Distribution Results
|
||||||||||||||||||||
Q4 2016
|
Q4 2015
|
%
Change
|
Q3 2016
|
%
Change
|
||||||||||||||||
Life Licensed Sales Force (1)
|
116,827
|
106,710
|
9
|
%
|
115,345
|
1
|
%
|
|||||||||||||
Recruits
|
60,326
|
48,624
|
24
|
%
|
73,706
|
(18
|
)%
|
|||||||||||||
New Life-Licensed Representatives
|
11,148
|
10,547
|
6
|
%
|
11,739
|
(5
|
)%
|
|||||||||||||
Life Insurance Policies Issued
|
79,110
|
69,627
|
14
|
%
|
75,374
|
5
|
%
|
|||||||||||||
Life Productivity (2)
|
0.23
|
0.22
|
*
|
0.22
|
*
|
|||||||||||||||
ISP Product Sales ($ billions)
|
$
|
1.41
|
$
|
1.41
|
*
|
$
|
1.34
|
5
|
%
|
|||||||||||
Average Client Asset Values ($ billions) |
$
|
51.45
|
$
|
47.54
|
8
|
%
|
$
|
50.68
|
2
|
%
|
(1)
|
End of period
|
(2)
|
Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month
|
Segment Results
|
||||||||||||||||||||
Q4 2016
|
Q4 2015
|
%
Change
|
Q3 2016
|
%
Change
|
||||||||||||||||
($ in thousands)
|
||||||||||||||||||||
Operating Revenues: (1)
|
||||||||||||||||||||
Term Life Insurance
|
$
|
227,128
|
$
|
200,165
|
13
|
%
|
$
|
222,598
|
2
|
%
|
||||||||||
Investment and Savings Products
|
137,016
|
128,774
|
6
|
%
|
130,080
|
5
|
%
|
|||||||||||||
Corporate and Other Distributed Products
|
28,255
|
27,872
|
1
|
%
|
30,983
|
(9
|
)%
|
|||||||||||||
Total operating revenues (1)
|
$
|
392,399
|
$
|
356,811
|
10
|
%
|
$
|
383,661
|
2
|
%
|
||||||||||
Operating Income (loss) before income taxes:(1)
|
||||||||||||||||||||
Term Life Insurance
|
$
|
51,127
|
$
|
45,926
|
11
|
%
|
$
|
58,137
|
(12
|
)%
|
||||||||||
Investment and Savings Products
|
40,840
|
38,481
|
6
|
%
|
35,760
|
14
|
%
|
|||||||||||||
Corporate and Other Distributed Products
|
(6,368
|
)
|
(8,653
|
)
|
(26
|
)%
|
(5,425
|
)
|
17
|
%
|
||||||||||
Total operating income before income taxes (1)
|
$
|
85,599
|
$
|
75,754
|
13
|
%
|
$
|
88,472
|
(3
|
)%
|
(1)
|
See the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations at the end of this release for additional information.
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Balance Sheets
(Unaudited)
|
||||||||
December 31, 2016
|
December 31, 2015
|
|||||||
(In thousands)
|
||||||||
Assets
|
||||||||
Investments:
|
||||||||
Fixed-maturity securities available-for-sale, at fair value
|
$
|
1,792,438
|
$
|
1,731,459
|
||||
Fixed-maturity securities-held-to-maturity, at amortized cost
|
503,230
|
365,220
|
||||||
Equity securities available-for-sale, at fair value
|
44,894
|
47,839
|
||||||
Trading securities, at fair value
|
7,383
|
5,358
|
||||||
Policy loans
|
30,916
|
28,627
|
||||||
Total investments
|
2,378,861
|
2,178,503
|
||||||
Cash and cash equivalents
|
211,976
|
152,294
|
||||||
Accrued investment income
|
16,520
|
17,080
|
||||||
Due from reinsurers
|
4,193,562
|
4,110,628
|
||||||
Deferred policy acquisition costs, net
|
1,713,065
|
1,500,259
|
||||||
Agent balances, due premiums and other receivables
|
210,448
|
190,379
|
||||||
Intangible assets, net
|
54,915
|
58,318
|
||||||
Income taxes
|
37,369
|
35,067
|
||||||
Other assets
|
334,274
|
304,356
|
||||||
Separate account assets
|
2,287,953
|
2,063,899
|
||||||
Total assets
|
$
|
11,438,943
|
$
|
10,610,783
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Liabilities:
|
||||||||
Future policy benefits
|
$
|
5,673,890
|
$
|
5,431,711
|
||||
Unearned premiums
|
527
|
628
|
||||||
Policy claims and other benefits payable
|
268,136
|
238,157
|
||||||
Other policyholders' funds
|
363,038
|
365,276
|
||||||
Notes payable
|
372,919
|
372,552
|
||||||
Surplus note
|
502,491
|
364,424
|
||||||
Income taxes
|
225,006
|
148,125
|
||||||
Other liabilities
|
449,963
|
408,757
|
||||||
Payable under securities lending
|
73,646
|
71,482
|
||||||
Separate account liabilities
|
2,287,953
|
2,063,899
|
||||||
Total liabilities
|
10,217,569
|
9,465,011
|
||||||
Stockholders' equity:
|
||||||||
Common stock
|
457
|
483
|
||||||
Paid-in capital
|
52,468
|
180,250
|
||||||
Retained earnings
|
1,138,851
|
952,804
|
||||||
Accumulated other comprehensive income, net of income tax
|
29,598
|
12,235
|
||||||
Total stockholders' equity
|
1,221,374
|
1,145,772
|
||||||
Total liabilities and stockholders' equity
|
$
|
11,438,943
|
$
|
10,610,783
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Statements of Income
|
||||||||
(Unaudited)
|
||||||||
Three months ended December 31,
|
||||||||
2016
|
2015
|
|||||||
(In thousands, except per-share amounts)
|
||||||||
Revenues:
|
||||||||
Direct premiums
|
$
|
618,362
|
$
|
591,856
|
||||
Ceded premiums
|
(398,867
|
)
|
(396,838
|
)
|
||||
Net premiums
|
219,495
|
195,018
|
||||||
Commissions and fees
|
141,681
|
132,794
|
||||||
Net investment income
|
17,999
|
17,546
|
||||||
Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||
Other, net
|
13,224
|
11,453
|
||||||
Total revenues
|
393,864
|
353,451
|
||||||
Benefits and expenses:
|
||||||||
Benefits and claims
|
94,672
|
85,694
|
||||||
Amortization of deferred policy acquisition costs
|
53,305
|
44,334
|
||||||
Sales commissions
|
69,326
|
67,536
|
||||||
Insurance expenses
|
33,476
|
29,667
|
||||||
Insurance commissions
|
4,456
|
4,388
|
||||||
Interest expense
|
7,157
|
7,471
|
||||||
Other operating expenses
|
44,408
|
41,967
|
||||||
Total benefits and expenses
|
306,800
|
281,057
|
||||||
Income before income taxes
|
87,064
|
72,394
|
||||||
Income taxes
|
30,191
|
24,445
|
||||||
Net income
|
$
|
56,873
|
$
|
47,949
|
||||
Earnings per share:
|
||||||||
Basic earnings per share
|
$
|
1.21
|
$
|
0.97
|
||||
Diluted earnings per share
|
$
|
1.21
|
$
|
0.97
|
||||
Shares used in computing earnings per share:
|
||||||||
Basic
|
46,444
|
49,061
|
||||||
Diluted
|
46,495
|
49,093
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Statements of Income
(Unaudited)
|
||||||||
Year ended December 31,
|
||||||||
2016
|
2015
|
|||||||
(In thousands, except per-share amounts)
|
||||||||
Revenues:
|
||||||||
Direct premiums
|
$
|
2,444,268
|
$
|
2,345,444
|
||||
Ceded premiums
|
(1,600,559
|
)
|
(1,595,220
|
)
|
||||
Net premiums
|
843,709
|
750,224
|
||||||
Commissions and fees
|
541,686
|
537,146
|
||||||
Net investment income
|
79,025
|
76,509
|
||||||
Realized investment gains (losses), including OTTI
|
4,088
|
(1,738
|
)
|
|||||
Other, net
|
50,576
|
42,058
|
||||||
Total revenues
|
1,519,084
|
1,404,199
|
||||||
Benefits and expenses:
|
||||||||
Benefits and claims
|
367,655
|
339,315
|
||||||
Amortization of deferred policy acquisition costs
|
180,582
|
157,727
|
||||||
Sales commissions
|
272,815
|
274,893
|
||||||
Insurance expenses
|
132,348
|
123,030
|
||||||
Insurance commissions
|
17,783
|
16,340
|
||||||
Interest expense
|
28,691
|
33,507
|
||||||
Other operating expenses
|
181,615
|
168,406
|
||||||
Total benefits and expenses
|
1,181,489
|
1,113,218
|
||||||
Income before income taxes
|
337,595
|
290,981
|
||||||
Income taxes
|
118,181
|
101,110
|
||||||
Net income
|
$
|
219,414
|
$
|
189,871
|
||||
Earnings per share:
|
||||||||
Basic earnings per share
|
$
|
4.59
|
$
|
3.70
|
||||
Diluted earnings per share
|
$
|
4.59
|
$
|
3.70
|
||||
Shares used in computing earnings per share:
|
||||||||
Basic
|
47,411
|
50,881
|
||||||
Diluted
|
47,453
|
50,913
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||||||
Consolidated Operating Results Reconciliation
|
||||||||||||
(Unaudited – in thousands, except per share amounts)
|
||||||||||||
Three months ended December 31,
|
||||||||||||
2016
|
2015
|
% Change
|
||||||||||
Total revenues
|
$
|
393,864
|
$
|
353,451
|
11
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||||||
Operating revenues
|
$
|
392,399
|
$
|
356,811
|
10
|
%
|
||||||
Income before income taxes
|
$
|
87,064
|
$
|
72,394
|
20
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||||||
Operating income before income taxes
|
$
|
85,599
|
$
|
75,754
|
13
|
%
|
||||||
Net income
|
$
|
56,873
|
$
|
47,949
|
19
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||||||
Less: Tax impact of reconciling items
|
(509
|
)
|
1,136
|
|||||||||
Net operating income
|
$
|
55,917
|
$
|
50,173
|
11
|
%
|
||||||
Diluted earnings per share (1)
|
$
|
1.21
|
$
|
0.97
|
25
|
%
|
||||||
Less: Net after-tax impact of operating adjustments
|
0.02
|
(0.04
|
)
|
|||||||||
Diluted operating earnings per share (1)
|
$
|
1.19
|
$
|
1.01
|
18
|
%
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||||||
Consolidated Operating Results Reconciliation
|
||||||||||||
(Unaudited – in thousands, except per share amounts)
|
||||||||||||
Year ended December 31,
|
||||||||||||
2016
|
2015
|
% Change
|
||||||||||
Total revenues
|
$
|
1,519,084
|
$
|
1,404,199
|
8
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
4,088
|
(1,738
|
)
|
|||||||||
Operating revenues
|
$
|
1,514,996
|
$
|
1,405,937
|
8
|
%
|
||||||
Income before income taxes
|
$
|
337,595
|
$
|
290,981
|
16
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
4,088
|
(1,738
|
)
|
|||||||||
Operating income before income taxes
|
$
|
333,507
|
$
|
292,719
|
14
|
%
|
||||||
Net income
|
$
|
219,414
|
$
|
189,871
|
16
|
%
|
||||||
Less: Realized investment gains (losses), including OTTI
|
4,088
|
(1,738
|
)
|
|||||||||
Less: Tax impact of reconciling items
|
(1,436
|
)
|
557
|
|||||||||
Net operating income
|
$
|
216,762
|
$
|
191,052
|
13
|
%
|
||||||
Diluted earnings per share (1)
|
$
|
4.59
|
$
|
3.70
|
24
|
%
|
||||||
Less: Net after-tax impact of operating adjustments
|
0.06
|
(0.02
|
)
|
|||||||||
Diluted operating earnings per share (1)
|
$
|
4.53
|
$
|
3.72
|
22
|
%
|
TERM LIFE INSURANCE SEGMENT
|
||||||||
Adjusted Premiums Reconciliation
|
||||||||
(Unaudited – in thousands)
|
||||||||
Three months ended December 31,
|
||||||||
|
2016 |
|
2015 | |||||
Direct premiums
|
$
|
611,583
|
$
|
584,570
|
||||
Less: Premiums ceded to IPO coinsurers
|
315,955
|
324,870
|
||||||
Adjusted direct premiums
|
$
|
295,628
|
$
|
259,700
|
||||
Ceded premiums
|
$
|
(396,157
|
)
|
$
|
(394,180
|
)
|
||
Less: Premiums ceded to IPO coinsurers
|
(315,955
|
)
|
(324,870
|
)
|
||||
Other ceded premiums
|
$
|
(80,202
|
)
|
$
|
(69,310
|
)
|
||
Net premiums
|
$
|
215,426
|
$
|
190,390
|
CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT
|
||||||||
Operating Results Reconciliation
|
||||||||
(Unaudited – in thousands)
|
||||||||
Three months ended December 31, | ||||||||
|
2016 |
|
2015
|
|||||
Total revenues
|
$
|
29,720
|
$
|
24,512
|
||||
Less: Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||
Operating revenues
|
$
|
28,255
|
$
|
27,872
|
||||
Loss before income taxes
|
$
|
(4,903
|
)
|
$
|
(12,013
|
)
|
||
Less: Realized investment gains (losses), including OTTI
|
1,465
|
(3,360
|
)
|
|||||
Operating loss before income taxes
|
$
|
(6,368
|
)
|
$
|
(8,653
|
)
|
PRIMERICA, INC. AND SUBSIDIARIES
|
||||||||
Adjusted Stockholders' Equity Reconciliation
|
||||||||
(Unaudited – in thousands)
|
||||||||
|
December 31, 2016 |
|
December 31, 2015 | |||||
Stockholders' equity
|
$
|
1,221,374
|
$
|
1,145,772
|
||||
Less: Unrealized net investment gains recorded
in stockholders' equity, net of income tax
|
42,791
|
32,036
|
||||||
Adjusted stockholders' equity
|
$
|
1,178,583
|
$
|
1,113,736
|