Distribution Results
|
||||||||||||||||||||
Q1 2016
|
Q1 2015
|
% Change
|
Q4 2015
|
% Change
|
||||||||||||||||
Life Licensed Sales Force (1)
|
108,220
|
98,145
|
10%
|
|
106,710
|
1%
|
|
|||||||||||||
Recruits
|
63,427
|
53,300
|
19%
|
|
48,624
|
30%
|
|
|||||||||||||
New Life-Licensed Representatives
|
9,666
|
7,486
|
29%
|
|
10,547
|
(8)%
|
|
|||||||||||||
Life Insurance Policies Issued
|
66,376
|
55,677
|
19%
|
|
69,627
|
(5)%
|
|
|||||||||||||
Life Productivity (2)
|
0.21
|
0.19
|
*
|
0.22
|
*
|
|||||||||||||||
ISP Sales ($ billions)
|
$
|
1.38
|
$
|
1.51
|
(9)%
|
|
$
|
1.41
|
(2)%
|
|
||||||||||
Average client asset value ($ billions)
|
$
|
46.65
|
$
|
48.74
|
(4)%
|
|
$
|
47.54
|
(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
|
Segment Results
|
||||||||||||||||||||
Q1 2016
|
Q1 2015
|
% Change
|
Q4 2015
|
% Change
|
||||||||||||||||
($ in thousands)
|
||||||||||||||||||||
Operating Revenues: (1)
|
||||||||||||||||||||
Term Life Insurance
|
$
|
206,277
|
$
|
182,196
|
13
|
%
|
$
|
200,165
|
3%
|
|
||||||||||
Investment and Savings Products
|
125,035
|
129,074
|
(3
|
)%
|
129,408
|
(3)%
|
|
|||||||||||||
Corporate and Other Distributed Products
|
32,433
|
32,292
|
*
|
27,916
|
16%
|
|
||||||||||||||
Total operating revenues (1)
|
$
|
363,745
|
$
|
343,562
|
6
|
%
|
$
|
357,489
|
2%
|
|
||||||||||
Operating Income (loss) before income taxes: (1)
|
||||||||||||||||||||
Term Life Insurance
|
$
|
46,078
|
$
|
36,076
|
28
|
%
|
$
|
45,926
|
*
|
|||||||||||
Investment and Savings Products
|
31,691
|
35,044
|
(10
|
)%
|
38,481
|
(18)%
|
|
|||||||||||||
Corporate and Other Distributed Products
|
(6,774 |
)
|
(5,595 |
)
|
21 |
%
|
(8,653
|
)
|
(22)%
|
|||||||||||
Total operating income before income taxes (1)
|
$
|
70,995
|
$
|
65,525
|
8
|
%
|
$
|
75,754
|
(6)%
|
|
(1) See the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations at the end of this release for additional information.
|
||||||||||||||||||||
* Less than 1%
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
March 31, 2016 (1)
|
December 31, 2015
|
|||||||
(In thousands)
|
||||||||
Assets:
|
||||||||
Investments:
|
||||||||
Fixed-maturity securities available-for-sale, at fair value
|
$
|
1,705,705
|
$
|
1,731,459
|
||||
Fixed-maturity securities held-to-maturity, at amortized cost
|
404,860
|
365,220
|
||||||
Equity securities available-for-sale, at fair value
|
49,554
|
47,839
|
||||||
Trading securities, at fair value
|
7,620
|
5,358
|
||||||
Policy loans
|
29,825
|
28,627
|
||||||
Total investments
|
2,197,564
|
2,178,503
|
||||||
Cash and cash equivalents
|
175,717
|
152,294
|
||||||
Accrued investment income
|
17,930
|
17,080
|
||||||
Due from reinsurers
|
4,160,266
|
4,110,628
|
||||||
Deferred policy acquisition costs, net
|
1,559,833
|
1,500,259
|
||||||
Premiums and other receivables
|
204,406
|
193,841
|
||||||
Intangible assets, net
|
57,467
|
58,318
|
||||||
Deferred income taxes
|
31,796
|
30,112
|
||||||
Other assets
|
343,701
|
304,356
|
||||||
Separate account assets
|
2,264,108
|
2,063,899
|
||||||
Total assets
|
$
|
11,012,788
|
$
|
10,609,290
|
||||
Liabilities and Stockholders’ Equity:
|
||||||||
Liabilities:
|
||||||||
Future policy benefits
|
$
|
5,518,834
|
$
|
5,431,711
|
||||
Unearned premiums
|
594
|
628
|
||||||
Policy claims and other benefits payable
|
243,813
|
238,157
|
||||||
Other policyholders’ funds
|
352,650
|
356,123
|
||||||
Notes payable
|
372,643
|
372,552
|
||||||
Surplus note
|
404,079
|
364,424
|
||||||
Income taxes
|
177,457
|
148,125
|
||||||
Other liabilities
|
418,469
|
416,417
|
||||||
Payable under securities lending
|
87,383
|
71,482
|
||||||
Separate account liabilities
|
2,264,108
|
2,063,899
|
||||||
Total liabilities
|
9,840,030
|
9,463,518
|
||||||
Stockholders’ equity:
|
||||||||
Common stock
|
473
|
483
|
||||||
Paid-in capital
|
137,855
|
180,250
|
||||||
Retained earnings
|
989,685
|
952,804
|
||||||
Accumulated other comprehensive income (loss), net of income tax:
|
44,745
|
12,235
|
||||||
Total stockholders’ equity
|
1,172,758
|
1,145,772
|
||||||
Total liabilities and stockholders’ equity
|
$
|
11,012,788
|
$
|
10,609,290
|
(1) Unaudited
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Statements of Income
|
||||||||
(Unaudited)
|
||||||||
Three months ended March 31,
|
||||||||
2016
|
2015
|
|||||||
(In thousands, except per-share amounts)
|
||||||||
Revenues:
|
||||||||
Direct premiums
|
$
|
597,130
|
$
|
577,458
|
||||
Ceded premiums
|
(395,333
|
)
|
(397,540
|
)
|
||||
Net premiums
|
201,797
|
179,918
|
||||||
Commissions and fees
|
128,821
|
132,835
|
||||||
Net investment income
|
21,238
|
21,173
|
||||||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||
Other, net
|
11,889
|
9,636
|
||||||
Total revenues
|
362,962
|
344,846
|
||||||
Benefits and expenses:
|
||||||||
Benefits and claims
|
90,977
|
82,500
|
||||||
Amortization of deferred policy acquisition costs
|
43,129
|
36,213
|
||||||
Sales commissions
|
66,643
|
68,457
|
||||||
Insurance expenses
|
33,311
|
34,348
|
||||||
Insurance commissions
|
4,147
|
3,190
|
||||||
Interest expense
|
7,173
|
8,676
|
||||||
Other operating expenses
|
47,370
|
44,653
|
||||||
Total benefits and expenses
|
292,750
|
278,037
|
||||||
Income before income taxes
|
70,212
|
66,809
|
||||||
Income taxes
|
25,036
|
23,408
|
||||||
Net income
|
$
|
45,176
|
$
|
43,401
|
||||
Basic earnings per share:
|
||||||||
Basic earnings per share
|
$
|
0.92
|
$
|
0.82
|
||||
Diluted earnings per share
|
$
|
0.92
|
$
|
0.82
|
||||
Shares used in computing earnings per share:
|
||||||||
Basic
|
48,550
|
52,643
|
||||||
Diluted
|
48,574
|
52,691
|
||||||
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||||||
Consolidated Operating Results Reconciliation
|
||||||||||||
(Unaudited – in thousands, except per share amounts)
|
||||||||||||
Three months ended March 31,
|
||||||||||||
2016
|
2015
|
% Change
|
||||||||||
Operating revenues
|
$
|
363,745
|
$
|
343,562
|
6
|
%
|
||||||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||||||
Total revenues
|
$
|
362,962
|
$
|
344,846
|
5
|
%
|
||||||
Operating income before income taxes
|
$
|
70,995
|
$
|
65,525
|
8
|
%
|
||||||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||||||
Income before income taxes
|
$
|
70,212
|
$
|
66,809
|
5
|
%
|
||||||
Net operating income
|
$
|
45,680
|
$
|
42,567
|
7
|
%
|
||||||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||||||
Tax impact of reconciling items
|
279
|
(450
|
)
|
|||||||||
Net income
|
$
|
45,176
|
$
|
43,401
|
4
|
%
|
||||||
Diluted operating earnings per share (1)
|
$
|
0.93
|
$
|
0.80
|
17
|
%
|
||||||
Net after-tax impact of operating adjustments
|
(0.01
|
)
|
0.02
|
|||||||||
Diluted earnings per share (1)
|
$
|
0.92
|
$
|
0.82
|
13
|
%
|
(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,
|
||||||||
2016
|
2015
|
|||||||
Adjusted direct premiums
|
$
|
267,750
|
$
|
237,431
|
||||
Premiums ceded to IPO coinsurers
|
321,494
|
331,733
|
||||||
Direct premiums
|
$
|
589,244
|
$
|
569,164
|
||||
Other ceded premiums
|
$
|
(71,776
|
)
|
$
|
(63,389
|
)
|
||
Premiums ceded to IPO coinsurers
|
(321,494
|
)
|
(331,733
|
)
|
||||
Ceded premiums
|
$
|
(393,270
|
)
|
$
|
(395,122
|
)
|
||
Net premiums
|
$
|
195,974
|
$
|
174,042
|
CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT
|
||||||||
Operating Results Reconciliation
|
||||||||
(Unaudited – in thousands)
|
||||||||
Three months ended March 31,
|
||||||||
2016
|
2015
|
|||||||
Operating revenues
|
$
|
32,433
|
$
|
32,292
|
||||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||
Total revenues
|
$
|
31,650
|
$
|
33,576
|
||||
Operating loss before income taxes
|
$
|
(6,774
|
)
|
$
|
(5,595
|
)
|
||
Realized investment gains (losses), including OTTI
|
(783
|
)
|
1,284
|
|||||
Loss from continuing operations before income taxes
|
$
|
(7,557
|
)
|
$
|
(4,311
|
)
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Adjusted Stockholders' Equity Reconciliation
|
||||||||
(Unaudited – in thousands)
|
||||||||
March 31, 2016
|
December 31, 2015
|
|||||||
Adjusted stockholders' equity
|
$
|
1,124,082
|
$
|
1,113,736
|
||||
Unrealized net investment gains recorded
in stockholders' equity, net of income tax
|
48,676
|
32,036
|
||||||
Stockholders' equity
|
$
|
1,172,758
|
$
|
1,145,772
|