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: July 28, 2015
HORACE MANN EDUCATORS CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 1-10890 | 37-0911756 | ||
| (State of incorporation) | (Commission File Number) | (I.R.S. Employer | ||
| Identification No.) |
1 Horace Mann Plaza, Springfield, Illinois 62715-0001
(Address of principal executive offices, including zip code)
Registrant's telephone number, including area code: 217-789-2500
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)) |
Forward-looking Information
Statements included in the accompanying press release that state Horace Mann Educators Corporation's (the “Company”) or its management's intentions, hopes, beliefs, expectations or predictions of future events or the Company's future financial performance are forward-looking statements and involve known and unknown risks, uncertainties and other factors. Horace Mann is not under any obligation to (and expressly disclaims any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. It is important to note that the Company's actual results could differ materially from those projected in such forward-looking statements. Please refer to the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2015 and the Company’s past and future filings and reports filed with the Securities and Exchange Commission for information concerning the important factors that could cause actual results to differ materially from those in forward-looking statements.
| Item 2.02: | Results of Operations and Financial Condition |
On July 28, 2015, Horace Mann Educators Corporation issued a press release reporting its financial results for the three and six month periods ended June 30, 2015. A copy of the press release is attached as Exhibit 99.2 and is incorporated by reference herein.
The Company’s Investor Financial Supplement has been posted on the investors page of its website, investors.horacemann.com, and the Investor Presentation is anticipated to be posted there on July 29, 2015.
| Item 9.01: | Financial Statements and Exhibits |
| (d) | Exhibits. |
| 99.1 | Glossary of Selected Terms |
| 99.2 | Press release dated July 28, 2015 reporting financial results for the three and six month periods ended June 30, 2015. |
| -1- |
SIGNATURE
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.
| HORACE MANN EDUCATORS CORPORATION | |||
| By: | /s/ Bret A. Conklin | ||
| Name: | Bret A. Conklin | ||
| Title: | Senior Vice President & Controller | ||
| (Principal Accounting Officer) | |||
| Date: July 28, 2015 | |||
| -2- |
Exhibit 99.1
Glossary of Selected Terms
The following measures are used by the Company's management to evaluate performance against historical results and establish targets on a consolidated basis. A number of these measures are components of net income or the balance sheet but, in some cases, may be considered non-GAAP financial measures under applicable SEC rules because they are not displayed as separate line items in the Consolidated Statement of Operations or Consolidated Balance Sheet, and in some cases, there is inclusion or exclusion of certain items not ordinarily included or excluded in a GAAP financial measure. In the opinion of the Company's management, a discussion of these measures is meaningful to provide investors with an understanding of the significant factors that comprise the Company's periodic results of operations and financial condition.
Agent - A licensed representative of an insurer in marketing insurance products.
| · | Exclusive Agency - A local Horace Mann agency created and owned by an independent contractor who has signed an Exclusive Agent agreement with the Company (an “Exclusive Agent”). That agreement states that only the Company's products and limited additional third-party vendor products authorized by the Company will be marketed by the agency. An independent contractor may sign multiple Exclusive Agent agreements with the Company and manage more than one Exclusive Agency. |
| · | Employee Agents - Agents who have employee status with the Company and by contract market only the Company's products and limited additional third-party vendor products authorized by the Company. |
| · | Independent Agents - Non-exclusive independent contractors who are under contract with the Company to market the Company's annuity products but who are not restricted to writing only the Company's products and products authorized by the Company. |
Book value per share excluding the fair value adjustment for investments - The result of dividing total shareholders' equity excluding after tax net unrealized gains and losses on fixed maturities and equity securities, including the related effect on certain deferred policy acquisition costs and value of acquired insurance in force, by ending shares outstanding. Book value per share is the most directly comparable GAAP measure. Management believes it is useful to consider the trend in book value per share excluding unrealized net investment gains and losses in conjunction with book value per share to identify and analyze the change in net worth. Management also believes the non-GAAP measure is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily financial market conditions, the magnitude and timing of which are generally not influenced by the Company’s underlying insurance operations.
| -1- |
Catastrophe costs - The sum of catastrophe losses and property and casualty catastrophe reinsurance reinstatement premiums.
Catastrophe losses - In categorizing property and casualty claims as being from a catastrophe, the Company utilizes the designations of the Property Claim Services, a subsidiary of Insurance Services Office, Inc., and additionally beginning in 2007, includes losses from all such events that meet the definition of covered loss in the Company’s primary catastrophe excess of loss reinsurance contract, and reports loss and loss adjustment expense amounts net of reinsurance recoverables. A catastrophe is a severe loss resulting from natural and man-made events within a particular territory, including risks such as hurricane, fire, earthquake, windstorm, explosion, terrorism and other similar events, that causes $25 million or more in insured property and casualty losses for the industry and affects a significant number of property and casualty insurers and policyholders. Each catastrophe has unique characteristics. Catastrophes are not predictable as to timing or amount of loss in advance. Their effects are not included in earnings or claim and claim adjustment expense reserves prior to occurrence. In the opinion of the Company's management, a discussion of the impact of catastrophes is meaningful for investors to understand the variability in periodic earnings.
Insurance premiums written and contract deposits - Premiums written represent (1) the amount charged for policies issued during a fiscal period for property and casualty business, such amounts may be earned and included in financial results over future fiscal periods, and (2) the amount charged for policies in force during a fiscal period for traditional life and group life business. Amounts are reported net of reinsurance, unless otherwise specified. Contract deposits include amounts received from customers on deposit-type contracts, such as annuities and interest-sensitive life policy accounts, including deposit amounts and any related contract or policy fees. Management utilizes this non-GAAP measure, which is based on statutory accounting principles, in analyzing and evaluating the business growth of its operating segments. Insurance premiums and contract charges earned is the most directly comparable GAAP measure.
Net Reserves - Property and casualty unpaid claim and claim expense reserves net of anticipated reinsurance recoverables.
Operating income or Net income before realized investment gains and losses - Net income adjusted to exclude after tax realized investment gains and losses. Net income is the most directly comparable GAAP measure. Management believes the measure provides investors with a valuable measure of the Company’s ongoing performance because it reveals trends in the business that may be obscured by the net effect of realized investment gains and losses. Realized investment gains and losses may vary significantly between periods and are generally driven by business decisions and external economic developments that are unrelated to the insurance underwriting process. Operating income is used by management along with other components of net income to assess their performance and adjusted measures of operating income and operating income per diluted share are used in incentive compensation programs. Management believes that a projection of net income including after tax realized investment gains and losses is not appropriate on a forward-looking basis because it is not possible to provide a valid forecast of realized investment gains and losses, which can vary substantially from one period to another and may have a significant impact on net income.
| -2- |
Prior Years' Reserve Development - A measure which the Company reports for its property and casualty segment which identifies the increase or decrease in net incurred claim and claim adjustment expense reserves at successive valuation dates for claims which occurred in previous calendar years. In the opinion of the Company's management, a discussion of prior years' loss reserve development is useful to investors as it allows them to assess the impact on current period earnings of incurred claims experience from the current calendar year and previous calendar years.
Property and casualty operating statistics - Operating measures utilized by the Company and the insurance industry regarding the relative profitability of property and casualty underwriting results.
| · | Loss Ratio or Loss and Loss Adjustment Expense Ratio - The ratio of (1) the sum of net incurred losses and loss adjustment expenses to (2) net earned premiums. |
| · | Expense Ratio - The ratio of (1) the sum of operating expenses and the amortization of policy acquisition costs to (2) net earned premiums. |
| · | Combined Ratio - The sum of the Loss Ratio and the Expense Ratio. A Combined Ratio less than 100% generally indicates profitable underwriting prior to the consideration of investment income. |
| · | Combined Ratio Excluding Catastrophes and Prior Years' Reserve Development or Underlying Combined Ratio - The sum of the Loss Ratio and the Expense Ratio adjusted to remove the effect of catastrophe costs and prior years' reserve development. The Combined Ratio is the most directly comparable GAAP measure. Management believes this ratio provides a valuable measure of the Company’s underlying underwriting performance that may be obscured by the effects of catastrophe costs and prior years’ reserve development, the amounts of which may be significant and may vary significantly between periods. |
Return on equity - The ratio of (1) trailing 12-month net income to (2) the average of ending shareholders' equity for the current quarter end and the preceding four quarter ends.
Sales or Annualized New Sales - Sales represent the amount of new business sold during the period and exclude renewal of policies sold in previous periods. Sales are measured by the Company as premiums and deposits to be collected over the 12 months following the sale of a new policy for annuity, life, automobile and homeowners business, as well as increases in contributions to annuity and certain life business, and this time period may extend into the following calendar year. In addition, the Company discloses new policy count (units) information for automobile and homeowners business. Sales data pertains to Horace Mann products and excludes authorized products sold by Employee Agents, Exclusive Agents, and their licensed staff which are underwritten by third-party vendors. Sales should not be viewed as a substitute for any financial measure determined in accordance with GAAP, including "sales" as it relates to non-insurance companies, and the Company's definition of sales might differ from that used by other companies. The Company utilizes sales information as a performance measure that indicates the productivity of its agency force. Sales are also a leading indicator of future revenue trends.
| -3- |
Exhibit 99.2
[Horace Mann Educators Corporation logo]
Contact information:
Ryan Greenier, Vice President, Investor Relations
217-788-5738
HORACE MANN REPORTS SECOND QUARTER 2015
OPERATING EPS OF $0.36
| · | Second quarter operating income of $0.36 per diluted share |
| · | Impacted by property and casualty catastrophe losses |
| · | Strong annuity segment sales growth; continued momentum in auto sales |
| · | Book value per share excluding the fair value adjustment for investments of $26.30, up 7% compared to a year ago |
SPRINGFIELD, Ill., July 28, 2015 — Horace Mann Educators Corporation (NYSE:HMN) today reported financial results for the three and six months ended June 30, 2015:
| Horace Mann Financial Highlights | |||||||
|
Three months ended June 30, |
Six months ended June 30, | ||||||
|
($ in millions, except per share amounts) |
2015 |
2014 |
Change |
2015 |
2014 |
Change | |
| Total revenues | $268.5 | $264.8 | 1.4% | $538.6 | $526.0 | 2.4% | |
| Net income | 16.2 | 20.4 | -20.6% | 50.5 | 48.8 | 3.5% | |
| Net income per diluted share | 0.38 | 0.48 | -20.8% | 1.19 | 1.16 | 2.6% | |
| Operating income* | 15.4 | 18.2 | -15.4% | 45.7 | 45.5 | 0.4% | |
|
Operating income per diluted share* |
0.36 |
0.43 |
-16.3% |
1.08 |
1.08 |
- | |
| Book value per share | 31.73 | 31.40 | 1.1% | ||||
|
Book value per share excluding the fair value adjustment for investments* |
26.30 |
24.51 |
7.3% | ||||
|
Property and Casualty segment net income |
3.3 |
4.9 |
-32.7% |
20.9 |
18.9 |
10.6% | |
|
Property and Casualty combined ratio |
103.7% |
102.7% |
1.0 pts |
97.0% |
98.2% |
-1.2 pts | |
|
Property and Casualty underlying combined ratio* |
91.4% |
88.5% |
2.9 pts |
88.7% |
90.3% |
-1.6 pts | |
| Annuity segment net income | $ 11.8 | $ 11.5 | 2.6% | $ 24.3 | $ 23.8 | 2.1% | |
| Life segment net income | 3.6 | 5.0 | -28.0% | 7.0 | 8.9 | -21.3% | |
* These measures are not based on accounting principles generally accepted in the United States (“non-GAAP”). They are reconciled to the most directly comparable GAAP measures in the supplemental numerical pages of this document. An explanation of these measures is contained in the Glossary of Selected Terms included as an exhibit in the company’s reports filed with the SEC.
“Horace Mann’s second quarter operating income was $0.36 per diluted share, which reflected the impact of adverse weather on our property and casualty segment. Annuity sales were up nearly 15% and we continue to see momentum in our property and casualty sales,” said Horace Mann’s President and CEO Marita Zuraitis. “We are successfully attracting new customers to Horace Mann through tailored product offerings, client-centric distribution, and the good progress we’re making on modernizing our
| -1- |
infrastructure. This quarter’s results are another step toward becoming the company of choice for educators to protect their short-term risks and secure their long-term financial goals.”
Property and Casualty Segment
For the second quarter of 2015, property and casualty net income of $3.3 million decreased 33%, or $1.6 million, compared to the prior year. The current quarter total property and casualty combined ratio of 103.7% increased 1.0 point compared to the favorable results in the second quarter of 2014, primarily attributable to auto. Catastrophe losses decreased modestly compared to the prior year; favorable prior years’ reserve development was slightly more than the prior year amount. On an underlying basis, the second quarter auto combined ratio of 101.1% was 4.7 points higher than a year earlier. For property, the underlying combined ratio was 72.5% for the current quarter, 1.0 point lower than the second quarter of 2014.
For the first half of 2015, property and casualty net income of $20.9 million increased $2.0 million compared to the prior year. The current period total property and casualty combined ratio of 97.0% improved 1.2 points compared to a year ago, including an underlying loss ratio that improved 0.5 point compared to the prior year and a lower expense ratio. Catastrophe losses were higher than the first half of 2014; favorable prior years’ reserve development was slightly more than the prior year amount. On an underlying basis, the six month auto combined ratio of 98.6% increased 0.2 point compared to a year earlier. For property, the underlying combined ratio was 69.4% for the current year, 5.6 points lower than the first half of 2014 primarily due to the mix of catastrophe and non-catastrophe weather and continued improvement in underlying results.
Total property and casualty written premiums of $152.5 million and $293.0 million each increased 3% compared to the three and six months ended June 30, 2014. The growth was driven primarily by increases in average premium per policy for both auto and property accompanied by reductions in catastrophe reinsurance costs.
Total property and casualty sales increased 4% and 5% compared to the second quarter and first half of 2014. Auto sales increased 2% and 4% compared to the respective prior year periods, while property sales increased 13% and 7%, respectively. Policy retention continues to be strong with auto and property policy retention rates for the current period at 85% and 88%, respectively.
Annuity Segment
Annuity segment net income of $11.8 million and $24.3 million for the current quarter and six months increased 3% and 2%, respectively, compared to the same periods in 2014. In both the current year and prior year periods, the impact of unlocking deferred policy acquisition costs was immaterial.
The 2015 annualized net interest spread of 190 basis points on fixed annuity assets reflected continued solid investment portfolio performance and disciplined crediting rate management. Compared to the first six months of 2014, the net interest margin increased 1%. Total annuity assets under management of $6.0 billion increased 7% compared to June 30, 2014, and total cash value persistency remained strong at approximately 94%.
For the three and six months ended June 30, 2015, annuity deposits of $140.9 million and $282.9 million increased 19% and 30%, respectively, compared to a year ago. The year-to-date increase of $64.6 million included an increase of $31.2 million attributable to changes in the company’s employee retirement savings plans. Excluding that item, the remaining $33.4 million year-to-date increase, or
| -2- |
15%, was primarily due to notable growth in the amount of single premium and rollover deposits received in the current period, accompanied by growth in recurring deposit receipts.
Horace Mann’s total annuity sales increased 14% and 21%, compared to the three and six months ended June 30, 2014, respectively, including continued growth in sales of the company’s fixed indexed annuity product. Annuity sales by the company’s agency force increased 23% compared to the six months ended June 30, 2014, while annuity sales from the independent agent distribution channel, which currently produces about 10% of total annuity sales, increased 7% compared to the same period.
Life Segment
Life segment net income of $3.6 million and $7.0 million for the three and six months, respectively, decreased $1.4 million and $1.9 million compared to the same periods in 2014, primarily attributable to an increase in mortality losses in the current year, compared to the prior year periods.
In 2015, life segment insurance premiums and contract deposits of $26.0 million for the current quarter and $49.2 million for the first half of the year were comparable to the same periods in 2014. Life persistency of 96% was also comparable to 12 months earlier. For the first six months, life sales of $4.8 million decreased 4%, or $0.2 million, compared to the first half of 2014, including a decrease of $0.4 million in the second quarter.
Investment Results
Total net investment income increased 3% and 2% compared to the three and six months ended June 30, 2014, respectively, reflecting higher asset balances in the annuity segment, as well as continued strong performance in the fixed maturity and alternative investment portfolios despite the interest rate environment. Pretax net realized investment gains were $1.4 million and $7.5 million for the three and six months ended June 30, 2015, respectively.
Horace Mann’s net unrealized investment gains on fixed maturity and equity securities were $397.3 million at June 30, 2015, compared to net unrealized gains of $591.7 million at March 31, 2015 and $528.6 million at December 31, 2014. Net unrealized gains were $501.2 million at June 30, 2014.
Webcast Conference Call
Horace Mann’s senior management will discuss the company’s second quarter financial results with investors and analysts on July 29, 2015 at 11:00 a.m. Eastern Time. The conference call will be webcast live on the Internet at investors.horacemann.com and archived later in the day for replay.
Horace Mann — the largest national multiline insurance company focusing on educators' financial needs — provides auto and homeowners insurance, retirement annuities, life insurance and other financial solutions. Founded by Educators for Educators® in 1945, the company is headquartered in Springfield, Ill. For more information, visit www.horacemann.com.
Statements included in this news release that are not historical in nature are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995 and are subject to certain risks and uncertainties. Horace Mann is not under any obligation to (and expressly disclaims any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Please refer to the company's Quarterly Report on Form 10-Q for the period ended March 31, 2015 and the company's past and future filings and reports filed with the Securities and
| -3- |
Exchange Commission for information concerning the important factors that could cause actual results to differ materially from those in forward-looking statements. The information contained in this press release includes financial measures which are based on methodologies other than United States generally accepted accounting principles (“GAAP”). Reconciliations of non-GAAP measures to the closest GAAP measures are contained in the supplemental numerical pages of this release and additional descriptions of the non-GAAP measures are contained in the Glossary of Selected Terms included as an exhibit to the company’s SEC filings.
# # #
HORACE MANN EDUCATORS CORPORATION
Financial Highlights (Unaudited)
(Dollars in Millions, Except Per Share Data)
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, | June 30, | |||||||||||||||||||||||
| 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||||||||
| EARNINGS SUMMARY | ||||||||||||||||||||||||
| Net income | $ | 16.2 | $ | 20.4 | -20.6 | % | $ | 50.5 | $ | 48.8 | 3.5 | % | ||||||||||||
| Net realized investment gains, after tax | 0.8 | 2.2 | -63.6 | % | 4.8 | 3.3 | 45.5 | % | ||||||||||||||||
| Operating income (A) | 15.4 | 18.2 | -15.4 | % | 45.7 | 45.5 | 0.4 | % | ||||||||||||||||
| Per diluted share: | ||||||||||||||||||||||||
| Net income | $ | 0.38 | $ | 0.48 | -20.8 | % | $ | 1.19 | $ | 1.16 | 2.6 | % | ||||||||||||
| Net realized investment gains, after tax | $ | 0.02 | $ | 0.05 | -60.0 | % | $ | 0.11 | $ | 0.08 | 37.5 | % | ||||||||||||
| Operating income (A) | $ | 0.36 | $ | 0.43 | -16.3 | % | $ | 1.08 | $ | 1.08 | - | |||||||||||||
| Weighted average number of shares and equivalent shares (in millions) - Diluted | 42.4 | 42.3 | 0.2 | % | 42.4 | 42.2 | 0.5 | % | ||||||||||||||||
| RETURN ON EQUITY | ||||||||||||||||||||||||
| Net income return on equity (B) | 8.0 | % | 9.2 | % | N.M. | |||||||||||||||||||
| Operating income return on equity excluding the fair value adjustment for investments (A) (C) | 9.3 | % | 10.8 | % | N.M. | |||||||||||||||||||
| FINANCIAL POSITION | ||||||||||||||||||||||||
| Per share (D): | ||||||||||||||||||||||||
| Book value | $ | 31.73 | $ | 31.40 | 1.1 | % | ||||||||||||||||||
| Effect of the fair value adjustment for investments (E) | $ | 5.43 | $ | 6.89 | -21.2 | % | ||||||||||||||||||
| Book value excluding the fair value adjustment for investments (A) | $ | 26.30 | $ | 24.51 | 7.3 | % | ||||||||||||||||||
| Dividends paid | $ | 0.25 | $ | 0.23 | 8.7 | % | $ | 0.50 | $ | 0.46 | 8.7 | % | ||||||||||||
| Ending number of shares outstanding (in millions) (D) | 41.2 | 40.9 | 0.7 | % | ||||||||||||||||||||
| Total assets | $ | 9,969.5 | $ | 9,446.2 | 5.5 | % | ||||||||||||||||||
| Short-term debt | 113.0 | 38.0 | 197.4 | % | ||||||||||||||||||||
| Long-term debt, current and noncurrent | 125.0 | 199.9 | -37.5 | % | ||||||||||||||||||||
| Total shareholders' equity | 1,306.7 | 1,283.1 | 1.8 | % | ||||||||||||||||||||
| ADDITIONAL INFORMATION | ||||||||||||||||||||||||
| Total Horace Mann Exclusive Agencies (F) & Employee Agents (G) | 703 | 707 | -0.6 | % | ||||||||||||||||||||
N.M. - Not meaningful.
| (A) | These measures are not based on accounting principles generally accepted in the United States ("non-GAAP"). An explanation of these measures is contained in the Glossary of Selected Terms included as an exhibit in the Company's reports filed with the SEC. |
| (B) | Based on trailing 12-month net income and average quarter-end shareholders' equity. |
| (C) | Based on trailing 12-month operating income and average quarter-end shareholders' equity which has been adjusted to exclude the fair value adjustment for investments, net of the related impact on deferred policy acquisition costs and the applicable deferred taxes. |
| (D) | Ending shares outstanding were 41,178,532 at June 30, 2015 and 40,859,718 at June 30, 2014. |
| (E) | Net of the related impact on deferred policy acquisition costs and the applicable deferred taxes. |
| (F) | Local Horace Mann agencies created and owned by independent contractors who have signed Exclusive Agent agreements with the Company ("Exclusive Agents"). Those agreements state that only the Company's products and limited additional third-party vendor products authorized by the Company will be marketed by the agencies. An independent contractor may sign multiple Exclusive Agent agreements with the Company and manage more than one Exclusive Agency. |
| (G) | Agents who have employee status with the Company and by contract market only the Company's products and limited additional third-party vendor products authorized by the Company. |
| -1- |
HORACE MANN EDUCATORS CORPORATION
Statements of Operations and Supplemental Consolidated Data (Unaudited)
(Dollars in Millions)
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, | June 30, | |||||||||||||||||||||||
| 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||||||||
| STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||
| Insurance premiums and contract charges earned | $ | 182.4 | $ | 179.1 | 1.8 | % | $ | 362.1 | $ | 354.5 | 2.1 | % | ||||||||||||
| Net investment income | 84.0 | 81.4 | 3.2 | % | 167.3 | 164.4 | 1.8 | % | ||||||||||||||||
| Net realized investment gains | 1.4 | 3.5 | -60.0 | % | 7.5 | 5.2 | 44.2 | % | ||||||||||||||||
| Other income | 0.7 | 0.8 | -12.5 | % | 1.7 | 1.9 | -10.5 | % | ||||||||||||||||
| Total revenues | 268.5 | 264.8 | 1.4 | % | 538.6 | 526.0 | 2.4 | % | ||||||||||||||||
| Benefits, claims and settlement expenses | 133.0 | 127.2 | 4.6 | % | 247.0 | 239.2 | 3.3 | % | ||||||||||||||||
| Interest credited | 45.4 | 43.7 | 3.9 | % | 89.9 | 86.8 | 3.6 | % | ||||||||||||||||
| Policy acquisition expenses amortized | 24.0 | 22.5 | 6.7 | % | 47.7 | 45.5 | 4.8 | % | ||||||||||||||||
| Operating expenses | 40.0 | 39.3 | 1.8 | % | 75.9 | 79.2 | -4.2 | % | ||||||||||||||||
| Interest expense | 3.4 | 3.6 | -5.6 | % | 7.0 | 7.1 | -1.4 | % | ||||||||||||||||
| Total benefits, losses and expenses | 245.8 | 236.3 | 4.0 | % | 467.5 | 457.8 | 2.1 | % | ||||||||||||||||
| Income before income taxes | 22.7 | 28.5 | -20.4 | % | 71.1 | 68.2 | 4.3 | % | ||||||||||||||||
| Income tax expense | 6.5 | 8.1 | -19.8 | % | 20.6 | 19.4 | 6.2 | % | ||||||||||||||||
| Net income | $ | 16.2 | $ | 20.4 | -20.6 | % | $ | 50.5 | $ | 48.8 | 3.5 | % | ||||||||||||
| PREMIUMS WRITTEN AND CONTRACT DEPOSITS | ||||||||||||||||||||||||
| Property & Casualty | $ | 152.5 | $ | 148.2 | 2.9 | % | $ | 293.0 | $ | 285.4 | 2.7 | % | ||||||||||||
| Annuity deposits | 140.9 | 118.0 | 19.4 | % | 282.9 | 218.3 | 29.6 | % | ||||||||||||||||
| Life | 26.0 | 26.2 | -0.8 | % | 49.2 | 49.0 | 0.4 | % | ||||||||||||||||
| Total | $ | 319.4 | $ | 292.4 | 9.2 | % | $ | 625.1 | $ | 552.7 | 13.1 | % | ||||||||||||
| SEGMENT NET INCOME (LOSS) | ||||||||||||||||||||||||
| Property & Casualty | $ | 3.3 | $ | 4.9 | -32.7 | % | $ | 20.9 | $ | 18.9 | 10.6 | % | ||||||||||||
| Annuity | 11.8 | 11.5 | 2.6 | % | 24.3 | 23.8 | 2.1 | % | ||||||||||||||||
| Life | 3.6 | 5.0 | -28.0 | % | 7.0 | 8.9 | -21.3 | % | ||||||||||||||||
| Corporate and other (A) | (2.5 | ) | (1.0 | ) | 150.0 | % | (1.7 | ) | (2.8 | ) | -39.3 | % | ||||||||||||
| Net income | $ | 16.2 | $ | 20.4 | -20.6 | % | $ | 50.5 | $ | 48.8 | 3.5 | % | ||||||||||||
N.M. - Not meaningful.
| (A) | The Corporate and Other segment includes interest expense on debt and the impact of realized investment gains and losses and other corporate level items. The Company does not allocate the impact of corporate level transactions to the insurance segments consistent with how management evaluates the results of those segments. See detail for this segment on page 4. |
| -2- |
HORACE MANN EDUCATORS CORPORATION
Supplemental Business Segment Overview (Unaudited)
(Dollars in Millions)
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, | June 30, | |||||||||||||||||||||||
| 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||||||||
| PROPERTY & CASUALTY | ||||||||||||||||||||||||
| Premiums written | $ | 152.5 | $ | 148.2 | 2.9 | % | $ | 293.0 | $ | 285.4 | 2.7 | % | ||||||||||||
| Premiums earned | 147.7 | 144.6 | 2.1 | % | 294.4 | 288.5 | 2.0 | % | ||||||||||||||||
| Net investment income | 9.0 | 9.4 | -4.3 | % | 18.4 | 18.7 | -1.6 | % | ||||||||||||||||
| Other income | - | - | - | 0.2 | 0.2 | - | ||||||||||||||||||
| Losses and loss adjustment expenses (LAE) | 113.5 | 109.9 | 3.3 | % | 208.7 | 204.9 | 1.9 | % | ||||||||||||||||
| Operating expenses (includes policy acquisition expenses amortized) | 39.5 | 38.5 | 2.6 | % | 76.9 | 78.3 | -1.8 | % | ||||||||||||||||
| Income before tax | 3.7 | 5.6 | -33.9 | % | 27.4 | 24.2 | 13.2 | % | ||||||||||||||||
| Net income | 3.3 | 4.9 | -32.7 | % | 20.9 | 18.9 | 10.6 | % | ||||||||||||||||
| Net investment income, after tax | 7.5 | 7.9 | -5.1 | % | 15.4 | 15.7 | -1.9 | % | ||||||||||||||||
| Catastrophe costs (A) | ||||||||||||||||||||||||
| After tax | 13.8 | 15.3 | -9.8 | % | 20.6 | 19.4 | 6.2 | % | ||||||||||||||||
| Before tax | 21.3 | 23.5 | -9.4 | % | 31.8 | 29.8 | 6.7 | % | ||||||||||||||||
| Prior years' reserves favorable (adverse) development, before tax | ||||||||||||||||||||||||
| Automobile | 0.5 | 3.0 | -83.3 | % | 2.7 | 7.0 | -61.4 | % | ||||||||||||||||
| Property | 1.5 | - | N.M. | 3.3 | - | N.M. | ||||||||||||||||||
| Other liability | 1.2 | - | N.M. | 1.2 | - | N.M. | ||||||||||||||||||
| Total | 3.2 | 3.0 | 6.7 | % | 7.2 | 7.0 | 2.9 | % | ||||||||||||||||
| Operating statistics: | ||||||||||||||||||||||||
| Loss and loss adjustment expense ratio | 76.9 | % | 76.0 | % | N.M. | 70.9 | % | 71.0 | % | N.M. | ||||||||||||||
| Expense ratio | 26.8 | % | 26.7 | % | N.M. | 26.1 | % | 27.2 | % | N.M. | ||||||||||||||
| Combined ratio | 103.7 | % | 102.7 | % | N.M. | 97.0 | % | 98.2 | % | N.M. | ||||||||||||||
| Effect on the combined ratio of: | ||||||||||||||||||||||||
| Catastrophe costs (A) | 14.5 | % | 16.3 | % | N.M. | 10.7 | % | 10.3 | % | N.M. | ||||||||||||||
| Prior years' reserve development | -2.2 | % | -2.1 | % | N.M. | -2.4 | % | -2.4 | % | N.M. | ||||||||||||||
| Combined ratio excluding the effects of catastrophe costs and prior years' reserve development ("underlying combined ratio") (B) | 91.4 | % | 88.5 | % | N.M. | 88.7 | % | 90.3 | % | N.M. | ||||||||||||||
| Policies in force (voluntary) (in thousands) | 709 | 712 | -0.4 | % | ||||||||||||||||||||
| Automobile | 483 | 480 | 0.6 | % | ||||||||||||||||||||
| Property | 226 | 232 | -2.6 | % | ||||||||||||||||||||
| Policy renewal rate (voluntary) - 12 months | ||||||||||||||||||||||||
| Automobile | 84.9 | % | 84.5 | % | N.M. | |||||||||||||||||||
| Property | 87.6 | % | 88.8 | % | N.M. | |||||||||||||||||||
N.M. - Not meaningful.
| (A) | Includes allocated loss adjustment expenses and, when applicable, catastrophe reinsurance reinstatement premiums. For the periods presented, there were no reinsurance reinstatement premiums. |
| (B) | This measure is not based on accounting principles generally accepted in the United States ("non-GAAP"). See footnote (A) on page 1 of these supplemental numerical pages. |
| -3- |
HORACE MANN EDUCATORS CORPORATION
Supplemental Business Segment Overview (Unaudited)
(Dollars in Millions)
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, | June 30, | |||||||||||||||||||||||
| 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||||||||
| ANNUITY | ||||||||||||||||||||||||
| Contract deposits | $ | 140.9 | $ | 118.0 | 19.4 | % | $ | 282.9 | $ | 218.3 | 29.6 | % | ||||||||||||
| Variable | 48.2 | 35.2 | 36.9 | % | 95.3 | 67.7 | 40.8 | % | ||||||||||||||||
| Fixed | 92.7 | 82.8 | 12.0 | % | 187.6 | 150.6 | 24.6 | % | ||||||||||||||||
| Contract charges earned | 6.5 | 6.5 | - | 12.7 | 12.4 | 2.4 | % | |||||||||||||||||
| Net investment income | 57.2 | 54.4 | 5.1 | % | 113.6 | 110.2 | 3.1 | % | ||||||||||||||||
| Interest credited | 34.4 | 32.8 | 4.9 | % | 67.9 | 65.1 | 4.3 | % | ||||||||||||||||
| Net interest margin (without realized investment gains/losses) | 22.8 | 21.6 | 5.6 | % | 45.7 | 45.1 | 1.3 | % | ||||||||||||||||
| Other income | 0.5 | 0.5 | - | 1.1 | 1.1 | - | ||||||||||||||||||
| Mortality loss and other reserve changes | (0.6 | ) | (0.4 | ) | 50.0 | % | (0.9 | ) | (0.8 | ) | 12.5 | % | ||||||||||||
| Operating expenses (includes policy acquisition expenses amortized) | 12.2 | 11.4 | 7.0 | % | 23.3 | 23.2 | 0.4 | % | ||||||||||||||||
| Income before tax | 17.0 | 16.8 | 1.2 | % | 35.3 | 34.6 | 2.0 | % | ||||||||||||||||
| Net income | 11.8 | 11.5 | 2.6 | % | 24.3 | 23.8 | 2.1 | % | ||||||||||||||||
| Pretax income increase (decrease) due to evaluation of: | ||||||||||||||||||||||||
| Deferred policy acquisition costs | $ | (0.1 | ) | $ | 0.4 | N.M. | $ | - | $ | 0.3 | -100.0 | % | ||||||||||||
| Guaranteed minimum death benefit reserve | - | - | - | - | - | - | ||||||||||||||||||
| Annuity contracts in force (in thousands) | 206 | 197 | 4.6 | % | ||||||||||||||||||||
| Accumulated account value on deposit / Assets under management | $ | 5,951.5 | $ | 5,544.7 | 7.3 | % | ||||||||||||||||||
| Variable | 1,905.3 | 1,814.1 | 5.0 | % | ||||||||||||||||||||
| Fixed | 4,046.2 | 3,730.6 | 8.5 | % | ||||||||||||||||||||
| Annuity accumulated value retention - 12 months | ||||||||||||||||||||||||
| Variable accumulations | 94.0 | % | 94.1 | % | N.M. | |||||||||||||||||||
| Fixed accumulations | 94.7 | % | 94.9 | % | N.M. | |||||||||||||||||||
| LIFE | ||||||||||||||||||||||||
| Premiums and contract deposits | $ | 26.0 | $ | 26.2 | -0.8 | % | $ | 49.2 | $ | 49.0 | 0.4 | % | ||||||||||||
| Premiums and contract charges earned | 28.2 | 28.0 | 0.7 | % | 55.0 | 53.6 | 2.6 | % | ||||||||||||||||
| Net investment income | 18.0 | 17.9 | 0.6 | % | 35.7 | 36.0 | -0.8 | % | ||||||||||||||||
| Other income | 0.2 | 0.3 | -33.3 | % | 0.4 | 0.6 | -33.3 | % | ||||||||||||||||
| Death benefits/mortality cost/change in reserves | 18.9 | 16.9 | 11.8 | % | 37.4 | 33.5 | 11.6 | % | ||||||||||||||||
| Interest credited | 11.0 | 10.9 | 0.9 | % | 22.0 | 21.7 | 1.4 | % | ||||||||||||||||
| Operating expenses (includes policy acquisition expenses amortized) | 10.9 | 10.7 | 1.9 | % | 20.8 | 21.3 | -2.3 | % | ||||||||||||||||
| Income before tax | 5.6 | 7.7 | -27.3 | % | 10.9 | 13.7 | -20.4 | % | ||||||||||||||||
| Net income | 3.6 | 5.0 | -28.0 | % | 7.0 | 8.9 | -21.3 | % | ||||||||||||||||
| Pretax income increase (decrease) due to evaluation of: | ||||||||||||||||||||||||
| Deferred policy acquisition costs | $ | - | $ | 0.1 | -100.0 | % | $ | 0.1 | $ | 0.1 | - | |||||||||||||
| Life policies in force (in thousands) | 200 | 200 | - | |||||||||||||||||||||
| Life insurance in force | $ | 16,148 | $ | 15,414 | 4.8 | % | ||||||||||||||||||
| Lapse ratio - 12 months (Ordinary life insurance) | 4.1 | % | 4.1 | % | N.M. | |||||||||||||||||||
| CORPORATE AND OTHER (A) | ||||||||||||||||||||||||
| Components of income (loss) before tax: | ||||||||||||||||||||||||
| Net realized investment gains | $ | 1.4 | $ | 3.5 | -60.0 | % | $ | 7.5 | $ | 5.2 | 44.2 | % | ||||||||||||
| Interest expense | (3.4 | ) | (3.6 | ) | -5.6 | % | (7.0 | ) | (7.1 | ) | -1.4 | % | ||||||||||||
| Other operating expenses, net investment income and other income | (1.6 | ) | (1.5 | ) | 6.7 | % | (3.0 | ) | (2.4 | ) | 25.0 | % | ||||||||||||
| Loss before tax | (3.6 | ) | (1.6 | ) | 125.0 | % | (2.5 | ) | (4.3 | ) | -41.9 | % | ||||||||||||
| Net loss | (2.5 | ) | (1.0 | ) | 150.0 | % | (1.7 | ) | (2.8 | ) | -39.3 | % | ||||||||||||
N.M. - Not meaningful.
| (A) | The Corporate and Other segment includes interest expense on debt and the impact of realized investment gains and losses and other corporate level items. The Company does not allocate the impact of corporate level transactions to the insurance segments consistent with how management evaluates the results of those segments. |
| -4- |
HORACE MANN EDUCATORS CORPORATION
Supplemental Business Segment Overview (Unaudited)
(Dollars in Millions)
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, | June 30, | |||||||||||||||||||||||
| 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||||||||||
| INVESTMENTS | ||||||||||||||||||||||||
| Annuity and Life | ||||||||||||||||||||||||
| Fixed maturities, at fair value (amortized cost 2015, $5,726.5; 2014, $5,412.4) | $ | 6,085.5 | $ | 5,858.0 | 3.9 | % | ||||||||||||||||||
| Equity securities, at fair value (cost 2015, $35.3; 2014, $40.5) | 33.3 | 40.3 | -17.4 | % | ||||||||||||||||||||
| Short-term investments | 69.3 | 7.8 | N.M. | |||||||||||||||||||||
| Policy loans | 146.9 | 142.2 | 3.3 | % | ||||||||||||||||||||
| Other investments | 82.8 | 62.0 | 33.5 | % | ||||||||||||||||||||
| Total Annuity and Life investments | 6,417.8 | 6,110.3 | 5.0 | % | ||||||||||||||||||||
| Property & Casualty | ||||||||||||||||||||||||
| Fixed maturities, at fair value (amortized cost 2015, $778.5; 2014, $775.0) | 811.6 | 818.3 | -0.8 | % | ||||||||||||||||||||
| Equity securities, at fair value (cost 2015, $58.8; 2014, $56.7) | 66.0 | 69.2 | -4.6 | % | ||||||||||||||||||||
| Short-term investments | 12.2 | 21.3 | -42.7 | % | ||||||||||||||||||||
| Other investments | 41.2 | 31.2 | 32.1 | % | ||||||||||||||||||||
| Total Property & Casualty investments | 931.0 | 940.0 | -1.0 | % | ||||||||||||||||||||
| Corporate investments | 36.3 | 39.4 | -7.9 | % | ||||||||||||||||||||
| Total investments | 7,385.1 | 7,089.7 | 4.2 | % | ||||||||||||||||||||
| Net investment income | ||||||||||||||||||||||||
| Before tax | $ | 84.0 | $ | 81.4 | 3.2 | % | $ | 167.3 | $ | 164.4 | 1.8 | % | ||||||||||||
| After tax | 56.3 | 54.7 | 2.9 | % | 112.2 | 110.4 | 1.6 | % | ||||||||||||||||
| Net realized investment gains | ||||||||||||||||||||||||
| Before tax | $ | 1.4 | $ | 3.5 | -60.0 | % | $ | 7.5 | $ | 5.2 | 44.2 | % | ||||||||||||
| After tax | 0.8 | 2.2 | -63.6 | % | 4.8 | 3.3 | 45.5 | % | ||||||||||||||||
| Per share, diluted | $ | 0.02 | $ | 0.05 | -60.0 | % | $ | 0.11 | $ | 0.08 | 37.5 | % | ||||||||||||
N.M. - Not meaningful.
| -5- |