Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended March 31, 2023. Total revenues of $690.0 million were largely unchanged compared to the first quarter of 2022. Net income attributable to Primerica of $125.1 million increased 9%, while earnings per diluted share of $3.38 increased 16% compared to the same period in the prior year. ROE was 25.5% for the quarter.
Adjusted operating revenues of $695.0 million were relatively unchanged compared to the first quarter of 2022. Adjusted net operating income of $128.9 million increased 10%, while adjusted operating earnings per diluted share of $3.49 increased 18% compared to the same period in the prior year. ROAE was 24.2% for the quarter.
The Company adopted ASU 2018-12 – Targeted Improvements to the Accounting for Long-Duration Contracts, or LDTI, on January 1, 2023 with a transition date of January 1, 2021. All prior period financial information contained herein has been restated to reflect the adoption of LDTI.
First quarter results reflected the continued growth of adjusted direct premiums in the Term Life segment, the benefit of higher interest rates on net investment income in the Corporate and Other Distributed Products segment and the Company’s progress in improving the profitability of the Senior Health segment. Economic uncertainty and equity market volatility continued to pressure sales and client asset values in the Investment and Savings Products segment.
“Our performance in the first quarter demonstrates the ongoing needs of middle-income families for financial guidance and solutions, along with Primerica’s unique ability to serve our market,” said Glenn Williams, Chief Executive Officer. “This combination led to growth in our term life sales as well as strong results in building distribution. Positive net flows in our ISP business indicate that our clients continue in their commitment to saving for the future.”
First Quarter Distribution & Segment Results
Distribution Results | ||||||||||||||||||||
|
| Q1 2023 |
|
| Q1 2022 |
|
| % |
| Adjusted |
|
| % |
|
| |||||
Life-Licensed Sales Force |
|
| 136,430 |
|
|
| 130,206 |
|
|
| 5 | % |
|
|
|
|
|
| ||
Recruits |
|
| 93,540 |
|
|
| 84,707 |
|
|
| 10 | % |
|
|
|
|
|
| ||
New Life-Licensed Representatives |
|
| 11,118 |
|
|
| 9,983 |
|
|
| 11 | % |
|
|
|
|
|
| ||
Life Insurance Policies Issued (1) |
|
| 84,561 |
|
|
| 71,324 |
|
| N/A |
|
| 83,050 |
|
|
| 2 | % |
| |
Life Productivity (1) (2) |
|
| 0.21 |
|
|
| 0.18 |
|
| N/A |
|
| 0.21 |
|
| * |
|
| ||
Issued term life face amount ($ billions) (3) |
| $ | 28.1 |
|
| $ | 24.8 |
|
|
| 14 | % |
|
|
|
|
|
| ||
ISP Product Sales ($ billions) |
| $ | 2.3 |
|
| $ | 3.1 |
|
|
| (25 | )% |
|
|
|
|
|
| ||
Average Client Asset Values ($ billions) |
| $ | 86.6 |
|
| $ | 94.2 |
|
|
| (8 | )% |
|
|
|
|
|
| ||
Senior Health Submitted Policies (4) |
|
| 19,826 |
|
|
| 26,231 |
|
|
| (24 | )% |
|
|
|
|
|
| ||
Senior Health Approved Policies (5) |
|
| 18,413 |
|
|
| 23,594 |
|
|
| (22 | )% |
|
|
|
|
|
| ||
Closed U.S. Mortgage Volume ($ million brokered) |
| $ | 55.6 |
|
| $ | 235.9 |
|
|
| (76 | )% |
|
|
|
|
|
|
_______________ | ||
(1) | Previously reported numbers for the three months ended March 31, 2022 have been adjusted as a result of a product change made near the end of 2022, which modified how policies are structured in relation to individual lives. To make year-over year comparisons more consistent, we have provided estimates for the prior year period. | |
(2) | Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month. | |
(3) | Includes face amount on issued term life policies, additional riders added to existing policies, and face increases under increasing benefit riders. | |
(4) | Represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier. | |
(5) | Represents an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force. | |
* Not calculated |
Segment Results | |||||||||||||
|
| Q1 2023 |
|
| Q1 2022 |
|
| % Change |
|
| |||
|
| ($ in thousands) | |||||||||||
Adjusted Operating Revenues: |
|
|
|
|
|
|
|
|
|
| |||
Term Life Insurance |
| $ | 421,069 |
|
| $ | 406,983 |
|
|
| 3 | % |
|
Investment and Savings Products |
|
| 210,202 |
|
|
| 241,039 |
|
|
| (13 | )% |
|
Senior Health |
|
| 18,710 |
|
|
| 5,831 |
|
|
| 221 | % |
|
Corporate and Other Distributed Products (1) |
|
| 44,990 |
|
|
| 38,721 |
|
|
| 16 | % |
|
Total adjusted operating revenues (1) |
| $ | 694,971 |
|
| $ | 692,574 |
|
|
| 0 | % |
|
Adjusted Operating Income (Loss) before |
|
|
|
|
|
|
|
|
|
| |||
Term Life Insurance |
| $ | 126,736 |
|
| $ | 118,576 |
|
|
| 7 | % |
|
Investment and Savings Products |
|
| 56,106 |
|
|
| 67,039 |
|
|
| (16 | )% |
|
Senior Health (1) |
|
| (3,762 | ) |
|
| (19,018 | ) |
|
| 80 | % |
|
Corporate and Other Distributed Products (1) |
|
| (11,008 | ) |
|
| (14,529 | ) |
|
| 24 | % |
|
Total adjusted operating income before |
| $ | 168,072 |
|
| $ | 152,068 |
|
|
| 11 | % |
|
_______________ | ||
(1) | See the Non-GAAP Financial Measures section and the Adjusted Operating Results reconciliation tables at the end of this release for additional information. |
Life Insurance Licensed Sales Force
Recruiting increased 10% compared to the first quarter of 2022 as the Company continued to see a high degree of interest from people who are attracted to the flexibility provided by the Primerica business opportunity. Licensing momentum remained strong with more than 11,000 new life-licensed representatives added during the quarter, an 11% increase compared to the prior year period. As of March 31, 2023, the Company had a total of 136,430 independent life-licensed representatives, representing a 5% increase year-over-year.
Term Life Insurance
Sales remain robust with 84,561 new term life insurance policies issued during the quarter, up 2% compared to the estimated number of policies issued in the first quarter of 2022 as adjusted to reflect a comparable one life per policy basis. Issued term life face amount, which captures the number of policies issued and the face amount of both new policies issued and additions to in force policies, increased 14% to $28.1 billion compared to $24.8 billion in the prior year period. Policy lapses were modestly unfavorable compared to pre-pandemic levels, most likely due to the impact of a higher cost of living pressuring our marketplace.
First quarter revenues of $421.1 million and net premiums of $408.8 million grew 3% and 4%, respectively, year-over-year, while adjusted direct premiums increased 6%. Pre-tax income increased 7% to $126.7 million for the quarter. The benefits and claims ratio of 58.7% and the DAC amortization ratio of 11.8% were consistent with the prior year ratios, as expected under LDTI. The benefits and claims ratio was higher than projected during the fourth quarter earnings call, reflecting our finalization of LDTI processes. We expect the benefit and claims ratio to be in the high 58% range for 2023.
Investment and Savings Products
Total sales during the quarter were $2.3 billion, decreasing 25% compared to the first quarter of 2022 as equity markets continued to experience heightened volatility. Average client asset values for the quarter were $86.6 billion, decreasing 8% year-over-year. Nonetheless, clients remained focused on long-term goals as evidenced by net client inflows of $642 million during the quarter.
Revenues of $210.2 million decreased 13% year-over-year, while operating income of $56.1 million decreased 16%. Sales-based commission revenues and expenses each decreased 30%, largely in line with the change in revenue-generating sales. While average client asset values declined 8%, asset-based revenues benefited from a mix-shift toward products on which the Company earns higher asset-based fees and decreased only 1% compared to the prior year period. The change in asset-based commission expenses was consistent with asset-based revenues, excluding revenues on Canadian segregated funds. Expenses related to Canadian segregated funds are reflected in insurance commissions and amortization of DAC.
Senior Health
The Company continued to control sales levels in the Senior Health segment through the first quarter’s Open Enrollment Period, with an emphasis on agent and lead efficiency and the quality of business. Leads sourced by Primerica’s senior health certified representatives represented approximately 10% of total submitted volume and continued to exhibit favorable conversion and retention characteristics. The lifetime value of commissions per approved policy (“LTV”) was $856 and contract acquisition costs per approved policy (“CAC”) was $814, for an LTV/CAC ratio of 1.1x for the period.
The Company’s Senior Health business made progress toward achieving profitability with a modest operating loss of $3.8 million recognized in the quarter down from a $19.0 million operating loss in the prior year period. Chargebacks of policies approved during the Annual Election Period and policy renewal rates during the January 1st annual renewal cycle were largely in line with expectations. The Company does not anticipate a need to provide capital to the segment in 2023.
Corporate and Other Distributed Products
During the first quarter of 2023, the segment recorded an operating loss of $11.0 million compared to an operating loss of $14.5 million in the prior year period. The improvement was driven by higher revenues, primarily due to a $10.4 million increase in adjusted net investment income as reinvestment rates have increased significantly since the prior year period. Partially offsetting this increase was a reduction in revenues from mortgage sales, which were adversely impacted by lower loan volumes due to higher mortgage interest rates.
Taxes
The effective tax rate remained relatively unchanged at 23.3% in the first quarter of 2023 compared to 23.0% in the first quarter of 2022.
Capital
During the first quarter, the Company repurchased 530,723 shares of common stock for $85.2 million. The Company expects to repurchase a total of $375 million of common stock during 2023. The Board of Directors has approved a dividend of $0.65 per share, payable on June 12, 2023, to stockholders of record on May 22, 2023.
Primerica has a strong balance sheet, including invested assets and cash at the holding company of $330 million. Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be approximately 455% as of March 31, 2023.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company presents certain non-GAAP financial measures. Specifically, the Company presents adjusted direct premiums, other ceded premiums, adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income, adjusted stockholders’ equity and diluted adjusted operating earnings per share. Adjusted direct premiums and other ceded premiums are net of amounts ceded under coinsurance transactions that were executed concurrent with our initial public offering (the “IPO coinsurance transactions”) for all periods presented. We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business. Adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income and diluted adjusted operating earnings per share exclude the impact of investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude investment gains (losses), including credit impairments, and MTM investment adjustments in measuring these non-GAAP financial measures to eliminate period-over-period fluctuations that may obscure comparisons of operating results due to items such as the timing of recognizing gains (losses) and market pricing variations prior to an invested asset’s maturity or sale that are not directly associated with the Company’s insurance operations. Adjusted operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share also exclude transaction-related expenses/recoveries associated with the purchase of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude e-TeleQuote transaction-related expenses/recoveries and non-cash goodwill impairment charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares which were acquired for no additional consideration. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company. Adjusted stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold. Adjusted stockholders’ equity also excludes the difference in future policy benefits calculated using the current discount rate and future policy benefits calculated using the locked-in discount rate at contract issuance recognized in accumulated other comprehensive income. We exclude the impact from the difference in the discount rate in measuring adjusted stockholders' equity as such difference is caused by market movements in interest rates that are not permanent and may not align with the cash flows we will ultimately incur when policy benefits are settled.
Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance. Furthermore, management believes that these non-GAAP financial measures may provide users with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of the core ongoing business. These measures have limitations and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Reconciliations of GAAP to non-GAAP financial measures are attached to this release.
Earnings Webcast Information
Primerica will hold a webcast on Tuesday, May 9, 2023, at 10:00 a.m. Eastern, to discuss the quarter’s results. To access the webcast, go to https://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software. A replay of the call will be available for approximately 30 days. This release and a detailed financial supplement will be posted on Primerica’s website.
Forward-Looking Statements
Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, our failure to continue to attract and license new recruits, retain sales representatives or license or maintain the licensing of sales representatives; new laws or regulations that could apply to our distribution model, which could require us to modify our distribution structure; changes to the independent contractor status of sales representatives; our or sales representatives’ violation of or non-compliance with laws and regulations; any failure to protect the confidentiality of client information; differences between our actual experience and our expectations regarding mortality or persistency as reflected in the pricing for our insurance policies; changes in federal, state and provincial legislation or regulation that affects our insurance, investment product and mortgage businesses; our failure to meet regulatory capital ratios or other minimum capital and surplus requirements; a significant downgrade by a ratings organization; the failure of our reinsurers or reserve financing counterparties to perform their obligations; the failure of our investment products to remain competitive with other investment options or the loss of our relationship with one or more of the companies whose investment products we provide; litigation and regulatory investigations and actions concerning us or sales representatives; heightened standards of conduct or more stringent licensing requirements for sales representatives; inadequate policies and procedures regarding suitability review of client transactions; revocation of our subsidiary’s status as a non-bank custodian; economic down cycles that impact our business, financial condition and results of operations; major public health pandemics, epidemics or outbreaks or other catastrophic events; the failure of our information technology systems, breach of our information security, failure of our business continuity plan or the loss of the Internet; the effects of credit deterioration and interest rate fluctuations on our invested asset portfolio and other assets; incorrectly valuing our investments; changes in accounting standards may impact how we record and report our financial condition and results of operations; the inability of our subsidiaries to pay dividends or make distributions; litigation and regulatory investigations and actions; a significant change in the competitive environment in which we operate; the loss of key personnel or sales force leaders; any acquisition or investment in businesses that do not perform as we expect or are difficult to integrate; due to our very limited history with e-TeleQuote, we cannot be certain that its business will be successful or that we will successfully address any risks not known to us that may become material; a failure by e-TeleQuote to comply with the requirements of the United States government’s Centers for Medicare and Medicaid Services and those of its carrier partners; legislative or regulatory changes to Medicare Advantage or changes to the implementing guidance by the Centers for Medicare and Medicaid Services; e-TeleQuote’s inability to acquire or generate leads on commercially viable terms, convert leads to sales or if customer policy retention is lower than assumed; e-TeleQuote’s inability to enroll individuals during the Medicare annual election period; the loss of a key carrier, or the modification of commission rates or underwriting practices with a key carrier partner could adversely affect e-TeleQuote’s business; cyber-attack(s), security breaches or if e-TeleQuote is otherwise unable to safeguard the security and privacy of confidential data, including personal health information; and fluctuations in the market price of our common stock or Canadian currency exchange rates. These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the "Investor Relations" section of our website at https://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.
About Primerica, Inc.
Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial services to middle-income households in North America. Independent licensed representatives educate Primerica clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, which we underwrite, and mutual funds, annuities and other financial products, which we distribute primarily on behalf of third parties. We insured over 5.7 million lives and had over 2.8 million client investment accounts on December 31, 2022. Primerica, through its insurance company subsidiaries, was the #3 issuer of Term Life insurance coverage in the United States and Canada in 2022. 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”.
PRIMERICA, INC. AND SUBSIDIARIES |
| |||||||
Condensed Consolidated Balance Sheets |
| |||||||
|
| |||||||
|
| (Unaudited) |
|
|
|
| ||
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
|
| (In thousands) |
| |||||
Assets |
|
|
|
|
|
| ||
Investments: |
|
|
|
|
|
| ||
Fixed-maturity securities available-for-sale, at fair value |
| $ | 2,558,626 |
|
| $ | 2,495,456 |
|
Fixed-maturity security held-to-maturity, at amortized cost |
|
| 1,460,000 |
|
|
| 1,444,920 |
|
Short-term investments available-for-sale, at fair value |
|
| 70,187 |
|
|
| 69,406 |
|
Equity securities, at fair value |
|
| 33,984 |
|
|
| 35,404 |
|
Trading securities, at fair value |
|
| 18,497 |
|
|
| 3,698 |
|
Policy loans and other invested assets |
|
| 50,003 |
|
|
| 48,713 |
|
Total investments |
|
| 4,191,297 |
|
|
| 4,097,597 |
|
Cash and cash equivalents |
|
| 515,090 |
|
|
| 489,240 |
|
Accrued investment income |
|
| 22,153 |
|
|
| 20,885 |
|
Reinsurance recoverables |
|
| 3,179,074 |
|
|
| 3,176,397 |
|
Deferred policy acquisition costs, net |
|
| 3,256,845 |
|
|
| 3,194,029 |
|
Renewal commissions receivable |
|
| 194,409 |
|
|
| 200,043 |
|
Agent balances, due premiums and other receivables |
|
| 259,759 |
|
|
| 254,276 |
|
Goodwill |
|
| 127,707 |
|
|
| 127,707 |
|
Intangible assets |
|
| 182,900 |
|
|
| 185,525 |
|
Income taxes |
|
| 106,310 |
|
|
| 97,972 |
|
Operating lease right-of-use assets |
|
| 38,575 |
|
|
| 40,500 |
|
Other assets |
|
| 391,605 |
|
|
| 428,259 |
|
Separate account assets |
|
| 2,329,968 |
|
|
| 2,305,717 |
|
Total assets |
| $ | 14,795,692 |
|
| $ | 14,618,147 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
|
| ||
Future policy benefits |
| $ | 6,561,624 |
|
| $ | 6,297,906 |
|
Unearned and advance premiums |
|
| 16,703 |
|
|
| 15,422 |
|
Policy claims and other benefits payable |
|
| 498,483 |
|
|
| 538,250 |
|
Other policyholders' funds |
|
| 481,561 |
|
|
| 483,769 |
|
Notes payable |
|
| 593,106 |
|
|
| 592,905 |
|
Surplus note |
|
| 1,459,565 |
|
|
| 1,444,469 |
|
Income taxes |
|
| 199,394 |
|
|
| 202,462 |
|
Operating lease liabilities |
|
| 43,955 |
|
|
| 45,995 |
|
Other liabilities |
|
| 615,780 |
|
|
| 580,780 |
|
Payable under securities lending |
|
| 74,452 |
|
|
| 100,938 |
|
Separate account liabilities |
|
| 2,329,968 |
|
|
| 2,305,717 |
|
Total liabilities |
|
| 12,874,591 |
|
|
| 12,608,613 |
|
Stockholders' equity |
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
Common stock |
|
| 364 |
|
|
| 368 |
|
Paid-in capital |
|
| - |
|
|
| - |
|
Retained earnings |
|
| 2,151,771 |
|
|
| 2,130,935 |
|
Effect of change in discount rate assumptions on the liability for future policy benefits, net of income tax |
|
| (11,679 | ) |
|
| 131,295 |
|
Net unrealized gains (losses) and foreign currency translation, net of income tax |
|
| (219,355 | ) |
|
| (253,064 | ) |
Total stockholders' equity |
|
| 1,921,101 |
|
|
| 2,009,534 |
|
Total liabilities and stockholders' equity |
| $ | 14,795,692 |
|
| $ | 14,618,147 |
|
PRIMERICA, INC. AND SUBSIDIARIES |
| |||||||
Condensed Consolidated Statements of Income |
| |||||||
(Unaudited) |
| |||||||
|
|
|
|
|
|
| ||
|
| Three months ended March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
|
| (In thousands, except per-share amounts) |
| |||||
Revenues: |
|
|
|
|
|
| ||
Direct premiums |
| $ | 817,872 |
|
| $ | 798,666 |
|
Ceded premiums |
|
| (405,347 | ) |
|
| (399,885 | ) |
Net premiums |
|
| 412,525 |
|
|
| 398,781 |
|
Commissions and fees |
|
| 231,547 |
|
|
| 251,800 |
|
Net investment income |
|
| 31,065 |
|
|
| 18,905 |
|
Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
Other, net |
|
| 19,507 |
|
|
| 20,989 |
|
Total revenues |
|
| 690,036 |
|
|
| 691,226 |
|
Benefits and expenses: |
|
|
|
|
|
| ||
Benefits and claims |
|
| 168,702 |
|
|
| 168,288 |
|
Future policy benefits remeasurement (gain)/loss |
|
| (508 | ) |
|
| (1,272 | ) |
Amortization of deferred policy acquisition costs |
|
| 67,358 |
|
|
| 63,223 |
|
Sales commissions |
|
| 110,874 |
|
|
| 133,924 |
|
Insurance expenses |
|
| 61,125 |
|
|
| 59,509 |
|
Insurance commissions |
|
| 8,138 |
|
|
| 7,721 |
|
Contract acquisition costs |
|
| 14,984 |
|
|
| 20,649 |
|
Interest expense |
|
| 6,690 |
|
|
| 6,853 |
|
Other operating expenses |
|
| 89,536 |
|
|
| 86,435 |
|
Total benefits and expenses |
|
| 526,899 |
|
|
| 545,330 |
|
Income before income taxes |
|
| 163,137 |
|
|
| 145,896 |
|
Income taxes |
|
| 38,031 |
|
|
| 33,512 |
|
Net income |
|
| 125,106 |
|
|
| 112,384 |
|
Net income attributable to noncontrolling interests |
|
| - |
|
|
| (2,655 | ) |
Net income attributable to Primerica, Inc. |
| $ | 125,106 |
|
| $ | 115,039 |
|
Earnings per share attributable to common stockholders: |
|
|
|
|
|
| ||
Basic earnings per share |
| $ | 3.39 |
|
| $ | 2.92 |
|
Diluted earnings per share |
| $ | 3.38 |
|
| $ | 2.91 |
|
Weighted-average shares used in computing |
|
|
|
|
|
| ||
Basic |
|
| 36,710 |
|
|
| 39,221 |
|
Diluted |
|
| 36,804 |
|
|
| 39,332 |
|
PRIMERICA, INC. AND SUBSIDIARIES |
| |||||||||||
Consolidated Adjusted Operating Results Reconciliation |
| |||||||||||
(Unaudited – in thousands, except per share amounts) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| Three months ended March 31, |
|
|
|
| ||||||
|
| 2023 |
|
| 2022 |
|
| % Change |
| |||
Total revenues |
| $ | 690,036 |
|
| $ | 691,226 |
|
|
| 0 | % |
Less: Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
|
|
| |
Less: 10% deposit asset MTM included in NII |
|
| (327 | ) |
|
| (2,099 | ) |
|
|
| |
Adjusted operating revenues |
| $ | 694,971 |
|
| $ | 692,574 |
|
|
| 0 | % |
Income before income taxes |
| $ | 163,137 |
|
| $ | 145,896 |
|
|
| 12 | % |
Less: Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
|
|
| |
Less: 10% deposit asset MTM included in NII |
|
| (327 | ) |
|
| (2,099 | ) |
|
|
| |
Less: e-TeleQuote transaction-related expenses |
|
| - |
|
|
| (900 | ) |
|
|
| |
Less: Equity comp for awards exchanged during acquisition |
|
| - |
|
|
| (256 | ) |
|
|
| |
Less: Noncontrolling interest |
|
| - |
|
|
| (3,668 | ) |
|
|
| |
Adjusted operating income before income taxes |
| $ | 168,072 |
|
| $ | 152,068 |
|
|
| 11 | % |
|
|
|
|
|
|
|
|
|
| |||
Net income |
| $ | 125,106 |
|
| $ | 112,384 |
|
|
| 11 | % |
Less: Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
|
|
| |
Less: 10% deposit asset MTM included in NII |
|
| (327 | ) |
|
| (2,099 | ) |
|
|
| |
Less: e-TeleQuote transaction-related expenses |
|
| - |
|
|
| (900 | ) |
|
|
| |
Less: Equity comp for awards exchanged during acquisition |
|
| - |
|
|
| (256 | ) |
|
|
| |
Less: Noncontrolling interest |
|
| - |
|
|
| (3,668 | ) |
|
|
| |
Less: Tax impact of preceding items |
|
| 1,151 |
|
|
| 1,603 |
|
|
|
| |
Adjusted net operating income |
| $ | 128,890 |
|
| $ | 116,953 |
|
|
| 10 | % |
Diluted earnings per share (1) |
| $ | 3.38 |
|
| $ | 2.91 |
|
|
| 16 | % |
Less: Net after-tax impact of operating adjustments |
|
| (0.11 | ) |
|
| (0.05 | ) |
|
|
| |
Diluted adjusted operating earnings per share (1) |
| $ | 3.49 |
|
| $ | 2.96 |
|
|
| 18 | % |
_______________ | ||
(1) | Percentage change in earnings per share is calculated prior to rounding per share amounts. |
TERM LIFE INSURANCE SEGMENT |
| |||||||||||
Adjusted Premiums Reconciliation |
| |||||||||||
(Unaudited – in thousands) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| Three months ended March 31, |
|
|
|
| ||||||
|
| 2023 |
|
| 2022 |
|
| % Change |
| |||
Direct premiums |
| $ | 812,880 |
|
| $ | 793,254 |
|
|
| 2 | % |
Less: Premiums ceded to IPO coinsurers |
|
| 220,240 |
|
|
| 234,614 |
|
|
|
| |
Adjusted direct premiums |
|
| 592,640 |
|
|
| 558,640 |
|
|
| 6 | % |
Ceded premiums |
|
| (404,044 | ) |
|
| (398,446 | ) |
|
|
| |
Less: Premiums ceded to IPO coinsurers |
|
| (220,240 | ) |
|
| (234,614 | ) |
|
|
| |
Other ceded premiums |
|
| (183,804 | ) |
|
| (163,832 | ) |
|
|
| |
Net premiums |
| $ | 408,836 |
|
| $ | 394,808 |
|
|
| 4 | % |
SENIOR HEALTH SEGMENT |
| |||||||||||
Adjusted Operating Results Reconciliation |
| |||||||||||
(Unaudited – in thousands) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| Three months ended March 31, |
|
|
|
| ||||||
|
| 2023 |
|
| 2022 |
|
| % Change |
| |||
Income/(loss) before income taxes |
| $ | (3,762 | ) |
| $ | (23,085 | ) |
|
| (84 | )% |
Less: e-TeleQuote transaction-related costs |
|
| - |
|
|
| (399 | ) |
|
|
| |
Less: Noncontrolling interest |
|
| - |
|
|
| (3,668 | ) |
|
|
| |
Adjusted operating income before taxes |
| $ | (3,762 | ) |
| $ | (19,018 | ) |
|
| (80 | )% |
|
|
|
|
|
|
|
|
|
|
CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT |
| |||||||||||
Adjusted Operating Results Reconciliation |
| |||||||||||
(Unaudited – in thousands) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| Three months ended March 31, |
|
|
|
| ||||||
|
| 2023 |
|
| 2022 |
|
| % Change |
| |||
Total revenues |
| $ | 40,055 |
|
| $ | 37,373 |
|
|
| 7 | % |
Less: Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
|
|
| |
Less: 10% deposit asset MTM included in NII |
|
| (327 | ) |
|
| (2,099 | ) |
|
|
| |
Adjusted operating revenues |
| $ | 44,990 |
|
| $ | 38,721 |
|
|
| 16 | % |
Loss before income taxes |
| $ | (15,943 | ) |
| $ | (16,634 | ) |
|
| (4 | )% |
Less: Investment gains (losses) |
|
| (4,608 | ) |
|
| 751 |
|
|
|
| |
Less: 10% deposit asset MTM included in NII |
|
| (327 | ) |
|
| (2,099 | ) |
|
|
| |
Less: e-TeleQuote transaction-related expenses |
|
| - |
|
|
| (501 | ) |
|
|
| |
Less: Equity comp for awards exchanged during acquisition |
|
| - |
|
|
| (256 | ) |
|
|
| |
Adjusted operating loss before income taxes |
| $ | (11,008 | ) |
| $ | (14,529 | ) |
|
| (24 | )% |
PRIMERICA, INC. AND SUBSIDIARIES |
| |||||||||||
Adjusted Stockholders' Equity Reconciliation |
| |||||||||||
(Unaudited – in thousands) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| March 31, 2023 |
|
| December 31, 2022 |
|
| % Change |
| |||
Stockholders' equity |
| $ | 1,921,101 |
|
| $ | 2,009,534 |
|
|
| (4 | )% |
Less: Net unrealized gains (losses) |
|
| (208,157 | ) |
|
| (240,868 | ) |
|
|
| |
Less: Effect of change in discount rate assumptions |
|
| (11,679 | ) |
|
| 131,295 |
|
|
|
| |
Adjusted stockholders' equity |
| $ | 2,140,937 |
|
| $ | 2,119,107 |
|
|
| 1 | % |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230508005631/en/