

 

2,329,968

 

 

2,358,823

 

 

2,183,435

 

 

2,395,842

 

 

2,334,911

 

 

 

 

 

 

 

Total liabilities

 

12,877,046

 

 

12,736,272

 

 

12,120,564

 

 

12,961,765

 

 

12,723,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

364

 

 

358

 

 

353

 

 

350

 

 

346

 

 

 

 

 

Paid-in capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

2,177,428

 

 

2,190,223

 

 

2,215,378

 

 

2,276,947

 

 

2,285,937

 

 

 

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

(208,157

)

 

(226,250

)

 

(269,604

)

 

(170,008

)

 

(181,537

)

 

 

 

 

 

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

 

(11,966

)

 

55,386

 

 

377,637

 

 

(39,086

)

 

92,853

 

 

 

 

 

 

Cumulative translation adjustment

 

(11,259

)

 

(4,253

)

 

(11,269

)

 

(2,235

)

 

(11,691

)

 

 

 

 

 

 

Total stockholders’ equity

 

1,946,411

 

 

2,015,464

 

 

2,312,495

 

 

2,065,967

 

 

2,185,908

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

14,823,457

 

$

14,751,736

 

$

14,433,059

 

$

15,027,732

 

$

14,909,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Stockholders' Equity to Adjusted Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

1,946,411

 

$

2,015,464

 

$

2,312,495

 

$

2,065,967

 

$

2,185,908

 

 

 

 

 

Less: Net unrealized gains (losses)

 

(208,157

)

 

(226,250

)

 

(269,604

)

 

(170,008

)

 

(181,537

)

 

 

 

 

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

 

(11,966

)

 

55,386

 

 

377,637

 

 

(39,086

)

 

92,853

 

 

 

 

 

 

 

Adjusted stockholders’ equity

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

$

2,274,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

2,141,707

 

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

 

 

 

 

Net Income

 

128,099

 

 

144,504

 

 

152,063

 

 

151,935

 

 

137,904

 

 

 

 

 

Shareholder dividends

 

(23,910

)

 

(23,598

)

 

(23,336

)

 

(22,870

)

 

(26,256

)

 

 

 

 

Retirement of shares and warrants

 

(96,323

)

 

(112,606

)

 

(106,479

)

 

(72,886

)

 

(116,570

)

 

 

 

 

Net foreign currency translation adjustment

 

1,020

 

 

7,005

 

 

(7,016

)

 

9,035

 

 

(9,456

)

 

 

 

 

Other, net

 

15,941

 

 

4,490

 

 

2,902

 

 

5,386

 

 

13,909

 

 

 

 

Balance, end of period

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

$

2,274,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

3,188,502

 

$

3,250,753

 

$

3,319,844

 

$

3,374,627

 

$

3,447,234

 

 

 

 

 

General expenses deferred

 

10,777

 

 

10,692

 

 

10,764

 

 

9,910

 

 

11,156

 

 

 

 

 

Commission costs deferred

 

118,386

 

 

119,676

 

 

119,976

 

 

125,335

 

 

125,811

 

 

 

 

 

Amortization of deferred policy acquisition costs

 

(67,923

)

 

(68,110

)

 

(69,405

)

 

(70,378

)

 

(72,049

)

 

 

 

 

Foreign currency impact and other, net

 

1,011

 

 

6,833

 

 

(6,551

)

 

7,739

 

 

(8,211

)

 

 

 

Balance, end of period

$

3,250,753

 

$

3,319,844

 

$

3,374,627

 

$

3,447,234

 

$

3,503,940

 

 

 

 

 

(1)
Outstanding common shares exclude restricted stock units.

 

 

 

4 of 17

 


 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except per-share data)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

36,709,525

 

 

36,215,232

 

 

35,760,090

 

 

35,148,919

 

 

34,882,824

 

 

 

 

 

(1,826,701

)

 

-5.0

%

 

36,709,525

 

 

34,882,824

 

 

(1,826,701

)

 

-5.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

128,099

 

$

144,504

 

$

152,063

 

$

151,935

 

$

137,904

 

 

 

 

$

9,805

 

 

7.7

%

$

128,099

 

$

137,904

 

$

9,805

 

 

7.7

%

 

Less income attributable to unvested participating securities

 

(579

)

 

(609

)

 

(643

)

 

(648

)

 

(572

)

 

 

 

 

6

 

 

1.1

%

 

(579

)

 

(572

)

 

6

 

 

1.1

%

 

 

Net income used in computing basic EPS

$

127,520

 

$

143,896

 

$

151,420

 

$

151,287

 

$

137,331

 

 

 

 

$

9,811

 

 

7.7

%

$

127,520

 

$

137,331

 

$

9,811

 

 

7.7

%

 

 

Basic earnings per share

$

3.47

 

$

3.97

 

$

4.23

 

$

4.30

 

$

3.94

 

 

 

 

$

0.47

 

 

13.5

%

$

3.47

 

$

3.94

 

$

0.47

 

 

13.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

131,883

 

$

145,407

 

$

153,804

 

$

150,354

 

$

137,005

 

 

 

 

$

5,121

 

 

3.9

%

$

131,883

 

$

137,005

 

$

5,121

 

 

3.9

%

 

Less operating income attributable to unvested participating securities

 

(596

)

 

(612

)

 

(650

)

 

(642

)

 

(569

)

 

 

 

 

27

 

 

4.5

%

 

(596

)

 

(569

)

 

27

 

 

4.5

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

131,288

 

$

144,794

 

$

153,154

 

$

149,713

 

$

136,436

 

 

 

 

$

5,148

 

 

3.9

%

$

131,288

 

$

136,436

 

$

5,148

 

 

3.9

%

 

 

Basic adjusted operating income per share

$

3.58

 

$

4.00

 

$

4.28

 

$

4.26

 

$

3.91

 

 

 

 

$

0.33

 

 

9.2

%

$

3.58

 

$

3.91

 

$

0.33

 

 

9.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares and fully vested equity awards

 

36,709,525

 

 

36,215,232

 

 

35,760,090

 

 

35,148,919

 

 

34,882,824

 

 

 

 

 

(1,826,701

)

 

-5.0

%

 

36,709,525

 

 

34,882,824

 

 

(1,826,701

)

 

-5.0

%

 

Dilutive impact of contingently issuable shares

 

94,123

 

 

74,712

 

 

62,182

 

 

59,473

 

 

53,938

 

 

 

 

 

(40,185

)

 

-42.7

%

 

94,123

 

 

53,938

 

 

(40,185

)

 

-42.7

%

 

 

Shares used to calculate diluted EPS

 

36,803,648

 

 

36,289,944

 

 

35,822,272

 

 

35,208,392

 

 

34,936,762

 

 

 

 

 

(1,866,886

)

 

-5.1

%

 

36,803,648

 

 

34,936,762

 

 

(1,866,886

)

 

-5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

128,099

 

$

144,504

 

$

152,063

 

$

151,935

 

$

137,904

 

 

 

 

$

9,805

 

 

7.7

%

$

128,099

 

$

137,904

 

$

9,805

 

 

7.7

%

 

Less income attributable to unvested participating securities

 

(577

)

 

(608

)

 

(642

)

 

(647

)

 

(572

)

 

 

 

 

6

 

 

1.0

%

 

(577

)

 

(572

)

 

6

 

 

1.0

%

 

 

Net income used in computing diluted EPS

$

127,521

 

$

143,897

 

$

151,421

 

$

151,288

 

$

137,332

 

 

 

 

$

9,811

 

 

7.7

%

$

127,521

 

$

137,332

 

$

9,811

 

 

7.7

%

 

 

Diluted earnings per share

$

3.46

 

$

3.97

 

$

4.23

 

$

4.30

 

$

3.93

 

 

 

 

$

0.47

 

 

13.6

%

$

3.46

 

$

3.93

 

$

0.47

 

 

13.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

131,883

 

$

145,407

 

$

153,804

 

$

150,354

 

$

137,005

 

 

 

 

$

5,121

 

 

3.9

%

$

131,883

 

$

137,005

 

$

5,121

 

 

3.9

%

 

Less operating income attributable to unvested participating securities

 

(595

)

 

(611

)

 

(649

)

 

(641

)

 

(568

)

 

 

 

 

27

 

 

4.5

%

 

(595

)

 

(568

)

 

27

 

 

4.5

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

131,289

 

$

144,795

 

$

153,155

 

$

149,714

 

$

136,437

 

 

 

 

$

5,148

 

 

3.9

%

$

131,289

 

$

136,437

 

$

5,148

 

 

3.9

%

 

 

Diluted adjusted operating income per share

$

3.57

 

$

3.99

 

$

4.28

 

$

4.25

 

$

3.91

 

 

 

 

$

0.34

 

 

9.5

%

$

3.57

 

$

3.91

 

$

0.34

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

$

1,988,832

 

$

1,980,938

 

$

2,163,980

 

$

2,189,231

 

$

2,125,938

 

 

 

 

$

137,106

 

 

6.9

%

$

1,988,832

 

$

2,125,938

 

$

137,106

 

 

6.9

%

 

Average adjusted stockholders' equity

$

2,154,120

 

$

2,176,431

 

$

2,195,395

 

$

2,239,762

 

$

2,274,827

 

 

 

 

$

120,707

 

 

5.6

%

$

2,154,120

 

$

2,274,827

 

$

120,707

 

 

5.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income return on stockholders' equity

 

25.8

%

 

29.2

%

 

28.1

%

 

27.8

%

 

25.9

%

 

 

 

 

0.2

%

nm

 

 

25.8

%

 

25.9

%

 

0.2

%

nm

 

 

Net income return on adjusted stockholders' equity

 

23.8

%

 

26.6

%

 

27.7

%

 

27.1

%

 

24.2

%

 

 

 

 

0.5

%

nm

 

 

23.8

%

 

24.2

%

 

0.5

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

24.5

%

 

26.7

%

 

28.0

%

 

26.9

%

 

24.1

%

 

 

 

 

-0.4

%

nm

 

 

24.5

%

 

24.1

%

 

-0.4

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (1)

 

23.4

%

 

22.7

%

 

20.4

%

 

22.3

%

 

21.4

%

 

 

 

 

-2.0

%

nm

 

 

23.4

%

 

21.4

%

 

-2.0

%

nm

 

 

Debt-to-capital, excluding AOCI (1)

 

21.4

%

 

21.3

%

 

21.1

%

 

20.7

%

 

20.6

%

 

 

 

 

-0.8

%

nm

 

 

21.4

%

 

20.6

%

 

-0.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

2.4

x

 

2.3

x

 

2.0

x

 

2.3

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

 

2.2

x

 

2.1

x

 

2.1

x

 

2.1

x

 

2.1

x

 

 

 

 

(0.0

x)

nm

 

 

2.2

x

 

2.1

x

 

(0.0

x)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (2)

 

36,407,876

 

 

35,845,525

 

 

35,342,474

 

 

34,995,613

 

 

34,609,005

 

 

 

 

 

(1,798,871

)

 

-4.9

%

 

36,407,876

 

 

34,609,005

 

 

(1,798,871

)

 

-4.9

%

 

Adjusted stockholders' equity per share

$

59.51

 

$

60.99

 

$

62.37

 

$

65.01

 

$

65.72

 

 

 

 

$

6.22

 

 

10.4

%

$

59.51

 

$

65.72

 

$

6.22

 

 

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

A+

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

 

 

 

nm

 

nm

 

nm

 

nm

 

nm

 

nm

 

 

 

 

 

(1)
Debt-to-capital is that of the parent company only. Capital in the debt-to-capital ratio includes stockholders' equity and the note payable.
(2)
Share count reflects outstanding common shares, but excludes restricted stock units (RSUs).

 

 

 

 

5 of 17

 


 

Statements of Income

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

817,872

 

$

828,296

 

$

831,681

 

$

834,275

 

$

841,046

 

 

 

 

$

23,174

 

 

2.8

%

$

817,872

 

$

841,046

 

$

23,174

 

 

2.8

%

 

Ceded premiums

 

(405,347

)

 

(425,266

)

 

(411,015

)

 

(410,182

)

 

(409,764

)

 

 

 

 

(4,417

)

 

-1.1

%

 

(405,347

)

 

(409,764

)

 

(4,417

)

 

-1.1

%

 

 

Net premiums

 

412,525

 

 

403,030

 

 

420,666

 

 

424,093

 

 

431,283

 

 

 

 

 

18,757

 

 

4.5

%

 

412,525

 

 

431,283

 

 

18,757

 

 

4.5

%

 

Net investment income

 

31,065

 

 

32,398

 

 

34,730

 

 

37,644

 

 

37,806

 

 

 

 

 

6,742

 

 

21.7

%

 

31,065

 

 

37,806

 

 

6,742

 

 

21.7

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

72,388

 

 

74,958

 

 

72,996

 

 

76,274

 

 

88,746

 

 

 

 

 

16,358

 

 

22.6

%

 

72,388

 

 

88,746

 

 

16,358

 

 

22.6

%

 

 

Asset-based (2)

 

111,904

 

 

113,335

 

 

119,413

 

 

118,303

 

 

128,532

 

 

 

 

 

16,628

 

 

14.9

%

 

111,904

 

 

128,532

 

 

16,628

 

 

14.9

%

 

 

Account-based (3)

 

22,790

 

 

23,095

 

 

23,344

 

 

23,960

 

 

23,180

 

 

 

 

 

389

 

 

1.7

%

 

22,790

 

 

23,180

 

 

389

 

 

1.7

%

 

 

Other commissions and fees

 

24,464

 

 

21,742

 

 

23,149

 

 

28,300

 

 

14,563

 

 

 

 

 

(9,901

)

 

-40.5

%

 

24,464

 

 

14,563

 

 

(9,901

)

 

-40.5

%

 

Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

 

 

 

5,913

 

 

128.3

%

 

(4,608

)

 

1,305

 

 

5,913

 

 

128.3

%

 

Other, net

 

19,508

 

 

20,155

 

 

18,429

 

 

16,929

 

 

17,415

 

 

 

 

 

(2,093

)

 

-10.7

%

 

19,508

 

 

17,415

 

 

(2,093

)

 

-10.7

%

 

                  Total revenues

 

690,036

 

 

688,385

 

 

710,932

 

 

726,338

 

 

742,829

 

 

 

 

 

52,793

 

 

7.7

%

 

690,036

 

 

742,829

 

 

52,793

 

 

7.7

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

163,267

 

 

148,911

 

 

162,062

 

 

168,739

 

 

166,321

 

 

 

 

 

3,054

 

 

1.9

%

 

163,267

 

 

166,321

 

 

3,054

 

 

1.9

%

 

Future policy benefits remeasurement (gain)/loss

 

559

 

 

(1,867

)

 

179

 

 

746

 

 

55

 

 

 

 

 

(504

)

 

-90.2

%

 

559

 

 

55

 

 

(504

)

 

-90.2

%

 

Amortization of DAC

 

67,923

 

 

68,110

 

 

69,405

 

 

70,378

 

 

72,049

 

 

 

 

 

4,127

 

 

6.1

%

 

67,923

 

 

72,049

 

 

4,127

 

 

6.1

%

 

Insurance commissions

 

8,138

 

 

9,142

 

 

7,911

 

 

9,030

 

 

9,634

 

 

 

 

 

1,495

 

 

18.4

%

 

8,138

 

 

9,634

 

 

1,495

 

 

18.4

%

 

Insurance expenses

 

61,125

 

 

59,093

 

 

57,821

 

 

57,420

 

 

63,149

 

 

 

 

 

2,024

 

 

3.3

%

 

61,125

 

 

63,149

 

 

2,024

 

 

3.3

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

52,452

 

 

53,630

 

 

52,343

 

 

54,057

 

 

62,814

 

 

 

 

 

10,362

 

 

19.8

%

 

52,452

 

 

62,814

 

 

10,362

 

 

19.8

%

 

 

Asset-based (2)

 

54,276

 

 

55,085

 

 

58,793

 

 

58,388

 

 

64,208

 

 

 

 

 

9,932

 

 

18.3

%

 

54,276

 

 

64,208

 

 

9,932

 

 

18.3

%

 

 

Other sales commissions

 

4,147

 

 

4,907

 

 

5,064

 

 

4,303

 

 

4,117

 

 

 

 

 

(30

)

 

-0.7

%

 

4,147

 

 

4,117

 

 

(30

)

 

-0.7

%

 

Interest expense

 

6,690

 

 

6,686

 

 

6,632

 

 

6,586

 

 

6,771

 

 

 

 

 

81

 

 

1.2

%

 

6,690

 

 

6,771

 

 

81

 

 

1.2

%

 

Contract acquistion costs (4)

 

14,984

 

 

12,602

 

 

12,568

 

 

15,079

 

 

13,533

 

 

 

 

 

(1,451

)

 

-9.7

%

 

14,984

 

 

13,533

 

 

(1,451

)

 

-9.7

%

 

Other operating expenses

 

89,534

 

 

83,189

 

 

79,354

 

 

84,572

 

 

100,943

 

 

 

 

 

11,409

 

 

12.7

%

 

89,534

 

 

100,943

 

 

11,409

 

 

12.7

%

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#DIV/0!

 

 

 

 

 

 

 

#DIV/0!

 

 

                  Total benefits and expenses

 

523,095

 

 

499,489

 

 

512,131

 

 

529,297

 

 

563,594

 

 

 

 

 

40,499

 

 

7.7

%

 

523,095

 

 

563,594

 

 

40,499

 

 

7.7

%

 

 Income before income taxes

 

166,942

 

 

188,896

 

 

198,801

 

 

197,041

 

 

179,236

 

 

 

 

 

12,294

 

 

7.4

%

 

166,942

 

 

179,236

 

 

12,294

 

 

7.4

%

 

 

Income taxes

 

38,843

 

 

44,392

 

 

46,738

 

 

45,106

 

 

41,332

 

 

 

 

 

2,489

 

 

6.4

%

 

38,843

 

 

41,332

 

 

2,489

 

 

6.4

%

 

 

 

Net Income

$

128,099

 

$

144,504

 

$

152,063

 

$

151,935

 

$

137,904

 

 

 

 

$

9,805

 

 

7.7

%

$

128,099

 

$

137,904

 

$

9,805

 

 

7.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life

$

130,540

 

$

140,115

 

$

141,223

 

$

140,285

 

$

138,367

 

 

 

 

$

7,827

 

 

6.0

%

$

130,540

 

$

138,367

 

$

7,827

 

 

6.0

%

Investment & Savings Products

 

56,107

 

 

59,583

 

 

64,374

 

 

62,763

 

 

65,563

 

 

 

 

 

9,455

 

 

16.9

%

 

56,107

 

 

65,563

 

 

9,455

 

 

16.9

%

Senior Health

 

(3,762

)

 

(6,033

)

 

(7,583

)

 

(2,681

)

 

(14,153

)

 

 

 

 

(10,391

)

nm

 

 

(3,762

)

 

(14,153

)

 

(10,391

)

nm

 

Corporate & Other Distributed Products

 

(15,944

)

 

(4,769

)

 

787

 

 

(3,327

)

 

(10,542

)

 

 

 

 

5,402

 

 

33.9

%

 

(15,944

)

 

(10,542

)

 

5,402

 

 

33.9

%

 

Income before income taxes

$

166,942

 

$

188,896

 

$

198,801

 

$

197,041

 

$

179,236

 

 

 

 

$

12,294

 

 

7.4

%

$

166,942

 

$

179,236

 

$

12,294

 

 

7.4

%

 

(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 17

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life direct premiums

$

812,880

 

$

823,297

 

$

826,665

 

$

829,918

 

$

836,321

 

 

 

 

$

23,441

 

 

2.9

%

$

812,880

 

$

836,321

 

$

23,441

 

 

2.9

%

 

Less: Premiums ceded to IPO Coinsurers

 

220,240

 

 

216,740

 

 

212,951

 

 

210,310

 

 

206,502

 

 

 

 

 

(13,738

)

 

-6.2

%

 

220,240

 

 

206,502

 

 

(13,738

)

 

-6.2

%

 

Term Life adjusted direct premiums

$

592,640

 

$

606,557

 

$

613,714

 

$

619,608

 

$

629,819

 

 

 

 

$

37,179

 

 

6.3

%

$

592,640

 

$

629,819

 

$

37,179

 

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life ceded premiums

$

(404,044

)

$

(423,704

)

$

(409,801

)

$

(410,456

)

$

(408,558

)

 

 

 

$

(4,515

)

 

-1.1

%

$

(404,044

)

$

(408,558

)

$

(4,515

)

 

-1.1

%

 

Less: Premiums ceded to IPO Coinsurers

 

(220,240

)

 

(216,740

)

 

(212,951

)

 

(210,310

)

 

(206,502

)

 

 

 

 

13,738

 

 

6.2

%

 

(220,240

)

 

(206,502

)

 

13,738

 

 

6.2

%

 

Term Life other ceded premiums

$

(183,804

)

$

(206,964

)

$

(196,849

)

$

(200,146

)

$

(202,056

)

 

 

 

$

(18,253

)

 

-9.9

%

$

(183,804

)

$

(202,056

)

$

(18,253

)

 

-9.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

31,065

 

$

32,398

 

$

34,730

 

$

37,644

 

$

37,806

 

 

 

 

$

6,742

 

 

21.7

%

$

31,065

 

$

37,806

 

$

6,742

 

 

21.7

%

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

nm

 

nm

 

 

(327

)

 

(137

)

nm

 

nm

 

 

Adjusted net investment income

$

31,392

 

$

33,250

 

$

35,212

 

$

36,429

 

$

37,943

 

 

 

 

$

6,551

 

 

20.9

%

$

31,392

 

$

37,943

 

$

6,551

 

 

20.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

(15,944

)

$

(4,769

)

$

787

 

$

(3,327

)

$

(10,542

)

 

 

 

$

5,402

 

 

33.9

%

$

(15,944

)

$

(10,542

)

$

5,402

 

 

33.9

%

 

Less: Investment gains/(losses)

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

 

 

nm

 

nm

 

 

(4,608

)

 

1,305

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

nm

 

nm

 

 

(327

)

 

(137

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(11,008

)

$

(3,589

)

$

3,063

 

$

(5,377

)

$

(11,710

)

 

 

 

$

(702

)

 

-6.4

%

$

(11,008

)

$

(11,710

)

$

(702

)

 

-6.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

690,036

 

$

688,385

 

$

710,932

 

$

726,338

 

$

742,829

 

 

 

 

$

52,793

 

 

7.7

%

$

690,036

 

$

742,829

 

$

52,793

 

 

7.7

%

 

Less: Investment gains/(losses)

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

 

 

nm

 

nm

 

 

(4,608

)

 

1,305

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

nm

 

nm

 

 

(327

)

 

(137

)

nm

 

nm

 

 

Adjusted operating revenues

$

694,972

 

$

689,565

 

$

713,208

 

$

724,288

 

$

741,661

 

 

 

 

$

46,689

 

 

6.7

%

$

694,972

 

$

741,661

 

$

46,689

 

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

166,942

 

$

188,896

 

$

198,801

 

$

197,041

 

$

179,236

 

 

 

 

$

12,294

 

 

7.4

%

$

166,942

 

$

179,236

 

$

12,294

 

 

7.4

%

 

Less: Investment gains/(losses)

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

 

 

nm

 

nm

 

 

(4,608

)

 

1,305

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

nm

 

nm

 

 

(327

)

 

(137

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

171,877

 

$

190,076

 

$

201,077

 

$

194,991

 

$

178,067

 

 

 

 

$

6,190

 

 

3.6

%

$

171,877

 

$

178,067

 

$

6,190

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

128,099

 

$

144,504

 

$

152,063

 

$

151,935

 

$

137,904

 

 

 

 

$

9,805

 

 

7.7

%

$

128,099

 

$

137,904

 

$

9,805

 

 

7.7

%

 

Less: Investment gains/(losses)

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

 

 

nm

 

nm

 

 

(4,608

)

 

1,305

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

nm

 

nm

 

 

(327

)

 

(137

)

nm

 

nm

 

 

Less: Tax impact of reconciling items

 

1,151

 

 

277

 

 

535

 

 

(469

)

 

(269

)

 

 

 

nm

 

nm

 

 

1,151

 

 

(269

)

nm

 

nm

 

 

Adjusted net operating income

$

131,883

 

$

145,407

 

$

153,804

 

$

150,354

 

$

137,005

 

 

 

 

$

5,121

 

 

3.9

%

$

131,883

 

$

137,005

 

$

5,121

 

 

3.9

%

 

7 of 17

 


 

 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Term Life Insurance Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Premiums

$

812,880

 

$

823,297

 

$

826,665

 

$

829,918

 

$

836,321

 

 

 

 

$

23,441

 

 

2.9

%

$

812,880

 

$

836,321

 

$

23,441

 

 

2.9

%

 

Premiums ceded to IPO coinsurers (1)

 

(220,240

)

 

(216,740

)

 

(212,951

)

 

(210,310

)

 

(206,502

)

 

 

 

 

13,738

 

 

6.2

%

 

(220,240

)

 

(206,502

)

 

13,738

 

 

6.2

%

 

Adjusted direct premiums (2)

 

592,640

 

 

606,557

 

 

613,714

 

 

619,608

 

 

629,819

 

 

 

 

 

37,179

 

 

6.3

%

 

592,640

 

 

629,819

 

 

37,179

 

 

6.3

%

 

Other ceded premiums (3)

 

(183,804

)

 

(206,964

)

 

(196,849

)

 

(200,146

)

 

(202,056

)

 

 

 

 

(18,253

)

 

-9.9

%

 

(183,804

)

 

(202,056

)

 

(18,253

)

 

-9.9

%

 

Net premiums

 

408,836

 

 

399,594

 

 

416,864

 

 

419,462

 

 

427,762

 

 

 

 

 

18,926

 

 

4.6

%

 

408,836

 

 

427,762

 

 

18,926

 

 

4.6

%

 

Other, net

 

12,233

 

 

12,280

 

 

11,909

 

 

11,865

 

 

12,649

 

 

 

 

 

417

 

 

3.4

%

 

12,233

 

 

12,649

 

 

417

 

 

3.4

%

 

Revenues

 

421,069

 

 

411,873

 

 

428,773

 

 

431,327

 

 

440,412

 

 

 

 

 

19,343

 

 

4.6

%

 

421,069

 

 

440,412

 

 

19,343

 

 

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

158,940

 

 

143,855

 

 

158,508

 

 

160,782

 

 

163,847

 

 

 

 

 

4,906

 

 

3.1

%

 

158,940

 

 

163,847

 

 

4,906

 

 

3.1

%

 

Future policy benefits remeasurement (gain)/loss

 

1,035

 

 

(1,312

)

 

251

 

 

(187

)

 

(319

)

 

 

 

 

(1,355

)

 

-130.8

%

 

1,035

 

 

(319

)

 

(1,355

)

 

-130.8

%

 

Amortization of DAC

 

66,068

 

 

66,004

 

 

67,720

 

 

69,012

 

 

70,491

 

 

 

 

 

4,424

 

 

6.7

%

 

66,068

 

 

70,491

 

 

4,424

 

 

6.7

%

 

Insurance commissions

 

4,590

 

 

5,496

 

 

4,373

 

 

5,356

 

 

6,047

 

 

 

 

 

1,457

 

 

31.7

%

 

4,590

 

 

6,047

 

 

1,457

 

 

31.7

%

 

Insurance expenses

 

59,896

 

 

57,717

 

 

56,698

 

 

56,080

 

 

61,979

 

 

 

 

 

2,083

 

 

3.5

%

 

59,896

 

 

61,979

 

 

2,083

 

 

3.5

%

 

Benefits and expenses

 

290,529

 

 

271,759

 

 

287,549

 

 

291,042

 

 

302,044

 

 

 

 

 

11,515

 

 

4.0

%

 

290,529

 

 

302,044

 

 

11,515

 

 

4.0

%

 

Income before income taxes

$

130,540

 

$

140,115

 

$

141,224

 

$

140,285

 

$

138,367

 

 

 

 

$

7,827

 

 

6.0

%

$

130,540

 

$

138,367

 

$

7,827

 

 

6.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

477,227

 

$

489,826

 

$

495,769

 

$

499,965

 

$

508,687

 

 

 

 

$

31,459

 

 

6.6

%

$

477,227

 

$

508,687

 

$

31,459

 

 

6.6

%

 

Pre-IPO direct premiums (5)

 

335,652

 

 

333,471

 

 

330,896

 

 

329,953

 

 

327,634

 

 

 

 

 

(8,018

)

 

-2.4

%

 

335,652

 

 

327,634

 

 

(8,018

)

 

-2.4

%

 

Total direct premiums

$

812,880

 

$

823,297

 

$

826,665

 

$

829,918

 

$

836,321

 

 

 

 

$

23,441

 

 

2.9

%

$

812,880

 

$

836,321

 

$

23,441

 

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

220,240

 

$

216,740

 

$

212,951

 

$

210,310

 

$

206,502

 

 

 

 

$

(13,738

)

 

-6.2

%

$

220,240

 

$

206,502

 

$

(13,738

)

 

-6.2

%

 

% of Pre-IPO direct premiums

 

65.6

%

 

65.0

%

 

64.4

%

 

63.7

%

 

63.0

%

 

 

 

nm

 

nm

 

 

65.6

%

 

63.0

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

343,779

 

$

349,506

 

$

355,608

 

$

360,741

 

$

365,584

 

 

 

 

$

21,804

 

 

6.3

%

$

343,779

 

$

365,584

 

$

21,804

 

 

6.3

%

 

% of adjusted direct premiums

 

58.0

%

 

57.6

%

 

57.9

%

 

58.2

%

 

58.0

%

 

 

 

nm

 

nm

 

 

58.0

%

 

58.0

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

70,657

 

$

71,500

 

$

72,093

 

$

74,367

 

$

76,538

 

 

 

 

$

5,881

 

 

8.3

%

$

70,657

 

$

76,538

 

$

5,881

 

 

8.3

%

 

% of adjusted direct premiums

 

11.9

%

 

11.8

%

 

11.7

%

 

12.0

%

 

12.2

%

 

 

 

nm

 

nm

 

 

11.9

%

 

12.2

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

47,663

 

$

45,437

 

$

44,789

 

$

44,215

 

$

49,329

 

 

 

 

$

1,666

 

 

3.5

%

$

47,663

 

$

49,329

 

$

1,666

 

 

3.5

%

 

% of adjusted direct premiums

 

8.0

%

 

7.5

%

 

7.3

%

 

7.1

%

 

7.8

%

 

 

 

nm

 

nm

 

 

8.0

%

 

7.8

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

130,540

 

$

140,115

 

$

141,224

 

$

140,285

 

$

138,367

 

 

 

 

$

7,827

 

 

6.0

%

$

130,540

 

$

138,367

 

$

7,827

 

 

6.0

%

 

Term Life operating margin (8)

 

22.0

%

 

23.1

%

 

23.0

%

 

22.6

%

 

22.0

%

 

 

 

nm

 

nm

 

 

22.0

%

 

22.0

%

nm

 

nm

 

 

(1)
Premiums ceded to IPO coinsurers - premiums ceded to IPO coinsurers under the IPO coinsurance transactions excluding any reimbursements from the IPO coinsurers on previously existing reinsurance agreements.
(2)
Adjusted direct premiums - direct premiums net of premiums ceded to IPO coinsurers.
(3)
Other ceded premiums - premiums ceded to non-IPO coinsurers net of any applicable reimbursements from the IPO coinsurers.
(4)
Post-IPO direct premiums - direct premiums not subject to the 2010 IPO coinsurance transactions.
(5)
Pre-IPO direct premiums - direct premiums subject to the 2010 IPO coinsurance transactions.
(6)
Benefits and claims, net - benefits & claims and remeasurement (gain)/loss net of other ceded premiums which are largely YRT.
(7)
Insurance expenses, net - insurance expenses net of other, net revenues.
(8)
Term Life operating margin - Term Life operating income before income taxes as a percentage of adjusted direct premiums.

8 of 17

 


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

 

 

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

135,208

 

 

136,430

 

 

137,806

 

 

139,053

 

 

141,572

 

 

 

 

 

6,364

 

 

4.7

%

 

135,208

 

 

141,572

 

 

6,364

 

 

4.7

%

 

 

New life-licensed representatives

 

11,118

 

 

12,638

 

 

12,311

 

 

13,029

 

 

12,949

 

 

 

 

 

1,831

 

 

16.5

%

 

11,118

 

 

12,949

 

 

1,831

 

 

16.5

%

 

 

Non-renewal and terminated representatives

 

(9,896

)

 

(11,262

)

 

(11,064

)

 

(10,510

)

 

(11,666

)

 

 

 

 

(1,770

)

 

-17.9

%

 

(9,896

)

 

(11,666

)

 

(1,770

)

 

-17.9

%

 

Life-insurance licensed sales force, end of period

 

136,430

 

 

137,806

 

 

139,053

 

 

141,572

 

 

142,855

 

 

 

 

 

6,425

 

 

4.7

%

 

136,430

 

 

142,855

 

 

6,425

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

70.7

 

$

82.0

 

$

74.0

 

$

75.6

 

$

73.1

 

 

 

 

$

2.4

 

 

3.3

%

$

70.7

 

$

73.1

 

$

2.4

 

 

3.3

%

 

 

Additions and increases in premium

 

18.2

 

 

19.7

 

 

18.7

 

 

17.7

 

 

18.1

 

 

 

 

 

(0.1

)

 

-0.5

%

 

18.2

 

 

18.1

 

 

(0.1

)

 

-0.5

%

 

 

 

 

Total estimated annualized issued term life premium

$

88.9

 

$

101.7

 

$

92.7

 

$

93.3

 

$

91.2

 

 

 

 

$

2.3

 

 

2.5

%

$

88.9

 

$

91.2

 

$

2.3

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

84,561

 

 

96,953

 

 

88,589

 

 

88,757

 

 

86,587

 

 

 

 

 

2,026

 

 

2.4

%

 

84,561

 

 

86,587

 

 

2,026

 

 

2.4

%

 

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

$

836

 

$

846

 

$

836

 

$

852

 

$

844

 

 

 

 

$

8

 

 

0.9

%

$

836

 

$

844

 

$

8

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

916,808

 

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

 

 

 

$

27,802

 

 

3.0

%

$

916,808

 

$

944,609

 

$

27,802

 

 

3.0

%

 

 

Issued term life face amount (3)

 

28,124

 

 

32,203

 

 

29,452

 

 

29,322

 

 

28,725

 

 

 

 

 

601

 

 

2.1

%

 

28,124

 

 

28,725

 

 

601

 

 

2.1

%

 

 

Terminated term life face amount

 

(22,210

)

 

(22,583

)

 

(24,143

)

 

(25,293

)

 

(23,323

)

 

 

 

 

(1,112

)

 

-5.0

%

 

(22,210

)

 

(23,323

)

 

(1,112

)

 

-5.0

%

 

 

Foreign currency impact, net

 

124

 

 

2,401

 

 

(2,320

)

 

2,724

 

 

(2,911

)

 

 

 

 

(3,035

)

nm

 

 

124

 

 

(2,911

)

 

(3,035

)

nm

 

 

Term life face amount in-force, end of period

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

$

947,101

 

 

 

 

$

24,256

 

 

2.6

%

$

922,845

 

$

947,101

 

$

24,256

 

 

2.6

%

 

(1)
Estimated annualized issued term life premium - estimated as average premium per $1,000 of face amounts issued on new policies and additions (before free look returns) multiplied by actual face amount issued on new policies, rider additions and face amount increases.
(2)
In whole dollars.
(3)
Issued term life face amount - includes face amount on issued term life policies, additional riders added to existing policies, and face increases under increasing benefit riders.

 

 

9 of 17

 


 

 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Investment & Savings Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

$

72,388

 

$

74,958

 

$

72,996

 

$

76,274

 

$

88,746

 

 

 

 

$

16,358

 

 

22.6

%

$

72,388

 

$

88,746

 

$

16,358

 

 

22.6

%

 

Asset-based

 

111,904

 

 

113,335

 

 

119,413

 

 

118,303

 

 

128,532

 

 

 

 

 

16,628

 

 

14.9

%

 

111,904

 

 

128,532

 

 

16,628

 

 

14.9

%

 

Account-based

 

22,790

 

 

23,095

 

 

23,344

 

 

23,960

 

 

23,180

 

 

 

 

 

389

 

 

1.7

%

 

22,790

 

 

23,180

 

 

389

 

 

1.7

%

 

Other, net

 

3,120

 

 

3,121

 

 

3,145

 

 

3,119

 

 

3,258

 

 

 

 

 

138

 

 

4.4

%

 

3,120

 

 

3,258

 

 

138

 

 

4.4

%

 

Revenues

 

210,202

 

 

214,509

 

 

218,898

 

 

221,656

 

 

243,716

 

 

 

 

 

33,514

 

 

15.9

%

 

210,202

 

 

243,716

 

 

33,514

 

 

15.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

1,493

 

 

1,409

 

 

1,311

 

 

1,267

 

 

1,201

 

 

 

 

 

(292

)

 

-19.5

%

 

1,493

 

 

1,201

 

 

(292

)

 

-19.5

%

 

Insurance commissions

 

3,308

 

 

3,273

 

 

3,321

 

 

3,246

 

 

3,400

 

 

 

 

 

92

 

 

2.8

%

 

3,308

 

 

3,400

 

 

92

 

 

2.8

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

52,452

 

 

53,630

 

 

52,343

 

 

54,057

 

 

62,814

 

 

 

 

 

10,362

 

 

19.8

%

 

52,452

 

 

62,814

 

 

10,362

 

 

19.8

%

 

Asset-based

 

54,276

 

 

55,085

 

 

58,793

 

 

58,388

 

 

64,208

 

 

 

 

 

9,932

 

 

18.3

%

 

54,276

 

 

64,208

 

 

9,932

 

 

18.3

%

 

Other operating expenses

 

42,567

 

 

41,529

 

 

38,757

 

 

41,935

 

 

46,531

 

 

 

 

 

3,964

 

 

9.3

%

 

42,567

 

 

46,531

 

 

3,964

 

 

9.3

%

 

Benefits and expenses

 

154,095

 

 

154,926

 

 

154,524

 

 

158,893

 

 

178,153

 

 

 

 

 

24,058

 

 

15.6

%

 

154,095

 

 

178,153

 

 

24,058

 

 

15.6

%

 

Income before income taxes

$

56,107

 

$

59,583

 

$

64,374

 

$

62,763

 

$

65,563

 

 

 

 

$

9,455

 

 

16.9

%

$

56,107

 

$

65,563

 

$

9,455

 

 

16.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

8,034

 

$

8,142

 

$

8,608

 

$

8,102

 

$

9,342

 

 

 

 

$

1,308

 

 

16.3

%

$

8,034

 

$

9,342

 

$

1,308

 

 

16.3

%

 

Fees paid based on fee-generating positions (2)

 

11,528

 

 

10,216

 

 

9,469

 

 

10,270

 

 

11,426

 

 

 

 

 

(102

)

 

-0.9

%

 

11,528

 

 

11,426

 

 

(102

)

 

-0.9

%

 

Other operating expenses

 

23,005

 

 

23,171

 

 

20,680

 

 

23,563

 

 

25,763

 

 

 

 

 

2,758

 

 

12.0

%

 

23,005

 

 

25,763

 

 

2,758

 

 

12.0

%

 

Total other operating expenses

$

42,567

 

$

41,529

 

$

38,757

 

$

41,935

 

$

46,531

 

 

 

 

$

3,964

 

 

9.3

%

$

42,567

 

$

46,531

 

$

3,964

 

 

9.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.21

%

 

1.21

%

 

1.22

%

 

1.27

%

 

1.25

%

 

 

 

nm

 

nm

 

 

1.21

%

 

1.25

%

nm

 

nm

 

 

Canada

 

0.33

%

 

0.37

%

 

0.41

%

 

0.45

%

 

0.48

%

 

 

 

nm

 

nm

 

 

0.33

%

 

0.48

%

nm

 

nm

 

 

Total

 

1.13

%

 

1.16

%

 

1.17

%

 

1.22

%

 

1.19

%

 

 

 

nm

 

nm

 

 

1.13

%

 

1.19

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.042

%

 

0.041

%

 

0.042

%

 

0.042

%

 

0.041

%

 

 

 

nm

 

nm

 

 

0.042

%

 

0.041

%

nm

 

nm

 

 

Canada

 

0.102

%

 

0.104

%

 

0.105

%

 

0.105

%

 

0.104

%

 

 

 

nm

 

nm

 

 

0.102

%

 

0.104

%

nm

 

nm

 

 

Total

 

0.052

%

 

0.051

%

 

0.052

%

 

0.052

%

 

0.051

%

 

 

 

nm

 

nm

 

 

0.052

%

 

0.051

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

3.58

 

$

4.07

 

$

4.36

 

$

4.29

 

$

3.67

 

 

 

 

nm

 

nm

 

$

3.58

 

$

3.67

 

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.

10 of 17

 


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

 

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

971.7

 

$

998.5

 

$

956.9

 

$

970.9

 

$

1,162.2

 

 

 

 

$

190.5

 

 

19.6

%

$

971.7

 

$

1,162.2

 

$

190.5

 

 

19.6

%

 

 

Canada Retail Mutual Funds

 

149.8

 

 

106.2

 

 

110.1

 

 

112.0

 

 

179.6

 

 

 

 

 

29.9

 

 

19.9

%

 

149.8

 

 

179.6

 

 

29.9

 

 

19.9

%

 

 

Indexed Annuities

 

80.7

 

 

89.3

 

 

72.7

 

 

68.9

 

 

81.0

 

 

 

 

 

0.3

 

 

0.4

%

 

80.7

 

 

81.0

 

 

0.3

 

 

0.4

%

 

 

Variable Annuities and other

 

556.4

 

 

649.1

 

 

628.8

 

 

671.9

 

 

756.0

 

 

 

 

 

199.6

 

 

35.9

%

 

556.4

 

 

756.0

 

 

199.6

 

 

35.9

%

 

 

 

 

Total sales-based revenue generating product sales

 

1,758.6

 

 

1,843.1

 

 

1,768.5

 

 

1,823.7

 

 

2,178.8

 

 

 

 

 

420.2

 

 

23.9

%

 

1,758.6

 

 

2,178.8

 

 

420.2

 

 

23.9

%

 

 

Managed Accounts

 

306.1

 

 

317.0

 

 

236.0

 

 

353.2

 

 

370.9

 

 

 

 

 

64.7

 

 

21.1

%

 

306.1

 

 

370.9

 

 

64.7

 

 

21.1

%

 

 

Canada Retail Mutual Funds - no upfront sales comm

 

183.4

 

 

193.6

 

 

152.4

 

 

161.8

 

 

197.7

 

 

 

 

 

14.4

 

 

7.8

%

 

183.4

 

 

197.7

 

 

14.4

 

 

7.8

%

 

 

Segregated Funds

 

51.9

 

 

27.9

 

 

17.4

 

 

17.2

 

 

23.0

 

 

 

 

 

(28.9

)

 

-55.7

%

 

51.9

 

 

23.0

 

 

(28.9

)

 

-55.7

%

 

 

 

 

Total product sales

$

2,300.0

 

$

2,381.6

 

$

2,174.2

 

$

2,355.9

 

$

2,770.4

 

 

 

 

$

470.4

 

 

20.5

%

$

2,300.0

 

$

2,770.4

 

$

470.4

 

 

20.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Canada Retail Mutual Funds

$

333.2

 

$

299.8

 

$

262.5

 

$

273.8

 

$

377.4

 

 

 

 

$

44.2

 

 

13.3

%

$

333.2

 

$

377.4

 

$

44.2

 

 

13.3

%

 

 

Segregated Funds

 

51.9

 

 

27.9

 

 

17.4

 

 

17.2

 

 

23.0

 

 

 

 

 

(28.9

)

 

-55.7

%

 

51.9

 

 

23.0

 

 

(28.9

)

 

-55.7

%

 

 

 

Total Canada product sales

 

385.0

 

 

327.7

 

 

279.8

 

 

291.0

 

 

400.4

 

 

 

 

 

15.3

 

 

4.0

%

 

385.0

 

 

400.4

 

 

15.3

 

 

4.0

%

 

 

 

Total U.S. product sales

 

1,914.9

 

 

2,053.9

 

 

1,894.4

 

 

2,065.0

 

 

2,370.0

 

 

 

 

 

455.0

 

 

23.8

%

 

1,914.9

 

 

2,370.0

 

 

455.0

 

 

23.8

%

 

 

 

 

Total product sales

$

2,300.0

 

$

2,381.6

 

$

2,174.2

 

$

2,355.9

 

$

2,770.4

 

 

 

 

$

470.4

 

 

20.5

%

$

2,300.0

 

$

2,770.4

 

$

470.4

 

 

20.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

83,949

 

$

87,621

 

$

91,646

 

$

88,441

 

$

96,735

 

 

 

 

$

12,786

 

 

15.2

%

$

83,949

 

$

96,735

 

$

12,786

 

 

15.2

%

 

 

Inflows

 

2,300

 

 

2,382

 

 

2,174

 

 

2,356

 

 

2,770

 

 

 

 

 

470

 

 

20.5

%

 

2,300

 

 

2,770

 

 

470

 

 

20.5

%

 

 

Outflows (1)

 

(1,658

)

 

(1,839

)

 

(1,982

)

 

(2,184

)

 

(2,497

)

 

 

 

 

(839

)

 

-50.6

%

 

(1,658

)

 

(2,497

)

 

(839

)

 

-50.6

%

 

 

 

 

Net flows

 

642

 

 

542

 

 

192

 

 

172

 

 

274

 

 

 

 

 

(368

)

 

-57.4

%

 

642

 

 

274

 

 

(368

)

 

-57.4

%

 

 

Foreign currency impact, net

 

16

 

 

315

 

 

(303

)

 

344

 

 

(392

)

 

 

 

 

(407

)

nm

 

 

16

 

 

(392

)

 

(407

)

nm

 

 

 

Change in market value, net and other (2)

 

3,014

 

 

3,168

 

 

(3,094

)

 

7,777

 

 

6,724

 

 

 

 

 

3,709

 

 

123.1

%

 

3,014

 

 

6,724

 

 

3,709

 

 

123.1

%

 

Client asset values, end of period

$

87,621

 

$

91,646

 

$

88,441

 

$

96,735

 

$

103,340

 

 

 

 

$

15,719

 

 

17.9

%

$

87,621

 

$

103,340

 

$

15,719

 

 

17.9

%

 

 

Annualized net flows as % of beginning of period asset values

 

3.1

%

 

2.5

%

 

0.8

%

 

0.8

%

 

1.1

%

 

 

 

 

-1.9

%

nm

 

 

3.1

%

 

1.1

%

 

-1.9

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

42,096

 

$

43,225

 

$

44,748

 

$

44,622

 

$

49,013

 

 

 

 

$

6,917

 

 

16.4

%

$

42,096

 

$

49,013

 

$

6,917

 

 

16.4

%

 

 

Canada Retail Mutual Funds

 

11,345

 

 

11,567

 

 

11,817

 

 

11,722

 

 

12,850

 

 

 

 

 

1,505

 

 

13.3

%

 

11,345

 

 

12,850

 

 

1,505

 

 

13.3

%

 

 

Managed Accounts

 

7,338

 

 

7,613

 

 

7,850

 

 

7,851

 

 

8,806

 

 

 

 

 

1,468

 

 

20.0

%

 

7,338

 

 

8,806

 

 

1,468

 

 

20.0

%

 

 

Indexed Annuities

 

2,729

 

 

2,760

 

 

2,793

 

 

2,807

 

 

2,824

 

 

 

 

 

95

 

 

3.5

%

 

2,729

 

 

2,824

 

 

95

 

 

3.5

%

 

 

Variable Annuities and other

 

20,744

 

 

21,323

 

 

21,999

 

 

21,762

 

 

23,665

 

 

 

 

 

2,921

 

 

14.1

%

 

20,744

 

 

23,665

 

 

2,921

 

 

14.1

%

 

 

Segregated Funds

 

2,329

 

 

2,324

 

 

2,298

 

 

2,232

 

 

2,344

 

 

 

 

 

15

 

 

0.6

%

 

2,329

 

 

2,344

 

 

15

 

 

0.6

%

 

 

 

 

Total

$

86,581

 

$

88,813

 

$

91,505

 

$

90,995

 

$

99,502

 

 

 

 

$

12,920

 

 

14.9

%

$

86,581

 

$

99,502

 

$

12,920

 

 

14.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

11,345

 

$

11,567

 

$

11,817

 

$

11,722

 

$

12,850

 

 

 

 

$

1,505

 

 

13.3

%

$

11,345

 

$

12,850

 

$

1,505

 

 

13.3

%

 

 

Segregated Funds

 

2,329

 

 

2,324

 

 

2,298

 

 

2,232

 

 

2,344

 

 

 

 

 

15

 

 

0.6

%

 

2,329

 

 

2,344

 

 

15

 

 

0.6

%

 

 

 

Total Canada average client assets

 

13,674

 

 

13,891

 

 

14,115

 

 

13,954

 

 

15,194

 

 

 

 

 

1,520

 

 

11.1

%

 

13,674

 

 

15,194

 

 

1,520

 

 

11.1

%

 

 

 

Total U.S. average client assets

 

72,907

 

 

74,922

 

 

77,391

 

 

77,042

 

 

84,308

 

 

 

 

 

11,401

 

 

15.6

%

 

72,907

 

 

84,308

 

 

11,401

 

 

15.6

%

 

 

 

 

Total average client assets

$

86,581

 

$

88,813

 

$

91,505

 

$

90,995

 

$

99,502

 

 

 

 

$

12,920

 

 

14.9

%

$

86,581

 

$

99,502

 

$

12,920

 

 

14.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,316

 

 

2,331

 

 

2,342

 

 

2,351

 

 

2,359

 

 

 

 

 

43

 

 

1.9

%

 

2,316

 

 

2,359

 

 

43

 

 

1.9

%

 

 

Recordkeeping only

 

829

 

 

834

 

 

839

 

 

842

 

 

847

 

 

 

 

 

18

 

 

2.2

%

 

829

 

 

847

 

 

18

 

 

2.2

%

 

 

 

 

Total

 

3,145

 

 

3,165

 

 

3,181

 

 

3,193

 

 

3,206

 

 

 

 

 

61

 

 

1.9

%

 

3,145

 

 

3,206

 

 

61

 

 

1.9

%

 

(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.

11 of 17

 


 

Senior Health - Financial Results, Financial Analysis Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands, except as noted)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Senior Health Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions and fees (1)

$

15,755

 

$

11,371

 

$

11,388

 

$

19,049

 

$

6,077

 

 

 

 

$

(9,678

)

 

-61.4

%

$

15,755

 

$

6,077

 

$

(9,678

)

 

-61.4

%

 

Other, net (2)

 

2,955

 

 

3,519

 

 

2,048

 

 

1,099

 

 

803

 

 

 

 

 

(2,152

)

 

-72.8

%

 

2,955

 

 

803

 

 

(2,152

)

 

-72.8

%

 

Revenues

 

18,710

 

 

14,889

 

 

13,436

 

 

20,148

 

 

6,880

 

 

 

 

 

(11,830

)

 

-63.2

%

 

18,710

 

 

6,880

 

 

(11,830

)

 

-63.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract acquisition costs (3)

 

14,984

 

 

12,602

 

 

12,568

 

 

15,079

 

 

13,533

 

 

 

 

 

(1,451

)

 

-9.7

%

 

14,984

 

 

13,533

 

 

(1,451

)

 

-9.7

%

 

Other operating expenses

 

7,488

 

 

8,320

 

 

8,451

 

 

7,750

 

 

7,500

 

 

 

 

 

12

 

 

0.2

%

 

7,488

 

 

7,500

 

 

12

 

 

0.2

%

 

Operating benefits and expenses

 

22,471

 

 

20,922

 

 

21,019

 

 

22,829

 

 

21,033

 

 

 

 

 

(1,439

)

 

-6.4

%

 

22,471

 

 

21,033

 

 

(1,439

)

 

-6.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income before income taxes

$

(3,762

)

$

(6,033

)

$

(7,583

)

$

(2,681

)

$

(14,153

)

 

 

 

$

(10,391

)

nm

 

$

(3,762

)

$

(14,153

)

$

(10,391

)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income before income taxes

$

(3,762

)

$

(6,033

)

$

(7,583

)

$

(2,681

)

$

(14,153

)

 

 

 

$

(10,391

)

nm

 

$

(3,762

)

$

(14,153

)

$

(10,391

)

nm

 

 

Less: Amortization of intangibles

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

(2,800

)

 

 

 

 

 

nm

 

 

(2,800

)

 

(2,800

)

 

 

nm

 

 

Less: Depreciation

 

(200

)

 

(160

)

 

(166

)

 

(173

)

 

(144

)

 

 

 

 

56

 

 

28.0

%

 

(200

)

 

(144

)

 

56

 

 

28.0

%

 

EBITDA (4)

$

(762

)

$

(3,073

)

$

(4,617

)

$

292

 

$

(11,209

)

 

 

 

$

(10,447

)

nm

 

$

(762

)

$

(11,209

)

$

(10,447

)

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis and Key Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Health submitted policies (5)

 

19,826

 

 

13,885

 

 

10,718

 

 

18,663

 

 

16,068

 

 

 

 

 

(3,758

)

 

-19.0

%

 

19,826

 

 

16,068

 

 

(3,758

)

 

-19.0

%

 

Senior Health approved policies (6)

 

18,413

 

 

12,915

 

 

9,948

 

 

17,181

 

 

15,023

 

 

 

 

 

(3,390

)

 

-18.4

%

 

18,413

 

 

15,023

 

 

(3,390

)

 

-18.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primerica representatives Senior Health certified (7)

 

94,623

 

 

94,335

 

 

93,217

 

 

89,082

 

 

81,348

 

 

 

 

 

(13,275

)

 

-14.0

%

 

94,623

 

 

81,348

 

 

(13,275

)

 

-14.0

%

 

Senior Health submitted policies sourced by Primerica representatives

 

2,073

 

 

1,707

 

 

1,549

 

 

5,111

 

 

2,051

 

 

 

 

 

(22

)

 

-1.1

%

 

2,073

 

 

2,051

 

 

(22

)

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LTV per approved policy (8)

$

856

 

$

880

 

$

911

 

$

1,109

 

$

926

 

 

 

 

$

71

 

 

8.3

%

$

856

 

$

926

 

$

71

 

 

8.3

%

 

CAC per approved policy (8)

$

814

 

$

976

 

$

1,263

 

$

878

 

$

901

 

 

 

 

$

87

 

 

10.7

%

$

814

 

$

901

 

$

87

 

 

10.7

%

 

LTV / CAC multiple

 

1.1

 x

 

0.9

 x

 

0.7

 x

 

1.3

 x

 

1.0

 x

 

 

 

 

0.0

 x

nm

 

 

1.1

 x

 

1.0

 x

 

0.0

 x

nm

 

 

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

 

12 of 17

 


 

 

Corporate Other Distributed Products - Financial Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

YOY YTD

 

(Dollars in thousands)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

 

YTD 2023

 

YTD 2024

 

$
Change

 

%
Change

 

Corporate & Other Distributed Products Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

4,993

 

$

4,999

 

$

5,016

 

$

4,358

 

$

4,725

 

 

 

 

$

(267

)

 

-5.4

%

$

4,993

 

$

4,725

 

$

(267

)

 

-5.4

%

 

Ceded premiums

 

(1,304

)

 

(1,562

)

 

(1,215

)

 

273

 

 

(1,205

)

 

 

 

 

98

 

 

7.5

%

 

(1,304

)

 

(1,205

)

 

98

 

 

7.5

%

 

Net premiums

 

3,689

 

 

3,436

 

 

3,801

 

 

4,631

 

 

3,520

 

 

 

 

 

(169

)

 

-4.6

%

 

3,689

 

 

3,520

 

 

(169

)

 

-4.6

%

 

Adjusted net investment income

 

31,392

 

 

33,250

 

 

35,213

 

 

36,429

 

 

37,943

 

 

 

 

 

6,551

 

 

20.9

%

 

31,392

 

 

37,943

 

 

6,551

 

 

20.9

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid Legal Services

 

3,991

 

 

4,421

 

 

5,311

 

 

3,806

 

 

3,591

 

 

 

 

 

(399

)

 

-10.0

%

 

3,991

 

 

3,591

 

 

(399

)

 

-10.0

%

 

Auto and Homeowners Insurance

 

1,831

 

 

2,349

 

 

2,951

 

 

2,133

 

 

1,777

 

 

 

 

 

(54

)

 

-2.9

%

 

1,831

 

 

1,777

 

 

(54

)

 

-2.9

%

 

Mortgage loans

 

1,211

 

 

1,775

 

 

1,733

 

 

1,530

 

 

1,499

 

 

 

 

 

288

 

 

23.8

%

 

1,211

 

 

1,499

 

 

288

 

 

23.8

%

 

Other sales commissions

 

1,676

 

 

1,826

 

 

1,765

 

 

1,781

 

 

1,618

 

 

 

 

 

(58

)

 

-3.5

%

 

1,676

 

 

1,618

 

 

(58

)

 

-3.5

%

 

Other, net

 

1,200

 

 

1,236

 

 

1,327

 

 

846

 

 

704

 

 

 

 

 

(497

)

 

-41.4

%

 

1,200

 

 

704

 

 

(497

)

 

-41.4

%

 

Adjusted operating revenues

 

44,990

 

 

48,293

 

 

52,102

 

 

51,157

 

 

50,653

 

 

 

 

 

5,663

 

 

12.6

%

 

44,990

 

 

50,653

 

 

5,663

 

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

4,327

 

 

5,057

 

 

3,554

 

 

7,957

 

 

2,475

 

 

 

 

 

(1,852

)

 

-42.8

%

 

4,327

 

 

2,475

 

 

(1,852

)

 

-42.8

%

 

Future policy benefits remeasurement (gain)/loss

 

(477

)

 

(554

)

 

(72

)

 

933

 

 

374

 

 

 

 

 

851

 

nm

 

 

(477

)

 

374

 

 

851

 

nm

 

 

Amortization of DAC

 

362

 

 

697

 

 

375

 

 

99

 

 

357

 

 

 

 

 

(6

)

 

-1.5

%

 

362

 

 

357

 

 

(6

)

 

-1.5

%

 

Insurance commissions

 

241

 

 

373

 

 

217

 

 

429

 

 

187

 

 

 

 

 

(54

)

 

-22.3

%

 

241

 

 

187

 

 

(54

)

 

-22.3

%

 

Insurance expenses

 

1,229

 

 

1,377

 

 

1,123

 

 

1,341

 

 

1,171

 

 

 

 

 

(59

)

 

-4.8

%

 

1,229

 

 

1,171

 

 

(59

)

 

-4.8

%

 

Sales commissions

 

4,147

 

 

4,907

 

 

5,064

 

 

4,303

 

 

4,117

 

 

 

 

 

(30

)

 

-0.7

%

 

4,147

 

 

4,117

 

 

(30

)

 

-0.7

%

 

Interest expense

 

6,690

 

 

6,686

 

 

6,632

 

 

6,586

 

 

6,771

 

 

 

 

 

81

 

 

1.2

%

 

6,690

 

 

6,771

 

 

81

 

 

1.2

%

 

Other operating expenses

 

39,480

 

 

33,340

 

 

32,146

 

 

34,886

 

 

46,913

 

 

 

 

 

7,433

 

 

18.8

%

 

39,480

 

 

46,913

 

 

7,433

 

 

18.8

%

 

Benefits and expenses

 

55,999

 

 

51,882

 

 

49,039

 

 

56,533

 

 

62,363

 

 

 

 

 

6,365

 

 

11.4

%

 

55,999

 

 

62,363

 

 

6,365

 

 

11.4

%

 

Adjusted operating income before income taxes

$

(11,008

)

$

(3,589

)

$

3,063

 

$

(5,377

)

$

(11,710

)

 

 

 

$

(702

)

 

-6.4

%

$

(11,008

)

$

(11,710

)

$

(702

)

 

-6.4

%

 

13 of 17

 


 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

As of or for the period ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% 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

 

$

593,670

 

$

593,670

 

$

-

 

 

17.4

%

 

16.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

20,447

 

 

21,072

 

 

(625

)

 

0.6

%

 

0.6

%

 

2.83

%

AAA

 

Government

 

 

245,278

 

 

266,550

 

 

(21,272

)

 

7.2

%

 

7.3

%

 

3.22

%

AA-

 

Tax-Exempt Municipal

 

 

33,194

 

 

35,970

 

 

(2,776

)

 

1.0

%

 

1.0

%

 

2.69

%

AA

 

Corporate

 

 

1,377,674

 

 

1,474,579

 

 

(96,905

)

 

40.5

%

 

40.6

%

 

3.98

%

BBB+

 

Mortgage Backed

 

 

458,639

 

 

525,933

 

 

(67,294

)

 

13.5

%

 

14.5

%

 

3.40

%

AAA

 

Asset Backed

 

 

254,131

 

 

263,971

 

 

(9,840

)

 

7.5

%

 

7.3

%

 

4.79

%

AA-

 

Cmbs

 

 

111,104

 

 

123,895

 

 

(12,791

)

 

3.3

%

 

3.4

%

 

3.66

%

AA-

 

Private

 

 

280,980

 

 

299,770

 

 

(18,790

)

 

8.3

%

 

8.2

%

 

4.79

%

BBB+

 

Redeemable Preferred

 

 

3,946

 

 

4,248

 

 

(302

)

 

0.1

%

 

0.1

%

 

5.37

%

BBB-

 

 

 

 

 

 

Total Fixed Income

 

 

2,785,392

 

 

3,015,988

 

 

(230,596

)

 

81.8

%

 

82.9

%

 

3.93

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

4,492

 

 

4,492

 

 

-

 

 

0.1

%

 

0.1

%

 

 

 

 

Common Stock

 

 

18,708

 

 

18,708

 

 

(0

)

 

0.5

%

 

0.5

%

 

 

 

 

Mutual Fund

 

 

3,447

 

 

3,447

 

 

(0

)

 

0.1

%

 

0.1

%

 

 

 

 

 

 

 

 

 

Total Equities

 

 

26,647

 

 

26,647

 

 

(0

)

 

0.8

%

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,405,709

 

$

3,636,305

 

$

(230,596

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance

 

$

184,135

 

$

198,930

 

$

(14,795

)

 

13.4

%

 

13.5

%

 

 

 

 

Energy

 

 

167,863

 

 

176,615

 

 

(8,751

)

 

12.2

%

 

12.0

%

 

 

 

 

Consumer Non Cyclical

 

 

130,763

 

 

143,551

 

 

(12,789

)

 

9.5

%

 

9.7

%

 

 

 

 

Reits

 

 

124,964

 

 

137,975

 

 

(13,011

)

 

9.1

%

 

9.4

%

 

 

 

 

Consumer Cyclical

 

 

113,472

 

 

121,879

 

 

(8,407

)

 

8.2

%

 

8.3

%

 

 

 

 

Technology

 

 

104,102

 

 

109,350

 

 

(5,248

)

 

7.6

%

 

7.4

%

 

 

 

 

Banking

 

 

92,124

 

 

94,055

 

 

(1,930

)

 

6.7

%

 

6.4

%

 

 

 

 

Electric

 

 

78,754

 

 

82,797

 

 

(4,043

)

 

5.7

%

 

5.6

%

 

 

 

 

Capital Goods

 

 

78,423

 

 

83,082

 

 

(4,659

)

 

5.7

%

 

5.6

%

 

 

 

 

Basic Industry

 

 

65,221

 

 

71,227

 

 

(6,006

)

 

4.7

%

 

4.8

%

 

 

 

 

Finance Companies

 

 

59,151

 

 

63,139

 

 

(3,988

)

 

4.3

%

 

4.3

%

 

 

 

 

Transportation

 

 

54,436

 

 

57,980

 

 

(3,544

)

 

4.0

%

 

3.9

%

 

 

 

 

Communications

 

 

51,429

 

 

54,391

 

 

(2,961

)

 

3.7

%

 

3.7

%

 

 

 

 

Brokerage

 

 

42,837

 

 

46,883

 

 

(4,046

)

 

3.1

%

 

3.2

%

 

 

 

 

Natural Gas

 

 

11,085

 

 

11,391

 

 

(306

)

 

0.8

%

 

0.8

%

 

 

 

 

Financial Other

 

 

6,447

 

 

6,855

 

 

(408

)

 

0.5

%

 

0.5

%

 

 

 

 

Industrial Other

 

 

5,876

 

 

6,762

 

 

(886

)

 

0.4

%

 

0.5

%

 

 

 

 

Utility Other

 

 

4,643

 

 

5,390

 

 

(746

)

 

0.3

%

 

0.4

%

 

 

 

 

Owned No Guarantee

 

 

1,944

 

 

2,325

 

 

(381

)

 

0.1

%

 

0.2

%

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,377,674

 

$

1,474,579

 

$

(96,905

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

315,290

 

$

317,962

 

$

(2,671

)

 

11.3

%

 

10.5

%

 

4.05

%

 

 

 

1-2 Yrs.

 

 

276,779

 

 

285,411

 

 

(8,632

)

 

9.9

%

 

9.5

%

 

4.13

%

 

 

 

2-5 Yrs.

 

 

767,236

 

 

805,689

 

 

(38,452

)

 

27.5

%

 

26.7

%

 

4.09

%

 

 

 

5-10 Yrs.

 

 

1,082,638

 

 

1,224,115

 

 

(141,477

)

 

38.9

%

 

40.6

%

 

3.52

%

 

 

 

> 10 Yrs.

 

 

343,448

 

 

382,812

 

 

(39,364

)

 

12.3

%

 

12.7

%

 

4.63

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,785,392

 

$

3,015,988

 

$

(230,596

)

 

100.0

%

 

100.0

%

 

3.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income portfolio duration

 

 

4.7

 

years

 

 

 

 

 

 

 

 

 

 

 

 

Note: Investment Portfolio pages in this Financial Supplement exclude the Held to Maturity asset on our balance sheet.

 

14 of 17

 


 

 

Investment Portfolio - Quality Ratings As of March 31, 2024

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

570,438

 

 

18.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

447,746

 

 

14.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

727,678

 

 

24.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

1,220,606

 

 

40.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

49,157

 

 

1.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

363

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

3,015,988

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

7,952

 

 

0.5

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

61,696

 

 

4.2

%

 

 

 

AA

 

 

9,024

 

 

3.0

%

 

A

 

 

374,334

 

 

25.4

%

 

 

 

A

 

 

78,854

 

 

26.3

%

 

BBB

 

 

985,555

 

 

66.8

%

 

 

 

BBB

 

 

210,546

 

 

70.2

%

 

Below Investment Grade

 

 

44,866

 

 

3.0

%

 

 

 

Below Investment Grade

 

 

1,346

 

 

0.4

%

 

NA

 

 

176

 

 

0.0

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,474,579

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

299,770

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

53,465

 

 

43.2

%

 

 

 

AAA

 

$

384,264

 

 

73.1

%

 

AA

 

 

10,587

 

 

8.5

%

 

 

 

AA

 

 

141,479

 

 

26.9

%

 

A

 

 

59,843

 

 

48.3

%

 

 

 

A

 

 

107

 

 

0.0

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

-

 

 

 

 

Below Investment Grade

 

 

-

 

 

 

 

 

 

Below Investment Grade

 

 

62

 

 

0.0

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

22

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

123,895

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

525,933

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

87,572

 

 

33.2

%

 

 

 

AAA

 

$

36,502

 

 

12.7

%

 

AA

 

 

33,817

 

 

12.8

%

 

 

 

AA

 

 

163,804

 

 

57.0

%

 

A

 

 

134,875

 

 

51.1

%

 

 

 

A

 

 

72,750

 

 

25.3

%

 

BBB

 

 

5,795

 

 

2.2

%

 

 

 

BBB

 

 

13,428

 

 

4.7

%

 

Below Investment Grade

 

 

1,746

 

 

0.7

%

 

 

 

Below Investment Grade

 

 

1,138

 

 

0.4

%

 

NA

 

 

166

 

 

0.1

%

 

 

 

NA

 

 

0

 

 

0.0

%

 

 

 

 

 

 

Total Asset-Backed

 

$

263,971

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

287,622

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

1,456,288

 

 

55.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

1,119,073

 

 

42.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

43,257

 

 

1.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

7,311

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

1,002

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

2,626,931

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

415,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

593,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,636,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

15 of 17

 


 

 

Investment Portfolio - Supplemental Data and Trends

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

(Dollars in thousands)

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

$
Change

 

%
Change

Net Investment Income by Source

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-maturity securities (available-for-sale)

$

25,806

 

$

26,357

 

$

27,380

 

$

29,218

 

$

29,936

 

 

 

 

$

4,130

 

16.0%

 

Fixed-maturity securities (held-to-maturity)

 

16,435

 

 

16,608

 

 

16,306

 

 

16,126

 

 

15,785

 

 

 

 

 

(650

)

-4.0%

 

Equity Securities

 

380

 

 

380

 

 

366

 

 

397

 

 

390

 

 

 

 

 

10

 

2.6%

 

Deposit asset underlying 10% reinsurance treaty

 

2,377

 

 

2,488

 

 

2,504

 

 

2,415

 

 

2,311

 

 

 

 

 

(66

)

-2.8%

 

Deposit asset - Mark to Market

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

 

 

 

190

 

58.1%

 

Policy loans and other invested assets

 

(72

)

 

352

 

 

475

 

 

542

 

 

461

 

 

 

 

 

533

 

nm

 

Cash & cash equivalents

 

5,128

 

 

5,840

 

 

6,609

 

 

6,024

 

 

6,981

 

 

 

 

 

1,853

 

36.1%

 

 

 

 

 

Total investment income

 

49,727

 

 

51,172

 

 

53,159

 

 

55,937

 

 

55,727

 

 

 

 

 

6,000

 

12.1%

 

Investment expenses

 

2,227

 

 

2,167

 

 

2,122

 

 

2,167

 

 

2,136

 

 

 

 

 

(91

)

-4.1%

 

Interest Expense on Surplus Note

 

16,435

 

 

16,608

 

 

16,306

 

 

16,126

 

 

15,785

 

 

 

 

 

(650

)

-4.0%

 

 

 

 

 

Net investment income

$

31,065

 

$

32,397

 

$

34,731

 

$

37,644

 

$

37,806

 

 

 

 

$

6,741

 

21.7%

 

 

Fixed income book yield, end of period

 

3.57

%

 

3.63

%

 

3.79

%

 

3.83

%

 

3.93

%

 

 

 

 

 

 

 

 

New money yield

 

5.57

%

 

5.46

%

 

6.04

%

 

6.67

%

 

5.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q1

 

 

 

 

 

 

 

 

 

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

% Pt
Change

 

 

Fixed Income Portfolio Quality Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

20.8

%

 

20.7

%

 

19.0

%

 

18.9

%

 

18.9

%

 

 

 

 

-1.9

%

 

 

AA

 

11.3

%

 

11.4

%

 

14.3

%

 

14.9

%

 

14.8

%

 

 

 

 

3.6

%

 

 

A

 

25.0

%

 

24.8

%

 

24.8

%

 

24.9

%

 

24.1

%

 

 

 

 

-0.8

%

 

 

BBB

 

40.5

%

 

40.9

%

 

39.7

%

 

39.4

%

 

40.5

%

 

 

 

 

-0.1

%

 

 

Below Investment Grade

 

2.2

%

 

2.0

%

 

1.9

%

 

2.0

%

 

1.6

%

 

 

 

 

-0.6

%

 

 

NA

 

0.2

%

 

0.1

%

 

0.3

%

 

0.0

%

 

0.0

%

 

 

 

 

-0.2

%

 

 

 

 

 

 

 

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2024

 

 

 

As of March 31, 2024

 

 

 

 

 

 

As of March 31, 2024

 

 

 

 

 

 

 

 

Market
Value

 

Amortized
Cost

 

Credit
Rating

 

 

 

Market
Value

 

Amortized
Cost

 

 

 

 

 

 

Market
Value

 

Amortized
Cost

 

Top 25 Exposures

 

 

 

 

 

 

Foreign Exposure (1)

 

 

 

 

 

 

Government Investments (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Canada

$

19,014

 

$

19,935

 

AAA

 

Canada

$

95,354

 

$

102,713

 

 

 

AAA

$

2,077

 

$

2,104

 

 

2

Province of Ontario Canada

 

15,555

 

 

16,070

 

A+

 

United Kingdom

 

24,614

 

 

24,700

 

 

 

AA

 

 

 

 

 

3

Province of Alberta Canada

 

14,705

 

 

15,803

 

AA-

 

Australia

 

15,981

 

 

16,959

 

 

 

A

 

10,676

 

 

12,436

 

 

4

Province of Quebec Canada

 

14,653

 

 

15,245

 

AA-

 

Ireland

 

9,014

 

 

8,595

 

 

 

BBB

 

12,123

 

 

12,978

 

 

5

ONEOK Inc

 

14,080

 

 

14,378

 

BBB

 

Mexico

 

6,637

 

 

7,684

 

 

 

Below Investment Grade

 

666

 

 

1,138

 

 

6

Realty Income Corp

 

14,078

 

 

15,046

 

A-

 

Netherlands (The)

 

5,477

 

 

5,486

 

 

 

NA

 

 

 

 

 

7

Ontario Teachers' Pension Plan

 

12,904

 

 

14,340

 

AA+

 

Bermuda

 

4,980

 

 

5,240

 

 

 

 

Total

$

25,543

 

$

28,656

 

 

8

Boeing Co

 

11,753

 

 

11,837

 

BBB-

 

Luxembourg

 

4,974

 

 

4,700

 

 

 

 

 

 

 

 

 

 

 

9

Manulife Financial Corp

 

10,906

 

 

11,614

 

A

 

France

 

4,664

 

 

4,900

 

 

 

 

 

 

 

 

 

 

 

10

Berkshire Hathaway Inc

 

10,658

 

 

10,659

 

AA

 

Japan

 

4,656

 

 

4,700

 

 

 

Non-Government Investments (1)

 

 

 

 

 

11

TC Energy Corp

 

10,060

 

 

11,204

 

BBB+

 

Israel

 

3,534

 

 

3,562

 

 

 

 

 

 

 

 

 

 

 

12

Province of Saskatchewan Canada

 

9,935

 

 

10,277

 

AA

 

Malta

 

3,387

 

 

3,378

 

 

 

AAA

$

15,300

 

$

15,218

 

 

13

ConocoPhillips

 

9,361

 

 

10,710

 

A-

 

Cayman Islands (The)

 

3,017

 

 

3,071

 

 

 

AA

 

9,218

 

 

9,211

 

 

14

Morgan Stanley

 

9,033

 

 

9,242

 

BBB+

 

Brazil

 

2,277

 

 

2,419

 

 

 

A

 

47,272

 

 

48,832

 

 

15

Old Republic International Corp

 

8,709

 

 

8,720

 

BBB+

 

Supranational

 

2,077

 

 

2,104

 

 

 

BBB

 

138,196

 

 

145,129

 

 

16

Fairfax Financial Holdings Ltd

 

8,540

 

 

9,748

 

BBB

 

Emerging Markets (2)

 

11,346

 

 

12,860

 

 

 

Below Investment Grade

 

3,998

 

 

3,866

 

 

17

Walmart Inc

 

8,494

 

 

8,648

 

AA

 

All Other

 

 

39,121

 

 

39,425

 

 

 

NA

 

1,585

 

 

1,585

 

 

18

Kemper Corp

 

8,304

 

 

9,091

 

BBB-

 

 

Total

$

241,111

 

$

252,496

 

 

 

 

Total

$

215,569

 

$

223,841

 

 

19

Broadcom Inc

 

8,296

 

 

8,672

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Brookfield Corp

 

8,282

 

 

8,475

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

Bank of America Corp

 

8,154

 

 

8,313

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Deutsche Telekom AG

 

8,070

 

 

7,980

 

BBB+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Province of Newfoundland and Labrador

 

8,069

 

 

8,906

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Enterprise Products Partners LP

 

7,956

 

 

7,563

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Intact Financial Corp

 

7,954

 

 

7,886

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

267,524

 

$

280,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

7.9

%

 

7.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

16 of 17

 


 

 

Five-Year Historical Key Statistics

PRIMERICA, INC.

Financial Supplement

 

(Dollars in millions)

2019

 

2020

 

2021

 

2022

 

2023

 

Q1
2023

 

Q2
2023

 

Q3
2023

 

Q4
2023

 

Q1
2024

 

Q2
2024

Q3
2024

Q4
2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recruits

 

282,207

 

 

400,345

 

 

349,374

 

 

359,735

 

 

361,925

 

 

93,540

 

 

86,124

 

 

92,269

 

 

89,992

 

 

110,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life-insurance licensed sales force, beginning of period

 

130,736

 

 

130,522

 

 

134,907

 

 

129,515

 

 

135,208

 

 

135,208

 

 

136,430

 

 

137,806

 

 

139,053

 

 

141,572

 

 

 

 

 

New life-licensed representatives

 

44,739

 

 

48,106

 

 

39,622

 

 

45,147

 

 

49,096

 

 

11,118

 

 

12,638

 

 

12,311

 

 

13,029

 

 

12,949

 

 

 

 

 

Non-renewal and terminated representatives

 

(44,953

)

 

(43,721

)

 

(45,014

)

 

(39,454

)

 

(42,732

)

 

(9,896

)

 

(11,262

)

 

(11,064

)

 

(10,510

)

 

(11,666

)

 

 

 

Life-insurance licensed sales force, end of period

 

130,522

 

 

134,907

 

 

129,515

 

 

135,208

 

 

141,572

 

 

136,430

 

 

137,806

 

 

139,053

 

 

141,572

 

 

142,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

287,809

 

 

352,868

 

 

323,855

 

 

291,918

 

 

358,860

 

 

84,561

 

 

96,953

 

 

88,589

 

 

88,757

 

 

86,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life face amount

$

93,994

 

$

109,436

 

$

108,521

 

$

103,822

 

$

119,102

 

$

28,124

 

$

32,203

 

$

29,452

 

$

29,322

 

$

28,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term life face amount in force, beginning of period

$

781,041

 

$

808,262

 

$

858,818

 

$

903,404

 

$

916,808

 

$

916,808

 

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

 

 

 

 

Issued term life face amount

 

93,994

 

 

109,436

 

 

108,521

 

 

103,822

 

 

119,102

 

 

28,124

 

 

32,203

 

 

29,452

 

 

29,322

 

 

28,725

 

 

 

 

 

Terminated term life face amount

 

(71,519

)

 

(60,848

)

 

(64,798

)

 

(82,894

)

 

(94,230

)

 

(22,210

)

 

(22,583

)

 

(24,143

)

 

(25,293

)

 

(23,323

)

 

 

 

 

Foreign currency impact, net

 

4,746

 

 

1,968

 

 

862

 

 

(7,524

)

 

2,929

 

 

124

 

 

2,401

 

 

(2,320

)

 

2,724

 

 

(2,911

)

 

 

 

Term life face amount in force, end of period

$

808,262

 

$

858,818

 

$

903,404

 

$

916,808

 

$

944,609

 

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

$

947,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated annualized issued term life premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

244.8

 

$

303.6

 

$

297.2

 

$

271.9

 

$

302.4

 

$

70.7

 

$

82.0

 

$

74.0

 

$

75.6

 

$

73.1

 

 

 

 

 

Additions and increases in premium

 

60.2

 

 

68.9

 

 

77.0

 

 

76.7

 

 

74.3

 

 

18.2

 

 

19.7

 

 

18.7

 

 

17.7

 

 

18.1

 

 

 

 

 

 

Total estimated annualized issued term life premium

$

305.0

 

$

372.5

 

$

374.2

 

$

348.5

 

$

376.6

 

$

88.9

 

$

101.7

 

$

92.7

 

$

93.3

 

$

91.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings product sales

$

7,533.2

 

$

7,842.5

 

$

11,703.2

 

$

10,009.0

 

$

9,211.7

 

$

2,300.0

 

$

2,381.6

 

$

2,174.2

 

$

2,355.9

 

$

2,770.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment & Savings average client asset values

$

65,029

 

$

69,709

 

$

89,993

 

$

87,193

 

$

89,474

 

$

86,581

 

$

88,813

 

$

91,505

 

$

90,995

 

$

99,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed U.S. Mortgage Volume (brokered)

$

31.1

 

$

442.5

 

$

1,229.2

 

$

567.2

 

$

293.4

 

$

55.6

 

$

82.2

 

$

82.7

 

$

72.9

 

$

71.4

 

 

 

 

 

17 of 17