Attached files

file filename
8-K - FORM 8-K - Primerica, Inc.d8k.htm
EX-99.2 - SUPPLEMENTAL FINANCIAL INFORMATION - Primerica, Inc.dex992.htm

EXHIBIT 99.1

LOGO

PRIMERICA REPORTS FOURTH QUARTER 2010 RESULTS

Net income of $52.9 million; Diluted EPS of $0.69

Net operating income of $45.2 million; Diluted operating EPS of $0.59

Strong Investment and Savings Products performance

Duluth, GA, February 8, 2011 – Primerica, Inc. (NYSE: PRI) announced today financial results for the fourth quarter ended December 31, 2010. Total revenues were $279.4 million for the fourth quarter of 2010. Net income was $52.9 million for the fourth quarter of 2010, or $0.69 per diluted share.

Operating revenues were $264.5 million, compared to $250.1 million in the fourth quarter of 2009. Net operating income was $45.2 million, or $0.59 per diluted share, for the fourth quarter of 2010, compared with $42.6 million in the fourth quarter of 2009. Results reflect stable core performance in Term Life as well as Investment and Savings Products growth partially offset by lower investment income. Operating results during the quarter excluded $.10 per diluted share largely related to certain reinsurance recoveries discussed in detail below.

Net income was $257.8 million for 2010, compared to $494.6 million for 2009. Net income for all of 2009 as well as the first quarter of 2010 did not reflect the impact of the Citi reinsurance and reorganization transactions. Adjusted to reflect these transactions as well as the other operating adjustments described below, net operating income was $161.5 million for 2010, compared with $158.4 million for 2009.

D. Richard Williams, Chairman of the Board and Co-Chief Executive Officer said, “Our fourth quarter was marked by solid net operating income and earnings per share, reflecting continued growth in both term life net premium and investment and savings products sales. Our strong capitalization, focus on growth strategies and unique sales distribution position us well to enhance shareholder value.”

John Addison, Chairman of Primerica Distribution and Co-Chief Executive Officer said, “We are proud of what we have been able to accomplish since becoming a public company and we are working on new products and initiatives that we believe will drive long-term growth for Primerica.”


Distribution Results

 

   

Recruiting increased by 4% in fourth quarter 2010 compared to the same period a year ago. Relative to the third quarter, the fourth quarter of 2010 experienced a lower percentage of new recruits obtaining a life license and higher non-renewals largely reflecting a higher number of states with renewal cycles in the fourth quarter. As a result, the size of our life-licensed insurance sales force decreased on both a sequential quarter and year-over-year basis to 94,850 at December 31, 2010. During the quarter we enhanced our new “Fast Start Bonus” to provide additional incentives for our newest recruits to engage in licensing activities as well as recruiting and field training observations.

 

   

Term life net premium grew by 10% in the fourth quarter of 2010 compared to the third quarter of 2010 as we added another quarter of new term life business following the Citi reinsurance transactions. Life insurance policies issued decreased by 7% in fourth quarter 2010 from a year ago in line with industry term life trends. Sequentially, life insurance policies issued increased 4% in fourth quarter 2010 largely reflecting typical lower sales in the summer months. Total face amount in force increased by $6.60 billion to $656.79 billion at December 31, 2010 over December 31, 2009 primarily due to the effect of the stronger Canadian dollar and improved persistency.

 

   

Investment and savings products sales continued to grow, up 9% in fourth quarter 2010 from a year ago primarily driven by a 23% increase in annuity sales. Growth in annuity sales continued to outpace the industry in fourth quarter 2010, reflecting our clients’ desire to mitigate financial risk with guaranteed lifetime income. Sequentially, investment and savings products sales increased 10% in the fourth quarter of 2010. Client asset values were driven higher by improved market conditions, up 11% to $34.87 billion at December 31, 2010 from a year ago.

Operating Adjustments

Our operating results exclude realized investment gains and losses and the expense associated with our IPO-related equity awards. For the fourth quarter of 2010, our Term Life segment operating results also excluded $13.1 million of pre-tax income related to ceded premium recoveries which previously had not been recognized due to the uncertain nature of their recovery. Given the magnitude, we excluded these recoveries from our operating results because we believe they are not indicative of our ongoing operations.

Unusual Accounting Items

During the quarter ended December 31, 2010, we accrued certain items that previously had been accounted for on a cash basis. These items contributed net income of approximately $0.01 per diluted share and were insignificant to prior

 

2


periods. The corrections reflect one-time adjustments that impact various line items and segments as follows:

 

   

Term Life Insurance: increase in other insurance expenses of $4.0 million primarily related to premium taxes;

 

   

Investment and Savings Products: increase in commissions and fees revenues of $11.6 million with a corresponding increase in sales commission expense of $6.8 million both primarily related to 12b-1 commissions; and

 

   

Corporate and Other Distributed Products: increase in commissions and fees revenues of $0.4 million.

The impact of these corrections is reflected in both our actual and operating segment results below. These corrections will not have an ongoing impact on earnings.

Segment Results

Primerica operates in two primary business segments: Term Life Insurance and Investment and Savings Products, and has a third segment, Corporate and Other Distributed Products. Results for the segments were as follows:

 

     Actual     Operating (1)  
     Q4 2010     Q4 2009      % Change     Q4 2010     Q4 2009     % Change  
     ($ in thousands)            ($ in thousands)        

Revenues:

             

Term Life Insurance

   $ 137,068      $ 437,176         -69   $ 123,927      $ 125,130        -1

Investment and Savings Products

     103,021        82,954         24     103,021        82,954        24

Corporate and Other Distributed Products

     39,298        58,472         -33     37,598        42,020        -11
                                                 

Total revenues

   $ 279,387      $ 578,602         -52   $ 264,546      $ 250,104        6
                                                 

Income (loss) before income taxes:

             

Term Life Insurance

   $ 52,000      $ 156,392         -67   $ 38,859      $ 43,937        -12

Investment and Savings Products

     34,769        26,095         33     34,769        26,095        33

Corporate and Other Distributed Products

     (6,247     16,484         -138     (4,786     (2,739     -75
                                                 

Total income before income taxes

   $ 80,522      $ 198,971         -60   $ 68,842      $ 67,293        2
                                                 

 

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

Term Life Insurance. Operating revenues were down slightly versus the prior year period reflecting lower sales partially offset by improved persistency. Investment income was lower largely related to the performance of the Citi reinsurance trust assets. Additionally, during the fourth quarter of 2010 we recognized a $3.0 million ceded premium recovery from a reinsurer that was previously deemed uncollectible. Operating income before income taxes decreased by 12%, or $5.1 million, versus the prior year period reflecting the $4.0 million accounting correction to insurance expenses noted above. Excluding the impact of this item, insurance expenses were flat year over year as the expected run-off in reinsurance expense allowances from Citi was offset by non-recurring expenses in fourth quarter of 2009. Year-over-year trends in DAC amortization and benefits and claims reflected

 

3


improved persistency, the lower interest rate assumption on new business issued in 2010 and level claims experience.

On a sequential quarter basis, fourth quarter 2010 operating revenues increased by 7%, or $8.0 million, largely as a result of growth in New Term premiums, the $3.0 million ceded premium recovery noted above and the performance of the reinsurance trust assets. Excluding the one-time accounting adjustment, operating benefits and expenses increased by 11%, or $7.7 million driven by the growth in New Term premiums and higher DAC amortization from seasonally lower fourth quarter persistency.

Investment and Savings Products. Operating revenues and income before income taxes in the fourth quarter of 2010 were both driven by higher sales and increased client asset values. Excluding the $11.6 million accounting correction noted previously, operating revenues increased to $91.4 million, or 10% over the prior year period. Excluding the $4.8 million net accounting correction, operating income before income taxes increased to $29.9 million, or 15% compared to fourth quarter a year ago. Growth in operating income before income taxes outpaced the growth in operating revenues primarily due to a volume-related incentive payment we earned for strong 2010 variable annuity sales.

Corporate and Other Distributed Products. Operating revenues decreased by 11%, or $4.4 million, in the fourth quarter of 2010 from a year ago, largely due to lower investment income primarily attributable to lower yield on invested assets and continued diminishing loan sales that had little impact on operating income before income taxes. Segment operating loss before income taxes was $4.8 million in the fourth quarter of 2010 and $2.7 million in the same period of 2009. This change primarily reflected lower investment income.

Corporate expense payments to Citi were lower by $2.2 million in the fourth quarter of 2010 compared to the prior year period, offset by $3.1 million in stand-alone public company expenses which continue to emerge as we transition from Citi-provided services. In addition, expenses in fourth quarter 2009 included non-recurring IPO-related expenses. Overall, expenses were flat compared to the prior year period.

Income Taxes

Our effective income tax rate for fourth quarter 2010 was 34.3%, compared to 36.6% for the same quarter a year ago reflecting the retroactive extension of certain expiring provisions in the United States tax law that previously required us to accelerate the recognition of tax on foreign investment income. We also benefited from a lower tax rate in Canada.

Capital and Liquidity

Primerica continues to be well capitalized, with a high-quality invested asset portfolio and positive cash flow for the quarter. Investments and cash totaled $2.28 billion as of December 31, 2010. Our invested asset portfolio had a net unrealized gain of $157.4

 

4


million (net of unrealized losses of $7.4 million) at December 31, 2010, down from a net unrealized gain of $188.9 million at September 30, 2010 as interest rates increased during the fourth quarter. Net realized gains for the quarter were $1.7 million, with minimal other-than-temporary impairments. As of December 31, 2010, the book yield on our fixed-income portfolio was 5.48%; including cash it was 5.15%.

As of December 31, 2010, our debt-to-capital ratio remained low at 17.3%. Net operating income return on adjusted stockholders’ equity was 13.8% for the quarter ended December 31, 2010. Net income return on stockholders’ equity was 14.9% for the same period.

Primerica Life Insurance Company, our primary underwriter, had statutory capital in excess of the applicable statutory requirements to support existing operations and to fund future growth. With a statutory risk-based capital (RBC) ratio estimated to be in excess of 570% as of December 31, 2010, we continue to be well positioned to support anticipated future growth.

Citi Reinsurance and Reorganization Transactions

In connection with Primerica’s April 1, 2010 initial public offering, the Company executed a series of reinsurance and reorganization transactions. These transactions had a significant impact on our financial position and will cause our financial results in the current and future periods to be materially different from those reflected in our historical financial statements. Accordingly, management believes that our operating results, which reflect the effect of these transactions, represent meaningful comparisons between 2010 and 2009.

Non-GAAP Financial Measures

We report financial results in accordance with U.S. generally accepted accounting principles (GAAP). We also present operating revenues, operating income before income taxes, net operating income and adjusted stockholders’ equity. Operating revenues, operating income before income taxes and net operating income exclude the impact of realized investment gains and losses for all periods presented. Operating income before income taxes and net operating income exclude the expense associated with our IPO-related equity awards for all periods presented and income related to ceded premium recoveries which previously had not been recognized due to the uncertain nature of their recovery. Operating income (loss) before income taxes for all periods in 2009 reflects segment expense allocation reclassifications. Adjusted stockholders’ equity excludes the impact of net unrealized gains and losses on invested assets for all periods presented. Periods ending prior to April 1, 2010 also give effect to the reinsurance and reorganization transactions as if they had occurred at the beginning of the period presented for the statement of income. 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 our financial performance. Furthermore,

 

5


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 our core ongoing business. These measures have limitations, and investors should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Reconciliations of non-GAAP to GAAP financial measures are attached to this release.

Earnings Webcast Information

Primerica will hold a webcast Wednesday, February 9, 2011 at 9:00 am EST, to discuss fourth quarter results. This release and a detailed financial supplement will be posted on Primerica’s website. Investors are encouraged to review these materials. To access the webcast go to http://investors.primerica.com at least 15 minutes prior to the event to register, download and install any necessary software.

A replay of the call will be available for approximately 30 days on Primerica’s website, http://investors.primerica.com.

Forward-Looking Statements

Except for historical information contained in this press release, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from anticipated or projected results. Those risks and uncertainties include, among others, our failure to attract new recruits, retain sales representatives and maintain the licensing of our sales representatives; our or our sales representatives’ violation of, non-compliance with or subjection to specific laws and regulations; incorrect assumptions used to price our insurance policies; the failure of our investment and savings products to remain competitive with other investment or savings options or the loss of our relationship with companies that offer our mutual fund or variable annuity products; our failure to meet RBC standards or other minimum capital and surplus requirements; a downgrade or potential downgrade in our insurance subsidiaries’ financial strength ratings; inadequate or unaffordable reinsurance or the failure of our reinsurers, including Citi, to perform their obligations; a discontinuation of custodial or recordkeeping services; the inability of our subsidiaries to pay dividends or make distributions; the loss of key personnel; conflicts of interests due to Citi’s and Warburg Pincus’ significant interests in us; arrangements with Citi that may not be sustained at the same levels as when we were controlled by Citi and incremental costs that we incur as a stand-alone public company; historical and pro forma financial data may not be a reliable indicator of future results; and general changes in economic and financial conditions, including the effects of credit deterioration and interest rate fluctuations on our portfolio. These and other risks and uncertainties affecting us are more fully described in our filings with the Securities and Exchange Commission, which are available in the “Investor Relations” section of our website at http://investors.primerica.com. Primerica assumes no duty to update its forward-looking statements as of any future date.

 

6


About Primerica, Inc.

Primerica, headquartered in Duluth, Georgia, is a leading distributor of financial products to middle income households in North America with approximately 95,000 licensed representatives. We offer our clients term life insurance, mutual funds, variable annuities and other financial products. Primerica insures 4.3 million lives and more than 2 million clients maintain investment accounts with the Company. Primerica’s mission is to serve middle income families by helping them make informed financial decisions and providing them with the strategies and means to gain financial independence.

Investor Contact:

Kathryn Kieser

770-564-7757

Email: investorrelations@primerica.com

Media Contact:

Mark L. Supic

770-564-6329

Email: mark.supic@primerica.com

 

7


PRIMERICA, INC.

Balance Sheets

(In thousands)

 

     December  31,
2010

(Unaudited)
     December 31,
2009 (1)
 

Assets

     

Investments:

     

Fixed maturity securities available for sale, at fair value

   $ 2,081,361       $ 6,378,179   

Equity securities available for sale, at fair value

     23,213         49,326   

Trading securities, at fair value

     22,767         16,996   

Policy loans and other invested assets

     26,243         26,947   
                 

Total investments

     2,153,584         6,471,448   

Cash and cash equivalents

     126,038         602,522   

Accrued investment income

     22,328         71,382   

Premiums and other receivables

     168,026         169,225   

Due from reinsurers

     3,731,634         867,242   

Due from affiliates

     —           1,915   

Deferred policy acquisition costs

     853,211         2,789,905   

Intangible assets

     75,357         78,895   

Other assets

     303,602         569,268   

Separate account assets

     2,446,786         2,093,342   
                 

Total assets

   $ 9,880,566       $ 13,715,144   
                 

Liabilities and Stockholders’ Equity

     

Liabilities:

     

Future policy benefits

   $ 4,409,183       $ 4,197,454   

Unearned premiums

     5,563         3,185   

Policy claims and other benefits payable

     229,895         218,390   

Other policyholders’ funds

     357,253         382,768   

Note payable

     300,000         —     

Income taxes

     126,260         890,617   

Due to affiliates

     —           202,507   

Other liabilities

     386,182         273,007   

Payable under securities lending

     181,726         510,101   

Separate account liabilities

     2,446,786         2,093,342   
                 

Total liabilities

     8,442,848         8,771,371   

Stockholders’ equity:

     

Common stock

     728         —     

Paid-in capital

     889,394         1,124,096   

Retained earnings

     395,057         3,648,801   

Accumulated other comprehensive income, net of income tax

     152,539         170,876   
                 

Total stockholders’ equity

     1,437,718         4,943,773   
                 

Total liabilities and stockholders’ equity

   $ 9,880,566       $ 13,715,144   
                 

 

(1) Does not give effect to the Citi reinsurance and reorganization transactions.

 

8


PRIMERICA, INC.

Statements of Income

(Unaudited – in thousands, except per-share amounts)

 

     Three Months Ended Dec. 31,  
     2010     2009 (1)  

Revenues:

    

Direct premiums

   $ 548,330      $ 535,417   

Ceded premiums

     (417,981     (160,018
                

Net premiums

     130,349        375,399   
                

Net investment income

     26,688        90,450   

Commissions and fees

     108,288        89,301   

Realized investment gains, including OTTI

     1,700        9,503   

Other

     12,362        13,949   
                

Total revenues

     279,387        578,602   
                

Benefits and expenses:

    

Benefits and claims

     52,033        148,448   

Amortization of deferred policy acquisition costs

     29,536        111,506   

Insurance commissions

     4,204        6,989   

Insurance expenses

     15,887        32,989   

Sales commissions

     50,266        42,001   

Interest expense

     6,976        —     

Other operating expenses

     39,963        37,698   
                

Total benefits and expenses

     198,865        379,631   
                

Income before income taxes

     80,522        198,971   
                

Income taxes

     27,633        72,890   
                

Net income

   $ 52,889      $ 126,081   
                

Earnings per share:

    

Basic

   $ 0.70     
          

Diluted

   $ 0.69     
          

Shares used in computing earnings per share:

    

Basic

     72,453     
          

Diluted

     73,240     
          

 

(1) Does not give effect to the Citi reinsurance and reorganization transactions.

 

9


PRIMERICA, INC.

Statements of Income

(Unaudited – in thousands, except per-share amounts)

 

     Twelve Months Ended Dec. 31,  
     2010     2009 (1)  

Revenues:

    

Direct premiums

   $ 2,181,074      $ 2,112,781   

Ceded premiums

     (1,450,367     (610,754
                

Net premiums

     730,707        1,502,027   
                

Net investment income

     165,111        351,326   

Commissions and fees

     382,940        335,986   

Realized investment gains, including OTTI

     34,145        (21,970

Other

     48,960        53,032   
                

Total revenues

     1,361,863        2,220,401   
                

Benefits and expenses:

    

Benefits and claims

     317,703        600,273   

Amortization of deferred policy acquisition costs

     168,035        381,291   

Insurance commissions

     19,904        34,388   

Insurance expenses

     75,503        148,760   

Sales commissions

     179,924        162,756   

Interest expense

     20,872        —     

Other operating expenses

     180,779        132,978   
                

Total benefits and expenses

     962,720        1,460,446   
                

Income before income taxes

     399,143        759,955   

Income taxes

     141,365        265,366   
                

Net income

   $ 257,778      $ 494,589   
                

Earnings per share:

    

Basic

   $ 3.43 (2)   
          

Diluted

   $ 3.40 (2)   
          

Shares used in computing earnings per share:

    

Basic

     72,099 (2)   
          

Diluted

     72,882 (2)   
          

 

(1) Does not give effect to the Citi reinsurance and reorganization transactions.

 

(2) Pro forma basis using weighted-average shares, including the shares following our April 1, 2010 corporate reorganization as though they had been issued and outstanding on January 1, 2010

 

10


PRIMERICA, INC.

Operating Results Reconciliation

(Unaudited – in thousands, except per-share amounts)

 

     Three Months Ended December 31, 2010  
     Operating
(Non-GAAP)
    Operating
adjustments
     Reported
(GAAP)
 

Revenues:

       

Direct premiums

   $ 548,330      $ —         $ 548,330   

Ceded premiums

     (431,122     13,141         (417,981
                         

Net premiums

     117,208        13,141         130,349   
                         

Net investment income

     26,688        —           26,688   

Commissions and fees

     108,288        —           108,288   

Realized investment gains, including OTTI

     —          1,700         1,700   

Other, net

     12,362        —           12,362   
                         

Total revenues

     264,546        14,841         279,387   
                         

Benefits and expenses:

       

Benefits and claims

     52,033        —           52,033   

Amortization of DAC

     29,536        —           29,536   

Insurance commissions

     4,204        —           4,204   

Insurance expenses

     15,887        —           15,887   

Sales commissions

     50,266        —           50,266   

Interest expense

     6,976        —           6,976   

Other operating expenses

     36,802        3,161         39,963   
                         

Total benefits and expenses

     195,704        3,161         198,865   
                         

Income before income taxes

     68,842        11,680         80,522   
                         

Income taxes

     23,625           27,633   
                   

Net income

   $ 45,217         $ 52,889   
                   

Earnings per share - diluted

   $ 0.59         $ 0.69   
                   

Diluted shares

     73,240           73,240   
                   

See the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations for additional information.

 

11


PRIMERICA, INC.

Operating Results Reconciliation

(Unaudited – in thousands)

 

     Three Months Ended December 31, 2009  
     Operating
(Non-GAAP)
    Adjustments
for the Citi
Reinsurance
Transactions
    Adjustments
for the
Reorganization
    Operating
adjustments
    Reported
(GAAP)
 

Revenues:

          

Direct premiums

   $ 535,417      $ —        $ —        $ —        $ 535,417   

Ceded premiums

     (419,050     259,032        —          —          (160,018
                                        

Net premiums

     116,367        259,032        —          —          375,399   
                                        

Net investment income

     30,487        52,111        7,852        —          90,450   

Commissions and fees

     89,301        —          —          —          89,301   

Realized investment gains, including OTTI

     —          —          —          9,503        9,503   

Other, net

     13,949        —          —          —          13,949   
                                        

Total revenues

     250,104        311,143        7,852        9,503        578,602   
                                        

Benefits and expenses:

          

Benefits and claims

     49,123        99,325        —          —          148,448   

Amortization of DAC

     32,339        79,167        —          —          111,506   

Insurance commissions

     4,936        1,484        —          569        6,989   

Insurance expenses

     12,060        24,133        —          (3,204     32,989   

Sales commissions

     42,001        —          —          —          42,001   

Interest expense

     7,289        (3,164     (4,125     —          —     

Other operating expenses

     35,063        —          (3,161     5,796        37,698   
                                        

Total benefits and expenses

     182,811        200,945        (7,286     3,161        379,631   
                                        

Income before income taxes

     67,293        110,198        15,138        6,342        198,971   
                                        

Income taxes

     24,652              72,890   
                      

Net income

   $ 42,641            $ 126,081   
                      

See the Citi Reinsurance and Reorganization Transactions section, the Non-GAAP Financial Measures section and the

segment Operating Results Reconciliations for additional information.

 

12


PRIMERICA, INC.

Operating Results Reconciliation

(Unaudited – in thousands)

 

     Twelve Months Ended December 31, 2010  
     Operating
(Non-GAAP)
    Adjustments
for the Citi
Reinsurance
Transactions
    Adjustments
for the
Reorganization
    Operating
adjustments
     Reported
(GAAP)
 

Revenues:

           

Direct premiums

   $ 2,181,074      $ —        $ —        $ —         $ 2,181,074   

Ceded premiums

     (1,759,836     296,328        —          13,141         (1,450,367
                                         

Net premiums

     421,238        296,328        —          13,141         730,707   
                                         

Net investment income

     110,376        47,566        7,169        —           165,111   

Commissions and fees

     382,940        —          —          —           382,940   

Realized investment gains, including OTTI

     —          —          —          34,145         34,145   

Other, net

     48,960        —          —          —           48,960   
                                         

Total revenues

     963,514        343,894        7,169        47,286         1,361,863   
                                         

Benefits and expenses:

           

Benefits and claims

     189,499        128,204        —          —           317,703   

Amortization of DAC

     96,646        71,389        —          —           168,035   

Insurance commissions

     18,235        1,669        —          —           19,904   

Insurance expenses

     49,420        26,083        —          —           75,503   

Sales commissions

     179,924        —          —          —           179,924   

Interest expense

     27,809        (2,812     (4,125     —           20,872   

Other operating expenses

     149,085        —          (3,076     34,770         180,779   
                                         

Total benefits and expenses

     710,618        224,533        (7,201     34,770         962,720   
                                         

Income before income taxes

     252,896        119,361        14,370        12,516         399,143   
                                         

Income taxes

     91,412               141,365   
                       

Net income

   $ 161,484             $ 257,778   
                       

See the Citi Reinsurance and Reorganization Transactions section, the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations for additional information.

 

13


PRIMERICA, INC.

Operating Results Reconciliation

(Unaudited – in thousands)

 

     Twelve Months Ended December 31, 2009  
     Operating
(Non-GAAP)
    Adjustments
for the Citi
Reinsurance
Transactions
    Adjustments
for the
Reorganization
    Operating
adjustments
    Reported
(GAAP)
 

Revenues:

          

Direct premiums

   $ 2,112,781      $ —        $ —        $ —        $ 2,112,781   

Ceded premiums

     (1,694,790     1,084,036        —          —          (610,754
                                        

Net premiums

     417,991        1,084,036        —          —          1,502,027   
                                        

Net investment income

     118,345        202,482        30,499        —          351,326   

Commissions and fees

     335,986        —          —          —          335,986   

Realized investment gains, including OTTI

     —          —          —          (21,970     (21,970

Other, net

     53,032        —          —          —          53,032   
                                        

Total revenues

     925,354        1,286,518        30,499        (21,970     2,220,401   
                                        

Benefits and expenses:

          

Benefits and claims

     176,287        423,986        —          —          600,273   

Amortization of DAC

     101,560        279,731        —          —          381,291   

Insurance commissions

     27,635        5,523        —          1,230        34,388   

Insurance expenses

     54,219        96,615        —          (2,074     148,760   

Sales commissions

     162,756        —          —          —          162,756   

Interest expense

     27,493        (10,993     (16,500     —          —     

Other operating expenses

     132,134        —          (34,770     35,614        132,978   
                                        

Total benefits and expenses

     682,084        794,862        (51,270     34,770        1,460,446   
                                        

Income before income taxes

     243,270        491,656        81,769        (56,740     759,955   
                                        

Income taxes

     84,843              265,366   
                      

Net income

   $ 158,427            $ 494,589   
                      

See the Citi Reinsurance and Reorganization Transactions section, the Non-GAAP Financial Measures section and the segment Operating Results Reconciliations for additional information.

 

14


Term Life Insurance Operating Results Reconciliation

(Unaudited – in thousands)

 

     Three months ended
December 31,
 
     2010      2009  

Operating revenues

   $ 123,927       $ 125,130   

Reinsurance recoveries adjustment

     13,141         —     

Citi reinsurance transaction adjustments

     —           311,143   

Reorganization adjustments

     —           903   
                 

Total revenues

   $ 137,068       $ 437,176   
                 

Operating income before income taxes

   $ 38,859       $ 43,937   

Reinsurance recoveries adjustment

     13,141         —     

Citi reinsurance transaction adjustments

     —           110,198   

Reorganization adjustments

     —           903   

Insurance commissions - segment allocation reclass

     —           (1,850

Insurance expenses - segment allocation reclass

     —           3,204   
                 

Income before income taxes

   $ 52,000       $ 156,392   
                 

Corporate and Other Distributed Products Operating Results Reconciliation

(Unaudited – in thousands)

 

     Three months ended
December 31,
 
     2010     2009  

Operating revenues

   $ 37,598      $ 42,020   

Realized investment gains, including OTTI

     1,700        9,503   

Reorganization adjustments

     —          6,949   
                

Total revenues

   $ 39,298      $ 58,472   
                

Operating loss before income taxes

   $ (4,786   $ (2,739

Realized investment gains, including OTTI

     1,700        9,503   

Other operating expense - equity awards

     (3,161     (3,161

Reorganization adjustments

     —          14,235   

Insurance commissions - segment allocation reclass

     —          1,281   

Other operating expense - segment allocation reclass

     —          (2,635
                

(Loss) income before income taxes

   $ (6,247   $ 16,484   
                

PRIMERICA, INC.

Adjusted Stockholders’ Equity Reconciliation

(Unaudited – in thousands)

 

     December 31,  
     2010  

Adjusted stockholders’ equity

   $ 1,341,672   

Unrealized net investment gains recorded in stockholders’ equity

     96,047   
        

Stockholders’ equity

   $ 1,437,719   
        

 

15