株探米国株
日本語 英語
エドガーで原本を確認する
0001475922false00014759222024-11-062024-11-06

 

 

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): November 6, 2024

img186832268_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 November 6, 2024, Primerica, Inc. (the “Company”) announced its results of operations for the quarter ended September 30, 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, diluted adjusted operating earnings per share and adjusted stockholders’ equity.

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. Also excluded from these non-GAAP financial measures is the receipt of insurance proceeds under a Representation and Warranty policy negotiated and purchased in connection with the acquisition of e-TeleQuote, Inc. (“e-TeleQuote”). We exclude this gain from our non-GAAP financial measures as it represents a non-recurring item that causes incomparability in the Company’s results.

Adjusted operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share exclude corporate restructuring and related charges associated with the decision to exit the senior health business. We exclude these items from our non-GAAP financial measures as they are not useful in evaluating the Company’s ongoing operations. Adjusted net operating income and diluted adjusted operating earnings per share also exclude the tax effect of pre-tax operating adjustments and the valuation allowance recognized for e-TeleQuote's state net operating losses. We exclude these items from our non-GAAP financial measures as they represent the tax effect of pre-tax operating adjustments and/or non-recurring items that will cause incomparability between period-over-period results.

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.

2

 



 

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 users 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 November 6, 2024, the Company posted to the “Investor Relations” section of its website certain supplemental financial information relating to the quarter ended September 30, 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 November 6, 2024 – Primerica Reports Third Quarter 2024 Results

 

99.2

 

Primerica, Inc. Supplemental Financial Information – Third 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: November 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 THIRD QUARTER 2024 RESULTS

Life-licensed sales force grew 7% driven by solid recruiting and a 17% increase in new life licenses

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

Issued Term Life face amount of $31 billion, up 5%; total in force coverage of $958 billion


Investment and Savings Products sales of $2.9 billion, up 34%

Investment and Savings Products client asset values up 26%, ending the quarter at $111 billion

Net earnings per diluted share from continuing operations (EPS) of $5.72 increased 31% (including a remeasurement gain of $0.52 per diluted share); return on stockholders’ equity (ROE) of 38.3%

Diluted adjusted operating earnings per share of $5.68 increased 28% (including a remeasurement gain of $0.52 per diluted adjusted share); adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 36.5%

Declared dividend of $0.90 per share, payable on December 12, 2024; repurchased $129 million of common stock during the quarter

 

 

Duluth, GA, Nov. 6, 2024 – Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended September 30, 2024. Total revenues of $774.1 million, increased 11% compared to the third quarter of 2023. Net income from continuing operations of $194.7 million increased 24%, while net earnings per diluted share from continuing operations of $5.72 increased 31% compared to the prior year period.

Comparisons to the prior year period were impacted by the Company’s annual actuarial assumption review, as described below, which resulted in a net remeasurement gain of $23.0 million, or $0.52 after tax earnings per diluted share. The Company recorded a remeasurement gain of $28.2 million in the Term Life segment and a remeasurement loss of $5.2 million in the Corporate and Other Distributed Products segment.

1

 


Net income and diluted earnings per share, including discontinued operations, were $164.4 million and $4.83, respectively during the third quarter of 2024 compared to $152.1 million and $4.23, respectively in the prior year period. On September 30, 2024, the Company exited its senior health business by permanently surrendering and relinquishing its rights to e-TeleQuote Insurance, Inc. with no significant continuing involvement. Consequently, the senior health business’ financial results have been reported in discontinued operations for all periods presented.

Adjusted operating revenues of $770.1 million increased 10% compared to the third quarter of 2023. Adjusted net operating income of $193.2 million increased 21%, while adjusted operating earnings per diluted share of $5.68 grew 28% year-over-year. Comparisons to the prior year period were impacted by the Company’s annual actuarial assumption review, as described above. A reconciliation of non-GAAP to GAAP financial measures is included at the end of this release.

 

Distribution results during the third quarter were strong, driven by sustained recruiting momentum and growth in new life-licensed representatives. Financial results in the Term Life segment, excluding the remeasurement gain, benefited from continued strong sales and stable margins. Results in the Investment and Savings Products segment were positively impacted by favorable equity market conditions, which fueled sales growth and higher client asset values.

“Our results continue to reflect the power of Primerica’s distribution model as we meet the increasing financial needs of middle-income families,” said Glenn Williams, Chief Executive Officer of Primerica, Inc. “In the third quarter, we were able to successfully leverage the momentum created by our convention in July 2024 to accelerate growth.”

 

2

 


Third Quarter Distribution & Segment Results

 

Distribution Results

 

 

 

Q3 2024

 

 

Q3 2023

 

 

% Change

 

Life-Licensed Sales Force

 

 

148,890

 

 

 

139,053

 

 

 

7

%

Recruits

 

 

142,655

 

 

 

92,269

 

 

 

55

%

New Life-Licensed Representatives

 

 

14,349

 

 

 

12,311

 

 

 

17

%

Life Insurance Policies Issued

 

 

93,377

 

 

 

88,589

 

 

 

5

%

Life Productivity (1)

 

 

0.21

 

 

 

0.21

 

 

*

 

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

 

$

30.8

 

 

$

29.5

 

 

 

5

%

ISP Product Sales ($ billions)

 

$

2.9

 

 

$

2.2

 

 

 

34

%

Average Client Asset Values ($ billions)

 

$

108.2

 

 

$

91.5

 

 

 

18

%

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

 

$

105.4

 

 

$

82.7

 

 

 

27

%

 

 

 

 

 

 

 

 

 

 

 

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

* Not calculated

 

Segment Results

 

 

Q3 2024

 

 

Q3 2023

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

450,306

 

 

$

428,772

 

 

 

5

%

 

Investment and Savings Products

 

 

266,073

 

 

 

218,898

 

 

 

22

%

 

Corporate and Other Distributed Products (1)

 

 

53,711

 

 

 

52,102

 

 

 

3

%

 

    Total adjusted operating revenues (1)

 

$

770,090

 

 

$

699,772

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (Loss) before
  income taxes:

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

178,354

 

 

$

141,222

 

 

 

26

%

 

Investment and Savings Products

 

 

79,911

 

 

 

64,373

 

 

 

24

%

 

Corporate and Other Distributed Products (1)

 

 

(5,713

)

 

 

3,065

 

 

NM

 

 

    Total adjusted operating income before income taxes (1)

 

$

252,552

 

 

$

208,660

 

 

 

21

%

 

 

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

 

3

 


Life Insurance Licensed Sales Force

The Company introduced new recruiting incentives for July and the beginning of August to further the momentum created at the convention. This led to a record number of new recruits and a 17% increase in the number of new licenses. During the third quarter, a total of 142,655 new recruits became part of Primerica and 14,349 individuals obtained a new life license. The size of the sales force increased 7% year-over-year, for a total of 148,890 life-licensed representatives as of September 30, 2024.

Term Life Insurance

During the third quarter of 2024, the Company issued 93,377 new life insurance policies, up 5% year-over-year. Productivity as measured by the average monthly rate of new policies issued per life-licensed independent sales representative remained unchanged at 0.21.

Third quarter revenues of $450.3 million increased 5% compared to the third quarter of 2023 driven by 6% growth in adjusted direct premiums. Income before income taxes of $178.4 million in the current year period included a $28.2 million remeasurement gain primarily due to an assumption change stemming from the ongoing decline in disability incidence rates under our waiver of premium rider, resulting in a 26% increase year over year and a benefits and claims ratio of 53.2%. Excluding the impact of the remeasurement gain, the benefits and claims ratio would have been 57.6%. The DAC amortization and insurance commissions ratio at 11.9% and the insurance expense ratio at 7.4% remained stable year-over-year. The Term Life Insurance operating margin at 27.5% was favorably impacted by the remeasurement gain in the current year period. Excluding the impact of the remeasurement gain, the Term Life Insurance operating margin would have been 23.1%.

 

Investment and Savings Products

Ending client asset values continued to benefit from strong equity market appreciation, ending the quarter at $111.2 billion, up 26% compared to the prior year period. Total product sales during the quarter were $2.9 billion, up 34% year-over-year, driven by strong investor demand for mutual funds, annuities and managed accounts, likely influenced by strong equity market performance. Net client inflows during the quarter were $444 million.

Third quarter revenues of $266.1 million increased 22% compared to the prior year period, while income before income taxes of $79.9 million increased 24%. Revenues from sales-based commissions and fees increased 32%, while sales-based commission expenses increased 27%. Revenue growth slightly outpaced correlated product sales due to continued strong client demand for variable annuities, on which we earn higher up-front fees. Asset-based revenues increased 19%, largely consistent with the growth in average client asset values. The change in asset-based commission expenses was in line with asset-based revenues.

 

 

Corporate and Other Distributed Products

4

 


During the third quarter of 2024, the segment recorded a pre-tax adjusted operating loss of $5.7 million compared to pre-tax adjusted operating income of $3.1 million in the prior year period. The year-over-year decline was primarily due to a $5.2 million remeasurement loss on a closed book of non-term life insurance business, lower revenues from certain other distributed products and growth in other operating expenses. This was partly offset by higher net investment income ("NII") due to higher yields on investments and growth in the size of the portfolio.

 

Taxes

The effective tax rate from continuing operations remained largely unchanged at 23.5% in the third quarter of 2024 compared to 23.7% in the prior year period.

 

Capital

The Company repurchased 510,911 shares of common stock for $128.8 million during the third quarter of 2024 and the Board of Directors has approved a dividend of $0.90 per share, payable on December 12, 2024 to stockholders of record on November 21, 2024. Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be about 440% as of September 30, 2024.

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, diluted adjusted operating earnings per share and adjusted stockholders' equity.

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.

5

 


Adjusted operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share exclude corporate restructuring and related charges associated with the decision to exit the senior health business. We exclude these items from our non-GAAP financial measures as they are not useful in evaluating the Company’s ongoing operations. Adjusted net operating income and diluted adjusted operating earnings per share also exclude the tax effect of pre-tax operating adjustments. We exclude these items from our non-GAAP financial measures as they represent the tax effect of pre-tax operating adjustments and/or non-recurring items that will cause incomparability between period-over-period results.

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 (loss). 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 users should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Reconciliations of GAAP to non-GAAP financial measures are attached to this release.

 

 

Earnings Webcast Information

Primerica will hold a webcast on Thursday, November 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.

6

 


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; 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; 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

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

(Unaudited)

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

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

 

$

2,994,955

 

 

$

2,719,467

 

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

 

 

1,330,430

 

 

 

1,386,980

 

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

 

 

-

 

 

 

276

 

Equity securities, at fair value

 

 

28,411

 

 

 

29,680

 

Trading securities, at fair value

 

 

3,235

 

 

 

18,383

 

Policy loans and other invested assets

 

 

52,842

 

 

 

51,175

 

     Total investments

 

 

4,409,873

 

 

 

4,205,961

 

Cash and cash equivalents

 

 

550,142

 

 

 

594,148

 

Accrued investment income

 

 

26,389

 

 

 

23,958

 

Reinsurance recoverables

 

 

2,873,528

 

 

 

3,015,777

 

Deferred policy acquisition costs, net

 

 

3,636,964

 

 

 

3,447,234

 

Agent balances, due premiums and other receivables

 

 

300,697

 

 

 

269,216

 

Intangible assets, net

 

 

45,275

 

 

 

45,275

 

Income taxes

 

 

128,479

 

 

 

120,035

 

Operating lease right-of-use assets

 

 

48,190

 

 

 

51,506

 

Other assets

 

 

394,494

 

 

 

439,940

 

Separate account assets

 

 

2,401,137

 

 

 

2,395,842

 

Assets from discontinued operations entities

 

 

-

 

 

 

418,840

 

Total assets

 

$

14,815,168

 

 

$

15,027,732

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Future policy benefits

 

$

6,919,418

 

 

$

6,742,025

 

Unearned and advance premiums

 

 

16,186

 

 

 

14,876

 

Policy claims and other benefits payable

 

 

496,835

 

 

 

513,803

 

Other policyholders' funds

 

 

398,464

 

 

 

435,094

 

Note payable

 

 

594,311

 

 

 

593,709

 

Surplus note

 

 

1,330,090

 

 

 

1,386,592

 

Income taxes

 

 

20,524

 

 

 

76,257

 

Operating lease liabilities

 

 

56,930

 

 

 

58,893

 

Other liabilities

 

 

549,209

 

 

 

579,045

 

Payable under securities lending

 

 

85,236

 

 

 

99,785

 

Separate account liabilities

 

 

2,401,137

 

 

 

2,395,842

 

Liabilities from discontinued operations entities

 

 

-

 

 

 

65,844

 

   Total liabilities

 

 

12,868,340

 

 

 

12,961,765

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

335

 

 

 

350

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

2,132,015

 

 

 

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

 

 

(71,241

)

 

 

(39,086

)

Unrealized foreign currency translation gains (losses)

 

 

(10,771

)

 

 

(2,235

)

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

 

 

(103,510

)

 

 

(170,008

)

Total stockholders' equity

 

 

1,946,828

 

 

 

2,065,967

 

Total liabilities and stockholders' equity

 

$

14,815,168

 

 

$

15,027,732

 

 

 

9

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

2024

 

 

2023

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

Direct premiums

 

$

852,452

 

 

$

831,681

 

Ceded premiums

 

 

(412,645

)

 

 

(411,015

)

Net premiums

 

 

439,807

 

 

 

420,666

 

Commissions and fees

 

 

271,901

 

 

 

227,514

 

Net investment income

 

 

41,109

 

 

 

34,730

 

Investment gains (losses)

 

 

2,209

 

 

 

(1,795

)

Other, net

 

 

19,103

 

 

 

16,381

 

Total revenues

 

 

774,129

 

 

 

697,496

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

Benefits and claims

 

 

164,363

 

 

 

162,062

 

Future policy benefits remeasurement (gain) loss

 

 

(23,019

)

 

 

179

 

Amortization of deferred policy acquisition costs

 

 

75,539

 

 

 

69,405

 

Sales commissions

 

 

142,254

 

 

 

116,200

 

Insurance expenses

 

 

63,529

 

 

 

57,821

 

Insurance commissions

 

 

7,180

 

 

 

7,911

 

Interest expense

 

 

6,093

 

 

 

6,632

 

Other operating expenses

 

 

83,612

 

 

 

70,902

 

Total benefits and expenses

 

 

519,551

 

 

 

491,112

 

              Income from continuing operations before income taxes

 

 

254,578

 

 

 

206,384

 

Income taxes from continuing operations

 

 

59,841

 

 

 

48,930

 

              Income from continuing operations

 

 

194,737

 

 

 

157,454

 

Loss from discontinued operations, net of income tax

 

 

(30,364

)

 

 

(5,391

)

Net income

 

$

164,373

 

 

$

152,063

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

Continuing operations

 

$

5.73

 

 

$

4.38

 

Discontinued operations

 

 

(0.89

)

 

 

(0.15

)

Basic earnings per share

 

$

4.84

 

 

$

4.23

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

Continuing operations

 

$

5.72

 

 

$

4.38

 

Discontinued operations

 

 

(0.89

)

 

 

(0.15

)

 Diluted earnings per share

 

$

4.83

 

 

$

4.23

 

 

 

 

 

 

 

 

Weighted-average shares used in computing
  earnings per share:

 

 

 

 

 

 

Basic

 

 

33,834

 

 

 

35,760

 

Diluted

 

 

33,891

 

 

 

35,822

 

 

10

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands, except per-share amounts)

 

 

 

 

Total revenues

 

$

774,129

 

 

$

697,496

 

 

 

11

%

Less: Investment (losses) gains

 

 

2,209

 

 

 

(1,795

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

1,830

 

 

 

(481

)

 

 

 

Adjusted operating revenues

 

$

770,090

 

 

$

699,772

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

$

254,578

 

 

$

206,384

 

 

 

23

%

Less: Investment (losses) gains

 

 

2,209

 

 

 

(1,795

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

1,830

 

 

 

(481

)

 

 

 

Less: Restructuring costs

 

 

(2,013

)

 

 

-

 

 

 

 

Adjusted operating income before income taxes

 

$

252,552

 

 

$

208,660

 

 

 

21

%

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

194,737

 

 

$

157,454

 

 

 

24

%

Less: Investment (losses) gains

 

 

2,209

 

 

 

(1,795

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

1,830

 

 

 

(481

)

 

 

 

Less: Restructuring costs

 

 

(2,013

)

 

 

-

 

 

 

 

Less: Tax impact of preceding items

 

 

(476

)

 

 

535

 

 

 

 

Adjusted net operating income

 

$

193,187

 

 

$

159,195

 

 

 

21

%

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations

 

$

5.72

 

 

$

4.38

 

 

 

31

%

Less: Net after-tax impact of operating adjustments

 

 

0.04

 

 

 

(0.05

)

 

 

 

Diluted adjusted operating earnings per share

 

$

5.68

 

$

4.43

 

 

 

28

%

 

11

 


TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Direct premiums

 

$

847,626

 

 

$

826,665

 

 

 

3

%

Less: Premiums ceded to IPO coinsurers

 

 

198,726

 

 

 

212,951

 

 

 

 

Adjusted direct premiums

 

 

648,900

 

 

 

613,714

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

 

(411,526

)

 

 

(409,801

)

 

 

 

Less: Premiums ceded to IPO coinsurers

 

 

(198,726

)

 

 

(212,951

)

 

 

 

Other ceded premiums

 

 

(212,800

)

 

 

(196,850

)

 

 

 

Net premiums

 

$

436,100

 

 

$

416,864

 

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Total revenues

 

$

57,750

 

 

$

49,826

 

 

 

16

%

Less: Investment gains (losses)

 

 

2,209

 

 

 

(1,795

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

1,830

 

 

 

(481

)

 

 

 

Adjusted operating revenues

 

$

53,711

 

 

$

52,102

 

 

 

3

%

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

$

(3,687

)

 

$

789

 

 

NM

 

Less: Investment gains (losses)

 

 

2,209

 

 

 

(1,795

)

 

 

 

Less: 10% deposit asset MTM included in NII

 

 

1,830

 

 

 

(481

)

 

 

 

Less: Restructuring costs

 

 

(2,013

)

 

 

-

 

 

 

 

Adjusted operating income (loss) before income taxes

 

$

(5,713

)

 

$

3,065

 

 

NM

 

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

% Change

 

 

 

(In thousands)

 

 

 

 

Stockholders' equity

 

$

1,946,828

 

 

$

2,065,967

 

 

 

(6

)%

Less: Net unrealized gains (losses)

 

 

(103,510

)

 

 

(170,008

)

 

 

 

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

 

 

(71,241

)

 

 

(39,086

)

 

 

 

Adjusted stockholders' equity

 

$

2,121,579

 

 

$

2,275,061

 

 

 

(7

)%

 

12

 


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

Exhibit 99.2

 

 

 

 

img165194719_0.jpg

 

Supplemental Financial Information

Third 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

7-8

Segment operating results

 

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

9-10

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

11-12

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

 

 

Third Quarter 2024

 

This document is a financial supplement to our third 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 for continuing operations and adjusted for three different purposes, as follows:

 

•Operating adjustments exclude the impact of investment gains/losses, including credit impairments and 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. Operating adjustments also exclude the gain recognized for insurance proceeds from a Representation and Warranty insurance policy negotiated and purchased in connection with the acquisition of e-TeleQuote Insurance, Inc. (e-TeleQuote). We exclude this as it represents a non-recurring item that causes incomparability in the Company’s results. Operating adjustments also exclude corporate restructuring and related charges associated with the decision to exit the senior health business. We exclude these charges as they are not useful in evaluating the Company’s ongoing operations. Adjusted net operating income and diluted adjusted operating earnings per share also exclude the tax effect of pre-tax operating adjustments and the valuation allowance recognized for e-TeleQuote's state net operating losses (NOLs). We exclude these items from our non-GAAP financial measures as they represent the tax effect of pre-tax operating adjustments and/or non-recurring items that will cause incomparability between period-over-period results.

 

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

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

 

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

 

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, primarily related to the presentation of the senior health business’ results of operations as discontinued operations on the Company’s statements of income. However, balance sheet amounts have not been restated for prior periods to separately present the assets and liabilities related to discontinued operations, which primarily included goodwill, other assets and income taxes. 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

 

$

3,502,298

 

$

3,629,584

 

 

 

Securities held to maturity

 

1,460,000

 

 

1,433,520

 

 

1,417,460

 

 

1,386,980

 

 

1,376,400

 

 

1,353,370

 

 

1,330,430

 

 

 

 

 

Total investments and cash

 

4,706,388

 

 

4,659,576

 

 

4,592,398

 

 

4,819,109

 

 

4,832,943

 

 

4,855,668

 

 

4,960,014

 

 

 

Reinsurance recoverables

 

3,217,354

 

 

3,084,520

 

 

2,954,245

 

 

3,015,777

 

 

2,920,417

 

 

2,833,055

 

 

2,873,528

 

 

 

Deferred policy acquisition costs

 

3,250,753

 

 

3,319,844

 

 

3,374,627

 

 

3,447,234

 

 

3,503,940

 

 

3,566,126

 

 

3,636,964

 

 

 

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

 

 

1,056,890

 

 

943,524

 

 

 

Separate account assets

 

2,329,968

 

 

2,358,823

 

 

2,183,435

 

 

2,395,842

 

 

2,334,911

 

 

2,253,966

 

 

2,401,137

 

 

 

 

 

Total assets

$

14,823,457

 

$

14,751,736

 

$

14,433,059

 

$

15,027,732

 

$

14,909,354

 

$

14,565,704

 

$

14,815,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future policy benefits

$

6,561,624

 

$

6,491,564

 

$

6,045,151

 

$

6,742,025

 

$

6,548,050

 

$

6,436,332

 

$

6,919,418

 

 

 

Other policy liabilities

 

996,747

 

 

970,198

 

 

938,665

 

 

963,773

 

 

954,350

 

 

908,419

 

 

911,485

 

 

 

Income taxes

 

201,850

 

 

169,487

 

 

227,866

 

 

135,248

 

 

197,714

 

 

135,050

 

 

20,524

 

 

 

Other liabilities

 

659,734

 

 

642,149

 

 

636,927

 

 

644,792

 

 

641,836

 

 

672,058

 

 

606,139

 

 

 

Debt obligations

 

593,106

 

 

593,307

 

 

593,508

 

 

593,709

 

 

593,909

 

 

594,110

 

 

594,311

 

 

 

Surplus note

 

1,459,565

 

 

1,433,101

 

 

1,417,056

 

 

1,386,592

 

 

1,376,028

 

 

1,353,014

 

 

1,330,090

 

 

 

Payable under securities lending

 

74,452

 

 

77,643

 

 

77,956

 

 

99,785

 

 

76,648

 

 

90,995

 

 

85,236

 

 

 

Separate account liabilities

 

2,329,968

 

 

2,358,823

 

 

2,183,435

 

 

2,395,842

 

 

2,334,911

 

 

2,253,966

 

 

2,401,137

 

 

 

 

 

Total liabilities

 

12,877,046

 

 

12,736,272

 

 

12,120,564

 

 

12,961,765

 

 

12,723,446

 

 

12,443,945

 

 

12,868,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value) (1)

 

364

 

 

358

 

 

353

 

 

350

 

 

346

 

 

340

 

 

335

 

 

 

Paid-in capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

2,177,428

 

 

2,190,223

 

 

2,215,378

 

 

2,276,947

 

 

2,285,944

 

 

2,122,839

 

 

2,132,015

 

 

 

Treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses)

 

(208,157

)

 

(226,250

)

 

(269,604

)

 

(170,008

)

 

(181,537

)

 

(187,346

)

 

(103,510

)

 

 

 

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

 

(11,966

)

 

55,386

 

 

377,637

 

 

(39,086

)

 

92,853

 

 

201,441

 

 

(71,241

)

 

 

 

Cumulative translation adjustment

 

(11,259

)

 

(4,253

)

 

(11,269

)

 

(2,235

)

 

(11,698

)

 

(15,514

)

 

(10,771

)

 

 

 

 

Total stockholders’ equity

 

1,946,411

 

 

2,015,464

 

 

2,312,495

 

 

2,065,967

 

 

2,185,908

 

 

2,121,759

 

 

1,946,827

 

 

 

 

 

Total liabilities and stockholders' equity

$

14,823,457

 

$

14,751,736

 

$

14,433,059

 

$

15,027,732

 

$

14,909,354

 

$

14,565,704

 

$

14,815,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

2,121,759

 

$

1,946,827

 

 

 

Less: Net unrealized gains (losses)

 

(208,157

)

 

(226,250

)

 

(269,604

)

 

(170,008

)

 

(181,537

)

 

(187,346

)

 

(103,510

)

 

 

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

 

 

201,441

 

 

(71,241

)

 

 

 

 

Adjusted stockholders’ equity

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

$

2,274,592

 

$

2,107,665

 

$

2,121,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Stockholders' Equity Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

2,141,707

 

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

$

2,274,592

 

$

2,107,665

 

 

 

Net Income

 

128,099

 

 

144,504

 

 

152,063

 

 

151,935

 

 

137,904

 

 

1,171

 

 

164,373

 

 

 

Shareholder dividends

 

(23,910

)

 

(23,598

)

 

(23,336

)

 

(22,870

)

 

(26,256

)

 

(25,835

)

 

(30,515

)

 

 

Retirement of shares and warrants

 

(96,323

)

 

(112,606

)

 

(106,479

)

 

(72,886

)

 

(116,563

)

 

(142,744

)

 

(129,672

)

 

 

Net foreign currency translation adjustment

 

1,020

 

 

7,005

 

 

(7,016

)

 

9,035

 

 

(9,463

)

 

(3,817

)

 

4,744

 

 

 

Other, net

 

15,941

 

 

4,490

 

 

2,902

 

 

5,386

 

 

13,909

 

 

4,297

 

 

4,986

 

 

Balance, end of period

$

2,166,533

 

$

2,186,328

 

$

2,204,462

 

$

2,275,062

 

$

2,274,592

 

$

2,107,665

 

$

2,121,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Policy Acquisition Costs Rollforward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

3,188,502

 

$

3,250,753

 

$

3,319,844

 

$

3,374,627

 

$

3,447,234

 

$

3,503,940

 

$

3,566,126

 

 

 

General expenses deferred

 

10,777

 

 

10,692

 

 

10,764

 

 

9,910

 

 

11,156

 

 

11,235

 

 

11,424

 

 

 

Commission costs deferred

 

118,386

 

 

119,676

 

 

119,976

 

 

125,335

 

 

125,811

 

 

127,800

 

 

130,964

 

 

 

Amortization of deferred policy acquisition costs

 

(67,923

)

 

(68,110

)

 

(69,405

)

 

(70,378

)

 

(72,049

)

 

(73,643

)

 

(75,539

)

 

 

Foreign currency impact and other, net

 

1,011

 

 

6,833

 

 

(6,551

)

 

7,739

 

 

(8,211

)

 

(3,207

)

 

3,988

 

 

Balance, end of period

$

3,250,753

 

$

3,319,844

 

$

3,374,627

 

$

3,447,234

 

$

3,503,940

 

$

3,566,126

 

$

3,636,964

 

 

 

(1)
Outstanding common shares exclude restricted stock units.

 

 

 

4 of 17

 


 

Financial Results and Other Statistical Data

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

 

34,383,344

 

 

33,834,080

 

 

 

(1,926,010

)

 

-5.4

%

 

36,224,804

 

 

34,364,805

 

 

(1,859,999

)

 

-5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

$

130,820

 

$

149,140

 

$

157,453

 

$

153,769

 

$

148,414

 

$

209,301

 

$

194,737

 

 

$

37,283

 

 

23.7

%

$

437,413

 

$

552,452

 

$

115,039

 

 

26.3

%

 

Less income attributable to unvested participating securities

 

(589

)

 

(625

)

 

(662

)

 

(655

)

 

(608

)

 

(96

)

 

(704

)

 

 

(42

)

 

-6.4

%

 

(1,880

)

 

(1,871

)

 

8

 

 

0.4

%

 

 

Net income used in computing basic EPS

$

130,232

 

$

148,515

 

$

156,791

 

$

153,114

 

$

147,806

 

$

209,205

 

$

194,033

 

 

$

37,241

 

 

23.8

%

$

435,533

 

$

550,580

 

$

115,047

 

 

26.4

%

 

 

Basic earnings per share

$

3.55

 

$

4.10

 

$

4.38

 

$

4.36

 

$

4.24

 

$

6.08

 

$

5.73

 

 

$

1.35

 

 

30.8

%

$

12.02

 

$

16.02

 

$

4.00

 

 

33.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

134,605

 

$

150,042

 

$

159,194

 

$

152,188

 

$

147,515

 

$

170,964

 

$

193,187

 

 

$

33,992

 

 

21.4

%

$

443,841

 

$

511,665

 

$

67,824

 

 

15.3

%

 

Less operating income attributable to unvested participating securities

 

(608

)

 

(632

)

 

(673

)

 

(649

)

 

(612

)

 

(634

)

 

(719

)

 

 

(47

)

 

-6.9

%

 

(1,917

)

 

(1,976

)

 

(60

)

 

-3.1

%

 

 

Adjusted net operating income used in computing basic operating EPS

$

133,997

 

$

149,410

 

$

158,522

 

$

151,539

 

$

146,902

 

$

170,330

 

$

192,467

 

 

$

33,946

 

 

21.4

%

$

441,925

 

$

509,689

 

$

67,764

 

 

15.3

%

 

 

Basic adjusted operating income per share

$

3.65

 

$

4.13

 

$

4.43

 

$

4.31

 

$

4.21

 

$

4.95

 

$

5.69

 

 

$

1.26

 

 

28.4

%

$

12.20

 

$

14.83

 

$

2.63

 

 

21.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

34,383,344

 

 

33,834,080

 

 

 

(1,926,010

)

 

-5.4

%

 

36,224,804

 

 

34,364,805

 

 

(1,859,999

)

 

-5.1

%

 

Dilutive impact of contingently issuable shares

 

94,123

 

 

74,712

 

 

62,182

 

 

59,473

 

 

53,938

 

 

56,591

 

 

56,960

 

 

 

(5,222

)

 

-8.4

%

 

77,006

 

 

55,830

 

 

(21,176

)

 

-27.5

%

 

 

Shares used to calculate diluted EPS

 

36,803,648

 

 

36,289,944

 

 

35,822,272

 

 

35,208,392

 

 

34,936,762

 

 

34,439,935

 

 

33,891,040

 

 

 

(1,931,232

)

 

-5.4

%

 

36,301,810

 

 

34,420,635

 

 

(1,881,175

)

 

-5.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

$

130,820

 

$

149,140

 

$

157,453

 

$

153,769

 

$

148,414

 

$

209,301

 

$

194,737

 

 

$

37,283

 

 

23.7

%

$

437,413

 

$

552,452

 

$

115,039

 

 

26.3

%

 

Less income attributable to unvested participating securities

 

(587

)

 

(624

)

 

(661

)

 

(654

)

 

(607

)

 

(96

)

 

(703

)

 

 

(42

)

 

-6.4

%

 

(1,877

)

 

(1,869

)

 

8

 

 

0.4

%

 

 

Net income used in computing diluted EPS

$

130,233

 

$

148,516

 

$

156,792

 

$

153,115

 

$

147,807

 

$

209,205

 

$

194,034

 

 

$

37,241

 

 

23.8

%

$

435,537

 

$

550,583

 

$

115,046

 

 

26.4

%

 

 

Diluted earnings per share

$

3.54

 

$

4.09

 

$

4.38

 

$

4.35

 

$

4.23

 

$

6.07

 

$

5.72

 

 

$

1.34

 

 

30.6

%

$

12.00

 

$

16.00

 

$

4.00

 

 

33.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income

$

134,605

 

$

150,042

 

$

159,194

 

$

152,188

 

$

147,515

 

$

170,964

 

$

193,187

 

 

$

33,992

 

 

21.4

%

$

443,841

 

$

511,665

 

$

67,824

 

 

15.3

%

 

Less operating income attributable to unvested participating securities

 

(607

)

 

(631

)

 

(672

)

 

(648

)

 

(612

)

 

(633

)

 

(718

)

 

 

(47

)

 

-6.9

%

 

(1,913

)

 

(1,974

)

 

(60

)

 

-3.2

%

 

 

Adjusted net operating income used in computing diluted operating EPS

$

133,998

 

$

149,411

 

$

158,523

 

$

151,540

 

$

146,903

 

$

170,330

 

$

192,468

 

 

$

33,946

 

 

21.4

%

$

441,928

 

$

509,691

 

$

67,763

 

 

15.3

%

 

 

Diluted adjusted operating income per share

$

3.64

 

$

4.12

 

$

4.43

 

$

4.30

 

$

4.20

 

$

4.95

 

$

5.68

 

 

$

1.25

 

 

28.2

%

$

12.17

 

$

14.81

 

$

2.64

 

 

21.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

$

1,988,832

 

$

1,980,938

 

$

2,163,980

 

$

2,189,231

 

$

2,125,938

 

$

2,153,834

 

$

2,034,293

 

 

$

(129,687

)

 

-6.0

%

$

2,044,583

 

$

2,104,688

 

$

60,105

 

 

2.9

%

 

Average adjusted stockholders' equity

$

2,154,120

 

$

2,176,431

 

$

2,195,395

 

$

2,239,762

 

$

2,274,827

 

$

2,191,128

 

$

2,114,622

 

 

$

(80,773

)

 

-3.7

%

$

2,175,315

 

$

2,193,526

 

$

18,210

 

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing ops return on stockholders' equity

 

26.3

%

 

30.1

%

 

29.1

%

 

28.1

%

 

27.9

%

 

38.9

%

 

38.3

%

 

 

9.2

%

nm

 

 

28.5

%

 

35.0

%

 

6.5

%

nm

 

 

Net income from continuing ops return on adjusted stockholders' equity

 

24.3

%

 

27.4

%

 

28.7

%

 

27.5

%

 

26.1

%

 

38.2

%

 

36.8

%

 

 

8.1

%

nm

 

 

26.8

%

 

33.6

%

 

6.8

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income return on adjusted stockholders' equity

 

25.0

%

 

27.6

%

 

29.0

%

 

27.2

%

 

25.9

%

 

31.2

%

 

36.5

%

 

 

7.5

%

nm

 

 

27.2

%

 

31.1

%

 

3.9

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Structure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-to-capital (1)

 

23.4

%

 

22.7

%

 

20.4

%

 

22.3

%

 

21.4

%

 

21.9

%

 

23.4

%

 

 

3.0

%

nm

 

 

20.4

%

 

23.4

%

 

3.0

%

nm

 

 

Debt-to-capital, excluding AOCI (1)

 

21.4

%

 

21.3

%

 

21.1

%

 

20.7

%

 

20.6

%

 

21.9

%

 

21.8

%

 

 

0.7

%

nm

 

 

21.1

%

 

21.8

%

 

0.7

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets to stockholders' equity

 

2.4

x

 

2.3

x

 

2.0

x

 

2.3

x

 

2.2

x

 

2.3

x

 

2.5

x

 

 

0.6

x

nm

 

 

2.0

x

 

2.5

x

 

0.6

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

 

2.3

x

 

2.3

x

 

 

0.3

x

nm

 

 

2.1

x

 

2.3

x

 

0.3

x

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share count, end of period (2)

 

36,407,876

 

 

35,845,525

 

 

35,342,474

 

 

34,995,613

 

 

34,609,005

 

 

33,993,897

 

 

33,508,129

 

 

 

(1,834,345

)

 

-5.2

%

 

35,342,474

 

 

33,508,129

 

 

(1,834,345

)

 

-5.2

%

 

Adjusted stockholders' equity per share

$

59.51

 

$

60.99

 

$

62.37

 

$

65.01

 

$

65.72

 

$

62.00

 

$

63.32

 

 

$

0.94

 

 

1.5

%

$

62.37

 

$

63.32

 

$

0.94

 

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Strength Ratings - Primerica Life Insurance Co

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

A1

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

S&P

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

AA-

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

A.M. Best

A+

 

A+

 

A+

 

A+

 

A+

 

A+

 

A+

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Company Senior Debt Ratings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

Baa1

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

S&P

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

A-

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

A.M. Best

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

a-

 

 

na

 

na

 

na

 

na

 

na

 

na

 

 

 

 

 

(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, which excludes restricted stock units (RSUs).

 

 

 

 

5 of 17

 


 

Statements of Income

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct premiums

$

817,872

 

$

828,296

 

$

831,681

 

$

834,275

 

$

841,046

 

$

845,358

 

$

852,452

 

 

$

20,771

 

 

2.5

%

$

2,477,850

 

$

2,538,856

 

$

61,007

 

 

2.5

%

 

Ceded premiums

 

(405,347

)

 

(425,266

)

 

(411,015

)

 

(410,182

)

 

(409,764

)

 

(427,561

)

 

(412,645

)

 

 

(1,629

)

 

-0.4

%

 

(1,241,629

)

 

(1,249,970

)

 

(8,341

)

 

-0.7

%

 

 

Net premiums

 

412,525

 

 

403,030

 

 

420,666

 

 

424,093

 

 

431,283

 

 

417,797

 

 

439,807

 

 

 

19,142

 

 

4.6

%

 

1,236,221

 

 

1,288,887

 

 

52,666

 

 

4.3

%

 

Net investment income

 

31,065

 

 

32,398

 

 

34,730

 

 

37,644

 

 

37,806

 

 

38,452

 

 

41,109

 

 

 

6,379

 

 

18.4

%

 

98,192

 

 

117,367

 

 

19,175

 

 

19.5

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

72,388

 

 

74,958

 

 

72,996

 

 

76,274

 

 

88,746

 

 

101,178

 

 

96,269

 

 

 

23,272

 

 

31.9

%

 

220,343

 

 

286,192

 

 

65,850

 

 

29.9

%

 

 

Asset-based (2)

 

111,904

 

 

113,335

 

 

119,413

 

 

118,303

 

 

128,532

 

 

132,765

 

 

142,051

 

 

 

22,638

 

 

19.0

%

 

344,652

 

 

403,348

 

 

58,696

 

 

17.0

%

 

 

Account-based (3)

 

22,790

 

 

23,095

 

 

23,344

 

 

23,960

 

 

23,180

 

 

23,740

 

 

24,107

 

 

 

764

 

 

3.3

%

 

69,229

 

 

71,027

 

 

1,797

 

 

2.6

%

 

 

Other commissions and fees

 

8,710

 

 

10,371

 

 

11,761

 

 

9,251

 

 

8,487

 

 

10,511

 

 

9,474

 

 

 

(2,287

)

 

-19.4

%

 

30,841

 

 

28,472

 

 

(2,370

)

 

-7.7

%

 

Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

(99

)

 

2,209

 

 

 

4,004

 

nm

 

 

(6,730

)

 

3,415

 

 

10,145

 

nm

 

 

Other, net

 

16,553

 

 

16,636

 

 

16,380

 

 

15,830

 

 

16,611

 

 

66,612

 

 

19,103

 

 

 

2,722

 

 

16.6

%

 

49,569

 

 

102,326

 

 

52,756

 

 

106.4

%

 

                  Total revenues

 

671,327

 

 

673,496

 

 

697,495

 

 

706,189

 

 

735,950

 

 

790,955

 

 

774,129

 

 

 

76,633

 

 

11.0

%

 

2,042,318

 

 

2,301,033

 

 

258,715

 

 

12.7

%

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

163,267

 

 

148,911

 

 

162,062

 

 

168,739

 

 

166,321

 

 

150,030

 

 

164,363

 

 

 

2,302

 

 

1.4

%

 

474,240

 

 

480,714

 

 

6,474

 

 

1.4

%

 

Future policy benefits remeasurement (gain)/loss

 

559

 

 

(1,867

)

 

179

 

 

746

 

 

55

 

 

(4,329

)

 

(23,019

)

 

 

(23,198

)

nm

 

 

(1,129

)

 

(27,294

)

 

(26,164

)

nm

 

 

Amortization of DAC

 

67,923

 

 

68,110

 

 

69,405

 

 

70,378

 

 

72,049

 

 

73,643

 

 

75,539

 

 

 

6,133

 

 

8.8

%

 

205,438

 

 

221,231

 

 

15,793

 

 

7.7

%

 

Insurance commissions

 

8,138

 

 

9,142

 

 

7,911

 

 

9,030

 

 

9,634

 

 

7,399

 

 

7,180

 

 

 

(731

)

 

-9.2

%

 

25,192

 

 

24,213

 

 

(978

)

 

-3.9

%

 

Insurance expenses

 

61,125

 

 

59,093

 

 

57,821

 

 

57,420

 

 

63,149

 

 

62,685

 

 

63,529

 

 

 

5,708

 

 

9.9

%

 

178,039

 

 

189,363

 

 

11,323

 

 

6.4

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based (1)

 

52,452

 

 

53,630

 

 

52,343

 

 

54,057

 

 

62,814

 

 

70,509

 

 

66,333

 

 

 

13,990

 

 

26.7

%

 

158,425

 

 

199,655

 

 

41,231

 

 

26.0

%

 

 

Asset-based (2)

 

54,276

 

 

55,085

 

 

58,793

 

 

58,388

 

 

64,208

 

 

66,525

 

 

71,012

 

 

 

12,219

 

 

20.8

%

 

168,154

 

 

201,745

 

 

33,591

 

 

20.0

%

 

 

Other sales commissions

 

4,147

 

 

4,907

 

 

5,064

 

 

4,303

 

 

4,117

 

 

5,120

 

 

4,909

 

 

 

(155

)

 

-3.1

%

 

14,118

 

 

14,146

 

 

28

 

 

0.2

%

 

Interest expense

 

6,690

 

 

6,686

 

 

6,632

 

 

6,586

 

 

6,771

 

 

6,099

 

 

6,093

 

 

 

(539

)

 

-8.1

%

 

20,008

 

 

18,964

 

 

(1,044

)

 

-5.2

%

 

Other operating expenses

 

82,047

 

 

74,868

 

 

70,903

 

 

76,821

 

 

93,443

 

 

80,506

 

 

83,612

 

 

 

12,709

 

 

17.9

%

 

227,818

 

 

257,561

 

 

29,743

 

 

13.1

%

 

                  Total benefits and expenses

 

500,623

 

 

478,567

 

 

491,112

 

 

506,468

 

 

542,561

 

 

518,186

 

 

519,551

 

 

 

28,439

 

 

5.8

%

 

1,470,302

 

 

1,580,297

 

 

109,995

 

 

7.5

%

 

Income from continuing operations before income taxes

 

170,704

 

 

194,929

 

 

206,383

 

 

199,722

 

 

193,389

 

 

272,769

 

 

254,578

 

 

 

48,194

 

 

23.4

%

 

572,016

 

 

720,735

 

 

148,720

 

 

26.0

%

 

 

Income taxes

 

39,883

 

 

45,789

 

 

48,930

 

 

45,953

 

 

44,975

 

 

63,467

 

 

59,841

 

 

 

10,911

 

 

22.3

%

 

134,603

 

 

168,284

 

 

33,681

 

 

25.0

%

 

Net Income from continuing operations

 

130,820

 

 

149,140

 

 

157,453

 

 

153,769

 

 

148,414

 

 

209,301

 

 

194,737

 

 

 

37,283

 

 

23.7

%

 

437,413

 

 

552,452

 

 

115,039

 

 

26.3

%

 

Net Income from discontinued operations net of tax

 

(2,722

)

 

(4,635

)

 

(5,391

)

 

(1,834

)

 

(10,510

)

 

(208,131

)

 

(30,364

)

 

 

(24,974

)

nm

 

 

(12,748

)

 

(249,005

)

 

(236,257

)

nm

 

 

 

Net Income

$

128,099

 

$

144,504

 

$

152,063

 

$

151,935

 

$

137,904

 

$

1,171

 

$

164,373

 

 

$

12,310

 

 

8.1

%

$

424,666

 

$

303,447

 

$

(121,219

)

 

-28.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations Before Income Taxes by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

$

130,540

 

$

140,115

 

$

141,223

 

$

140,285

 

$

138,367

 

$

147,780

 

$

178,353

 

 

$

37,131

 

 

26.3

%

$

411,877

 

$

464,501

 

$

52,623

 

 

12.8

%

Investment & Savings Products

 

56,107

 

 

59,583

 

 

64,374

 

 

62,763

 

 

65,563

 

 

74,783

 

 

79,912

 

 

 

15,538

 

 

24.1

%

 

180,064

 

 

220,257

 

 

40,193

 

 

22.3

%

Corporate & Other Distributed Products

 

(15,944

)

 

(4,769

)

 

787

 

 

(3,327

)

 

(10,542

)

 

50,206

 

 

(3,687

)

 

 

(4,474

)

nm

 

 

(19,926

)

 

35,977

 

 

55,903

 

nm

 

 

Income before income taxes

$

170,704

 

$

194,929

 

$

206,383

 

$

199,722

 

$

193,389

 

$

272,769

 

$

254,578

 

 

$

48,195

 

 

23.4

%

$

572,016

 

$

720,735

 

$

148,720

 

 

26.0

%

 

(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.

 

6 of 17

 


 

 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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 Insurance Direct Premiums to Term Life Insurance Adjusted Direct Premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance direct premiums

$

812,880

 

$

823,297

 

$

826,665

 

$

829,918

 

$

836,321

 

$

840,668

 

$

847,626

 

 

$

20,961

 

 

2.5

%

$

2,462,842

 

$

2,524,615

 

$

61,773

 

 

2.5

%

 

Less: Premiums ceded to IPO Coinsurers

 

220,240

 

 

216,740

 

 

212,951

 

 

210,310

 

 

206,502

 

 

201,566

 

 

198,726

 

 

 

(14,225

)

 

-6.7

%

 

649,931

 

 

606,794

 

 

(43,137

)

 

-6.6

%

 

Term Life Insurance adjusted direct premiums

$

592,640

 

$

606,557

 

$

613,714

 

$

619,608

 

$

629,819

 

$

639,102

 

$

648,900

 

 

$

35,186

 

 

5.7

%

$

1,812,911

 

$

1,917,820

 

$

104,910

 

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance ceded premiums

$

(404,044

)

$

(423,704

)

$

(409,801

)

$

(410,456

)

$

(408,558

)

$

(426,348

)

$

(411,526

)

 

$

(1,726

)

 

-0.4

%

$

(1,237,548

)

$

(1,246,433

)

$

(8,885

)

 

-0.7

%

 

Less: Premiums ceded to IPO Coinsurers

 

(220,240

)

 

(216,740

)

 

(212,951

)

 

(210,310

)

 

(206,502

)

 

(201,566

)

 

(198,726

)

 

 

14,225

 

 

6.7

%

 

(649,931

)

 

(606,794

)

 

43,137

 

 

6.6

%

 

Term Life Insurance other ceded premiums

$

(183,804

)

$

(206,964

)

$

(196,849

)

$

(200,146

)

$

(202,056

)

$

(224,782

)

$

(212,800

)

 

$

(15,951

)

 

-8.1

%

$

(587,617

)

$

(639,638

)

$

(52,022

)

 

-8.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Investment Income to Adjusted Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Investment Income

$

31,065

 

$

32,398

 

$

34,730

 

$

37,644

 

$

37,806

 

$

38,452

 

$

41,109

 

 

$

6,379

 

 

18.4

%

$

98,192

 

$

117,367

 

$

19,175

 

 

19.5

%

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

nm

 

nm

 

 

(1,661

)

 

1,883

 

nm

 

nm

 

 

Adjusted net investment income

$

31,392

 

$

33,250

 

$

35,212

 

$

36,429

 

$

37,943

 

$

38,263

 

$

39,279

 

 

$

4,067

 

 

11.6

%

$

99,853

 

$

115,485

 

$

15,631

 

 

15.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Other Operating Expenses to Adjusted other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

$

82,047

 

$

74,868

 

$

70,903

 

$

76,821

 

$

93,443

 

$

80,506

 

$

83,612

 

 

$

12,709

 

 

17.9

%

$

227,818

 

$

257,561

 

$

29,743

 

 

13.1

%

 

Less: Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

824

 

 

2,013

 

 

nm

 

nm

 

 

 

 

2,837

 

nm

 

nm

 

 

Adjusted other operating expenses

$

82,047

 

$

74,868

 

$

70,903

 

$

76,821

 

$

93,443

 

$

79,682

 

$

81,599

 

 

$

10,696

 

 

15.1

%

$

227,818

 

$

254,724

 

$

26,906

 

 

11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Total Revenues to Adjusted Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

671,327

 

$

673,496

 

$

697,495

 

$

706,189

 

$

735,950

 

$

790,955

 

$

774,129

 

 

$

76,633

 

 

11.0

%

$

2,042,318

 

$

2,301,033

 

$

258,715

 

 

12.7

%

 

Less: Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

(99

)

 

2,209

 

 

nm

 

nm

 

 

(6,730

)

 

3,415

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

nm

 

nm

 

 

(1,661

)

 

1,883

 

nm

 

nm

 

 

Less: Insurance claim proceeds

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

nm

 

nm

 

 

 

 

50,000

 

nm

 

nm

 

 

Adjusted operating revenues

$

676,262

 

$

674,675

 

$

699,772

 

$

704,140

 

$

734,781

 

$

740,865

 

$

770,089

 

 

$

70,318

 

 

10.0

%

$

2,050,709

 

$

2,245,735

 

$

195,026

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

$

170,704

 

$

194,929

 

$

206,383

 

$

199,722

 

$

193,389

 

$

272,769

 

$

254,578

 

 

$

48,194

 

 

23.4

%

$

572,016

 

$

720,735

 

$

148,720

 

 

26.0

%

 

Less: Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

(99

)

 

2,209

 

 

nm

 

nm

 

 

(6,730

)

 

3,415

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

nm

 

nm

 

 

(1,661

)

 

1,883

 

nm

 

nm

 

 

Less: Insurance claim proceeds

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

nm

 

nm

 

 

 

 

50,000

 

nm

 

nm

 

 

Less: Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

(824

)

 

(2,013

)

 

nm

 

nm

 

 

 

 

(2,837

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

175,639

 

$

196,108

 

$

208,660

 

$

197,672

 

$

192,220

 

$

223,503

 

$

252,552

 

 

$

43,892

 

 

21.0

%

$

580,407

 

$

668,275

 

$

87,868

 

 

15.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Income from Continuing Operations to Adjusted Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

$

130,820

 

$

149,140

 

$

157,453

 

$

153,769

 

$

148,414

 

$

209,301

 

$

194,737

 

 

$

37,283

 

 

23.7

%

$

437,413

 

$

552,452

 

$

115,039

 

 

26.3

%

 

Less: Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

(99

)

 

2,209

 

 

nm

 

nm

 

 

(6,730

)

 

3,415

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

nm

 

nm

 

 

(1,661

)

 

1,883

 

nm

 

nm

 

 

Less: Insurance claim proceeds

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

nm

 

nm

 

 

 

 

50,000

 

nm

 

nm

 

 

Less: Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

(824

)

 

(2,013

)

 

nm

 

nm

 

 

 

 

(2,837

)

nm

 

nm

 

 

Less: Tax impact of preceding items

 

1,151

 

 

277

 

 

535

 

 

(469

)

 

(269

)

 

152

 

 

(476

)

 

nm

 

nm

 

 

1,963

 

 

(594

)

nm

 

nm

 

 

Less: Valuation allowance on Senior Health NOLs

 

 

 

 

 

 

 

 

 

 

 

(11,080

)

 

 

 

nm

 

nm

 

 

 

 

(11,080

)

nm

 

nm

 

 

Adjusted net operating income

$

134,605

 

$

150,042

 

$

159,194

 

$

152,188

 

$

147,515

 

$

170,964

 

$

193,187

 

 

$

33,992

 

 

21.4

%

$

443,841

 

$

511,665

 

$

67,824

 

 

15.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 of 17

 


 

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

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

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 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

)

$

50,206

 

$

(3,687

)

 

$

(4,474

)

nm

$

(19,926

)

$

35,977

 

$

55,903

 

nm

 

 

Less: Investment (losses) gains

 

(4,608

)

 

(328

)

 

(1,795

)

 

835

 

 

1,305

 

 

(99

)

 

2,209

 

 

nm

 

nm

 

(6,730

)

 

3,415

 

nm

 

nm

 

 

Less: MTM investment adjustments

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

nm

 

nm

 

(1,661

)

 

1,883

 

nm

 

nm

 

 

Less: Insurance claim proceeds

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

nm

 

nm

 

 

 

50,000

 

nm

 

nm

 

 

Less: Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

(824

)

 

(2,013

)

 

nm

 

nm

 

 

 

(2,837

)

nm

 

nm

 

 

Adjusted operating income before income taxes

$

(11,008

)

$

(3,589

)

$

3,063

 

$

(5,377

)

$

(11,710

)

$

940

 

$

(5,713

)

 

$

(8,776

)

nm

$

(11,535

)

$

(16,483

)

$

(4,949

)

 

-42.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8 of 17

 


 

Term Life Insurance - Financial Results and Analysis

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

$

840,668

 

$

847,626

 

 

$

20,961

 

 

2.5

%

$

2,462,842

 

$

2,524,615

 

$

61,773

 

 

2.5

%

 

Premiums ceded to IPO coinsurers (1)

 

(220,240

)

 

(216,740

)

 

(212,951

)

 

(210,310

)

 

(206,502

)

 

(201,566

)

 

(198,726

)

 

 

14,225

 

 

6.7

%

 

(649,931

)

 

(606,794

)

 

43,137

 

 

6.6

%

 

Adjusted direct premiums (2)

 

592,640

 

 

606,557

 

 

613,714

 

 

619,608

 

 

629,819

 

 

639,102

 

 

648,900

 

 

 

35,186

 

 

5.7

%

 

1,812,911

 

 

1,917,820

 

 

104,910

 

 

5.8

%

 

Other ceded premiums (3)

 

(183,804

)

 

(206,964

)

 

(196,849

)

 

(200,146

)

 

(202,056

)

 

(224,782

)

 

(212,800

)

 

 

(15,951

)

 

-8.1

%

 

(587,617

)

 

(639,638

)

 

(52,022

)

 

-8.9

%

 

Net premiums

 

408,836

 

 

399,594

 

 

416,864

 

 

419,462

 

 

427,762

 

 

414,320

 

 

436,099

 

 

 

19,235

 

 

4.6

%

 

1,225,294

 

 

1,278,182

 

 

52,888

 

 

4.3

%

 

Other, net

 

12,233

 

 

12,280

 

 

11,909

 

 

11,865

 

 

12,649

 

 

12,624

 

 

14,206

 

 

 

2,297

 

 

19.3

%

 

36,421

 

 

39,479

 

 

3,058

 

 

8.4

%

 

Revenues

 

421,069

 

 

411,873

 

 

428,773

 

 

431,327

 

 

440,412

 

 

426,944

 

 

450,305

 

 

 

21,532

 

 

5.0

%

 

1,261,715

 

 

1,317,661

 

 

55,946

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

158,940

 

 

143,855

 

 

158,508

 

 

160,782

 

 

163,847

 

 

146,268

 

 

160,652

 

 

 

2,144

 

 

1.4

%

 

461,303

 

 

470,766

 

 

9,464

 

 

2.1

%

 

Future policy benefits remeasurement (gain)/loss

 

1,035

 

 

(1,312

)

 

251

 

 

(187

)

 

(319

)

 

(4,280

)

 

(28,203

)

 

 

(28,453

)

nm

 

 

(26

)

 

(32,802

)

 

(32,776

)

nm

 

 

Amortization of DAC

 

66,068

 

 

66,004

 

 

67,720

 

 

69,012

 

 

70,491

 

 

71,916

 

 

73,698

 

 

 

5,978

 

 

8.8

%

 

199,792

 

 

216,105

 

 

16,313

 

 

8.2

%

 

Insurance commissions

 

4,590

 

 

5,496

 

 

4,373

 

 

5,356

 

 

6,047

 

 

3,785

 

 

3,410

 

 

 

(963

)

 

-22.0

%

 

14,459

 

 

13,242

 

 

(1,216

)

 

-8.4

%

 

Insurance expenses

 

59,896

 

 

57,717

 

 

56,698

 

 

56,080

 

 

61,979

 

 

61,476

 

 

62,395

 

 

 

5,697

 

 

10.0

%

 

174,310

 

 

185,849

 

 

11,539

 

 

6.6

%

 

Benefits and expenses

 

290,529

 

 

271,759

 

 

287,549

 

 

291,042

 

 

302,044

 

 

279,164

 

 

271,952

 

 

 

(15,597

)

 

-5.4

%

 

849,837

 

 

853,161

 

 

3,324

 

 

0.4

%

 

Income before income taxes

$

130,540

 

$

140,115

 

$

141,224

 

$

140,285

 

$

138,367

 

$

147,780

 

$

178,353

 

 

$

37,130

 

 

26.3

%

$

411,878

 

$

464,501

 

$

52,623

 

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life Insurance - Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-IPO direct premiums (4)

$

477,227

 

$

489,826

 

$

495,769

 

$

499,965

 

$

508,687

 

$

517,691

 

$

525,697

 

 

$

29,928

 

 

6.0

%

$

1,462,823

 

$

1,552,074

 

$

89,252

 

 

6.1

%

 

Pre-IPO direct premiums (5)

 

335,652

 

 

333,471

 

 

330,896

 

 

329,953

 

 

327,634

 

 

322,977

 

 

321,929

 

 

 

(8,967

)

 

-2.7

%

 

1,000,019

 

 

972,541

 

 

(27,479

)

 

-2.7

%

 

Total direct premiums

$

812,880

 

$

823,297

 

$

826,665

 

$

829,918

 

$

836,321

 

$

840,668

 

$

847,626

 

 

$

20,961

 

 

2.5

%

$

2,462,842

 

$

2,524,615

 

$

61,773

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums ceded to IPO coinsurers

$

220,240

 

$

216,740

 

$

212,951

 

$

210,310

 

$

206,502

 

$

201,566

 

$

198,726

 

 

$

(14,225

)

 

-6.7

%

$

649,931

 

$

606,794

 

$

(43,137

)

 

-6.6

%

 

% of Pre-IPO direct premiums

 

65.6

%

 

65.0

%

 

64.4

%

 

63.7

%

 

63.0

%

 

62.4

%

 

61.7

%

 

nm

 

nm

 

 

65.0

%

 

62.4

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims, net (6)

$

343,779

 

$

349,506

 

$

355,608

 

$

360,741

 

$

365,584

 

$

366,770

 

$

345,249

 

 

$

(10,359

)

 

-2.9

%

$

1,048,893

 

$

1,077,602

 

$

28,709

 

 

2.7

%

 

% of adjusted direct premiums

 

58.0

%

 

57.6

%

 

57.9

%

 

58.2

%

 

58.0

%

 

57.4

%

 

53.2

%

 

nm

 

nm

 

 

57.9

%

 

56.2

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DAC amortization & insurance commissions

$

70,657

 

$

71,500

 

$

72,093

 

$

74,367

 

$

76,538

 

$

75,701

 

$

77,108

 

 

$

5,015

 

 

7.0

%

$

214,250

 

$

229,347

 

$

15,097

 

 

7.0

%

 

% of adjusted direct premiums

 

11.9

%

 

11.8

%

 

11.7

%

 

12.0

%

 

12.2

%

 

11.8

%

 

11.9

%

 

nm

 

nm

 

 

11.8

%

 

12.0

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance expenses, net (7)

$

47,663

 

$

45,437

 

$

44,789

 

$

44,215

 

$

49,329

 

$

48,851

 

$

48,189

 

 

$

3,400

 

 

7.6

%

$

137,889

 

$

146,370

 

$

8,481

 

 

6.2

%

 

% of adjusted direct premiums

 

8.0

%

 

7.5

%

 

7.3

%

 

7.1

%

 

7.8

%

 

7.6

%

 

7.4

%

 

nm

 

nm

 

 

7.6

%

 

7.6

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Life income before income taxes

$

130,540

 

$

140,115

 

$

141,224

 

$

140,285

 

$

138,367

 

$

147,780

 

$

178,353

 

 

$

37,130

 

 

26.3

%

$

411,878

 

$

464,501

 

$

52,623

 

 

12.8

%

 

Term Life operating margin (8)

 

22.0

%

 

23.1

%

 

23.0

%

 

22.6

%

 

22.0

%

 

23.1

%

 

27.5

%

 

nm

 

nm

 

 

22.7

%

 

24.2

%

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 yearly renewable term.
(7)
Insurance expenses, net - insurance expenses net of other, net revenues.
(8)
Term Life Insurance operating margin - Term Life operating income before income taxes as a percentage of adjusted direct premiums.

9 of 17

 


 

 

Term Life Insurance - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

 

142,855

 

 

145,789

 

 

 

7,983

 

 

5.8

%

 

135,208

 

 

141,572

 

 

6,364

 

 

4.7

%

 

 

New life-licensed representatives

 

11,118

 

 

12,638

 

 

12,311

 

 

13,029

 

 

12,949

 

 

14,402

 

 

14,349

 

 

 

2,038

 

 

16.6

%

 

36,067

 

 

41,700

 

 

5,633

 

 

15.6

%

 

 

Non-renewal and terminated representatives

 

(9,896

)

 

(11,262

)

 

(11,064

)

 

(10,510

)

 

(11,666

)

 

(11,468

)

 

(11,248

)

 

 

(184

)

 

-1.7

%

 

(32,222

)

 

(34,382

)

 

(2,160

)

 

-6.7

%

 

Life-insurance licensed sales force, end of period

 

136,430

 

 

137,806

 

 

139,053

 

 

141,572

 

 

142,855

 

 

145,789

 

 

148,890

 

 

 

9,837

 

 

7.1

%

 

139,053

 

 

148,890

 

 

9,837

 

 

7.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium from new policies

$

70.7

 

$

82.0

 

$

74.0

 

$

75.6

 

$

73.1

 

$

86.7

 

$

80.2

 

 

$

6.1

 

 

8.3

%

$

226.7

 

$

239.9

 

$

13.2

 

 

5.8

%

 

 

Additions and increases in premium

 

18.2

 

 

19.7

 

 

18.7

 

 

17.7

 

 

18.1

 

 

19.9

 

 

18.8

 

 

 

0.1

 

 

0.7

%

 

56.6

 

 

56.8

 

 

0.2

 

 

0.4

%

 

 

 

 

Total estimated annualized issued term life premium

$

88.9

 

$

101.7

 

$

92.7

 

$

93.3

 

$

91.2

 

$

106.5

 

$

99.0

 

 

$

6.3

 

 

6.7

%

$

283.3

 

$

296.7

 

$

13.4

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

84,561

 

 

96,953

 

 

88,589

 

 

88,757

 

 

86,587

 

 

100,768

 

 

93,377

 

 

 

4,788

 

 

5.4

%

 

270,103

 

 

280,732

 

 

10,629

 

 

3.9

%

 

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

$

836

 

$

846

 

$

836

 

$

852

 

$

844

 

$

860

 

$

859

 

 

$

23

 

 

2.7

%

$

839

 

$

855

 

$

15

 

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

916,808

 

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

$

947,101

 

$

950,880

 

 

$

16,014

 

 

1.7

%

$

916,808

 

$

944,609

 

$

27,802

 

 

3.0

%

 

 

Issued term life face amount (3)

 

28,124

 

 

32,203

 

 

29,452

 

 

29,322

 

 

28,725

 

 

33,155

 

 

30,793

 

 

 

1,340

 

 

4.6

%

 

89,780

 

 

92,673

 

 

2,893

 

 

3.2

%

 

 

Terminated term life face amount

 

(22,210

)

 

(22,583

)

 

(24,143

)

 

(25,293

)

 

(23,323

)

 

(28,241

)

 

(25,264

)

 

 

(1,121

)

 

-4.6

%

 

(68,936

)

 

(76,827

)

 

(7,891

)

 

-11.4

%

 

 

Foreign currency impact, net

 

124

 

 

2,401

 

 

(2,320

)

 

2,724

 

 

(2,911

)

 

(1,134

)

 

1,402

 

 

 

3,722

 

nm

 

 

205

 

 

(2,644

)

 

(2,849

)

nm

 

 

Term life face amount in-force, end of period

$

922,845

 

$

934,867

 

$

937,856

 

$

944,609

 

$

947,101

 

$

950,880

 

$

957,811

 

 

$

19,955

 

 

2.1

%

$

937,856

 

$

957,811

 

$

19,955

 

 

2.1

%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 of 17

 


 

Investment and Savings Products - Financial Results and Financial Analysis

 

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

$

101,178

 

$

96,269

 

 

$

23,272

 

 

31.9

%

$

220,343

 

$

286,192

 

$

65,850

 

 

29.9

%

 

Asset-based

 

111,904

 

 

113,335

 

 

119,413

 

 

118,303

 

 

128,532

 

 

132,765

 

 

142,051

 

 

 

22,638

 

 

19.0

%

 

344,652

 

 

403,348

 

 

58,696

 

 

17.0

%

 

Account-based

 

22,790

 

 

23,095

 

 

23,344

 

 

23,960

 

 

23,180

 

 

23,740

 

 

24,107

 

 

 

764

 

 

3.3

%

 

69,229

 

 

71,027

 

 

1,797

 

 

2.6

%

 

Other, net

 

3,120

 

 

3,121

 

 

3,145

 

 

3,119

 

 

3,258

 

 

3,224

 

 

3,646

 

 

 

501

 

 

15.9

%

 

9,385

 

 

10,128

 

 

743

 

 

7.9

%

 

Revenues

 

210,202

 

 

214,509

 

 

218,898

 

 

221,656

 

 

243,716

 

 

260,906

 

 

266,073

 

 

 

47,175

 

 

21.6

%

 

643,610

 

 

770,695

 

 

127,086

 

 

19.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of DAC

 

1,493

 

 

1,409

 

 

1,311

 

 

1,267

 

 

1,201

 

 

1,478

 

 

1,540

 

 

 

230

 

 

17.5

%

 

4,212

 

 

4,219

 

 

7

 

 

0.2

%

 

Insurance commissions

 

3,308

 

 

3,273

 

 

3,321

 

 

3,246

 

 

3,400

 

 

3,343

 

 

3,499

 

 

 

178

 

 

5.4

%

 

9,902

 

 

10,242

 

 

339

 

 

3.4

%

 

Sales commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based

 

52,452

 

 

53,630

 

 

52,343

 

 

54,057

 

 

62,814

 

 

70,509

 

 

66,333

 

 

 

13,990

 

 

26.7

%

 

158,425

 

 

199,655

 

 

41,231

 

 

26.0

%

 

Asset-based

 

54,276

 

 

55,085

 

 

58,793

 

 

58,388

 

 

64,208

 

 

66,525

 

 

71,012

 

 

 

12,219

 

 

20.8

%

 

168,154

 

 

201,745

 

 

33,591

 

 

20.0

%

 

Other operating expenses

 

42,567

 

 

41,529

 

 

38,757

 

 

41,935

 

 

46,531

 

 

44,269

 

 

43,778

 

 

 

5,021

 

 

13.0

%

 

122,852

 

 

134,577

 

 

11,725

 

 

9.5

%

 

Benefits and expenses

 

154,095

 

 

154,926

 

 

154,524

 

 

158,893

 

 

178,153

 

 

186,123

 

 

186,161

 

 

 

31,637

 

 

20.5

%

 

463,545

 

 

550,438

 

 

86,893

 

 

18.7

%

 

Income before income taxes

$

56,107

 

$

59,583

 

$

64,374

 

$

62,763

 

$

65,563

 

$

74,783

 

$

79,912

 

 

$

15,538

 

 

24.1

%

$

180,064

 

$

220,257

 

$

40,193

 

 

22.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid based on client asset values (1)

$

8,034

 

$

8,142

 

$

8,608

 

$

8,102

 

$

9,342

 

$

9,548

 

$

10,156

 

 

$

1,548

 

 

18.0

%

$

24,784

 

$

29,046

 

$

4,262

 

 

17.2

%

 

Fees paid based on fee-generating positions (2)

 

11,528

 

 

10,216

 

 

9,469

 

 

10,270

 

 

11,426

 

 

10,483

 

 

10,392

 

 

 

923

 

 

9.7

%

 

31,213

 

 

32,300

 

 

1,088

 

 

3.5

%

 

Other operating expenses

 

23,005

 

 

23,171

 

 

20,680

 

 

23,563

 

 

25,763

 

 

24,238

 

 

23,230

 

 

 

2,550

 

 

12.3

%

 

66,856

 

 

73,231

 

 

6,375

 

 

9.5

%

 

Total other operating expenses

$

42,567

 

$

41,529

 

$

38,757

 

$

41,935

 

$

46,531

 

$

44,269

 

$

43,778

 

 

$

5,021

 

 

13.0

%

$

122,852

 

$

134,577

 

$

11,725

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

1.21

%

 

1.21

%

 

1.22

%

 

1.27

%

 

1.25

%

 

1.33

%

 

1.37

%

 

nm

 

nm

 

 

1.21

%

 

1.32

%

nm

 

nm

 

 

Canada

 

0.33

%

 

0.37

%

 

0.41

%

 

0.45

%

 

0.48

%

 

0.37

%

 

0.34

%

 

nm

 

nm

 

 

0.36

%

 

0.40

%

nm

 

nm

 

 

Total

 

1.13

%

 

1.16

%

 

1.17

%

 

1.22

%

 

1.19

%

 

1.27

%

 

1.31

%

 

nm

 

nm

 

 

1.15

%

 

1.26

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-based variable margin as % of average asset values (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

0.042

%

 

0.041

%

 

0.042

%

 

0.042

%

 

0.041

%

 

0.041

%

 

0.042

%

 

nm

 

nm

 

 

0.126

%

 

0.123

%

nm

 

nm

 

 

Canada

 

0.102

%

 

0.104

%

 

0.105

%

 

0.105

%

 

0.104

%

 

0.104

%

 

0.109

%

 

nm

 

nm

 

 

0.311

%

 

0.317

%

nm

 

nm

 

 

Total

 

0.052

%

 

0.051

%

 

0.052

%

 

0.052

%

 

0.051

%

 

0.050

%

 

0.052

%

 

nm

 

nm

 

 

0.155

%

 

0.153

%

nm

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Account-based variable margin per average fee generating position (5)(6)

$

3.58

 

$

4.07

 

$

4.36

 

$

4.29

 

$

3.67

 

$

4.10

 

$

4.21

 

 

nm

 

nm

 

$

12.02

 

$

11.98

 

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 variable margin - commission and fee revenue less commissions paid to the sales force based on product sales activity.
(4)
Asset-based variable margin - 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 variable margin - fee revenue less recordkeeping fees paid to third-party providers based on fee-generating positions and certain direct general expenses.
(6)
In whole dollars.

11 of 17

 


 

 

Investment and Savings Products - Key Statistics

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

$

1,228.6

 

$

1,162.7

 

 

$

205.9

 

 

21.5

%

$

2,927.0

 

$

3,553.5

 

$

626.4

 

 

21.4

%

 

 

Canada Retail Mutual Funds

 

149.8

 

 

106.2

 

 

110.1

 

 

112.0

 

 

179.6

 

 

147.6

 

 

146.2

 

 

 

36.1

 

 

32.8

%

 

366.1

 

 

473.4

 

 

107.3

 

 

29.3

%

 

 

Indexed Annuities

 

80.7

 

 

89.3

 

 

72.7

 

 

68.9

 

 

81.0

 

 

98.0

 

 

89.5

 

 

 

16.8

 

 

23.0

%

 

242.8

 

 

268.5

 

 

25.7

 

 

10.6

%

 

 

Variable Annuities and other

 

556.4

 

 

649.1

 

 

628.8

 

 

671.9

 

 

756.0

 

 

941.4

 

 

891.5

 

 

 

262.7

 

 

41.8

%

 

1,834.3

 

 

2,588.9

 

 

754.7

 

 

41.1

%

 

 

 

 

Total sales-based revenue generating product sales

 

1,758.6

 

 

1,843.1

 

 

1,768.5

 

 

1,823.7

 

 

2,178.8

 

 

2,415.6

 

 

2,289.9

 

 

 

521.4

 

 

29.5

%

 

5,370.2

 

 

6,884.3

 

 

1,514.1

 

 

28.2

%

 

 

Managed Accounts

 

306.1

 

 

317.0

 

 

236.0

 

 

353.2

 

 

370.9

 

 

456.1

 

 

411.9

 

 

 

175.9

 

 

74.5

%

 

859.1

 

 

1,238.8

 

 

379.7

 

 

44.2

%

 

 

Canada Retail Mutual Funds - no upfront sales comm

 

183.4

 

 

193.6

 

 

152.4

 

 

161.8

 

 

197.7

 

 

196.5

 

 

189.4

 

 

 

37.1

 

 

24.3

%

 

529.3

 

 

583.6

 

 

54.3

 

 

10.3

%

 

 

Segregated Funds

 

51.9

 

 

27.9

 

 

17.4

 

 

17.2

 

 

23.0

 

 

14.8

 

 

13.9

 

 

 

(3.4

)

 

-19.8

%

 

97.2

 

 

51.7

 

 

(45.5

)

 

-46.8

%

 

 

 

 

Total product sales

$

2,300.0

 

$

2,381.6

 

$

2,174.2

 

$

2,355.9

 

$

2,770.4

 

$

3,082.9

 

$

2,905.1

 

 

$

730.9

 

 

33.6

%

$

6,855.8

 

$

8,758.4

 

$

1,902.6

 

 

27.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Canada Retail Mutual Funds

$

333.2

 

$

299.8

 

$

262.5

 

$

273.8

 

$

377.4

 

$

344.1

 

$

335.6

 

 

$

73.1

 

 

27.9

%

$

895.4

 

$

1,057.0

 

$

161.6

 

 

18.0

%

 

 

Segregated Funds

 

51.9

 

 

27.9

 

 

17.4

 

 

17.2

 

 

23.0

 

 

14.8

 

 

13.9

 

 

 

(3.4

)

 

-19.8

%

 

97.2

 

 

51.7

 

 

(45.5

)

 

-46.8

%

 

 

 

Total Canada product sales

 

385.0

 

 

327.7

 

 

279.8

 

 

291.0

 

 

400.4

 

 

358.8

 

 

349.5

 

 

 

69.7

 

 

24.9

%

 

992.6

 

 

1,108.7

 

 

116.1

 

 

11.7

%

 

 

 

Total U.S. product sales

 

1,914.9

 

 

2,053.9

 

 

1,894.4

 

 

2,065.0

 

 

2,370.0

 

 

2,724.1

 

 

2,555.6

 

 

 

661.3

 

 

34.9

%

 

5,863.2

 

 

7,649.7

 

 

1,786.5

 

 

30.5

%

 

 

 

 

Total product sales

$

2,300.0

 

$

2,381.6

 

$

2,174.2

 

$

2,355.9

 

$

2,770.4

 

$

3,082.9

 

$

2,905.1

 

 

$

730.9

 

 

33.6

%

$

6,855.8

 

$

8,758.4

 

$

1,902.6

 

 

27.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client asset values, beginning of period ($mills)

$

83,949

 

$

87,621

 

$

91,646

 

$

88,441

 

$

96,735

 

$

103,340

 

$

105,112

 

 

$

13,467

 

 

14.7

%

$

83,949

 

$

96,735

 

$

12,786

 

 

15.2

%

 

 

Inflows

 

2,300

 

 

2,382

 

 

2,174

 

 

2,356

 

 

2,770

 

 

3,083

 

 

2,905

 

 

 

731

 

 

33.6

%

 

6,856

 

 

8,758

 

 

1,903

 

 

27.8

%

 

 

Outflows (1)

 

(1,658

)

 

(1,839

)

 

(1,982

)

 

(2,184

)

 

(2,497

)

 

(2,660

)

 

(2,461

)

 

 

(479

)

 

-24.2

%

 

(5,479

)

 

(7,617

)

 

(2,138

)

 

-39.0

%

 

 

 

 

Net flows

 

642

 

 

542

 

 

192

 

 

172

 

 

274

 

 

423

 

 

444

 

 

 

252

 

 

131.0

%

 

1,377

 

 

1,141

 

 

(236

)

 

-17.1

%

 

 

Foreign currency impact, net

 

16

 

 

315

 

 

(303

)

 

344

 

 

(392

)

 

(163

)

 

203

 

 

 

506

 

nm

 

 

27

 

 

(352

)

 

(379

)

nm

 

 

 

Change in market value, net and other (2)

 

3,014

 

 

3,168

 

 

(3,094

)

 

7,777

 

 

6,724

 

 

1,512

 

 

5,487

 

 

 

8,581

 

nm

 

 

3,088

 

 

13,723

 

 

10,635

 

nm

 

 

Client asset values, end of period

$

87,621

 

$

91,646

 

$

88,441

 

$

96,735

 

$

103,340

 

$

105,112

 

$

111,247

 

 

$

22,806

 

 

25.8

%

$

88,441

 

$

111,247

 

$

22,806

 

 

25.8

%

 

 

Annualized net flows as % of beginning of period asset values

 

3.1

%

 

2.5

%

 

0.8

%

 

0.8

%

 

1.1

%

 

1.6

%

 

1.7

%

 

 

0.9

%

nm

 

 

2.2

%

 

1.6

%

 

-0.6

%

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average client asset values ($mills)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Retail Mutual Funds

$

42,096

 

$

43,225

 

$

44,748

 

$

44,622

 

$

49,013

 

$

50,560

 

$

52,721

 

 

$

7,972

 

 

17.8

%

$

43,357

 

$

50,765

 

$

7,408

 

 

17.1

%

 

 

Canada Retail Mutual Funds

 

11,345

 

 

11,567

 

 

11,817

 

 

11,722

 

 

12,850

 

 

13,259

 

 

13,959

 

 

 

2,142

 

 

18.1

%

 

11,576

 

 

13,356

 

 

1,780

 

 

15.4

%

 

 

Managed Accounts

 

7,338

 

 

7,613

 

 

7,850

 

 

7,851

 

 

8,806

 

 

9,376

 

 

10,216

 

 

 

2,366

 

 

30.1

%

 

7,600

 

 

9,466

 

 

1,866

 

 

24.5

%

 

 

Indexed Annuities

 

2,729

 

 

2,760

 

 

2,793

 

 

2,807

 

 

2,824

 

 

2,868

 

 

2,908

 

 

 

115

 

 

4.1

%

 

2,761

 

 

2,867

 

 

106

 

 

3.8

%

 

 

Variable Annuities and other

 

20,744

 

 

21,323

 

 

21,999

 

 

21,762

 

 

23,665

 

 

24,663

 

 

26,014

 

 

 

4,015

 

 

18.2

%

 

21,355

 

 

24,781

 

 

3,425

 

 

16.0

%

 

 

Segregated Funds

 

2,329

 

 

2,324

 

 

2,298

 

 

2,232

 

 

2,344

 

 

2,266

 

 

2,334

 

 

 

37

 

 

1.6

%

 

2,317

 

 

2,315

 

 

(2

)

 

-0.1

%

 

 

 

 

Total

$

86,581

 

$

88,813

 

$

91,505

 

$

90,995

 

$

99,502

 

$

102,993

 

$

108,152

 

 

$

16,646

 

 

18.2

%

$

88,966

 

$

103,549

 

$

14,582

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada Retail Mutual Funds

$

11,345

 

$

11,567

 

$

11,817

 

$

11,722

 

$

12,850

 

$

13,259

 

$

13,959

 

 

$

2,142

 

 

18.1

%

$

11,576

 

$

13,356

 

$

1,780

 

 

15.4

%

 

 

Segregated Funds

 

2,329

 

 

2,324

 

 

2,298

 

 

2,232

 

 

2,344

 

 

2,266

 

 

2,334

 

 

 

37

 

 

1.6

%

 

2,317

 

 

2,315

 

 

(2

)

 

-0.1

%

 

 

 

Total Canada average client assets

 

13,674

 

 

13,891

 

 

14,115

 

 

13,954

 

 

15,194

 

 

15,526

 

 

16,293

 

 

 

2,178

 

 

15.4

%

 

13,893

 

 

15,671

 

 

1,778

 

 

12.8

%

 

 

 

Total U.S. average client assets

 

72,907

 

 

74,922

 

 

77,391

 

 

77,042

 

 

84,308

 

 

87,468

 

 

91,858

 

 

 

14,468

 

 

18.7

%

 

75,073

 

 

87,878

 

 

12,805

 

 

17.1

%

 

 

 

 

Total average client assets

$

86,581

 

$

88,813

 

$

91,505

 

$

90,995

 

$

99,502

 

$

102,993

 

$

108,152

 

 

$

16,646

 

 

18.2

%

$

88,966

 

$

103,549

 

$

14,582

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recordkeeping and custodial

 

2,316

 

 

2,331

 

 

2,342

 

 

2,351

 

 

2,359

 

 

2,378

 

 

2,393

 

 

 

51

 

 

2.2

%

 

2,330

 

 

2,377

 

 

47

 

 

2.0

%

 

 

Recordkeeping only

 

829

 

 

834

 

 

839

 

 

842

 

 

847

 

 

857

 

 

865

 

 

 

26

 

 

3.1

%

 

834

 

 

857

 

 

22

 

 

2.7

%

 

 

 

 

Total

 

3,145

 

 

3,165

 

 

3,181

 

 

3,193

 

 

3,206

 

 

3,235

 

 

3,258

 

 

 

77

 

 

2.4

%

 

3,164

 

 

3,233

 

 

69

 

 

2.2

%

 

(1)
Asset value outflows - include (a) redemptions of assets, (b) sales charges on the inflow sales figures, and (c) the net flow of money market funds sold and redeemed on the Company's recordkeeping platform. The redemptions of assets must be estimated for approximately 4% of account values as these figures are not readily available. Actual redemptions as a percentage of account values for similar known account values are used to estimate the unknown redemption values.
(2)
Change in market value, net - market value fluctuations net of fees and expenses.
(3)
Fee generating positions - mutual fund positions for which we receive recordkeeping fees. An individual client account may include multiple mutual fund positions. We may also receive fees earned for custodial services that we provide to clients with retirement plan accounts that hold positions in these mutual funds.

 

 

 

 

 

 

 

 

 

12 of 17

 


 

Corporate Other Distributed Products - Financial Results

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

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

 

$

4,690

 

$

4,826

 

 

$

(190

)

 

-3.8

%

$

15,008

 

$

14,241

 

$

(766

)

 

-5.1

%

 

Ceded premiums

 

(1,304

)

 

(1,562

)

 

(1,215

)

 

273

 

 

(1,205

)

 

(1,213

)

 

(1,118

)

 

 

97

 

 

8.0

%

 

(4,081

)

 

(3,537

)

 

544

 

 

13.3

%

 

Net premiums

 

3,689

 

 

3,436

 

 

3,801

 

 

4,631

 

 

3,520

 

 

3,477

 

 

3,708

 

 

 

(93

)

 

-2.5

%

 

10,927

 

 

10,705

 

 

(222

)

 

-2.0

%

 

Adjusted net investment income

 

31,392

 

 

33,250

 

 

35,213

 

 

36,429

 

 

37,943

 

 

38,263

 

 

39,279

 

 

 

4,066

 

 

11.5

%

 

99,854

 

 

115,485

 

 

15,630

 

 

15.7

%

 

Commissions and fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid legal services

 

3,991

 

 

4,421

 

 

5,311

 

 

3,806

 

 

3,591

 

 

3,924

 

 

4,070

 

 

 

(1,242

)

 

-23.4

%

 

13,723

 

 

11,586

 

 

(2,138

)

 

-15.6

%

 

Auto and homeowners insurance

 

1,831

 

 

2,349

 

 

2,951

 

 

2,133

 

 

1,777

 

 

2,413

 

 

1,375

 

 

 

(1,575

)

 

-53.4

%

 

7,131

 

 

5,566

 

 

(1,565

)

 

-21.9

%

 

Mortgage loans

 

1,211

 

 

1,775

 

 

1,733

 

 

1,530

 

 

1,499

 

 

2,211

 

 

2,384

 

 

 

651

 

 

37.5

%

 

4,720

 

 

6,095

 

 

1,375

 

 

29.1

%

 

Other sales commissions

 

1,676

 

 

1,826

 

 

1,765

 

 

1,781

 

 

1,618

 

 

1,963

 

 

1,645

 

 

 

(121

)

 

-6.8

%

 

5,268

 

 

5,226

 

 

(42

)

 

-0.8

%

 

Adjusted other, net

 

1,200

 

 

1,236

 

 

1,327

 

 

846

 

 

704

 

 

764

 

 

1,251

 

 

 

(76

)

 

-5.7

%

 

3,763

 

 

2,718

 

 

(1,045

)

 

-27.8

%

 

Adjusted operating revenues

 

44,990

 

 

48,293

 

 

52,102

 

 

51,157

 

 

50,653

 

 

53,014

 

 

53,711

 

 

 

1,610

 

 

3.1

%

 

145,385

 

 

157,379

 

 

11,994

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefits and claims

 

4,327

 

 

5,057

 

 

3,554

 

 

7,957

 

 

2,475

 

 

3,762

 

 

3,712

 

 

 

158

 

 

4.4

%

 

12,937

 

 

9,948

 

 

(2,990

)

 

-23.1

%

 

Future policy benefits remeasurement (gain)/loss

 

(477

)

 

(554

)

 

(72

)

 

933

 

 

374

 

 

(49

)

 

5,184

 

 

 

5,255

 

nm

 

 

(1,103

)

 

5,509

 

 

6,611

 

nm

 

 

Amortization of DAC

 

362

 

 

697

 

 

375

 

 

99

 

 

357

 

 

250

 

 

300

 

 

 

(74

)

 

-19.8

%

 

1,434

 

 

907

 

 

(527

)

 

-36.8

%

 

Insurance commissions

 

241

 

 

373

 

 

217

 

 

429

 

 

187

 

 

271

 

 

272

 

 

 

54

 

 

25.1

%

 

831

 

 

729

 

 

(101

)

 

-12.2

%

 

Insurance expenses

 

1,229

 

 

1,377

 

 

1,123

 

 

1,341

 

 

1,171

 

 

1,209

 

 

1,134

 

 

 

11

 

 

1.0

%

 

3,729

 

 

3,513

 

 

(216

)

 

-5.8

%

 

Sales commissions

 

4,147

 

 

4,907

 

 

5,064

 

 

4,303

 

 

4,117

 

 

5,120

 

 

4,909

 

 

 

(155

)

 

-3.1

%

 

14,118

 

 

14,146

 

 

28

 

 

0.2

%

 

Interest expense

 

6,690

 

 

6,686

 

 

6,632

 

 

6,586

 

 

6,771

 

 

6,099

 

 

6,093

 

 

 

(539

)

 

-8.1

%

 

20,008

 

 

18,964

 

 

(1,044

)

 

-5.2

%

 

Adjusted other operating expenses

 

39,480

 

 

33,340

 

 

32,146

 

 

34,886

 

 

46,913

 

 

35,413

 

 

37,821

 

 

 

5,675

 

 

17.7

%

 

104,965

 

 

120,147

 

 

15,181

 

 

14.5

%

 

Adjusted benefits and expenses

 

55,999

 

 

51,882

 

 

49,039

 

 

56,533

 

 

62,363

 

 

52,074

 

 

59,425

 

 

 

10,386

 

 

21.2

%

 

156,920

 

 

173,862

 

 

16,942

 

 

10.8

%

 

Adjusted operating income before income taxes

$

(11,008

)

$

(3,589

)

$

3,063

 

$

(5,377

)

$

(11,710

)

$

940

 

$

(5,713

)

 

$

(8,776

)

nm

 

$

(11,535

)

$

(16,483

)

$

(4,949

)

 

-42.9

%

 

13 of 17

 


 

 

Investment Portfolio - Summary of Holdings

PRIMERICA, INC.

Financial Supplement

 

 

 

 

 

 

 

 

 

As of or for the period ended September 30, 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

 

$

550,142

 

$

550,142

 

$

-

 

 

15.4

%

 

14.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

17,249

 

 

17,398

 

 

(150

)

 

0.5

%

 

0.5

%

 

2.90

%

AAA

 

Government

 

 

257,497

 

 

268,994

 

 

(11,497

)

 

7.2

%

 

7.3

%

 

3.26

%

AA-

 

Tax-Exempt Municipal

 

 

33,483

 

 

35,715

 

 

(2,231

)

 

0.9

%

 

1.0

%

 

2.70

%

AA

 

Corporate

 

 

1,516,772

 

 

1,562,848

 

 

(46,076

)

 

42.4

%

 

42.1

%

 

4.17

%

BBB+

 

Mortgage Backed

 

 

514,496

 

 

563,036

 

 

(48,540

)

 

14.4

%

 

15.2

%

 

3.63

%

AAA

 

Asset Backed

 

 

229,887

 

 

234,202

 

 

(4,315

)

 

6.4

%

 

6.3

%

 

4.78

%

AA-

 

Cmbs

 

 

106,142

 

 

116,062

 

 

(9,920

)

 

3.0

%

 

3.1

%

 

3.66

%

AA-

 

Private

 

 

318,639

 

 

326,970

 

 

(8,330

)

 

8.9

%

 

8.8

%

 

5.01

%

BBB+

 

Redeemable Preferred

 

 

4,024

 

 

4,248

 

 

(224

)

 

0.1

%

 

0.1

%

 

5.37

%

BBB-

 

 

 

 

 

 

Total Fixed Income

 

 

2,998,190

 

 

3,129,474

 

 

(131,284

)

 

83.8

%

 

84.4

%

 

4.09

%

A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equities and Other:

 

 

 

 

 

 

 

 

 

 

 

 

Perpetual Preferred

 

 

4,594

 

 

4,594

 

 

-

 

 

0.1

%

 

0.1

%

 

 

 

 

Common Stock

 

 

19,917

 

 

19,917

 

 

(0

)

 

0.6

%

 

0.5

%

 

 

 

 

Mutual Fund

 

 

3,899

 

 

3,899

 

 

(0

)

 

0.1

%

 

0.1

%

 

 

 

 

 

 

 

 

 

Total Equities

 

 

28,411

 

 

28,411

 

 

(0

)

 

0.8

%

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,576,743

 

$

3,708,026

 

$

(131,284

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Corporate Portfolio by Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance

 

$

205,627

 

$

212,283

 

$

(6,656

)

 

13.6

%

 

13.6

%

 

 

 

 

Energy

 

 

188,010

 

 

191,401

 

 

(3,391

)

 

12.4

%

 

12.2

%

 

 

 

 

Consumer Non Cyclical

 

 

142,556

 

 

150,940

 

 

(8,383

)

 

9.4

%

 

9.7

%

 

 

 

 

Reits

 

 

130,366

 

 

137,877

 

 

(7,511

)

 

8.6

%

 

8.8

%

 

 

 

 

Consumer Cyclical

 

 

125,618

 

 

129,741

 

 

(4,123

)

 

8.3

%

 

8.3

%

 

 

 

 

Technology

 

 

105,526

 

 

107,764

 

 

(2,238

)

 

7.0

%

 

6.9

%

 

 

 

 

Capital Goods

 

 

99,474

 

 

100,862

 

 

(1,388

)

 

6.6

%

 

6.5

%

 

 

 

 

Electric

 

 

97,619

 

 

98,171

 

 

(552

)

 

6.4

%

 

6.3

%

 

 

 

 

Banking

 

 

86,527

 

 

86,155

 

 

372

 

 

5.7

%

 

5.5

%

 

 

 

 

Basic Industry

 

 

66,044

 

 

69,093

 

 

(3,049

)

 

4.4

%

 

4.4

%

 

 

 

 

Communications

 

 

63,644

 

 

65,299

 

 

(1,655

)

 

4.2

%

 

4.2

%

 

 

 

 

Finance Companies

 

 

63,475

 

 

65,494

 

 

(2,019

)

 

4.2

%

 

4.2

%

 

 

 

 

Transportation

 

 

56,513

 

 

58,186

 

 

(1,673

)

 

3.7

%

 

3.7

%

 

 

 

 

Brokerage

 

 

49,253

 

 

51,636

 

 

(2,383

)

 

3.2

%

 

3.3

%

 

 

 

 

Natural Gas

 

 

17,957

 

 

17,635

 

 

322

 

 

1.2

%

 

1.1

%

 

 

 

 

Industrial Other

 

 

6,051

 

 

6,739

 

 

(688

)

 

0.4

%

 

0.4

%

 

 

 

 

Financial Other

 

 

5,638

 

 

5,857

 

 

(220

)

 

0.4

%

 

0.4

%

 

 

 

 

Utility Other

 

 

4,847

 

 

5,391

 

 

(544

)

 

0.3

%

 

0.3

%

 

 

 

 

Owned No Guarantee

 

 

2,029

 

 

2,325

 

 

(296

)

 

0.1

%

 

0.1

%

 

 

 

 

 

 

 

 

 

Total Corporate portfolio

 

$

1,516,772

 

$

1,562,848

 

$

(46,076

)

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Maturity Securities - Effective Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

< 1 Yr.

 

$

254,572

 

$

256,039

 

$

(1,467

)

 

8.5

%

 

8.2

%

 

3.95

%

 

 

 

1-2 Yrs.

 

 

292,466

 

 

297,010

 

 

(4,544

)

 

9.8

%

 

9.5

%

 

3.92

%

 

 

 

2-5 Yrs.

 

 

770,080

 

 

783,397

 

 

(13,317

)

 

25.7

%

 

25.0

%

 

4.30

%

 

 

 

5-10 Yrs.

 

 

1,179,081

 

 

1,270,736

 

 

(91,655

)

 

39.3

%

 

40.6

%

 

3.65

%

 

 

 

> 10 Yrs.

 

 

501,991

 

 

522,292

 

 

(20,300

)

 

16.7

%

 

16.7

%

 

4.98

%

 

 

 

 

 

 

 

Total Fixed Income

 

$

2,998,190

 

$

3,129,474

 

$

(131,284

)

 

100.0

%

 

100.0

%

 

4.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Income portfolio duration

 

 

5.2

 

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 September 30, 2024

PRIMERICA, INC.

Financial Supplement

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Quality Ratings (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AAA

 

$

606,188

 

 

19.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AA

 

 

413,685

 

 

13.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

761,891

 

 

24.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBB

 

 

1,308,306

 

 

41.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below Investment Grade

 

 

38,707

 

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA

 

 

697

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Income

 

$

3,129,474

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

% of Total

 

Public Corporate asset class:

 

 

 

 

 

 

 

Private Placement asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

10,560

 

 

0.7

%

 

 

 

AAA

 

$

-

 

 

 

 

AA

 

 

60,882

 

 

3.9

%

 

 

 

AA

 

 

8,950

 

 

2.7

%

 

A

 

 

406,306

 

 

26.0

%

 

 

 

A

 

 

81,537

 

 

24.9

%

 

BBB

 

 

1,049,226

 

 

67.1

%

 

 

 

BBB

 

 

235,278

 

 

72.0

%

 

Below Investment Grade

 

 

35,698

 

 

2.3

%

 

 

 

Below Investment Grade

 

 

1,205

 

 

0.4

%

 

NA

 

 

176

 

 

0.0

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Corporate

 

$

1,562,848

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Private

 

$

326,970

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS asset class:

 

 

 

 

 

 

 

Mortgage-Backed asset class:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

50,881

 

 

43.8

%

 

 

 

AAA

 

$

452,287

 

 

80.3

%

 

AA

 

 

9,940

 

 

8.6

%

 

 

 

AA

 

 

110,567

 

 

19.6

%

 

A

 

 

51,976

 

 

44.8

%

 

 

 

A

 

 

102

 

 

0.0

%

 

BBB

 

 

3,265

 

 

2.8

%

 

 

 

BBB

 

 

-

 

 

 

 

Below Investment Grade

 

 

-

 

 

 

 

 

 

Below Investment Grade

 

 

60

 

 

0.0

%

 

NA

 

 

-

 

 

 

 

 

 

NA

 

 

21

 

 

0.0

%

 

 

 

 

 

 

Total CMBS

 

$

116,062

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Mortgage-Backed

 

$

563,036

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-Backed asset class:

 

 

 

 

 

 

 

Treasury & Government asset classes:

 

 

 

 

 

 

Rating

 

 

 

 

 

 

 

 

Rating

 

 

 

 

 

 

AAA

 

$

61,020

 

 

26.1

%

 

 

 

AAA

 

$

30,762

 

 

10.7

%

 

AA

 

 

33,725

 

 

14.4

%

 

 

 

AA

 

 

162,403

 

 

56.7

%

 

A

 

 

137,894

 

 

58.9

%

 

 

 

A

 

 

77,281

 

 

27.0

%

 

BBB

 

 

-

 

 

 

 

 

 

BBB

 

 

15,264

 

 

5.3

%

 

Below Investment Grade

 

 

1,062

 

 

0.5

%

 

 

 

Below Investment Grade

 

 

683

 

 

0.2

%

 

NA

 

 

500

 

 

0.2

%

 

 

 

NA

 

 

-

 

 

 

 

 

 

 

 

 

Total Asset-Backed

 

$

234,202

 

 

100.0

%

 

 

 

 

 

 

 

 

Total Treasury & Government

 

$

286,393

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAIC Designations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

1,499,035

 

 

55.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

1,178,768

 

 

43.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

35,455

 

 

1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

5,194

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

683

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

0

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Insurer Fixed Income (2)

 

 

2,719,135

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

438,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

550,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Invested Assets

 

$

3,708,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 Q3

(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

 

$

30,618

 

$

31,990

 

 

$

4,610

 

16.8%

 

Fixed-maturity securities (held-to-maturity)

 

16,435

 

 

16,608

 

 

16,306

 

 

16,126

 

 

15,785

 

 

15,659

 

 

15,908

 

 

 

(398

)

-2.4%

 

Equity Securities

 

380

 

 

380

 

 

366

 

 

397

 

 

390

 

 

323

 

 

324

 

 

 

(42

)

-11.5%

 

Deposit asset underlying 10% reinsurance treaty

 

2,377

 

 

2,488

 

 

2,504

 

 

2,415

 

 

2,311

 

 

2,211

 

 

2,129

 

 

 

(375

)

-15.0%

 

Deposit asset - Mark to Market

 

(327

)

 

(852

)

 

(481

)

 

1,215

 

 

(137

)

 

189

 

 

1,830

 

 

 

2,311

 

nm

 

Policy loans and other invested assets

 

(72

)

 

352

 

 

475

 

 

542

 

 

461

 

 

544

 

 

402

 

 

 

(73

)

-15.4%

 

Cash & cash equivalents

 

5,128

 

 

5,840

 

 

6,609

 

 

6,024

 

 

6,981

 

 

6,640

 

 

6,540

 

 

 

(69

)

-1.0%

 

 

 

 

 

Total investment income

 

49,727

 

 

51,172

 

 

53,159

 

 

55,937

 

 

55,727

 

 

56,183

 

 

59,123

 

 

 

5,964

 

11.2%

 

Investment expenses

 

2,227

 

 

2,167

 

 

2,122

 

 

2,167

 

 

2,136

 

 

2,072

 

 

2,106

 

 

 

(16

)

-0.8%

 

Interest Expense on Surplus Note

 

16,435

 

 

16,608

 

 

16,306

 

 

16,126

 

 

15,785

 

 

15,659

 

 

15,908

 

 

 

(398

)

-2.4%

 

 

 

 

 

Net investment income

$

31,065

 

$

32,397

 

$

34,731

 

$

37,644

 

$

37,806

 

$

38,452

 

$

41,109

 

 

$

6,378

 

18.4%

 

 

Fixed income book yield, end of period

 

3.57

%

 

3.63

%

 

3.79

%

 

3.83

%

 

3.93

%

 

4.01

%

 

4.09

%

 

 

 

 

 

 

New money yield

 

5.57

%

 

5.46

%

 

6.04

%

 

6.67

%

 

5.70

%

 

5.78

%

 

5.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YOY Q3

 

 

 

 

 

 

 

 

 

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

%

 

18.3

%

 

19.4

%

 

 

0.3

%

 

 

AA

 

11.3

%

 

11.4

%

 

14.3

%

 

14.9

%

 

14.8

%

 

14.1

%

 

13.2

%

 

 

-1.1

%

 

 

A

 

25.0

%

 

24.8

%

 

24.8

%

 

24.9

%

 

24.1

%

 

24.3

%

 

24.2

%

 

 

-0.5

%

 

 

BBB

 

40.5

%

 

40.9

%

 

39.7

%

 

39.4

%

 

40.5

%

 

41.9

%

 

41.8

%

 

 

2.1

%

 

 

Below Investment Grade

 

2.2

%

 

2.0

%

 

1.9

%

 

2.0

%

 

1.6

%

 

1.5

%

 

1.2

%

 

 

-0.7

%

 

 

NA

 

0.2

%

 

0.1

%

 

0.3

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.1

%

 

 

-0.1

%

 

 

 

 

 

 

 

Total Fixed Income

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rating by amortized cost

A

 

A

 

A

 

A

 

A

 

A

 

A

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2024

 

 

 

As of September 30, 2024

 

 

 

 

 

 

As of September 30, 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

Province of Ontario Canada

$

15,837

 

$

15,790

 

A+

 

Canada

$

94,836

 

$

99,087

 

 

 

AAA

$

 

$

 

 

2

Canada

 

15,615

 

 

16,013

 

AAA

 

United Kingdom

 

24,478

 

 

23,750

 

 

 

AA

 

 

 

 

 

3

Province of Alberta Canada

 

15,443

 

 

15,835

 

AA-

 

Australia

 

21,815

 

 

22,175

 

 

 

A

 

11,291

 

 

12,440

 

 

4

Province of Quebec Canada

 

14,547

 

 

14,610

 

AA-

 

Cayman Islands (The)

 

16,346

 

 

15,731

 

 

 

BBB

 

14,529

 

 

14,814

 

 

5

ONEOK Inc

 

14,410

 

 

14,392

 

BBB

 

Ireland

 

13,260

 

 

12,467

 

 

 

Below Investment Grade

 

683

 

 

683

 

 

6

Ontario Teachers' Pension Plan

 

13,623

 

 

14,354

 

AA+

 

Mexico

 

6,868

 

 

7,680

 

 

 

NA

 

 

 

 

 

7

Realty Income Corp

 

13,546

 

 

14,017

 

A-

 

France

 

5,886

 

 

5,740

 

 

 

 

Total

$

26,502

 

$

27,936

 

 

8

Berkshire Hathaway Inc

 

12,971

 

 

12,608

 

AA

 

Netherlands (The)

 

5,629

 

 

5,494

 

 

 

 

 

 

 

 

 

 

 

9

Gov't of Newfoundland and Labrador

 

12,194

 

 

12,670

 

A

 

Japan

 

5,255

 

 

5,200

 

 

 

 

 

 

 

 

 

 

 

10

Boeing Co

 

12,034

 

 

11,849

 

BBB-

 

Luxembourg

 

5,147

 

 

4,700

 

 

 

Non-Government Investments (1)

 

 

 

 

 

11

Province of New Brunswick Canada

 

11,941

 

 

12,057

 

A+

 

Bermuda

 

5,138

 

 

5,242

 

 

 

 

 

 

 

 

 

 

 

12

Intact Financial Corp

 

11,899

 

 

11,462

 

A+

 

Germany

 

5,109

 

 

4,989

 

 

 

AAA

$

 

$

 

 

13

Manulife Financial Corp

 

11,272

 

 

11,636

 

A

 

Malta

 

3,897

 

 

3,876

 

 

 

AA

 

3,466

 

 

3,478

 

 

14

TC Energy Corp

 

10,363

 

 

11,180

 

BBB+

 

Israel

 

3,562

 

 

3,565

 

 

 

A

 

46,727

 

 

47,098

 

 

15

Province of Nova Scotia Canada

 

10,249

 

 

10,387

 

AA-

 

Italy

 

2,059

 

 

1,880

 

 

 

BBB

 

157,605

 

 

159,243

 

 

16

Morgan Stanley

 

9,922

 

 

9,901

 

BBB+

 

Emerging Markets (2)

 

11,774

 

 

12,395

 

 

 

Below Investment Grade

 

3,752

 

 

3,570

 

 

17

Alimentation Couche-Tard Inc

 

9,908

 

 

9,708

 

BBB+

 

All Other

 

 

8,522

 

 

8,882

 

 

 

NA

 

1,527

 

 

1,527

 

 

18

Province of Saskatchewan Canada

 

9,803

 

 

9,731

 

AA

 

 

Total

$

239,580

 

$

242,852

 

 

 

 

Total

$

213,078

 

$

214,916

 

 

19

ConocoPhillips

 

9,722

 

 

10,715

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Equitable Holdings Inc

 

9,423

 

 

9,391

 

A-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

Oglethorpe Power Corp

 

9,025

 

 

9,381

 

BBB+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Old Republic International Corp

 

9,014

 

 

8,721

 

BBB+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Walmart Inc

 

8,734

 

 

8,674

 

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Tokyo Century Corp

 

8,698

 

 

8,975

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Broadcom Inc

 

8,621

 

 

8,672

 

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

288,815

 

$

292,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total fixed income portfolio

 

8.1

%

 

7.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

96,563

 

 

142,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

142,855

 

 

145,789

 

 

 

New life-licensed representatives

 

44,739

 

 

48,106

 

 

39,622

 

 

45,147

 

 

49,096

 

 

11,118

 

 

12,638

 

 

12,311

 

 

13,029

 

 

12,949

 

 

14,402

 

 

14,349

 

 

 

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

)

 

(11,468

)

 

(11,248

)

 

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

 

 

145,789

 

 

148,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued term life policies

 

287,809

 

 

352,868

 

 

323,855

 

 

291,918

 

 

358,860

 

 

84,561

 

 

96,953

 

 

88,589

 

 

88,757

 

 

86,587

 

 

100,768

 

 

93,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

33,155

 

$

30,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

947,101

 

$

950,880

 

 

 

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

 

 

33,155

 

 

30,793

 

 

 

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

)

 

(28,241

)

 

(25,264

)

 

 

Foreign currency impact, net

 

4,746

 

 

1,968

 

 

862

 

 

(7,524

)

 

2,929

 

 

124

 

 

2,401

 

 

(2,320

)

 

2,724

 

 

(2,911

)

 

(1,134

)

 

1,402

 

 

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

 

$

950,880

 

$

957,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

86.7

 

$

80.2

 

 

 

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

 

 

19.9

 

 

18.8

 

 

 

 

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

 

$

106.5

 

$

99.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

3,082.9

 

$

2,905.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

102,993

 

$

108,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

99.6

 

$

105.4

 

 

 

17 of 17