EX-99.1 2 pri-ex991_6.htm EX-99.1 pri-ex991_6.htm

Exhibit 99.1

PRIMERICA REPORTS FOURTH QUARTER 2018 RESULTS,

2019 SHARE REPURCHASE AUTHORIZATION AND INCREASE IN STOCKHOLDER DIVIDEND

 

 

Life insurance licensed representatives increase 4% to 130,736

 

Term Life net premiums grow 11%

 

Investment and Savings Products sales increase 8%

 

Net earnings per diluted share (EPS) of $1.99; return on stockholders’ equity (ROE) of 23.8%

 

Adjusted operating EPS of $2.01; adjusted net operating income return on adjusted stockholders’ equity (ROAE) of 24.0%

 

Board of Directors approves share repurchase program totaling $275 million; $225 million in repurchases expected in 2019

 

Board of Directors approves 36% increase in dividends to $0.34 per share, payable March 15, 2019

 

 

Duluth, GA, February 7, 2019 – Primerica, Inc. (NYSE: PRI) today announced financial results for the fourth quarter and year ended December 31, 2018. Total revenues during the quarter of $487.3 million increased 10% compared to the same quarter in 2017. Net income during the quarter was $86.5 million, or $1.99 per diluted share, compared with net income of $168.4 million, or $3.72 per diluted share, during the fourth quarter of 2017.  The fourth quarter of 2017 included a tax benefit of $95.5 million, or $2.11 per diluted share, to recognize the transition effect of the Tax Cuts and Jobs Act of 2017 (Tax Reform).  ROE for the fourth quarter of 2018 was 23.8%.

 

Adjusted operating revenues were $488.7 million, increasing 11% compared to the fourth quarter of 2017. Adjusted net operating income was $87.6 million and adjusted operating EPS was $2.01, increasing $15.4 million, or $0.41 per diluted share,

1

 


respectively, year-over-year largely driven by a lower corporate tax rate in 2018.  During the fourth quarter of 2018, the full-year tax expense related to the Global Intangible Low-Taxed Income (GILTI) component of Tax Reform was reduced from approximately $4 million to $0.7 million based on regulations released by the Department of Treasury in November 2018.  This adjustment resulted in a benefit of $0.07 per diluted share. ROAE for the fourth quarter of 2018 was 24.0%.

 

Results for both the quarter and the full year reflect solid Term Life and Investment and Savings Products (ISP) performance.  Comparing the year ended December 31, 2018 to the prior year, net premiums increased 13%, average ISP client asset values increased 9% and ISP sales increased 14%.  Financial results also reflect the benefit of a lower corporate tax rate due to Tax Reform.  During 2018, the Company repurchased $210 million of common stock and paid quarterly dividends totaling $44 million because of strong cash flows generated by the business.

 

“In 2018, we delivered double-digit revenue growth and maintained our commitment to capital deployment,” said Glenn Williams, Chief Executive Officer. “Our sales force remains focused on our mission to help middle-income families achieve financial security.  To support this effort, we continue to improve our products and technology to enhance the client experience and expand distribution capabilities for our representatives.” We enter 2019 with a renewed level of energy and anticipation for success during a year that includes our biennial convention.”

 

Fourth Quarter Distribution & Segment Results

 

Distribution Results

 

 

Q4 2018

 

 

Q4 2017

 

 

% Change

 

 

Life Licensed Sales Force (1)

 

 

130,736

 

 

 

126,121

 

 

 

4

%

 

Recruits

 

 

61,990

 

 

 

64,401

 

 

 

(4

)%

 

New Life-Licensed Representatives

 

 

11,052

 

 

 

11,902

 

 

 

(7

)%

 

Life Insurance Policies Issued

 

 

72,122

 

 

 

80,068

 

 

 

(10

)%

 

Life Productivity (2)

 

 

0.18

 

 

 

0.21

 

 

*

 

 

ISP Product Sales ($ billions)

 

$

1.74

 

 

$

1.60

 

 

 

8

%

 

Average Client Asset Values ($ billions)

 

$

61.01

 

 

$

59.91

 

 

 

2

%

 

 

(1)

End of period

(2)

Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month

*     Not calculated

 

2

 


Segment Results

 

 

Q4 2018

 

 

Q4 2017

 

 

% Change

 

 

 

 

($ in thousands)

Adjusted Operating Revenues: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

291,941

 

 

$

263,031

 

 

 

11

%

 

Investment and Savings Products

 

 

164,924

 

 

 

148,509

 

 

 

11

%

 

Corporate and Other Distributed Products

 

 

31,831

 

 

 

30,323

 

 

 

5

%

 

Total adjusted operating revenues (1)

 

$

488,696

 

 

$

441,863

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income (loss) before

  income taxes:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Life Insurance

 

$

72,117

 

 

$

68,237

 

 

 

6

%

 

Investment and Savings Products

 

 

45,647

 

 

 

46,982

 

 

 

(3

)%

 

Corporate and Other Distributed Products

 

 

(8,471

)

 

 

(8,209

)

 

 

3

%

 

Total adjusted operating income before

   income taxes (1)

 

$

109,293

 

 

$

107,010

 

 

 

2

%

 

 

(1)

See the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations at the end of this release for additional information.

 

Life Insurance Licensed Sales Force  

At year-end, there were 130,736 licensed life insurance representatives, which reflected an increase of 4% compared to December 31, 2017.  During the fourth quarter of 2018, both recruits and new life licenses were down slightly year-over-year, reflecting normal fluctuations in momentum.

 

Term Life Insurance  

Revenues of $291.9 million during the fourth quarter increased 11% compared to the same quarter in 2017 and were driven by continued growth in net premiums.  Persistency and benefits and claims levels were generally in line with the prior year’s fourth quarter, while insurance expenses increased $7.5 million.  Approximately half of this increase was due to a premium and retaliatory tax benefit recorded in the fourth quarter of 2017 when Primerica Life Insurance Company changed its state of domicile.  The remainder is attributable to supporting the growth of the business.

 

Term Life productivity for the quarter was 0.18 policies per life insurance licensed representative per month and remained within the historical range, although lower than recent levels.  As a result, Term Life insurance policies issued declined 10% year-over-year.

 

Investment and Savings Products

Revenues of $164.9 million increased $16.4 million, or 11%, compared to the fourth quarter of 2017.  Approximately $6 million of this amount reflects revisions to record-keeping platform contracts, which also resulted in a similar increase in operating expenses.  The increase in sales-based revenues and expenses was higher than the related increase in revenue-generating product sales driven by continued strength in variable annuities and index annuities.  The increase in asset-based revenues and expenses was due to continued growth in average client asset values, most notably in

3

 


our managed accounts.  During the quarter, average client asset values were $61.0 billion, increasing 2% compared to the prior year, and net client flows were $360 million. Canadian segregated fund DAC amortization increased $2.6 million year-over-year as markets were under pressure during the fourth quarter of 2018 in contrast to more favorable market conditions during the fourth quarter of 2017.

 

Corporate and Other Distributed Products

Adjusted operating revenues were $31.8 million and adjusted operating losses before income taxes were $8.5 million.  Net investment income increased 5%, reflecting a larger invested asset portfolio partly offset by lower portfolio yields. Compared to the same quarter last year, expenses increased due to higher employee-related costs and other corporate growth initiatives.

 

Taxes

In the fourth quarter of 2018, the effective income tax rate was 19.8%   During the fourth quarter, the full year tax expense related to the GILTI component of Tax Reform was reduced from $4 million to $0.7 million based on regulations released by the Department of Treasury in November. The full year 2019 operating effective income tax rate is expected to be relatively consistent with 2018 at approximately 23%.

 

Capital

Primerica has a strong balance sheet and continues to be well-capitalized to meet future needs.  Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be approximately 440% as of December 31, 2018.  

 

Primerica’s strong capital generation enabled the Company’s Board of Directors to authorize the repurchase of up to $275 million of its common stock through June 30, 2020 (including $65 million that remained under the previous share repurchase program as of December 31, 2018) and approve a 36% increase in stockholder dividends to $0.34 per share payable on March 15, 2019 to stockholders of record as of February 20, 2019.  The Company expects to repurchase $225 million of its common stock during 2019.  

 

Non-GAAP Financial Measures

We report financial results in accordance with U.S. generally accepted accounting principles (GAAP).  We also present 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 (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

4

 


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 realized investment gains (losses)1 and fair value mark-to-market (MTM) investment adjustments2, including other-than-temporary impairments (OTTI), for all periods presented.  We exclude realized investment gains (losses) 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. In 2017, we excluded from adjusted net operating income and diluted adjusted operating earnings per share the one-time transition impact of provisional amounts recognized from Tax Reform to present meaningful and useful period-over-period comparisons that could be distorted by the historically infrequent tax law change.  In 2018, we excluded from adjusted net operating income and diluted adjusted operating earnings per share the one-time transition impact of adjustments made to finalize the provisional amounts recognized from Tax Reform. 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.

 

The 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.

 

 

1 

Beginning in the first quarter of 2018, MTM adjustments on investments held in equity securities are recognized in total revenues measured in accordance with GAAP as realized investment gains (losses) due to the adoption of Accounting Standards Update No. 2016-01. Accordingly, we excluded the impact of MTM adjustments on investments held in equity securities from adjusted operating revenues and other non-GAAP financial measures.

 

2 

Beginning in the first quarter of 2018, the MTM adjustment on a deposit asset held in support of a 10% coinsurance agreement (the 10% deposit asset MTM) recognized under the deposit method of accounting for GAAP has been excluded from adjusted operating revenues and other non-GAAP financial measures. Prior year non-GAAP financial results have not been recast as the 10% deposit asset MTM in the prior year was not material.

5

 


 

Earnings Webcast Information

Primerica will hold a webcast Friday, February 8, 2019 at 10:00 am EST, to discuss fourth quarter results.  This release and a detailed financial supplement will be posted on Primerica’s website.  Investors are encouraged to review these materials.  To access the webcast go to http://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 on Primerica’s website, http://investors.primerica.com.

 

 

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 our sales representatives; changes to the independent contractor status of our sales representatives; our or our sales representatives’ violation of or non-compliance with laws and regulations or the failure to protect the confidentiality of client information; differences between our actual experience and our expectations regarding mortality, persistency, expenses and interests rates as reflected in the pricing for our insurance policies; the occurrence of a catastrophic event that causes a large number of premature deaths of our insureds; changes in federal and state legislation, including other legislation or regulation that affects our insurance and investment product businesses, our failure to meet RBC standards or other minimum capital and surplus requirements; a downgrade or potential downgrade in our insurance subsidiaries’ financial strength ratings or our senior debt ratings; the effects of credit deterioration and interest rate fluctuations on our invested asset portfolio; incorrectly valuing our investments; inadequate or unaffordable reinsurance or the failure of our reinsurers to perform their obligations; the failure of, or legal challenges to, the support tools we provide to our sales force; heightened standards of conduct or more stringent licensing requirements for our sales representatives; inadequate policies and procedures regarding suitability review of client transactions; the failure of our investment products to remain competitive with other investment options or the change to investment and savings products offered by key providers in a way that is not beneficial to our business; fluctuations in the performance of client assets under management; the inability of our subsidiaries to pay dividends or make distributions; our inability to generate and maintain a sufficient amount of working capital; our non-compliance with the covenants of our senior unsecured debt; legal and regulatory investigations and actions concerning us or our sales representatives; the loss of key personnel; the failure of our information technology systems, breach of our information security or failure of our business

6

 


continuity plan; and fluctuations in 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 http://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, provides financial services to middle income households in North America. Primerica representatives educate their 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 the Company underwrites, and mutual funds, annuities and other financial products, which are distributed primarily on behalf of third parties. Primerica insured approximately 5 million lives and have over 2 million client investment accounts at December 31, 2018. Primerica stock is included in the S&P MidCap 400 and the Russell 2000 stock indices and is traded on The New York Stock Exchange under the symbol “PRI”.

 

Investor Contact:

Nicole Russell

470-564-6663
Email: investorrelations@primerica.com  

 

Media Contact:

Keith Hancock

470-564-6328

Email: Keith.Hancock@Primerica.com  

7

 


 

PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

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

 

$

2,069,635

 

 

$

1,927,842

 

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

 

 

970,390

 

 

 

737,150

 

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

 

 

8,171

 

 

 

-

 

Equity securities available-for-sale, at fair value

 

 

-

 

 

 

41,107

 

Equity securities, at fair value

 

 

37,679

 

 

 

-

 

Trading securities, at fair value

 

 

13,610

 

 

 

6,228

 

Policy loans

 

 

31,501

 

 

 

32,816

 

Total investments

 

 

3,130,986

 

 

 

2,745,143

 

Cash and cash equivalents

 

 

262,138

 

 

 

279,962

 

Accrued investment income

 

 

17,057

 

 

 

16,665

 

Reinsurance recoverables

 

 

4,141,569

 

 

 

4,205,173

 

Deferred policy acquisition costs, net

 

 

2,133,920

 

 

 

1,951,892

 

Agent balances, due premiums and other receivables

 

 

265,258

 

 

 

229,522

 

Intangible assets, net

 

 

48,111

 

 

 

51,513

 

Income taxes

 

 

59,336

 

 

 

48,614

 

Other assets

 

 

341,172

 

 

 

359,347

 

Separate account assets

 

 

2,195,501

 

 

 

2,572,872

 

Total assets

 

$

12,595,048

 

 

$

12,460,703

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Future policy benefits

 

$

6,168,157

 

 

$

5,954,524

 

Unearned and advance premiums

 

 

15,587

 

 

 

15,423

 

Policy claims and other benefits payable

 

 

313,862

 

 

 

307,401

 

Other policyholders' funds

 

 

370,644

 

 

 

363,061

 

Notes payable

 

 

373,661

 

 

 

373,288

 

Surplus note

 

 

969,685

 

 

 

736,381

 

Income taxes

 

 

187,104

 

 

 

177,468

 

Other liabilities

 

 

486,772

 

 

 

451,398

 

Payable under securities lending

 

 

52,562

 

 

 

89,786

 

Separate account liabilities

 

 

2,195,501

 

 

 

2,572,872

 

Total liabilities

 

 

11,133,535

 

 

 

11,041,602

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock

 

 

427

 

 

 

443

 

Paid-in capital

 

 

-

 

 

 

-

 

Retained earnings

 

 

1,489,520

 

 

 

1,375,090

 

Accumulated other comprehensive income (loss),

  net of income tax

 

 

(28,434

)

 

 

43,568

 

Total stockholders' equity

 

 

1,461,513

 

 

 

1,419,101

 

Total liabilities and stockholders' equity

 

$

12,595,048

 

 

$

12,460,703

 

 

 

8

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

2018

 

 

2017

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

673,605

 

 

$

650,906

 

Ceded premiums

 

 

(392,290

)

 

 

(397,318

)

Net premiums

 

 

281,315

 

 

 

253,588

 

Commissions and fees

 

 

171,961

 

 

 

154,105

 

Net investment income

 

 

21,760

 

 

 

19,459

 

Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

Other, net

 

 

13,940

 

 

 

14,711

 

Total revenues

 

 

487,325

 

 

 

442,942

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

116,837

 

 

 

108,259

 

Amortization of deferred policy acquisition costs

 

 

66,184

 

 

 

56,304

 

Sales commissions

 

 

85,323

 

 

 

76,823

 

Insurance expenses

 

 

41,671

 

 

 

35,103

 

Insurance commissions

 

 

5,612

 

 

 

5,459

 

Interest expense

 

 

7,192

 

 

 

7,144

 

Other operating expenses

 

 

56,584

 

 

 

45,761

 

Total benefits and expenses

 

 

379,403

 

 

 

334,853

 

Income before income taxes

 

 

107,922

 

 

 

108,089

 

Income taxes

 

 

21,381

 

 

 

(60,354

)

Net income

 

$

86,541

 

 

$

168,443

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.99

 

 

$

3.73

 

Diluted earnings per share

 

$

1.99

 

 

$

3.72

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing

  earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

43,180

 

 

 

44,809

 

Diluted

 

 

43,311

 

 

 

44,917

 

 


9

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Condensed Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2018

 

 

2017

 

 

 

(In thousands, except per-share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

Direct premiums

 

$

2,667,104

 

 

$

2,562,109

 

Ceded premiums

 

 

(1,581,164

)

 

 

(1,600,771

)

Net premiums

 

 

1,085,940

 

 

 

961,338

 

Commissions and fees

 

 

677,607

 

 

 

591,317

 

Net investment income

 

 

81,430

 

 

 

79,017

 

Realized investment gains (losses), including OTTI

 

 

(2,121

)

 

 

1,339

 

Other, net

 

 

56,987

 

 

 

56,091

 

Total revenues

 

 

1,899,843

 

 

 

1,689,102

 

 

 

 

 

 

 

 

 

 

Benefits and expenses:

 

 

 

 

 

 

 

 

Benefits and claims

 

 

457,583

 

 

 

416,019

 

Amortization of deferred policy acquisition costs

 

 

239,730

 

 

 

209,399

 

Sales commissions

 

 

335,384

 

 

 

297,988

 

Insurance expenses

 

 

168,156

 

 

 

147,280

 

Insurance commissions

 

 

24,490

 

 

 

21,108

 

Interest expense

 

 

28,809

 

 

 

28,488

 

Other operating expenses

 

 

229,607

 

 

 

189,300

 

Total benefits and expenses

 

 

1,483,759

 

 

 

1,309,582

 

Income before income taxes

 

 

416,084

 

 

 

379,520

 

Income taxes

 

 

91,990

 

 

 

29,265

 

Net income

 

$

324,094

 

 

$

350,255

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

7.35

 

 

$

7.63

 

Diluted earnings per share

 

$

7.33

 

 

$

7.61

 

 

 

 

 

 

 

 

 

 

Shares used in computing earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

43,854

 

 

 

45,598

 

Diluted

 

 

43,985

 

 

 

45,689

 

 

10

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

 

 

 

 

2018

 

 

2017

 

 

% Change

 

Total revenues

 

$

487,325

 

 

$

442,942

 

 

 

10

%

Less: Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

 

 

 

 

Less: 10% deposit asset MTM included in net

              investment income (NII) (1)

 

 

280

 

 

 

-

 

 

 

 

 

Adjusted operating revenues

 

$

488,696

 

 

$

441,863

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

107,922

 

 

$

108,089

 

 

*

 

Less: Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

 

 

 

 

Less: 10% deposit asset MTM included in NII (1)

 

 

280

 

 

 

-

 

 

 

 

 

Adjusted operating income before income taxes

 

$

109,293

 

 

$

107,010

 

 

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,541

 

 

$

168,443

 

 

 

(49

)%

Less: Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

 

 

 

 

Less: 10% deposit asset MTM included in NII (1)

 

 

280

 

 

 

-

 

 

 

 

 

Less: Tax impact of preceding items

 

 

272

 

 

 

(350

)

 

 

 

 

Less: Transition impact of tax reform

 

 

-

 

 

 

95,457

 

 

 

 

 

Adjusted net operating income

 

$

87,640

 

 

$

72,257

 

 

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (2)

 

$

1.99

 

 

$

3.72

 

 

 

(47

)%

Less: Net after-tax impact of operating adjustments

 

 

(0.02

)

 

 

2.12

 

 

 

 

 

Diluted adjusted operating earnings per share (2)

 

$

2.01

 

 

$

1.60

 

 

 

26

%

 

(1)

The 10% deposit asset MTM during the year ended December 31, 2017 was not material, therefore, non-GAAP financial measures for 2017 have not been recast for this adjustment.

(2)

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

*       Less than 1%

 

11

 


PRIMERICA, INC. AND SUBSIDIARIES

 

Consolidated Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

 

 

 

 

2018

 

 

2017

 

 

% Change

 

Total revenues

 

$

1,899,843

 

 

$

1,689,102

 

 

 

12

%

Less: Realized investment gains (losses), including OTTI

 

 

(2,121

)

 

 

1,339

 

 

 

 

 

Less: 10% deposit asset MTM included in net

              investment income (NII) (1)

 

 

(1,680

)

 

 

-

 

 

 

 

 

Adjusted operating revenues

 

$

1,903,644

 

 

$

1,687,763

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

416,084

 

 

$

379,520

 

 

 

10

%

Less: Realized investment gains (losses), including OTTI

 

 

(2,121

)

 

 

1,339

 

 

 

 

 

Less: 10% deposit asset MTM included in NII (1)

 

 

(1,680

)

 

 

-

 

 

 

 

 

Adjusted operating income before income taxes

 

$

419,885

 

 

$

378,181

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

324,094

 

 

$

350,255

 

 

 

(7

)%

Less: Realized investment gains (losses), including OTTI

 

 

(2,121

)

 

 

1,339

 

 

 

 

 

Less: 10% deposit asset MTM included in NII (1)

 

 

(1,680

)

 

 

-

 

 

 

 

 

Less: Tax impact of preceding items

 

 

827

 

 

 

(434

)

 

 

 

 

Less: Transition impact of tax reform

 

 

2,737

 

 

 

95,457

 

 

 

 

 

Adjusted net operating income

 

$

324,331

 

 

$

253,893

 

 

 

28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (2)

 

$

7.33

 

 

$

7.61

 

 

 

(4

)%

Less: Net after-tax impact of operating adjustments

 

 

0.00

 

 

 

2.09

 

 

 

 

 

Diluted adjusted operating earnings per share (2)

 

$

7.33

 

 

$

5.52

 

 

 

33

%

 

(1)

The 10% deposit asset MTM during the year ended December 31, 2017 was not material, therefore, non-GAAP financial measures for 2017 have not been recast for this adjustment.

(2)

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

 

 

TERM LIFE INSURANCE SEGMENT

 

Adjusted Premiums Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

2018

 

 

2017

 

Direct premiums

 

$

667,776

 

 

$

644,373

 

Less: Premiums ceded to IPO coinsurers

 

 

281,265

 

 

 

300,144

 

Adjusted direct premiums

 

$

386,511

 

 

$

344,229

 

 

 

 

 

 

 

 

 

 

Ceded premiums

 

$

(390,173

)

 

$

(394,987

)

Less: Premiums ceded to IPO coinsurers

 

 

(281,265

)

 

 

(300,144

)

Other ceded premiums

 

$

(108,908

)

 

$

(94,843

)

 

 

 

 

 

 

 

 

 

Net premiums

 

$

277,603

 

 

$

249,386

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 


CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT

 

Adjusted Operating Results Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31,

 

 

 

2018

 

 

2017

 

Total revenues

 

$

30,460

 

 

$

31,402

 

Less: Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

Less: 10% deposit asset MTM included in NII (1)

 

 

280

 

 

 

-

 

Adjusted operating revenues

 

$

31,831

 

 

$

30,323

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

$

(9,842

)

 

$

(7,130

)

Less: Realized investment gains (losses), including OTTI

 

 

(1,651

)

 

 

1,079

 

Less: 10% deposit asset MTM included in NII (1)

 

 

280

 

 

 

-

 

Adjusted operating loss before income taxes

 

$

(8,471

)

 

$

(8,209

)

 

(1)

The 10% deposit asset MTM during the year ended December 31, 2017 was not material, therefore, non-GAAP financial measures for 2017 have not been recast for this adjustment.

 

 

PRIMERICA, INC. AND SUBSIDIARIES

 

Adjusted Stockholders' Equity Reconciliation

 

(Unaudited – in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

December 31, 2017

 

Stockholders' equity

 

$

1,461,513

 

 

$

1,419,101

 

Less: Unrealized net investment gains (losses) recorded

              in stockholders' equity, net of income tax

 

 

(7,370

)

 

 

39,573

 

Adjusted stockholders' equity

 

$

1,468,883

 

 

$

1,379,528

 

 

13