Primerica Reports Fourth Quarter 2021 Results – Business Wire
DULUTH, Ga.–(BUSINESS WIRE)–Primerica, Inc. (NYSE: PRI) today announced financial results for the quarter ended December 31, 2021. Total revenues were $724.1 million, increasing 21% compared to the fourth quarter of 2020, while adjusted operating revenues of $723.0 million increased 22% year-over-year.
During the quarter, the Company identified circumstances in the Senior Health segment including recent financial performance, elevated policy churn throughout the industry and declining market valuations for publicly traded peers, indicating that goodwill may be impaired. We conducted a goodwill impairment analysis, as a result of which the Company recorded a preliminary non-cash goodwill impairment charge of $76 million, or $1.91 per diluted share, during the quarter. Net income attributable to Primerica, Inc. of $34.9 million and earnings per diluted share of $0.87 are preliminary until the Company finalizes its goodwill impairment analysis. Final results will be included in the Annual Report on Form 10-K filed by March 1, 2022. The Company excludes the goodwill impairment from adjusted operating results as it represents a non-recurring item that causes incomparability of the Company’s core results from period to period.
Adjusted net operating income of $117.0 million and diluted adjusted operating earnings per share of $2.94 during the fourth quarter of 2021 both increased 20% compared to the prior year period. A comprehensive reconciliation of non-GAAP to GAAP financial measures is included at the end of this release.
“Results in our term life insurance and investment businesses were strong, reflecting clients’ continued priority for protection products and investing for the future,” said Glenn Williams, Chief Executive Officer. “Performance in our newly added Senior Health segment was weaker than expected reflecting meaningful headwinds around policy churn and contract acquisition costs. These factors, among others, led to the goodwill impairment recognized in the segment this period.”
Comparing the fourth quarter of 2021 to the same period in 2020, Term Life operating income before income taxes grew 14% with COVID continuing to impact the segment’s results favorably in adjusted direct premium growth and DAC amortization and negatively in death claims. ISP operating income before income taxes increased 25% due to strong product sales and growth in average client asset values. Results in the Senior Health segment were significantly weaker than anticipated due to fewer approved policies, elevated policy churn and higher cost of acquisition. Details of fourth quarter operating results for each segment are discussed in greater detail below.
Comparing results for the year ended December 31, 2021, to full year 2020, income before income taxes was $511.2 million, increasing 1%, while adjusted operating income before income taxes was $605.9 million, increasing 18%. Term Life segment operating income before income taxes increased 11% with COVID continuing to be a significant factor. The cumulative impact of strong term life sales and better persistency increased pre-tax operating income by $24 million. Death claims net of reinsurance attributable to COVID were $58 million in 2021, or $26 million higher than in 2020. ISP segment operating income before income taxes increased 36% driven by sustained sales momentum along with favorable equity markets. ISP sales increased 49% to a record $11.7 billion and average client asset values increased 29%. Results from the new Senior Health segment were not material to full year 2021 adjusted operating income before income taxes.
Fourth Quarter Distribution & Segment Results
Distribution Results
Q4 2021
Q4 2020
% Change
Life-Licensed Sales Force (1)
129,515
134,907
(4
)%
Recruits
73,572
80,599
(9
)%
New Life-Licensed Representatives
9,296
12,119
(23
)%
Life Insurance Policies Issued
75,203
87,307
(14
)%
Life Productivity (2)
0.19
0.21
*
ISP Product Sales ($ billions)
$
3.02
$
2.07
46
%
Average Client Asset Values ($ billions)
$
94.81
$
76.09
25
%
Senior Health Submitted Policies (3)
39,142
–
*
Senior Health Approved Policies (4)
32,047
–
*
Closed U.S. Mortgage Volume ($ million brokered)
$
330.8
$
203.8
62
%
(1)
End of period. The 2020 period includes 3,597 licenses that were issued on a temporary basis and 2,508 licenses with extended renewal dates.
(2)
Life productivity equals policies issued divided by the average number of life insurance licensed representatives per month
(3)
Represents the number of completed applications that, with respect to each such application, the applicant has authorized us to submit to the health insurance carrier
(4)
Represents an estimate of submitted policies approved by health insurance carriers during the indicated period. Not all approved policies will go in force
* Not calculated
Segment Results
Q4 2021
Q4 2020
%
Change
($ in thousands)
Adjusted Operating Revenues:
Term Life Insurance
$
408,672
$
368,992
11
%
Investment and Savings Products
247,076
193,316
28
%
Senior Health (1)
37,504
–
*
Corporate and Other Distributed Products (1)
29,746
32,412
(8
)%
Total adjusted operating revenues (1)
$
722,998
$
594,720
22
%
Adjusted Operating Income (Loss) before income taxes:
Term Life Insurance
$
102,019
$
89,440
14
%
Investment and Savings Products
70,699
56,714
25
%
Senior Health (1)
369
–
*
Corporate and Other Distributed Products (1)
(22,346
)
(18,124
)
23
%
Total adjusted operating income before income taxes (1)
$
150,741
$
128,030
18
%
(1)
See the Non-GAAP Financial Measures section and the Adjusted Operating Results reconciliation tables at the end of this release for additional information.
* Not calculated
Life Insurance Licensed Sales Force
The Company ended 2021 with 129,515 independent life-licensed representatives compared to 134,907 on December 31, 2020. Last year’s number included approximately 4,200 individuals that the Company estimated would not pursue the necessary steps to obtain a permanent license or renew a license with an extended renewal date. Adjusting for these COVID-related temporary measures, the number of life-licensed representatives remained largely unchanged year-over-year.
Recruiting activity remained robust with 73,572 individuals joining Primerica during the fourth quarter of 2021. The number of individuals recruited in the current period declined 9% compared to fourth quarter of 2020. Both periods included a variety of special recruitment incentives to combat the negative impact of the pandemic, which make year-over-year comparisons less meaningful. The licensing process remained under significant pandemic-related pressures, leading to approximately 23% fewer individuals obtaining their life license during the fourth quarter of 2021. This year-over-year decline reflects approximately 1,700 temporary licenses issued in the fourth quarter of 2020 under special state and provincial accommodations put in place to mitigate the impact of COVID-related challenges.
Term Life Insurance
The Company issued over 75,000 new term life insurance policies during the fourth quarter, with productivity at 0.19 policies per life-licensed representative per month versus 0.21 in the prior year period. As expected, term life insurance policy sales continued to normalize from peak levels seen earlier during the pandemic but remained approximately 5% above their pre-pandemic levels.
Fourth quarter revenues of $408.7 million increased 11% year-over-year, driven by 12% growth in adjusted direct premiums. Elevated sales and persistency over the last two years were a large component of this growth and added $13 million to pre-tax income, up from $7 million in the fourth quarter of 2020. While policy persistency remained above pre-pandemic levels, it has started to normalize from the record levels experienced in the prior year. The net pre-tax benefit to DAC and reserves in comparison to the pre-pandemic baseline was $4 million in the fourth quarter down from $10 million in the prior year period. COVID-related death claims net of reinsurance during the quarter were estimated at $17 million, a $3 million increase compared to the prior year period. This increase is consistent with the claim-paid rate per 100,000 population deaths we observed in the third quarter of 2021. The Company also experienced $2 million in excess mortality not directly reported as COVID deaths during fourth quarter of 2021.
Investment and Savings Products
Heightened investor confidence, combined with favorable equity markets, continued to propel momentum. Investment product sales remained very strong at $3.0 billion, a 46% increase compared to the prior year’s fourth quarter. Net client inflows of $1.2 billion were nearly twice as high versus the fourth quarter of 2020 and totaled $4.5 billion for the full year. Client asset values ended the year at $97.3 billion, up nearly 20% compared to December 31, 2020.
Revenues of $247.1 million during the quarter increased 28% compared to the same quarter in 2020, while pre-tax income of $70.7 million increased 25%. Sales-based revenues increased 37%, largely in line with the growth in revenue-generating sales. Sales-based commission expenses included $4 million in higher field bonuses to reflect the impact of strong performance throughout the year. Asset-based revenues increased 26%, in line with the increase in average client asset values while asset-based commission expenses were largely in line with revenues.
Senior Health
Results were lower than previously anticipated due to a combination of factors, including higher contract acquisition costs (“CAC”), lower lifetime revenue values (“LTV”), negative tail revenue adjustments and lower average agent counts, which resulted in fewer approved policies. We believe that most of these factors are generally impacting the senior health sector. Fourth quarter approved policies were approximately 32,000, reflecting factors such as elevated agent turnover resulting from a tight labor market, significantly reduced production volume, and a change by the Center for Medicare & Medicaid Services (“CMS”) relating to marketing material approvals that slowed our start to the Annual Election Period. While the Company actively managed lead mix and sources, some sources proved less attractive than anticipated. This, combined with labor pressures, resulted in elevated CAC during the period.
Since closing the acquisition of e-TeleQuote on July 1, 2021, the Company has undergone a comprehensive review of e-TeleQuote’s accounting policies to conform them with the Company’s accounting policies for revenue recognition. In the fourth quarter, the Company revised revenue assumptions to reflect recent trends in chargebacks and renewal rates. This led to a lower LTV for policies approved in the fourth quarter, as well as a $5 million negative tail revenue adjustment for policies approved in prior periods.
Corporate and Other Distributed Products
During the fourth quarter, the segment recorded an adjusted operating loss before taxes of $22.3 million compared to $18.1 million loss in the same period last year. Segment adjusted revenues decreased $2.7 million, or 8% year-over-year. The decrease was primarily due to $3.6 million lower allocated net investment income from lower portfolio yields and a higher allocation of net investment income to the Term Life segment to support the growing block of business. Commissions from mortgage sales were $2.5 million higher year over year, partially offset by $1.2 million lower commission from sales of other third-party products.
Adjusted operating benefits and expenses increased $1.6 million, or 3% compared to last year’s fourth quarter, driven by $1.8 million higher mortgage commissions and other program support costs and $1.6 million higher interest expense due primarily to an overlap of interest obligations following the issuance of $600 million of senior notes on November 19, 2021 and extinguishment of the previously issued senior notes on December 20, 2021. The Company incurred a charge of $8.9 million for the pre-payment of interest following the extinguishment, which is excluded from the segment’s operating results. Benefits and claims were $2.7 million lower year-over-year, primarily due to reserve adjustments on closed blocks of business in the prior year period.
Taxes
The effective tax rate during the fourth quarter was 47.9% compared to 24.0% in the fourth quarter of 2020. The large increase in the effective tax rate is the result of the goodwill impairment charge, which has no associated tax benefit. Excluding the goodwill impairment charge, the effective tax rate in Q4 2021 was 22.3%. The year-over-year decrease in the effective tax rate, excluding the goodwill impairment charge, was primarily due to a state income tax benefit recognized in the current quarter from taxable losses in senior health and expenses recorded in the prior year to account for a provincial rate change in Canada. On a full year basis, the effective tax rate was 27.2% in 2021 versus 23.8% in 2020. Excluding the goodwill impairment charge, the full year effective tax rate in 2021 was 23.7%, which is consistent with 2020.
Capital
The Board of Directors has authorized the repurchase of an additional $50 million of the Company’s common stock, bringing the total amount authorized through December 2022 to $325 million, of which $19 million was deployed during the fourth quarter of 2021. In addition, as announced on February 8, 2022, the Board of Directors has approved an increase of 17% in stockholder dividends to $0.55 per share, payable on March 14, 2022, to stockholders of record on February 22, 2022.
The Company has a strong balance sheet, including invested assets and cash at the holding company of $295 million. Primerica Life Insurance Company’s statutory risk-based capital (RBC) ratio was estimated to be about 440% as of December 31, 2021.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company presents certain non-GAAP financial measures. Specifically, the Company presents adjusted direct premiums, other ceded premiums, adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income, adjusted stockholders’ equity and diluted adjusted operating earnings per share. Adjusted direct premiums and other ceded premiums are net of amounts ceded under coinsurance transactions that were executed concurrent with our initial public offering (the “IPO coinsurance transactions”) for all periods presented. We exclude amounts ceded under the IPO coinsurance transactions in measuring adjusted direct premiums and other ceded premiums to present meaningful comparisons of the actual premiums economically maintained by the Company. Amounts ceded under the IPO coinsurance transactions will continue to decline over time as policies terminate within this block of business. Adjusted operating revenues, adjusted operating income before income taxes, adjusted net operating income and diluted adjusted operating earnings per share exclude the impact of investment gains (losses) and fair value mark-to-market (“MTM”) investment adjustments, including credit impairments, for all periods presented. We exclude investment gains (losses), including credit impairments, and MTM investment adjustments in measuring these non-GAAP financial measures to eliminate period-over-period fluctuations that may obscure comparisons of operating results due to items such as the timing of recognizing gains (losses) and market pricing variations prior to an invested asset’s maturity or sale that are not directly associated with the Company’s insurance operations. Adjusted operating income before taxes, adjusted net operating income, and diluted adjusted operating earnings per share also exclude the loss on the extinguishment of debt, transaction-related expenses associated with the purchase of 80% of e-TeleQuote Insurance, Inc. and subsidiaries (collectively, “e-TeleQuote”), adjustments to share-based compensation expense for shares exchanged in the business combination, and non-cash goodwill impairment charges. We exclude the loss on the extinguishment of debt, e-TeleQuote transaction-related expenses, and non-cash goodwill impairment charges as these are non-recurring items that will cause incomparability between period-over-period results. We exclude adjustments to share-based compensation expense for shares exchanged in the business combination to eliminate period-over-period fluctuations that may obscure comparisons of operating results primarily due to the volatility of changes in the fair value of shares prior to the dates that can ultimately be redeemed. Adjusted operating income before income taxes and adjusted net operating income exclude income attributable to the noncontrolling interest to present only the income that is attributable to stockholders of the Company. Adjusted stockholders’ equity excludes the impact of net unrealized investment gains (losses) recorded in accumulated other comprehensive income (loss) for all periods presented. We exclude unrealized investment gains (losses) in measuring adjusted stockholders’ equity as unrealized gains (losses) from the Company’s available-for-sale securities are largely caused by market movements in interest rates and credit spreads that do not necessarily correlate with the cash flows we will ultimately realize when an available-for-sale security matures or is sold.
Our definitions of these non-GAAP financial measures may differ from the definitions of similar measures used by other companies. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance. Furthermore, management believes that these non-GAAP financial measures may provide users with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of the core ongoing business. These measures have limitations and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Reconciliations of GAAP to non-GAAP financial measures are attached to this release.
Earnings Webcast Information
Primerica will hold a webcast on Tuesday, February 15, 2022 at 10:00 a.m. Eastern, to discuss the quarter’s results. To access the webcast, go to https://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software. A replay of the call will be available for approximately 30 days. This release and a detailed financial supplement will be posted on Primerica’s website.
Forward-Looking Statements
Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, our failure to continue to attract and license new recruits, retain sales representatives or license or maintain the licensing of sales representatives; new laws or regulations that could apply to our distribution model, which could require us to modify our distribution structure; changes to the independent contractor status of sales representatives; our or sales representatives’ violation of or non-compliance with laws and regulations; any failure to protect the confidentiality of client information; differences between our actual experience and our expectations regarding mortality or persistency as reflected in the pricing for our insurance policies; changes in federal, state and provincial legislation or regulation that affects our insurance, investment product and mortgage businesses; our failure to meet regulatory capital ratios or other minimum capital and surplus requirements; a significant downgrade by a ratings organization; the failure of our reinsurers or reserve financing counterparties to perform their obligations; the failure of our investment products to remain competitive with other investment options or the loss of our relationship with one or more of the companies whose investment products we provide; litigation and regulatory investigations and actions concerning us or sales representatives; heightened standards of conduct or more stringent licensing requirements for sales representatives; inadequate policies and procedures regarding suitability review of client transactions; revocation of our subsidiary’s status as a non-bank custodian; economic down cycles that impact our business, financial condition and results of operations; major public health pandemics, epidemics or outbreaks or other catastrophic events; the failure of our information technology systems, breach of our information security, failure of our business continuity plan or the loss of the Internet; the effects of credit deterioration and interest rate fluctuations on our invested asset portfolio and other assets; incorrectly valuing our investments; changes in accounting standards may impact how we record and report our financial condition and results of operations; the inability of our subsidiaries to pay dividends or make distributions; litigation and regulatory investigations and actions; a significant change in the competitive environment in which we operate; the loss of key personnel or sales force leaders; any acquisition or investment in businesses that do not perform as we expect or are difficult to integrate; due to our very limited history with e-TeleQuote, we cannot be certain that its business will be successful or that we will successfully address any risks not known to us that may become material; a failure by e-TeleQuote to comply with the requirements of the United States government’s Centers for Medicare and Medicaid Services and those of its carrier partners; legislative or regulatory changes to Medicare Advantage or changes to the implementing guidance by the Centers for Medicare and Medicaid Services; e-TeleQuote’s inability to acquire or generate leads on commercially viable terms, convert leads to sales or if customer policy retention is lower than assumed; e-TeleQuote’s inability to enroll individuals during the Medicare annual election period; the loss of a key carrier, or the modification of commission rates or underwriting practices with a key carrier partner could adversely affect e-TeleQuote’s business; cyber-attack(s), security breaches or if e-TeleQuote is otherwise unable to safeguard the security and privacy of confidential data, including personal health information; and fluctuations in the market price of our common stock or Canadian currency exchange rates. These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the “Investor Relations” section of our website at https://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.
About Primerica, Inc.
Primerica, Inc., headquartered in Duluth, GA, is a leading provider of financial services to middle-income households in North America. Independent licensed representatives educate Primerica clients about how to better prepare for a more secure financial future by assessing their needs and providing appropriate solutions through term life insurance, which we underwrite, and mutual funds, annuities and other financial products, which we distribute primarily on behalf of third parties. We insured approximately 5.5 million lives and had over 2.6 million client investment accounts at December 31, 2020. Primerica, through its insurance company subsidiaries, was the #2 issuer of Term Life insurance coverage in the United States and Canada in 2020. Primerica stock is included in the S&P MidCap 400 and the Russell 1000 stock indices and is traded on The New York Stock Exchange under the symbol “PRI.”
PRIMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
December 31, 2021
December 31, 2020
(In thousands)
Assets
Investments:
Fixed-maturity securities available-for-sale, at fair value
$
2,702,567
$
2,464,611
Fixed-maturity security held-to-maturity, at amortized cost
1,379,100
1,346,350
Short-term investments available-for-sale, at fair value
85,243
–
Equity securities, at fair value
42,551
38,023
Trading securities, at fair value
24,355
16,300
Policy loans
30,612
30,199
Total investments
4,264,428
3,895,483
Cash and cash equivalents
392,501
547,569
Accrued investment income
18,702
17,618
Reinsurance recoverables
4,268,419
4,273,904
Deferred policy acquisition costs, net
2,943,782
2,629,644
Renewal commissions receivable
231,751
54,845
Agent balances, due premiums and other receivables
257,675
259,448
Goodwill
179,154
–
Intangible assets
195,825
45,275
Income taxes
81,799
73,290
Operating lease right-of-use assets
47,942
46,567
Other assets
441,253
402,122
Separate account assets
2,799,992
2,659,520
Total assets
$
16,123,223
$
14,905,285
Liabilities and Stockholders’ Equity
Liabilities:
Future policy benefits
$
7,138,649
$
6,790,557
Unearned and advance premiums
16,437
17,136
Policy claims and other benefits payable
585,382
519,711
Other policyholders’ funds
501,823
447,765
Notes payable – short term
15,000
–
Notes payable – long term
592,102
374,415
Surplus note
1,378,585
1,345,772
Income taxes
241,311
223,496
Operating lease liabilities
53,920
52,806
Other liabilities
615,710
566,068
Payable under securities lending
94,529
72,154
Separate account liabilities
2,799,992
2,659,520
Total liabilities
14,033,440
13,069,400
Temporary Stockholders’ Equity
Redeemable noncontrolling interests in consolidated entities
7,271
–
Permanent Stockholders’ equity
Equity attributable to Primerica, Inc.:
Common stock
394
393
Paid-in capital
5,224
–
Retained earnings
2,004,506
1,705,786
Accumulated other comprehensive income (loss), net of income tax
72,388
129,706
Total permanent stockholders’ equity
2,082,512
1,835,885
Total liabilities and temporary and permanent stockholders’ equity
$
16,123,223
$
14,905,285
PRIMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(Unaudited)
Three months ended December 31,
2021
2020
(In thousands, except per-share amounts)
Revenues:
Direct premiums
$
794,344
$
750,818
Ceded premiums
(405,147
)
(397,676
)
Net premiums
389,197
353,142
Commissions and fees
288,285
204,112
Net investment income
20,001
22,731
Investment gains
1,995
2,650
Other, net
24,616
15,695
Total revenues
724,094
598,330
Benefits and expenses:
Benefits and claims
187,192
180,945
Amortization of deferred policy acquisition costs
68,575
53,342
Sales commissions
139,842
102,588
Insurance expenses
53,359
49,546
Insurance commissions
8,542
9,263
Contract acquisition costs
29,264
–
Interest expense
8,804
7,225
Goodwill impairment loss
76,000
–
Loss on extinguishment of debt
8,927
–
Other operating expenses
77,291
63,781
Total benefits and expenses
657,797
466,690
Income before income taxes
66,297
131,640
Income taxes
31,788
31,556
Net income
$
34,509
$
100,084
Net income (loss) attributable to noncontrolling interests
(360)
–
Net income attributable to Primerica, Inc.
$
34,869
$
100,084
Earnings per share attributable to common stockholders:
Basic earnings per share
$
0.88
$
2.53
Diluted earnings per share
$
0.87
$
2.52
Weighted-average shares used in computing earnings per share:
Basic
39,568
39,421
Diluted
39,691
39,554
PRIMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(Unaudited)
Year ended December 31,
2021
2020
(In thousands, except per-share amounts)
Revenues:
Direct premiums
$
3,122,148
$
2,907,149
Ceded premiums
(1,616,264
)
(1,580,766
)
Net premiums
1,505,884
1,326,383
Commissions and fees
1,042,813
751,271
Net Investment income
80,588
83,814
Investment gains (losses)
5,872
(4,996
)
Other, net
74,575
61,069
Total revenues
2,709,732
2,217,541
Benefits and expenses:
Benefits and claims
722,753
615,569
Amortization of deferred policy acquisition costs
251,179
224,321
Sales commissions
522,308
376,636
Insurance expenses
202,605
188,117
Insurance commissions
34,532
32,134
Contract acquisition costs
52,788
–
Interest expense
30,618
28,839
Goodwill impairment loss
76,000
–
Loss on extinguishment of debt
8,927
–
Other operating expenses
296,851
245,195
Total benefits and expenses
2,198,561
1,710,811
Income before income taxes
511,171
506,730
Income taxes
139,191
120,566
Net income
$
371,980
$
386,164
Net income (loss) attributable to noncontrolling interests
(1,377
)
–
Net income attributable to Primerica, Inc.
$
373,357
$
386,164
Earnings per share attributable to common stockholders:
Basic earnings per share
$
9.41
$
9.60
Diluted earnings per share
$
9.38
$
9.57
Weighted-average shares used in computing earnings per share:
Basic
39,530
40,065
Diluted
39,652
40,185
PRIMERICA, INC. AND SUBSIDIARIES
Consolidated Adjusted Operating Results Reconciliation
(Unaudited – in thousands, except per share amounts)
Three months ended December 31,
2021
2020
% Change
Total revenues
$
724,094
$
598,330
21
%
Less: Investment gains
1,995
2,650
Less: 10% deposit asset MTM included in NII
(899
)
960
Adjusted operating revenues
$
722,998
$
594,720
22
%
Income before income taxes
$
66,297
$
131,640
(50)
%
Less: Investment gains
1,995
2,650
Less: 10% deposit asset MTM included in NII
(899
)
960
Less: e-TeleQuote transaction-related expenses
(812
)
–
Less: Equity comp for awards exchanged during acquisition
739
–
Less: Noncontrolling interest
(540
)
–
Less: Goodwill impairment
(76,000
)
–
Less: Loss on extinguishment of debt
(8,927
)
–
Adjusted operating income before income taxes
$
150,741
$
128,030
18
%
Net income
$
34,509
$
100,084
(66
)%
Less: Investment gains
1,995
2,650
Less: 10% deposit asset MTM included in NII
(899
)
960
Less: e-TeleQuote transaction-related expenses
(812
)
–
Less: Equity comp for awards exchanged during acquisition
739
–
Less: Noncontrolling interest
(540
)
–
Less: Goodwill impairment
(76,000
)
–
Less: Loss on extinguishment of debt
(8,927
)
–
Less: Tax impact of preceding items
1,945
(865
)
Adjusted net operating income
$
117,008
$
97,339
20
%
Diluted earnings per share (1)
$
0.87
$
2.52
(65)
%
Less: Net after-tax impact of operating adjustments
(2.07
)
0.07
Diluted adjusted operating earnings per share (1)
$
2.94
$
2.45
20
%
(1)
Percentage change in earnings per share is calculated prior to rounding per share amounts.
PRIMERICA, INC. AND SUBSIDIARIES
Consolidated Adjusted Operating Results Reconciliation
(Unaudited – in thousands, except per share amounts)
Year ended December 31,
2021
2020
% Change
Total revenues
$
2,709,732
$
2,217,541
22
%
Less: Investment gains (losses)
5,872
(4,996
)
Less: 10% deposit asset MTM included in NII
(2,502
)
(1,995
)
Adjusted operating revenues
$
2,706,362
$
2,224,532
22
%
Income before income taxes
$
511,171
$
506,730
1
%
Less: Investment gains (losses)
5,872
(4,996
)
Less: 10% deposit asset MTM included in NII
(2,502
)
(1,995
)
Less: e-TeleQuote transaction-related expenses
(12,948
)
–
Less: Equity comp for awards exchanged during acquisition
1,744
–
Less: Noncontrolling interest
(2,005
)
–
Less: Goodwill impairment
(76,000
)
–
Less: Loss on extinguishment of debt
(8,927
)
–
Adjusted operating income before income taxes
$
605,937
$
513,721
18
%
Net income
$
371,980
$
386,164
(4
)%
Less: Investment gains (losses)
5,872
(4,996
)
Less: 10% deposit asset MTM included in NII
(2,502
)
(1,995
)
Less: e-TeleQuote transaction-related expenses
(12,948
)
–
Less: Equity comp for awards exchanged during acquisition
1,744
–
Less: Noncontrolling interest
(2,005
)
–
Less: Goodwill impairment
(76,000
)
–
Less: Loss on extinguishment of debt
(8,927
)
–
Less: Tax impact of preceding items
4,548
1,571
Adjusted net operating income
$
462,198
$
391,584
18
%
Diluted earnings per share (1)
$
9.38
$
9.57
(2
)%
Less: Net after-tax impact of operating adjustments
(2.23
)
(0.13
)
Diluted adjusted operating earnings per share (1)
$
11.61
$
9.70
20
%
(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 December 31,
2021
2020
% Change
Direct premiums
$
789,325
$
745,559
6
%
Less: Premiums ceded to IPO coinsurers
239,828
253,039
Adjusted direct premiums
549,497
492,520
12
%
Ceded premiums
(403,184
)
(395,767
)
Less: Premiums ceded to IPO coinsurers
(239,828
)
(253,039
)
Other ceded premiums
(163,356
)
(142,728
)
Net premiums
$
386,141
$
349,792
10
%
SENIOR HEALTH SEGMENT
Adjusted Operating Results Reconciliation
(Unaudited – in thousands)
Three months ended December 31,
2021
2020
% Change
Loss before income taxes
$
(76,560
)
$
–
Less: e-TeleQuote transaction-related costs
(389
)
–
Less: Noncontrolling interest
(540
)
–
Less: Goodwill impairment
(76,000
)
–
Adjusted operating income before taxes
$
369
$
–
CORPORATE AND OTHER DISTRIBUTED PRODUCTS SEGMENT
Adjusted Operating Results Reconciliation
(Unaudited – in thousands)
Three months ended December 31,
2021
2020
% Change
Total revenues
$
30,842
$
36,022
(14
)%
Less: Investment gains
1,995
2,650
Less: 10% deposit asset MTM included in NII
(899
)
960
Adjusted operating revenues
$
29,746
$
32,412
(8
)%
Loss before income taxes
$
(29,861
)
$
(14,514
)
106
%
Less: Investment gains
1,995
2,650
Less: 10% deposit asset MTM included in NII
(899
)
960
Less: e-TeleQuote transaction-related expenses
(423
)
–
Less: Equity comp for awards exchanged during acquisition
739
–
Less: Loss on extinguishment of debt
(8,927
)
–
Adjusted operating loss before income taxes
$
(22,346
)
$
(18,124
)
23
%
PRIMERICA, INC. AND SUBSIDIARIES
Adjusted Stockholders’ Equity Reconciliation
(Unaudited – in thousands)
December 31, 2021
December 31, 2020
% Change
Stockholders’ equity
$
2,082,512
$
1,835,885
13
%
Less: Unrealized net investment gains (losses) recorded in stockholders’ equity, net of income tax
63,777
128,128
Adjusted stockholders’ equity
$
2,018,735
$
1,707,757
18
%
