展品99.2
补充财务信息
2022年第一季度
目录表 |
Primerica,Inc. 财务补充资料 |
|
页面 |
前言,非公认会计准则财务计量的定义 |
3 |
简明资产负债表和资产负债表非公认会计原则与公认会计原则财务指标的对账 |
4 |
财务结果和其他统计数据 |
5 |
损益表 |
6 |
损益表GAAP与非GAAP财务计量的对账 |
7-8 |
分部经营业绩 |
|
定期人寿保险部门-财务结果、主要统计数据和财务分析 |
9-10 |
投资和储蓄产品部门--财务结果、财务分析和主要统计数据 |
11-12 |
高级健康部门-财务结果、财务分析和关键统计数据 |
13 |
公司和其他分布式产品部门-财务业绩 |
14 |
投资组合 |
15-17 |
五年历史重点统计数据 |
18 |
本文档可能包含前瞻性陈述和信息。其他可能导致实际结果与任何前瞻性陈述或本文件中的信息大不相同的信息和因素可在截至2020年12月31日的年度10-K表格中获得。
2 of 18
前言 |
Primerica,Inc. 财务补充资料 |
2022年第一季度
本文件是对我们发布的2021年第四季度收益的财务补充。它旨在使用我们的管理层在评估我们的业务以及制定战略和运营决策时使用的相同核心指标,对我们正在进行的业务进行全面分析。在整个文件中,我们提供的财务信息源自我们的美国公认会计原则财务报表,并针对三个不同的目的进行了调整,如下所示:
|
• |
经营调整不包括投资收益/亏损的影响,包括信贷减值、按市值计价(MTM)投资调整、债务清偿损失、与购买e-TeleQuote保险公司及其子公司(统称为“e-TeleQuote”)80%股份相关的交易费用、对业务合并中交换的股票的基于股份的补偿费用的调整,以及非现金商誉减值费用。我们在衡量调整后的营业收入时不包括投资损益,包括信贷减值和MTM投资调整,以消除由于投资资产到期或出售前的损益确认时间等项目以及与公司保险业务没有直接关联的其他因素而可能模糊经营业绩比较的期间波动。我们在非GAAP财务指标中剔除了债务清偿损失、电子报价单交易相关费用和非现金商誉减值费用,因为这些费用是非经常性项目,会导致期间业绩之间的不可比较性。我们不包括对业务合并中交换的股份的基于股份的薪酬费用的调整,以消除期间之间的波动,这些波动可能会模糊经营业绩的比较,这主要是由于股票在最终可以赎回的日期之前的公允价值变化的波动性。调整后的所得税前营业收入和调整后的净营业收入不包括可归因于非控股权益的收入,只显示应归属于本公司股东的收入。 |
|
|
• |
调整后的股东权益是指扣除未实现净损益对投资资产的影响。我们在衡量调整后股东权益时不计入未实现投资收益和亏损,因为公司投资资产的未实现收益和亏损主要是由利率和信贷利差的市场变动造成的,而利率和信贷利差与我们最终将在投资资产到期或出售时实现的现金流不一定相关。 |
|
|
• |
IPO共同保险交易调整与2010年第一季度的交易相关,我们将2009年年底有效的80%至90%的业务共同保险给当时与花旗集团有关联的实体,这些实体与我们的首次公开募股(IPO)同时签约。我们在衡量经调整的直接保费及其他分拆保费时,不计入首次公开发售共同保险交易项下的分拆金额,以对本公司在经济上维持的实际保费作出有意义的比较。随着保单在这一业务块内终止,IPO共同保险交易下的转让金额将随着时间的推移继续下降。 |
|
管理层在管理业务时使用这些非GAAP财务指标,并相信它们为评估正在进行的业务提供了相关和有意义的分析指标。本财务补充资料包括非公认会计原则与公认会计原则财务措施的对账。
由于四舍五入,本附录中的某些项目可能不会添加,因此可能不同意对相应项目的其他公开报道。本补充资料中的某些项目注明为“NA”,表示不适用。某些差异被标记为‘nm’,表示没有意义。对上期数额进行了某些重新分类,以符合本期报告分类。这些重新分类对净收入或股东权益总额没有影响。
3 of 18
简明资产负债表和资产负债表非公认会计原则与公认会计原则财务指标的对账 |
Primerica,Inc. 财务补充资料 |
(千美元) |
十二月三十一日, 2020 |
|
3月31日, 2021 |
|
6月30日, 2021 |
|
9月30日, 2021 |
|
十二月三十一日, 2021 |
|
3月31日, 2022 |
|
||||||||||||
简明资产负债表 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
投资和现金,不包括持有至到期日的证券 |
$ |
3,096,703 |
|
$ |
3,133,860 |
|
$ |
3,431,825 |
|
$ |
3,056,395 |
|
$ |
3,277,830 |
|
$ |
3,191,154 |
|
|||||
|
持有至到期的证券 |
|
1,346,350 |
|
|
1,362,210 |
|
|
1,368,740 |
|
|
1,376,090 |
|
|
1,379,100 |
|
|
1,390,310 |
|
|||||
|
|
|
总投资和现金 |
|
4,443,053 |
|
|
4,496,070 |
|
|
4,800,565 |
|
|
4,432,485 |
|
|
4,656,930 |
|
|
4,581,464 |
|
|||
|
应由再保险人支付 |
|
4,273,904 |
|
|
4,345,483 |
|
|
4,239,510 |
|
|
4,278,322 |
|
|
4,268,419 |
|
|
4,240,481 |
|
|||||
|
递延保单收购成本 |
|
2,629,644 |
|
|
2,712,169 |
|
|
2,808,347 |
|
|
2,877,921 |
|
|
2,943,782 |
|
|
2,994,367 |
|
|||||
|
商誉 |
|
— |
|
|
— |
|
|
— |
|
|
224,180 |
|
|
179,154 |
|
|
179,154 |
|
|||||
|
其他资产 |
|
899,165 |
|
|
921,236 |
|
|
925,621 |
|
|
1,330,620 |
|
|
1,274,946 |
|
|
1,242,457 |
|
|||||
|
独立账户资产 |
|
2,659,520 |
|
|
2,638,901 |
|
|
2,745,827 |
|
|
2,672,606 |
|
|
2,799,992 |
|
|
2,696,891 |
|
|||||
|
|
|
总资产 |
$ |
14,905,286 |
|
$ |
15,113,858 |
|
$ |
15,519,871 |
|
$ |
15,816,135 |
|
$ |
16,123,222 |
|
$ |
15,934,813 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
未来的政策好处 |
$ |
6,790,557 |
|
$ |
6,885,115 |
|
$ |
6,984,272 |
|
$ |
7,057,599 |
|
$ |
7,138,649 |
|
$ |
7,216,597 |
|
|||||
|
其他保单负债 |
|
984,612 |
|
|
1,020,349 |
|
|
977,373 |
|
|
1,054,925 |
|
|
1,103,642 |
|
|
1,108,047 |
|
|||||
|
所得税 |
|
223,496 |
|
|
235,233 |
|
|
204,197 |
|
|
260,264 |
|
|
241,311 |
|
|
217,326 |
|
|||||
|
其他负债 |
|
618,874 |
|
|
633,719 |
|
|
641,025 |
|
|
668,643 |
|
|
669,631 |
|
|
683,865 |
|
|||||
|
债务义务 |
|
374,415 |
|
|
374,511 |
|
|
499,606 |
|
|
514,702 |
|
|
607,102 |
|
|
598,303 |
|
|||||
|
盈余票据 |
|
1,345,772 |
|
|
1,361,648 |
|
|
1,368,194 |
|
|
1,375,559 |
|
|
1,378,585 |
|
|
1,389,811 |
|
|||||
|
在证券借贷项下应付 |
|
72,154 |
|
|
87,190 |
|
|
80,613 |
|
|
105,264 |
|
|
94,529 |
|
|
93,171 |
|
|||||
|
分账负债 |
|
2,659,520 |
|
|
2,638,901 |
|
|
2,745,827 |
|
|
2,672,606 |
|
|
2,799,992 |
|
|
2,696,891 |
|
|||||
|
|
|
总负债 |
|
13,069,401 |
|
|
13,236,666 |
|
|
13,501,107 |
|
|
13,709,563 |
|
|
14,033,442 |
|
|
14,004,011 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
可赎回的非控股权益 |
|
— |
|
|
— |
|
|
— |
|
|
7,631 |
|
|
7,271 |
|
|
4,616 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股东权益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
普通股(面值0.01美元)(1) |
|
393 |
|
|
394 |
|
|
394 |
|
|
395 |
|
|
394 |
|
|
388 |
|
|||||
|
实收资本 |
|
(0 |
) |
|
8,138 |
|
|
12,880 |
|
|
17,454 |
|
|
5,224 |
|
|
(0 |
) |
|||||
|
留存收益 |
|
1,705,786 |
|
|
1,785,037 |
|
|
1,894,539 |
|
|
1,988,324 |
|
|
2,004,506 |
|
|
1,980,467 |
|
|||||
|
库存股 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
|
累计其他综合收益(亏损),净额: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
未实现净收益(亏损) |
|
128,128 |
|
|
77,053 |
|
|
96,990 |
|
|
84,701 |
|
|
63,775 |
|
|
(66,439 |
) |
||||
|
|
累计平移调整 |
|
1,578 |
|
|
6,570 |
|
|
13,960 |
|
|
8,068 |
|
|
8,611 |
|
|
11,769 |
|
||||
|
|
|
股东权益总额(2) |
|
1,835,885 |
|
|
1,877,192 |
|
|
2,018,764 |
|
|
2,098,941 |
|
|
2,082,510 |
|
|
1,926,185 |
|
|||
|
|
|
总负债和股东权益 |
$ |
14,905,286 |
|
$ |
15,113,858 |
|
$ |
15,519,871 |
|
$ |
15,816,135 |
|
$ |
16,123,222 |
|
$ |
15,934,813 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股东权益总额与调整后股东权益的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
股东权益总额 |
$ |
1,835,885 |
|
$ |
1,877,192 |
|
$ |
2,018,764 |
|
$ |
2,098,941 |
|
$ |
2,082,510 |
|
$ |
1,926,185 |
|
||||||
|
减去:未实现净收益(亏损) |
|
128,128 |
|
|
77,053 |
|
|
96,990 |
|
|
84,701 |
|
|
63,775 |
|
|
(66,439 |
) |
|||||
|
|
|
调整后股东权益 |
$ |
1,707,757 |
|
$ |
1,800,139 |
|
$ |
1,921,774 |
|
$ |
2,014,241 |
|
$ |
2,018,735 |
|
$ |
1,992,624 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后股东权益前滚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
期初余额 |
$ |
1,614,688 |
|
$ |
1,707,757 |
|
$ |
1,800,139 |
|
$ |
1,921,774 |
|
$ |
2,014,241 |
|
$ |
2,018,735 |
|
||||||
|
Primerica公司的净收入。 |
|
100,084 |
|
|
97,872 |
|
|
128,162 |
|
|
112,456 |
|
|
34,868 |
|
|
81,418 |
|
|||||
|
股东分红 |
|
(15,851 |
) |
|
(18,620 |
) |
|
(18,660 |
) |
|
(18,671 |
) |
|
(18,686 |
) |
|
(21,645 |
) |
|||||
|
股份及认股权证的作废 |
|
(13,426 |
) |
|
(5,966 |
) |
|
(521 |
) |
|
(88 |
) |
|
(18,829 |
) |
|
(103,862 |
) |
|||||
|
净外币换算调整 |
|
16,398 |
|
|
4,992 |
|
|
7,390 |
|
|
(5,892 |
) |
|
543 |
|
|
3,158 |
|
|||||
|
其他,净额 |
|
5,864 |
|
|
14,105 |
|
|
5,264 |
|
|
4,662 |
|
|
6,597 |
|
|
14,820 |
|
|||||
期末余额 |
$ |
1,707,757 |
|
$ |
1,800,139 |
|
$ |
1,921,774 |
|
$ |
2,014,241 |
|
$ |
2,018,735 |
|
$ |
1,992,624 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
递延保单购置成本前滚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
期初余额 |
$ |
2,532,409 |
|
$ |
2,629,644 |
|
$ |
2,712,169 |
|
$ |
2,808,347 |
|
$ |
2,877,921 |
|
$ |
2,943,782 |
|
||||||
|
递延一般费用 |
|
9,510 |
|
|
10,558 |
|
|
10,055 |
|
|
9,248 |
|
|
9,062 |
|
|
9,519 |
|
|||||
|
递延佣金费用 |
|
128,084 |
|
|
134,188 |
|
|
136,085 |
|
|
129,287 |
|
|
124,515 |
|
|
123,739 |
|
|||||
|
递延保单收购成本摊销 |
|
(53,342 |
) |
|
(66,105 |
) |
|
(54,286 |
) |
|
(62,214 |
) |
|
(68,575 |
) |
|
(86,063 |
) |
|||||
|
外币影响和其他,净额 |
|
12,984 |
|
|
3,884 |
|
|
4,324 |
|
|
(6,748 |
) |
|
858 |
|
|
3,390 |
|
|||||
期末余额 |
$ |
2,629,644 |
|
$ |
2,712,169 |
|
$ |
2,808,347 |
|
$ |
2,877,921 |
|
$ |
2,943,782 |
|
$ |
2,994,367 |
|
(1) |
已发行普通股不包括限制性股票单位。 |
(2) |
反映公司的永久股东权益,不包括临时股东权益 |
4 of 18
财务结果和其他统计数据 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(千美元,每股数据除外) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$/# 变化 |
|
% 变化 |
|
|||||||||||
每股收益 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
基本每股收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
加权平均普通股和完全既得股权奖励 |
|
39,455,948 |
|
|
39,530,691 |
|
|
39,560,786 |
|
|
39,568,470 |
|
|
39,221,003 |
|
|
(234,945 |
) |
|
-0.6 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
(16,454 |
) |
|
-16.8 |
% |
|||
|
可归因于未归属参与证券的收入减少 |
|
(417 |
) |
|
(525 |
) |
|
(458 |
) |
|
(141 |
) |
|
(337 |
) |
|
80 |
|
|
19.1 |
% |
|||
|
|
用于计算基本每股收益的净收入 |
$ |
97,455 |
|
$ |
127,636 |
|
$ |
111,997 |
|
$ |
34,728 |
|
$ |
81,081 |
|
$ |
(16,374 |
) |
|
-16.8 |
% |
||
|
|
基本每股收益 |
$ |
2.47 |
|
$ |
3.23 |
|
$ |
2.83 |
|
$ |
0.88 |
|
$ |
2.07 |
|
$ |
(0.40 |
) |
|
-16.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
(13,797 |
) |
|
-14.2 |
% |
|||
|
可归因于未归属参与证券的营业收入减少 |
|
(414 |
) |
|
(530 |
) |
|
(484 |
) |
|
(472 |
) |
|
(345 |
) |
|
69 |
|
|
16.6 |
% |
|||
|
|
用于计算基本营业每股收益的调整后营业收入净额 |
$ |
96,715 |
|
$ |
128,825 |
|
$ |
118,224 |
|
$ |
116,535 |
|
$ |
82,988 |
|
$ |
(13,728 |
) |
|
-14.2 |
% |
||
|
|
基本调整后每股营业收入 |
$ |
2.45 |
|
$ |
3.26 |
|
$ |
2.99 |
|
$ |
2.95 |
|
$ |
2.12 |
|
$ |
(0.34 |
) |
|
-13.7 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
稀释后每股收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
加权平均普通股和完全既得股权奖励 |
|
39,455,948 |
|
|
39,530,691 |
|
|
39,560,786 |
|
|
39,568,470 |
|
|
39,221,003 |
|
|
(234,945 |
) |
|
-0.6 |
% |
|||
|
或有可发行股份的摊薄影响 |
|
124,505 |
|
|
121,595 |
|
|
117,923 |
|
|
122,929 |
|
|
110,941 |
|
|
(13,564 |
) |
|
-10.9 |
% |
|||
|
|
用于计算稀释后每股收益的股票 |
|
39,580,453 |
|
|
39,652,286 |
|
|
39,678,709 |
|
|
39,691,399 |
|
|
39,331,944 |
|
|
(248,509 |
) |
|
-0.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
(16,454 |
) |
|
-16.8 |
% |
|||
|
可归因于未归属参与证券的收入减少 |
|
(416 |
) |
|
(524 |
) |
|
(457 |
) |
|
(140 |
) |
|
(337 |
) |
|
79 |
|
|
19.1 |
% |
|||
|
|
用于计算稀释每股收益的净收益 |
$ |
97,456 |
|
$ |
127,638 |
|
$ |
111,998 |
|
$ |
34,728 |
|
$ |
81,081 |
|
$ |
(16,374 |
) |
|
-16.8 |
% |
||
|
|
稀释后每股收益 |
$ |
2.46 |
|
$ |
3.22 |
|
$ |
2.82 |
|
$ |
0.87 |
|
$ |
2.06 |
|
$ |
(0.40 |
) |
|
-16.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
(13,797 |
) |
|
-14.2 |
% |
|||
|
可归因于未归属参与证券的营业收入减少 |
|
(413 |
) |
|
(529 |
) |
|
(483 |
) |
|
(471 |
) |
|
(344 |
) |
|
68 |
|
|
16.6 |
% |
|||
|
|
用于计算稀释后营业每股收益的调整后净营业收入 |
$ |
96,717 |
|
$ |
128,827 |
|
$ |
118,225 |
|
$ |
116,536 |
|
$ |
82,988 |
|
$ |
(13,728 |
) |
|
-14.2 |
% |
||
|
|
稀释后调整后每股营业收入 |
$ |
2.44 |
|
$ |
3.25 |
|
$ |
2.98 |
|
$ |
2.94 |
|
$ |
2.11 |
|
$ |
(0.33 |
) |
|
-13.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
|
|
|
|
|
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$/# 变化 |
|
% 变化 |
|
|||||||
年化股本回报率 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
平均股东权益(1) |
$ |
1,856,539 |
|
$ |
1,947,978 |
|
$ |
2,058,852 |
|
$ |
2,090,726 |
|
$ |
2,004,348 |
|
$ |
147,809 |
|
|
8.0 |
% |
|||
|
平均调整后股东权益(1) |
$ |
1,753,948 |
|
$ |
1,860,956 |
|
$ |
1,968,007 |
|
$ |
2,016,488 |
|
$ |
2,005,679 |
|
$ |
251,731 |
|
|
14.4 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
可归因于Primerica,Inc.股东权益回报率的净收入 |
|
21.1 |
% |
|
26.3 |
% |
|
21.8 |
% |
|
6.7 |
% |
|
16.2 |
% |
|
-4.8 |
% |
NM |
|
||||
|
可归因于Primerica公司的净收入调整后股东权益回报率 |
|
22.3 |
% |
|
27.5 |
% |
|
22.9 |
% |
|
6.9 |
% |
|
16.2 |
% |
|
-6.1 |
% |
NM |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后净营业收入调整后股东权益回报率 |
|
22.2 |
% |
|
27.8 |
% |
|
24.1 |
% |
|
23.2 |
% |
|
16.6 |
% |
|
-5.5 |
% |
NM |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本结构 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
债务与资本比率(2) |
|
16.6 |
% |
|
19.8 |
% |
|
19.7 |
% |
|
22.6 |
% |
|
23.7 |
% |
|
7.1 |
% |
NM |
|
||||
|
债务与资本之比,不包括AOCI(2) |
|
17.3 |
% |
|
20.8 |
% |
|
20.4 |
% |
|
23.2 |
% |
|
23.2 |
% |
|
5.9 |
% |
NM |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
现金和投资资产与股东权益之比 |
|
2.4 |
x |
|
2.4 |
x |
|
2.1 |
x |
|
2.2 |
x |
|
2.4 |
x |
|
(0.0 |
x) |
NM |
|
||||
|
现金和投资资产与调整后股东权益之比 |
|
2.5 |
x |
|
2.5 |
x |
|
2.2 |
x |
|
2.3 |
x |
|
2.3 |
x |
|
(0.2 |
x) |
NM |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
股票数量,期末(3) |
|
39,414,085 |
|
|
39,443,561 |
|
|
39,470,748 |
|
|
39,367,754 |
|
|
38,751,885 |
|
|
(662,200 |
) |
|
-1.7 |
% |
|||
|
调整后每股股东权益 |
$ |
45.67 |
|
$ |
48.72 |
|
$ |
51.03 |
|
$ |
51.28 |
|
$ |
51.42 |
|
$ |
5.75 |
|
|
12.6 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
财务实力评级-Primerica人寿保险公司 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
穆迪(Moody‘s) |
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
NM |
|
NM |
|
||||||||||
|
标普(S&P) |
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
NM |
|
NM |
|
||||||||||
|
上午最佳 |
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
NM |
|
NM |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
控股公司高级债务评级 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
穆迪(Moody‘s) |
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
NM |
|
NM |
|
||||||||||
|
标普(S&P) |
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
NM |
|
NM |
|
||||||||||
|
上午最佳 |
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
NM |
|
NM |
|
(1) |
反映公司的永久股东权益,不包括临时股东权益 |
(2) |
债务资本比率仅指母公司的债务资本比率。债务资本比率中的资本包括股东权益和应付票据。 |
(3) |
股数反映已发行普通股,但不包括限制性股票单位(RSU)。 |
5 of 18
损益表 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$ 变化 |
|
% 变化 |
|
|||||||||||||
损益表 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
直接保费 |
$ |
762,227 |
|
$ |
780,299 |
|
$ |
785,277 |
|
$ |
794,344 |
|
$ |
798,666 |
|
$ |
36,439 |
|
|
4.8 |
% |
|||||
|
让渡保费 |
|
(395,973 |
) |
|
(413,850 |
) |
|
(401,295 |
) |
|
(405,147 |
) |
|
(399,885 |
) |
|
(3,913 |
) |
|
-1.0 |
% |
|||||
|
|
净保费 |
|
366,254 |
|
|
366,450 |
|
|
383,983 |
|
|
389,197 |
|
|
398,781 |
|
|
32,526 |
|
|
8.9 |
% |
||||
|
净投资收益 |
|
20,052 |
|
|
20,535 |
|
|
20,000 |
|
|
20,001 |
|
|
18,905 |
|
|
(1,148 |
) |
|
-5.7 |
% |
|||||
|
佣金及费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
以销售为基础(1) |
|
98,112 |
|
|
104,716 |
|
|
95,229 |
|
|
103,451 |
|
|
103,242 |
|
|
5,129 |
|
|
5.2 |
% |
||||
|
|
基于资产(2) |
|
101,241 |
|
|
108,490 |
|
|
113,558 |
|
|
118,015 |
|
|
113,112 |
|
|
11,871 |
|
|
11.7 |
% |
||||
|
|
以账户为基础(3) |
|
21,120 |
|
|
21,848 |
|
|
21,456 |
|
|
22,514 |
|
|
21,541 |
|
|
421 |
|
|
2.0 |
% |
||||
|
|
其他佣金及费用 |
|
13,571 |
|
|
15,635 |
|
|
39,553 |
|
|
44,304 |
|
|
13,905 |
|
|
335 |
|
|
2.5 |
% |
||||
|
投资(亏损)收益 |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
|
(1,015 |
) |
|
-57.5 |
% |
|||||
|
其他,净额 |
|
15,595 |
|
|
16,313 |
|
|
18,051 |
|
|
24,616 |
|
|
20,988 |
|
|
5,394 |
|
|
34.6 |
% |
|||||
|
总收入 |
|
637,711 |
|
|
654,687 |
|
|
693,240 |
|
|
724,094 |
|
|
691,225 |
|
|
53,514 |
|
|
8.4 |
% |
|||||
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
福利及申索 |
|
183,789 |
|
|
168,347 |
|
|
183,425 |
|
|
187,192 |
|
|
187,069 |
|
|
3,280 |
|
|
1.8 |
% |
|||||
|
DAC摊销 |
|
66,105 |
|
|
54,286 |
|
|
62,214 |
|
|
68,575 |
|
|
86,063 |
|
|
19,958 |
|
|
30.2 |
% |
|||||
|
保险佣金 |
|
8,740 |
|
|
8,838 |
|
|
8,412 |
|
|
8,542 |
|
|
7,721 |
|
|
(1,019 |
) |
|
-11.7 |
% |
|||||
|
保险费 |
|
48,766 |
|
|
48,579 |
|
|
51,901 |
|
|
53,359 |
|
|
59,509 |
|
|
10,743 |
|
|
22.0 |
% |
|||||
|
销售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
以销售为基础(1) |
|
68,594 |
|
|
73,629 |
|
|
67,745 |
|
|
77,390 |
|
|
74,606 |
|
|
6,011 |
|
|
8.8 |
% |
||||
|
|
基于资产(2) |
|
46,866 |
|
|
50,488 |
|
|
53,233 |
|
|
55,614 |
|
|
53,366 |
|
|
6,500 |
|
|
13.9 |
% |
||||
|
|
其他销售佣金 |
|
6,434 |
|
|
7,185 |
|
|
8,290 |
|
|
6,839 |
|
|
5,952 |
|
|
(482 |
) |
|
-7.5 |
% |
||||
|
利息支出 |
|
7,145 |
|
|
7,141 |
|
|
7,529 |
|
|
8,804 |
|
|
6,853 |
|
|
(292 |
) |
|
-4.1 |
% |
|||||
|
合同购置费用(4) |
|
— |
|
|
— |
|
|
23,524 |
|
|
29,264 |
|
|
20,649 |
|
|
20,649 |
|
|
#DIV/0 |
! |
|||||
|
其他运营费用 |
|
72,964 |
|
|
66,730 |
|
|
79,866 |
|
|
77,292 |
|
|
86,434 |
|
|
13,470 |
|
|
18.5 |
% |
|||||
|
商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
76,000 |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|||||
|
债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
8,927 |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|||||
|
福利和费用总额 |
|
509,403 |
|
|
485,222 |
|
|
546,138 |
|
|
657,797 |
|
|
588,222 |
|
|
78,819 |
|
|
15.5 |
% |
|||||
|
所得税前收入 |
|
128,308 |
|
|
169,465 |
|
|
147,102 |
|
|
66,296 |
|
|
103,003 |
|
|
(25,305 |
) |
|
-19.7 |
% |
|||||
|
|
所得税 |
|
30,437 |
|
|
41,304 |
|
|
35,663 |
|
|
31,788 |
|
|
24,239 |
|
|
(6,197 |
) |
|
-20.4 |
% |
||||
|
净收入 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
111,439 |
|
$ |
34,508 |
|
$ |
78,764 |
|
$ |
(19,108 |
) |
|
-19.5 |
% |
|||||
|
可归因于非控股权益的净收入 |
|
— |
|
|
— |
|
|
(1,017 |
) |
|
(360 |
) |
|
(2,654 |
) |
|
(2,654 |
) |
|
#DIV/0 |
! |
|||||
|
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
(16,454 |
) |
|
-16.8 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按分部分列的所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
定期寿命 |
$ |
88,236 |
|
$ |
116,778 |
|
$ |
107,589 |
|
$ |
102,019 |
|
$ |
91,577 |
|
$ |
3,341 |
|
|
3.8 |
% |
||||||
投资储蓄产品 |
|
63,363 |
|
|
71,154 |
|
|
69,369 |
|
|
70,699 |
|
|
64,560 |
|
|
1,197 |
|
|
1.9 |
% |
||||||
高级健康 |
|
— |
|
|
— |
|
|
(8,489 |
) |
|
(76,561 |
) |
|
(23,085 |
) |
|
(23,085 |
) |
|
#DIV/0 |
! |
||||||
公司和其他分布式产品 |
|
(23,290 |
) |
|
(18,467 |
) |
|
(21,367 |
) |
|
(29,861 |
) |
|
(30,048 |
) |
|
(6,758 |
) |
|
-29.0 |
% |
||||||
|
所得税前收入 |
$ |
128,308 |
|
$ |
169,465 |
|
$ |
147,102 |
|
$ |
66,296 |
|
$ |
103,003 |
|
$ |
(25,305 |
) |
|
-19.7 |
% |
(1) |
基于销售的收入或与销售共同基金和可变年金有关的佣金支出。 |
(2) |
基于资产的收入或佣金支出,与我们赚取持续服务、分销和其他费用的客户账户中的资产价值有关。 |
(3) |
基于账户的-与我们管理的产生费用的客户账户相关的收入。 |
(4) |
合同获取成本(CAC)-包括通过内部和外部来源获取高级保健产品线索所产生的直接营销成本,包括支付给Primerica代表的佣金,以及EtQ代理薪酬、培训和许可成本 |
6 of 18
损益表GAAP与非GAAP财务指标的对账 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$ 变化 |
|
% 变化 |
|
|||||||||||||
从定期人寿直接保费到定期人寿调整后直接保费的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
定期人寿直接保费 |
$ |
756,514 |
|
$ |
774,500 |
|
$ |
779,490 |
|
$ |
789,325 |
|
$ |
793,254 |
|
$ |
36,740 |
|
|
4.9 |
% |
|||||
|
减少:保费让给IPO联合保险公司 |
|
249,944 |
|
|
246,874 |
|
|
241,439 |
|
|
239,828 |
|
|
234,614 |
|
|
(15,330 |
) |
|
-6.1 |
% |
|||||
|
经定期人寿调整的直接保费 |
$ |
506,570 |
|
$ |
527,626 |
|
$ |
538,051 |
|
$ |
549,496 |
|
$ |
558,640 |
|
$ |
52,070 |
|
|
10.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
定期人寿放弃保费至定期人寿其他放弃保费的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
定期人寿放弃保费 |
$ |
(394,550 |
) |
$ |
(412,028 |
) |
$ |
(399,835 |
) |
$ |
(403,184 |
) |
$ |
(398,446 |
) |
$ |
(3,896 |
) |
|
-1.0 |
% |
|||||
|
减少:保费让给IPO联合保险公司 |
|
(249,944 |
) |
|
(246,874 |
) |
|
(241,439 |
) |
|
(239,828 |
) |
|
(234,614 |
) |
|
15,330 |
|
|
6.1 |
% |
|||||
|
定期人寿其他让渡保费 |
$ |
(144,606 |
) |
$ |
(165,154 |
) |
$ |
(158,397 |
) |
$ |
(163,356 |
) |
$ |
(163,832 |
) |
$ |
(19,227 |
) |
|
-13.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
从净投资收益到调整后投资净收益的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
净投资收益 |
$ |
20,052 |
|
$ |
20,535 |
|
$ |
20,000 |
|
$ |
20,001 |
|
$ |
18,905 |
|
$ |
(1,148 |
) |
|
-5.7 |
% |
|||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
NM |
|
NM |
|
|||||||
|
调整后的投资净收益 |
$ |
20,845 |
|
$ |
20,705 |
|
$ |
20,640 |
|
$ |
20,900 |
|
$ |
21,004 |
|
$ |
159 |
|
|
0.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他营业费用对账调整后的其他营业费用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
其他运营费用 |
$ |
72,964 |
|
$ |
66,730 |
|
$ |
79,866 |
|
$ |
77,292 |
|
$ |
86,434 |
|
$ |
13,470 |
|
|
18.5 |
% |
|||||
|
减去:电子报价单交易相关成本 |
|
— |
|
|
2,109 |
|
|
10,027 |
|
|
812 |
|
|
900 |
|
NM |
|
NM |
|
|||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
(1,004 |
) |
|
(739 |
) |
|
256 |
|
NM |
|
NM |
|
|||||||
|
调整后的其他运营费用 |
$ |
72,964 |
|
$ |
64,620 |
|
$ |
70,843 |
|
$ |
77,219 |
|
$ |
85,278 |
|
$ |
12,314 |
|
|
16.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
从总收入到调整后营业收入的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
总收入 |
$ |
637,711 |
|
$ |
654,687 |
|
$ |
693,240 |
|
$ |
724,094 |
|
$ |
691,225 |
|
$ |
53,514 |
|
|
8.4 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
NM |
|
NM |
|
|||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
NM |
|
NM |
|
|||||||
|
调整后的营业收入 |
$ |
636,738 |
|
$ |
654,156 |
|
$ |
692,470 |
|
$ |
722,998 |
|
$ |
692,573 |
|
$ |
55,835 |
|
|
8.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
从所得税前收入到所得税前调整后营业收入的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
所得税前收入 |
$ |
128,308 |
|
$ |
169,465 |
|
$ |
147,102 |
|
$ |
66,296 |
|
$ |
103,003 |
|
$ |
(25,305 |
) |
|
-19.7 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
NM |
|
NM |
|
|||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
NM |
|
NM |
|
|||||||
|
减去:电子报价单交易相关成本 |
|
— |
|
|
(2,109 |
) |
|
(10,027 |
) |
|
(812 |
) |
|
(900 |
) |
NM |
|
NM |
|
|||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
1,004 |
|
|
739 |
|
|
(256 |
) |
NM |
|
NM |
|
|||||||
|
减去:所得税前的非控股权益 |
|
— |
|
|
— |
|
|
(1,465 |
) |
|
(540 |
) |
|
(3,668 |
) |
NM |
|
NM |
|
|||||||
|
减去:商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
(76,000 |
) |
|
— |
|
NM |
|
NM |
|
|||||||
|
减去:债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
(8,927 |
) |
|
— |
|
NM |
|
NM |
|
|||||||
|
调整后的所得税前营业收入 |
$ |
127,335 |
|
$ |
171,044 |
|
$ |
156,819 |
|
$ |
150,740 |
|
$ |
109,175 |
|
$ |
(18,160 |
) |
|
-14.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
从净收入到调整后净营业收入的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
净收入 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
111,439 |
|
$ |
34,508 |
|
$ |
78,764 |
|
$ |
(19,108 |
) |
|
-19.5 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
NM |
|
NM |
|
|||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
NM |
|
NM |
|
|||||||
|
减去:电子电话报价与交易相关的成本 |
|
— |
|
|
(2,109 |
) |
|
(10,027 |
) |
|
(812 |
) |
|
(900 |
) |
NM |
|
NM |
|
|||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
1,004 |
|
|
739 |
|
|
(256 |
) |
NM |
|
NM |
|
|||||||
|
减去:所得税前的非控股权益 |
|
— |
|
|
— |
|
|
(1,465 |
) |
|
(540 |
) |
|
(3,668 |
) |
NM |
|
NM |
|
|||||||
|
减去:商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
(76,000 |
) |
|
— |
|
NM |
|
NM |
|
|||||||
|
减去:债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
(8,927 |
) |
|
— |
|
NM |
|
NM |
|
|||||||
|
减去:对账项目的税务影响 |
|
(231 |
) |
|
385 |
|
|
2,449 |
|
|
1,945 |
|
|
1,603 |
|
NM |
|
NM |
|
|||||||
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
(13,797 |
) |
|
-14.2 |
% |
7 of 18
损益表GAAP与非GAAP财务指标的对账 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
$ 变化 |
% 变化 |
||||||
老年健康税前收入与老年健康调整后所得税前营业收入的对账 |
|
|
|
|
|
|
|
||||||
|
所得税前收入 |
北美 |
北美 |
$(8,489) |
$(76,561) |
$(23,085) |
北美 |
北美 |
|||||
|
减去:电子电话报价与交易相关的成本 |
北美 |
北美 |
(417) |
(389) |
(399) |
北美 |
北美 |
|||||
|
减去:非控股权益 |
北美 |
北美 |
(1,465) |
(540) |
(3,668) |
北美 |
北美 |
|||||
|
减去:商誉减值 |
北美 |
北美 |
— |
(76,000) |
— |
北美 |
北美 |
|||||
|
调整后的所得税前营业收入 |
北美 |
北美 |
$(6,608) |
$369 |
$(19,018) |
北美 |
北美 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
所得税前C&O收入与所得税前调整后营业收入的对账 |
|
|
|
|
|
|
|
||||||
|
所得税前收入 |
$(23,290) |
$(18,467) |
$(21,367) |
$(29,861) |
$(30,048) |
$(6,758) |
-29.0% |
|||||
|
减去:投资收益/(亏损) |
1,766 |
701 |
1,410 |
1,995 |
751 |
NM |
NM |
|||||
|
减去:MTM投资调整 |
(793) |
(170) |
(640) |
(899) |
(2,099) |
NM |
NM |
|||||
|
减去:电子电话报价与交易相关的成本 |
— |
(2,109) |
(9,610) |
(423) |
(501) |
NM |
NM |
|||||
|
减去:收购期间交换奖励的股权补偿 |
— |
— |
1,004 |
739 |
(256) |
NM |
NM |
|||||
|
减去:债务清偿损失 |
— |
— |
— |
(8,927) |
— |
NM |
NM |
|||||
|
调整后的所得税前营业收入 |
$(24,263) |
$(16,888) |
$(13,531) |
$(22,346) |
$(27,943) |
$(3,680) |
-15.2% |
8 of 18
定期人寿保险--财务业绩与分析 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$ 变化 |
|
% 变化 |
|
|||||||||||||
定期人寿保险所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
直接保费 |
$ |
756,514 |
|
$ |
774,500 |
|
$ |
779,490 |
|
$ |
789,325 |
|
$ |
793,254 |
|
$ |
36,740 |
|
|
4.9 |
% |
|||||
|
保费分给IPO共同保险公司(1) |
|
(249,944 |
) |
|
(246,874 |
) |
|
(241,439 |
) |
|
(239,828 |
) |
|
(234,614 |
) |
|
15,330 |
|
|
6.1 |
% |
|||||
|
调整后的直接保费(2) |
|
506,570 |
|
|
527,626 |
|
|
538,051 |
|
|
549,496 |
|
|
558,640 |
|
|
52,070 |
|
|
10.3 |
% |
|||||
|
其他转让保费(3) |
|
(144,606 |
) |
|
(165,154 |
) |
|
(158,397 |
) |
|
(163,356 |
) |
|
(163,832 |
) |
|
(19,227 |
) |
|
-13.3 |
% |
|||||
|
净保费 |
|
361,964 |
|
|
362,472 |
|
|
379,654 |
|
|
386,140 |
|
|
394,808 |
|
|
32,843 |
|
|
9.1 |
% |
|||||
|
分配的投资净收益 |
|
8,253 |
|
|
8,751 |
|
|
9,320 |
|
|
10,162 |
|
|
11,445 |
|
|
3,192 |
|
|
38.7 |
% |
|||||
|
其他,净额 |
|
11,810 |
|
|
12,315 |
|
|
12,476 |
|
|
12,369 |
|
|
12,175 |
|
|
365 |
|
|
3.1 |
% |
|||||
|
收入 |
|
382,028 |
|
|
383,537 |
|
|
401,450 |
|
|
408,672 |
|
|
418,428 |
|
|
36,400 |
|
|
9.5 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
福利及申索 |
|
178,963 |
|
|
162,488 |
|
|
179,696 |
|
|
182,749 |
|
|
182,903 |
|
|
3,940 |
|
|
2.2 |
% |
|||||
|
DAC摊销 |
|
62,584 |
|
|
52,235 |
|
|
59,287 |
|
|
67,344 |
|
|
81,883 |
|
|
19,298 |
|
|
30.8 |
% |
|||||
|
保险佣金 |
|
4,869 |
|
|
4,785 |
|
|
4,345 |
|
|
4,458 |
|
|
3,793 |
|
|
(1,076 |
) |
|
-22.1 |
% |
|||||
|
保险费 |
|
47,375 |
|
|
47,252 |
|
|
50,534 |
|
|
52,102 |
|
|
58,272 |
|
|
10,897 |
|
|
23.0 |
% |
|||||
|
福利和费用 |
|
293,792 |
|
|
266,760 |
|
|
293,862 |
|
|
306,652 |
|
|
326,851 |
|
|
33,059 |
|
|
11.3 |
% |
|||||
|
所得税前收入 |
$ |
88,236 |
|
$ |
116,778 |
|
$ |
107,589 |
|
$ |
102,019 |
|
$ |
91,577 |
|
$ |
3,341 |
|
|
3.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
全定期人寿保险-财务分析 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
IPO后直接溢价(4) |
$ |
401,106 |
|
$ |
420,865 |
|
$ |
431,022 |
|
$ |
440,490 |
|
$ |
448,657 |
|
$ |
47,551 |
|
|
11.9 |
% |
|||||
|
IPO前直接溢价(5) |
|
355,408 |
|
|
353,635 |
|
|
348,468 |
|
|
348,834 |
|
|
344,597 |
|
|
(10,811 |
) |
|
-3.0 |
% |
|||||
|
直接保费总额 |
$ |
756,514 |
|
$ |
774,500 |
|
$ |
779,490 |
|
$ |
789,325 |
|
$ |
793,254 |
|
$ |
36,740 |
|
|
4.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保费被让给IPO共同保险公司 |
$ |
249,944 |
|
$ |
246,874 |
|
$ |
241,439 |
|
$ |
239,828 |
|
$ |
234,614 |
|
$ |
(15,330 |
) |
|
-6.1 |
% |
|||||
|
首次公开发行前直接溢价的百分比 |
|
70.3 |
% |
|
69.8 |
% |
|
69.3 |
% |
|
68.8 |
% |
|
68.1 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和索赔,净额(6) |
$ |
323,569 |
|
$ |
327,642 |
|
$ |
338,093 |
|
$ |
346,105 |
|
$ |
346,735 |
|
$ |
23,166 |
|
|
7.2 |
% |
|||||
|
调整后直接保费的百分比 |
|
63.9 |
% |
|
62.1 |
% |
|
62.8 |
% |
|
63.0 |
% |
|
62.1 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DAC摊销和保险佣金 |
$ |
67,454 |
|
$ |
57,020 |
|
$ |
63,632 |
|
$ |
71,802 |
|
$ |
85,676 |
|
$ |
18,222 |
|
|
27.0 |
% |
|||||
|
调整后直接保费的百分比 |
|
13.3 |
% |
|
10.8 |
% |
|
11.8 |
% |
|
13.1 |
% |
|
15.3 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保险费净额(7) |
$ |
35,565 |
|
$ |
34,937 |
|
$ |
38,057 |
|
$ |
39,732 |
|
$ |
46,097 |
|
$ |
10,532 |
|
|
29.6 |
% |
|||||
|
调整后直接保费的百分比 |
|
7.0 |
% |
|
6.6 |
% |
|
7.1 |
% |
|
7.2 |
% |
|
8.3 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
所得税前终身收入合计 |
$ |
88,236 |
|
$ |
116,778 |
|
$ |
107,589 |
|
$ |
102,019 |
|
$ |
91,577 |
|
$ |
3,341 |
|
|
3.8 |
% |
|||||
|
定期寿险营业利润率(8) |
|
17.4 |
% |
|
22.1 |
% |
|
20.0 |
% |
|
18.6 |
% |
|
16.4 |
% |
NM |
|
NM |
|
(1) |
分给IPO共同保险人的保费-根据IPO共同保险交易分给IPO共同保险人的保费,不包括IPO共同保险人对之前现有再保险协议的任何报销。 |
(2) |
调整后的直接保费-扣除转让给IPO共同保险公司的保费后的直接保费。 |
(3) |
其他让渡保费--在扣除IPO协保人的任何适用报销后,让渡给非IPO协保人的保费。 |
(4) |
首次公开募股后直接保费-不受2010年首次公开募股共同保险交易影响的直接保费。 |
(5) |
首次公开发行前直接保费-受2010年首次公开募股共同保险交易影响的直接保费。 |
(6) |
福利和索赔、净福利和索赔扣除其他让渡保费后的净额,这些保费主要是YRT。 |
(7) |
保险费净额--扣除其他净收入的保险费。 |
(8) |
定期寿险营业利润率-定期寿险所得税前营业收入占调整后直接保费的百分比。 |
9 of 18
定期人寿保险-主要统计数据 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
|
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$/# 变化 |
|
% 变化 |
|
||||||||||||
|
关键统计信息 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
人寿保险特许销售队伍,期初 |
|
134,907 |
|
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
|
(5,392 |
) |
|
-4.0 |
% |
|||||
|
|
新寿险持牌代表 |
|
10,833 |
|
|
10,112 |
|
|
9,381 |
|
|
9,296 |
|
|
9,983 |
|
|
(850 |
) |
|
-7.8 |
% |
||||
|
|
未续任和终止的代表 |
|
(13,710 |
) |
|
(10,101 |
) |
|
(11,399 |
) |
|
(9,804 |
) |
|
(9,292 |
) |
|
4,418 |
|
|
32.2 |
% |
||||
|
人寿保险持牌销售队伍,期末 |
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
|
130,206 |
|
|
(1,824 |
) |
|
-1.4 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
估计年化已发行定期寿险保费($mills)(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
来自新保单的保费 |
$ |
74.5 |
|
$ |
82.6 |
|
$ |
70.7 |
|
$ |
69.4 |
|
$ |
65.5 |
|
$ |
(9.0 |
) |
|
-12.1 |
% |
||||
|
|
保费的增加及增加 |
|
18.0 |
|
|
20.3 |
|
|
19.5 |
|
|
19.1 |
|
|
18.4 |
|
|
0.4 |
|
|
2.0 |
% |
||||
|
|
|
|
估计年化已发行定期寿险保费总额 |
$ |
92.5 |
|
$ |
103.0 |
|
$ |
90.2 |
|
$ |
88.5 |
|
$ |
83.8 |
|
$ |
(8.7 |
) |
|
-9.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已签发定期寿险保单 |
|
82,667 |
|
|
90,071 |
|
|
75,914 |
|
|
75,203 |
|
|
71,324 |
|
|
(11,343 |
) |
|
-13.7 |
% |
|||||
|
每份保单的估计平均年化已发行定期人寿保险费(1)(2) |
$ |
901 |
|
$ |
917 |
|
$ |
931 |
|
$ |
923 |
|
$ |
918 |
|
$ |
17 |
|
|
1.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有效期限寿命面金额,期初($Mills) |
$ |
858,818 |
|
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
$ |
44,586 |
|
|
5.2 |
% |
|||||
|
|
已发行定期人寿面额(3) |
|
26,643 |
|
|
29,981 |
|
|
26,219 |
|
|
25,678 |
|
|
24,773 |
|
|
(1,870 |
) |
|
-7.0 |
% |
||||
|
|
终止期限寿命面金额 |
|
(17,240 |
) |
|
(14,706 |
) |
|
(16,241 |
) |
|
(16,610 |
) |
|
(19,787 |
) |
|
(2,547 |
) |
|
-14.8 |
% |
||||
|
|
外币影响,净额 |
|
1,422 |
|
|
1,602 |
|
|
(2,480 |
) |
|
319 |
|
|
1,242 |
|
|
(180 |
) |
|
-12.6 |
% |
||||
|
有效期限年限面额,期限终止 |
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
$ |
909,632 |
|
$ |
39,989 |
|
|
4.6 |
% |
(1)估计年化已发行定期人寿保费-估计为每1,000元新保单及附加保单发出的面值的平均保费(免费看回前)乘以新保单、附加乘客及面额增加所发出的实际面值。
(2)以整元计算。
(3)已发放的定期人寿面额-包括已发出的定期人寿保单的面额、在现有保单上增加的额外承保人,以及在增加福利承保人的情况下增加的面额。
10 of 18
投资和储蓄产品--财务结果和财务分析 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$ 变化 |
|
% 变化 |
|
|||||||||||||
投资储蓄产品所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
佣金及费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
以销售为基础 |
$ |
98,112 |
|
$ |
104,716 |
|
$ |
95,229 |
|
$ |
103,451 |
|
$ |
103,242 |
|
$ |
5,129 |
|
|
5.2 |
% |
|||||
|
基于资产 |
|
101,241 |
|
|
108,490 |
|
|
113,558 |
|
|
118,015 |
|
|
113,112 |
|
|
11,871 |
|
|
11.7 |
% |
|||||
|
基于帐户的 |
|
21,120 |
|
|
21,848 |
|
|
21,456 |
|
|
22,514 |
|
|
21,541 |
|
|
421 |
|
|
2.0 |
% |
|||||
|
其他,净额 |
|
2,949 |
|
|
2,958 |
|
|
3,094 |
|
|
3,096 |
|
|
3,144 |
|
|
195 |
|
|
6.6 |
% |
|||||
|
收入 |
|
223,422 |
|
|
238,012 |
|
|
233,337 |
|
|
247,076 |
|
|
241,039 |
|
|
17,616 |
|
|
7.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
DAC摊销 |
|
3,275 |
|
|
1,786 |
|
|
2,580 |
|
|
1,027 |
|
|
3,925 |
|
|
650 |
|
|
19.8 |
% |
|||||
|
保险佣金 |
|
3,572 |
|
|
3,747 |
|
|
3,747 |
|
|
3,839 |
|
|
3,646 |
|
|
74 |
|
|
2.1 |
% |
|||||
|
销售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
以销售为基础 |
|
68,594 |
|
|
73,629 |
|
|
67,745 |
|
|
77,390 |
|
|
74,606 |
|
|
6,011 |
|
|
8.8 |
% |
|||||
|
基于资产 |
|
46,866 |
|
|
50,488 |
|
|
53,233 |
|
|
55,614 |
|
|
53,366 |
|
|
6,500 |
|
|
13.9 |
% |
|||||
|
其他运营费用 |
|
37,752 |
|
|
37,207 |
|
|
36,664 |
|
|
38,507 |
|
|
40,936 |
|
|
3,183 |
|
|
8.4 |
% |
|||||
|
福利和费用 |
|
160,060 |
|
|
166,858 |
|
|
163,968 |
|
|
176,377 |
|
|
176,479 |
|
|
16,419 |
|
|
10.3 |
% |
|||||
|
所得税前收入 |
$ |
63,363 |
|
$ |
71,154 |
|
$ |
69,369 |
|
$ |
70,699 |
|
$ |
64,560 |
|
$ |
1,197 |
|
|
1.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
财务分析 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
根据客户资产价值支付的费用(1) |
$ |
6,964 |
|
$ |
7,535 |
|
$ |
7,891 |
|
$ |
8,482 |
|
$ |
8,037 |
|
$ |
1,073 |
|
|
15.4 |
% |
|||||
|
根据创收职位支付的费用(2) |
|
10,451 |
|
|
10,021 |
|
|
9,128 |
|
|
9,852 |
|
|
10,948 |
|
|
496 |
|
|
4.7 |
% |
|||||
|
其他运营费用 |
|
20,337 |
|
|
19,652 |
|
|
19,645 |
|
|
20,172 |
|
|
21,951 |
|
|
1,614 |
|
|
7.9 |
% |
|||||
|
其他运营费用合计 |
$ |
37,752 |
|
$ |
37,207 |
|
$ |
36,664 |
|
$ |
38,507 |
|
$ |
40,936 |
|
$ |
3,183 |
|
|
8.4 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基于销售的净收入占创收销售额的百分比(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
美国 |
|
1.29 |
% |
|
1.28 |
% |
|
1.25 |
% |
|
1.11 |
% |
|
1.20 |
% |
NM |
|
NM |
|
|||||||
|
加拿大 |
|
1.05 |
% |
|
0.96 |
% |
|
0.92 |
% |
|
0.65 |
% |
|
1.00 |
% |
NM |
|
NM |
|
|||||||
|
总计 |
|
1.25 |
% |
|
1.23 |
% |
|
1.20 |
% |
|
1.05 |
% |
|
1.16 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基于资产的净收入占平均资产价值的百分比(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
美国 |
|
0.039 |
% |
|
0.039 |
% |
|
0.039 |
% |
|
0.040 |
% |
|
0.039 |
% |
NM |
|
NM |
|
|||||||
|
加拿大 |
|
0.103 |
% |
|
0.112 |
% |
|
0.106 |
% |
|
0.115 |
% |
|
0.091 |
% |
NM |
|
NM |
|
|||||||
|
总计 |
|
0.049 |
% |
|
0.050 |
% |
|
0.050 |
% |
|
0.052 |
% |
|
0.047 |
% |
NM |
|
NM |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基于账户的每个平均收费产生职位的净收入(5)(6) |
$ |
3.77 |
|
$ |
4.08 |
|
$ |
4.17 |
|
$ |
4.22 |
|
$ |
3.48 |
|
NM |
|
NM |
|
(1) |
根据客户资产价值支付的费用-加拿大独立基金的管理费和管理账户的咨询费,这些费用与客户资产价值直接相关。 |
(2) |
根据创收职位支付的费用--记录保管费随创收职位数量的不同而变化。 |
(3) |
基于销售的净收入-佣金和手续费收入减去基于产品销售活动支付给销售人员的佣金。 |
(4) |
基于资产的净收入-佣金和手续费收入减去支付给第三方供应商的行政和咨询费以及支付给销售人员的佣金,这些佣金是根据产品账户价值赚取的,包括摊销独立基金的递延收购成本。 |
(5) |
基于账户的净收入--手续费收入减去根据产生费用的头寸和某些直接一般费用支付给第三方供应商的记录费。 |
(6) |
以整美元计算。 |
11 of 18
投资和储蓄产品--主要统计数据 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$/# 变化 |
|
% 变化 |
|
|||||||||||||
关键统计信息 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
产品销售额($Mills) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
美国零售共同基金 |
$ |
1,261.9 |
|
$ |
1,336.1 |
|
$ |
1,247.8 |
|
$ |
1,300.3 |
|
$ |
1,298.6 |
|
$ |
36.7 |
|
|
2.9 |
% |
||||
|
|
加拿大零售共同基金 |
|
424.0 |
|
|
357.0 |
|
|
314.8 |
|
|
343.0 |
|
|
437.6 |
|
|
13.6 |
|
|
3.2 |
% |
||||
|
|
指数化年金 |
|
55.5 |
|
|
62.8 |
|
|
51.9 |
|
|
60.1 |
|
|
57.5 |
|
|
2.0 |
|
|
3.6 |
% |
||||
|
|
可变年金及其他 |
|
627.1 |
|
|
767.6 |
|
|
668.7 |
|
|
782.2 |
|
|
668.4 |
|
|
41.4 |
|
|
6.6 |
% |
||||
|
|
|
|
以销售为基础的创收产品销售总额 |
|
2,368.4 |
|
|
2,523.4 |
|
|
2,283.1 |
|
|
2,485.7 |
|
|
2,462.1 |
|
|
93.7 |
|
|
4.0 |
% |
||
|
|
托管帐户 |
|
330.1 |
|
|
381.8 |
|
|
387.5 |
|
|
406.3 |
|
|
453.7 |
|
|
123.7 |
|
|
37.5 |
% |
||||
|
|
隔离基金和其他 |
|
154.9 |
|
|
135.0 |
|
|
119.8 |
|
|
127.0 |
|
|
149.5 |
|
|
(5.4 |
) |
|
-3.5 |
% |
||||
|
|
|
|
产品总销售额 |
$ |
2,853.5 |
|
$ |
3,040.2 |
|
$ |
2,790.4 |
|
$ |
3,019.0 |
|
$ |
3,065.4 |
|
$ |
211.9 |
|
|
7.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加拿大零售共同基金 |
$ |
424.0 |
|
$ |
357.0 |
|
$ |
314.8 |
|
$ |
343.0 |
|
$ |
437.6 |
|
$ |
13.6 |
|
|
3.2 |
% |
||||
|
|
隔离基金和其他 |
|
154.9 |
|
|
135.0 |
|
|
119.8 |
|
|
127.0 |
|
|
149.5 |
|
|
(5.4 |
) |
|
-3.5 |
% |
||||
|
|
|
加拿大产品总销售额 |
|
579.0 |
|
|
492.0 |
|
|
434.6 |
|
|
470.0 |
|
|
587.1 |
|
|
8.2 |
|
|
1.4 |
% |
|||
|
|
|
美国产品总销售额 |
|
2,274.5 |
|
|
2,548.2 |
|
|
2,355.8 |
|
|
2,549.0 |
|
|
2,478.2 |
|
|
203.8 |
|
|
9.0 |
% |
|||
|
|
|
|
产品总销售额 |
$ |
2,853.5 |
|
$ |
3,040.2 |
|
$ |
2,790.4 |
|
$ |
3,019.0 |
|
$ |
3,065.4 |
|
$ |
211.9 |
|
|
7.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户资产价值,期初($Mills) |
$ |
81,533 |
|
$ |
85,888 |
|
$ |
91,735 |
|
$ |
91,765 |
|
$ |
97,312 |
|
$ |
15,779 |
|
|
19.4 |
% |
|||||
|
|
流入 |
|
2,853 |
|
|
3,040 |
|
|
2,790 |
|
|
3,019 |
|
|
3,065 |
|
|
212 |
|
|
7.4 |
% |
||||
|
|
流出(1) |
|
(1,759 |
) |
|
(1,826 |
) |
|
(1,756 |
) |
|
(1,819 |
) |
|
(1,900 |
) |
|
(141 |
) |
|
-8.0 |
% |
||||
|
|
|
|
净流量 |
|
1,095 |
|
|
1,214 |
|
|
1,034 |
|
|
1,200 |
|
|
1,166 |
|
|
71 |
|
|
6.5 |
% |
||
|
|
外币影响,净额 |
|
172 |
|
|
200 |
|
|
(323 |
) |
|
42 |
|
|
171 |
|
|
(1 |
) |
|
-0.8 |
% |
||||
|
|
市值、净值和其他的变化(2) |
|
3,088 |
|
|
4,433 |
|
|
(681 |
) |
|
4,306 |
|
|
(4,941 |
) |
|
(8,029 |
) |
NM |
|
|||||
|
客户资产价值,期末 |
$ |
85,888 |
|
$ |
91,735 |
|
$ |
91,765 |
|
$ |
97,312 |
|
$ |
93,708 |
|
$ |
7,820 |
|
|
9.1 |
% |
|||||
|
|
年化净流量占期初资产价值的百分比 |
|
5.4 |
% |
|
5.7 |
% |
|
4.5 |
% |
|
5.2 |
% |
|
4.8 |
% |
|
1.7 |
% |
NM |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户平均资产价值(百万美元) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
美国零售共同基金 |
$ |
41,161 |
|
$ |
44,398 |
|
$ |
46,113 |
|
$ |
47,139 |
|
$ |
46,429 |
|
$ |
5,269 |
|
|
12.8 |
% |
||||
|
|
加拿大零售共同基金 |
|
10,268 |
|
|
11,256 |
|
|
11,667 |
|
|
11,984 |
|
|
12,119 |
|
|
1,850 |
|
|
18.0 |
% |
||||
|
|
托管帐户 |
|
5,295 |
|
|
5,915 |
|
|
6,362 |
|
|
6,772 |
|
|
7,077 |
|
|
1,782 |
|
|
33.7 |
% |
||||
|
|
指数化年金 |
|
2,495 |
|
|
2,541 |
|
|
2,585 |
|
|
2,620 |
|
|
2,650 |
|
|
156 |
|
|
6.2 |
% |
||||
|
|
可变年金及其他 |
|
21,291 |
|
|
22,554 |
|
|
23,193 |
|
|
23,567 |
|
|
23,218 |
|
|
1,927 |
|
|
9.0 |
% |
||||
|
|
隔离基金 |
|
2,622 |
|
|
2,713 |
|
|
2,732 |
|
|
2,727 |
|
|
2,710 |
|
|
89 |
|
|
3.4 |
% |
||||
|
|
|
|
总计 |
$ |
83,131 |
|
$ |
89,378 |
|
$ |
92,652 |
|
$ |
94,809 |
|
$ |
94,203 |
|
$ |
11,072 |
|
|
13.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加拿大零售共同基金 |
$ |
10,268 |
|
$ |
11,256 |
|
$ |
11,667 |
|
$ |
11,984 |
|
$ |
12,119 |
|
$ |
1,850 |
|
|
18.0 |
% |
||||
|
|
隔离基金 |
|
2,622 |
|
|
2,713 |
|
|
2,732 |
|
|
2,727 |
|
|
2,710 |
|
|
89 |
|
|
3.4 |
% |
||||
|
|
|
加拿大平均客户资产总额 |
|
12,890 |
|
|
13,969 |
|
|
14,399 |
|
|
14,711 |
|
|
14,829 |
|
|
1,939 |
|
|
15.0 |
% |
|||
|
|
|
美国平均客户总资产 |
|
70,241 |
|
|
75,409 |
|
|
78,252 |
|
|
80,098 |
|
|
79,374 |
|
|
9,133 |
|
|
13.0 |
% |
|||
|
|
|
|
平均客户总资产 |
$ |
83,131 |
|
$ |
89,378 |
|
$ |
92,652 |
|
$ |
94,809 |
|
$ |
94,203 |
|
$ |
11,072 |
|
|
13.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
创收费用职位的平均数量(THUS)(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
纪录保存及保管 |
|
2,115 |
|
|
2,159 |
|
|
2,192 |
|
|
2,218 |
|
|
2,243 |
|
|
128 |
|
|
6.0 |
% |
||||
|
|
仅保留记录 |
|
714 |
|
|
741 |
|
|
762 |
|
|
780 |
|
|
797 |
|
|
83 |
|
|
11.6 |
% |
||||
|
|
|
|
总计 |
|
2,830 |
|
|
2,899 |
|
|
2,954 |
|
|
2,998 |
|
|
3,040 |
|
|
211 |
|
|
7.5 |
% |
(1) |
资产价值流出-包括(A)资产赎回,(B)流入销售数字的销售费用,以及(C)在公司的记录保存平台上出售和赎回的货币市场基金的净流量。资产的赎回必须估计为账户价值的大约4%,因为这些数字不是现成的。实际赎回作为类似已知账户价值的账户价值的百分比被用来估计未知的赎回价值。 |
(2) |
市值变动--扣除费用和费用后的净市值波动。 |
(3) |
产生手续费的头寸-我们收取记录保管费的共同基金头寸。个人客户账户可以包括多个共同基金头寸。我们还可能获得托管服务赚取的费用,我们为拥有退休计划账户的客户提供托管服务,这些客户在这些共同基金中持有头寸。 |
12 of 18
高级健康-财务结果、财务分析关键统计数据 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
||||||
老年人所得税前健康收入 |
|
|
|
|
|
||||||
|
收入: |
|
|
|
|
|
|||||
|
佣金和费用(1) |
|
|
$21,558 |
$29,345 |
$1,278 |
|||||
|
其他,净额(2) |
|
|
$1,378 |
$8,159 |
$4,553 |
|||||
|
收入 |
|
|
$22,937 |
$37,504 |
$5,831 |
|||||
|
|
|
|
|
|
|
|||||
|
福利和费用: |
|
|
|
|
|
|||||
|
合同采购成本(3) |
|
|
$23,524 |
$29,264 |
$20,649 |
|||||
|
调整后的其他运营费用 |
|
|
$7,485 |
$8,411 |
$7,868 |
|||||
|
调整后的营业利益和费用 |
|
|
$31,009 |
$37,675 |
$28,517 |
|||||
|
|
|
|
|
|
|
|||||
|
调整后的所得税前营业收入,包括NCI |
|
|
$(8,072) |
$(171) |
$(22,686) |
|||||
|
所得税前非控股权益 |
|
|
(1,465) |
(540) |
(3,668) |
|||||
|
调整后的可归因于Primerica公司的所得税前营业收入。 |
|
|
$(6,608) |
$369 |
$(19,018) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
高级健康EBITDA |
|
|
|
|
|
||||||
|
调整后的所得税前营业收入,包括NCI |
|
|
$(8,072) |
$(171) |
$(22,686) |
|||||
|
减去:无形资产的摊销 |
|
|
(2,900) |
(2,900) |
(2,600) |
|||||
|
减去:折旧 |
|
|
(244) |
(249) |
(245) |
|||||
|
调整后EBITDA(包括非控股权益)(4) |
|
|
$(4,928) |
$2,978 |
$(19,841) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
财务分析和主要统计数据 |
|
|
|
|
|
||||||
|
高级健康提交的保单(5) |
|
|
$20,867 |
$39,142 |
$26,231 |
|||||
|
高级健康认可保单(6) |
|
|
18,276 |
32,047 |
23,594 |
|||||
|
|
|
|
|
|
|
|||||
|
Primerica代表获得高级健康认证 |
|
|
17,588 |
26,441 |
42,147 |
|||||
|
高级健康提交了来自Primerica代表的保单 |
|
|
319 |
4,175 |
988 |
|||||
|
|
|
|
|
|
|
|||||
|
根据批准的政策提供LTV(7) |
|
|
$1,180 |
$1,069 |
$862 |
|||||
|
每项批准政策的CAC(7) |
|
|
$1,287 |
$913 |
$875 |
|||||
|
LTV/CAC多个 |
|
|
0.9 x |
1.2 x |
1.0 x |
(1) |
佣金收入是根据相关期间获批准保单的估计使用年限(LTV)估计收取的佣金收入,该等因素包括但不限于合约佣金率、承运人组合、预期保单营业额、历史扣费活动及适用的限制。当我们的现金收入与我们称为尾部收入的估计受限LTV不同时,将确认对LTV以外的收入进行的调整,这些调整是针对以往期间批准的保单进行的。 |
(2) |
主要反映营销开发收入,这是从运营商那里获得的非佣金收入,用于支持营销努力和潜在客户的收购 |
(3) |
合同收购成本(CAC)-包括通过内部和外部渠道获得线索而产生的直接营销成本,包括支付给Primerica代表的佣金,以及EtQ代理薪酬、培训和许可成本。 |
(4) |
调整后的EBITDA-扣除利息、税项、折旧、摊销和非现金或非经常性费用的某些调整前的收益,包括采购会计调整 |
(5) |
高级健康已提交保单-代表申请人已授权我们向健康保险承保人提交的已完成的此类申请的数量。申请人可能需要采取其他行动,包括在健康保险公司审查申请之前提供后续信息。 |
(6) |
高级健康批准保单-代表健康保险承保人在指定期间批准的已提交保单的估计数。并非所有已获批准的政策都将生效 |
(7) |
以整美元计算。 |
13 of 18
公司其他分布式产品-财务业绩 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
$ 变化 |
% 变化 |
||||||
公司及其他分销产品所得税前收入 |
|
|
|
|
|
|
|
||||||
收入: |
|
|
|
|
|
|
|
||||||
|
直接保费 |
$5,713 |
$5,800 |
$5,788 |
$5,020 |
$5,412 |
$(301) |
-5.3% |
|||||
|
让渡保费 |
(1,423) |
(1,822) |
(1,459) |
(1,963) |
(1,439) |
(16) |
-1.2% |
|||||
|
净保费 |
4,290 |
3,978 |
4,328 |
3,057 |
3,973 |
(317) |
-7.4% |
|||||
|
分配的投资净收益 |
12,592 |
11,954 |
11,321 |
10,738 |
9,559 |
(3,033) |
-24.1% |
|||||
|
佣金及费用: |
|
|
|
|
|
|
|
|||||
|
预付费法律服务 |
4,783 |
5,182 |
6,712 |
4,085 |
4,287 |
(496) |
-10.4% |
|||||
|
汽车和房主保险 |
1,787 |
2,101 |
2,436 |
1,971 |
1,591 |
(195) |
-10.9% |
|||||
|
按揭贷款 |
4,960 |
6,061 |
6,719 |
6,598 |
4,818 |
(142) |
-2.9% |
|||||
|
其他销售佣金 |
2,041 |
2,291 |
2,129 |
2,307 |
1,932 |
(110) |
-5.4% |
|||||
|
其他,净额 |
836 |
1,040 |
1,101 |
992 |
1,117 |
281 |
33.7% |
|||||
|
调整后的营业收入 |
31,288 |
32,607 |
34,746 |
29,746 |
27,276 |
(4,012) |
-12.8% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
||||||
|
福利及申索 |
4,826 |
5,859 |
3,728 |
4,443 |
4,166 |
(660) |
-13.7% |
|||||
|
DAC摊销 |
246 |
264 |
347 |
203 |
255 |
10 |
4.0% |
|||||
|
保险佣金 |
299 |
306 |
320 |
246 |
282 |
(17) |
-5.8% |
|||||
|
保险费 |
1,391 |
1,327 |
1,367 |
1,257 |
1,237 |
(154) |
-11.1% |
|||||
|
销售佣金 |
6,434 |
7,185 |
8,290 |
6,839 |
5,952 |
(482) |
-7.5% |
|||||
|
利息支出 |
7,145 |
7,141 |
7,529 |
8,804 |
6,853 |
(292) |
-4.1% |
|||||
|
调整后的其他运营费用 |
35,211 |
27,413 |
26,695 |
30,301 |
36,475 |
1,263 |
3.6% |
|||||
|
调整后的福利和费用 |
55,551 |
49,495 |
48,277 |
52,093 |
55,219 |
(333) |
-0.6% |
|||||
|
调整后的所得税前营业收入 |
$(24,263) |
$(16,888) |
$(13,531) |
$(22,346) |
$(27,943) |
$(3,680) |
-15.2% |
14 of 18
投资组合-持股摘要 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
截至或截至2022年3月31日的期间 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
占总数的百分比 |
|
平均 |
|
|
|||||
|
|
|
|
|
|
|
|
市场 |
|
摊销 |
|
未实现 |
|
市场 |
|
摊销 |
|
书 |
|
平均 |
||||||
(千美元) |
|
价值 |
|
成本 |
|
G/(L) |
|
价值 |
|
成本 |
|
产率 |
|
额定值 |
||||||||||||
按资产类别划分的投资组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
现金、现金等价物和短期 |
|
$ |
407,075 |
|
$ |
407,075 |
|
$ |
- |
|
|
12.9 |
% |
|
12.5 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
财务处 |
|
|
38,965 |
|
|
39,317 |
|
|
(353 |
) |
|
1.2 |
% |
|
1.2 |
% |
|
1.03 |
% |
AAA级 |
|||||
|
政府 |
|
|
245,414 |
|
|
253,303 |
|
|
(7,889 |
) |
|
7.8 |
% |
|
7.8 |
% |
|
2.87 |
% |
AA- |
|||||
|
免税市政 |
|
|
38,239 |
|
|
39,219 |
|
|
(980 |
) |
|
1.2 |
% |
|
1.2 |
% |
|
2.72 |
% |
AA型 |
|||||
|
公司 |
|
|
1,433,603 |
|
|
1,466,999 |
|
|
(33,396 |
) |
|
45.4 |
% |
|
45.2 |
% |
|
3.35 |
% |
BBB+ |
|||||
|
抵押贷款支持 |
|
|
461,247 |
|
|
484,171 |
|
|
(22,923 |
) |
|
14.6 |
% |
|
14.9 |
% |
|
2.76 |
% |
AAA级 |
|||||
|
资产支持 |
|
|
132,066 |
|
|
137,521 |
|
|
(5,455 |
) |
|
4.2 |
% |
|
4.2 |
% |
|
2.94 |
% |
AA- |
|||||
|
CMBS |
|
|
142,865 |
|
|
147,425 |
|
|
(4,560 |
) |
|
4.5 |
% |
|
4.5 |
% |
|
3.04 |
% |
AA- |
|||||
|
私 |
|
|
219,930 |
|
|
228,830 |
|
|
(8,900 |
) |
|
7.0 |
% |
|
7.1 |
% |
|
3.90 |
% |
BBB |
|||||
|
可赎回优先 |
|
|
5,518 |
|
|
5,448 |
|
|
70 |
|
|
0.2 |
% |
|
0.2 |
% |
|
5.46 |
% |
BBB |
|||||
|
|
|
|
|
|
固定收益总额 |
|
|
2,717,848 |
|
|
2,802,235 |
|
|
(84,386 |
) |
|
86.0 |
% |
|
86.3 |
% |
|
3.18 |
% |
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股票和其他: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
永久优先 |
|
|
9,600 |
|
|
9,600 |
|
|
- |
|
|
0.3 |
% |
|
0.3 |
% |
|
|
|
|
|||||
|
普通股 |
|
|
19,952 |
|
|
19,952 |
|
|
(0 |
) |
|
0.6 |
% |
|
0.6 |
% |
|
|
|
|
|||||
|
共同基金 |
|
|
6,637 |
|
|
6,637 |
|
|
0 |
|
|
0.2 |
% |
|
0.2 |
% |
|
|
|
|
|||||
|
衍生品 |
|
|
- |
|
|
- |
|
|
- |
|
|
0.0 |
% |
|
0.0 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
总股本 |
|
|
36,190 |
|
|
36,190 |
|
|
(0 |
) |
|
1.1 |
% |
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总投资资产 |
|
$ |
3,161,113 |
|
$ |
3,245,499 |
|
$ |
(84,386 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按行业划分的公共企业投资组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保险 |
|
$ |
167,129 |
|
$ |
172,403 |
|
$ |
(5,274 |
) |
|
11.7 |
% |
|
11.8 |
% |
|
|
|
|
|||||
|
消费非周期性 |
|
|
165,272 |
|
|
169,075 |
|
|
(3,803 |
) |
|
11.5 |
% |
|
11.5 |
% |
|
|
|
|
|||||
|
能量 |
|
|
148,788 |
|
|
150,646 |
|
|
(1,858 |
) |
|
10.4 |
% |
|
10.3 |
% |
|
|
|
|
|||||
|
房地产投资信托基金 |
|
|
138,246 |
|
|
142,719 |
|
|
(4,473 |
) |
|
9.6 |
% |
|
9.7 |
% |
|
|
|
|
|||||
|
银行业 |
|
|
126,476 |
|
|
127,687 |
|
|
(1,212 |
) |
|
8.8 |
% |
|
8.7 |
% |
|
|
|
|
|||||
|
技术 |
|
|
116,154 |
|
|
117,550 |
|
|
(1,396 |
) |
|
8.1 |
% |
|
8.0 |
% |
|
|
|
|
|||||
|
消费周期 |
|
|
101,779 |
|
|
104,853 |
|
|
(3,074 |
) |
|
7.1 |
% |
|
7.1 |
% |
|
|
|
|
|||||
|
资本货物 |
|
|
76,970 |
|
|
79,021 |
|
|
(2,051 |
) |
|
5.4 |
% |
|
5.4 |
% |
|
|
|
|
|||||
|
电式 |
|
|
68,308 |
|
|
69,309 |
|
|
(1,001 |
) |
|
4.8 |
% |
|
4.7 |
% |
|
|
|
|
|||||
|
基础产业 |
|
|
65,549 |
|
|
67,011 |
|
|
(1,462 |
) |
|
4.6 |
% |
|
4.6 |
% |
|
|
|
|
|||||
|
交通运输 |
|
|
61,191 |
|
|
62,762 |
|
|
(1,571 |
) |
|
4.3 |
% |
|
4.3 |
% |
|
|
|
|
|||||
|
经纪 |
|
|
56,493 |
|
|
57,934 |
|
|
(1,440 |
) |
|
3.9 |
% |
|
3.9 |
% |
|
|
|
|
|||||
|
通信 |
|
|
54,906 |
|
|
55,284 |
|
|
(378 |
) |
|
3.8 |
% |
|
3.8 |
% |
|
|
|
|
|||||
|
财务公司 |
|
|
54,861 |
|
|
57,731 |
|
|
(2,869 |
) |
|
3.8 |
% |
|
3.9 |
% |
|
|
|
|
|||||
|
工业其他 |
|
|
10,245 |
|
|
10,496 |
|
|
(251 |
) |
|
0.7 |
% |
|
0.7 |
% |
|
|
|
|
|||||
|
金融其他 |
|
|
9,129 |
|
|
9,579 |
|
|
(450 |
) |
|
0.6 |
% |
|
0.7 |
% |
|
|
|
|
|||||
|
天然气 |
|
|
5,049 |
|
|
5,228 |
|
|
(180 |
) |
|
0.4 |
% |
|
0.4 |
% |
|
|
|
|
|||||
|
其他公用事业 |
|
|
5,012 |
|
|
5,387 |
|
|
(375 |
) |
|
0.3 |
% |
|
0.4 |
% |
|
|
|
|
|||||
|
拥有者不提供担保 |
|
|
2,047 |
|
|
2,325 |
|
|
(278 |
) |
|
0.1 |
% |
|
0.2 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
公司总投资组合 |
|
$ |
1,433,603 |
|
$ |
1,466,999 |
|
$ |
(33,396 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定期限证券--有效期限 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有效成熟度 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
$ |
286,145 |
|
$ |
284,489 |
|
$ |
1,657 |
|
|
10.5 |
% |
|
10.2 |
% |
|
2.86 |
% |
|
|||||
|
|
1-2 Yrs. |
|
|
222,412 |
|
|
221,613 |
|
|
799 |
|
|
8.2 |
% |
|
7.9 |
% |
|
3.68 |
% |
|
||||
|
|
2-5 Yrs. |
|
|
855,677 |
|
|
865,379 |
|
|
(9,702 |
) |
|
31.5 |
% |
|
30.9 |
% |
|
3.38 |
% |
|
||||
|
|
5-10 Yrs. |
|
|
1,079,035 |
|
|
1,139,929 |
|
|
(60,894 |
) |
|
39.7 |
% |
|
40.7 |
% |
|
2.96 |
% |
|
||||
|
|
> 10 Yrs. |
|
|
274,578 |
|
|
290,825 |
|
|
(16,247 |
) |
|
10.1 |
% |
|
10.4 |
% |
|
3.35 |
% |
|
||||
|
|
|
|
|
|
固定收益总额 |
|
$ |
2,717,848 |
|
$ |
2,802,235 |
|
$ |
(84,386 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
3.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
持续时间 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定收益投资组合存续期 |
|
|
4.9 |
|
年份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
注:本财务补充资料中的投资组合页面不包括资产负债表中持有至到期的资产。
15 of 18
投资组合-截至2022年3月31日的质量评级 |
Primerica,Inc. 财务补充资料 |
(千美元) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
投资组合质量评级(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
摊销成本 |
|
占总数的百分比 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
固定收益投资组合总额: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
额定值 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
AAA级 |
|
$ |
590,961 |
|
|
21.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
AA型 |
|
|
313,238 |
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
A |
|
|
663,470 |
|
|
23.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
BBB |
|
|
1,114,465 |
|
|
39.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
低于投资级别 |
|
|
85,535 |
|
|
3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
北美 |
|
|
34,566 |
|
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
固定收益总额 |
|
$ |
2,802,235 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
摊销成本 |
|
占总数的百分比 |
|
|
|
|
|
|
|
|
|
|
|
摊销成本 |
|
占总数的百分比 |
|
||||
上市公司资产类别: |
|
|
|
|
|
|
|
|
|
私募资产类别: |
|
|
|
|
|
|
|
||||||||||||
|
额定值 |
|
|
|
|
|
|
|
|
|
|
额定值 |
|
|
|
|
|
|
|
||||||||||
|
AAA级 |
|
$ |
12,496 |
|
|
0.9 |
% |
|
|
|
AAA级 |
|
$ |
- |
|
|
— |
|
||||||||||
|
AA型 |
|
|
72,344 |
|
|
4.9 |
% |
|
|
|
AA型 |
|
|
5,398 |
|
|
2.4 |
% |
||||||||||
|
A |
|
|
405,455 |
|
|
27.6 |
% |
|
|
|
A |
|
|
36,128 |
|
|
15.8 |
% |
||||||||||
|
BBB |
|
|
909,176 |
|
|
62.0 |
% |
|
|
|
BBB |
|
|
174,775 |
|
|
76.4 |
% |
||||||||||
|
低于投资级别 |
|
|
67,351 |
|
|
4.6 |
% |
|
|
|
低于投资级别 |
|
|
12,528 |
|
|
5.5 |
% |
||||||||||
|
北美 |
|
|
176 |
|
|
0.0 |
% |
|
|
|
北美 |
|
|
- |
|
|
— |
|
||||||||||
|
|
|
|
|
|
公司总数 |
|
$ |
1,466,999 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
全部私有 |
|
$ |
228,830 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CMBS资产类别: |
|
|
|
|
|
|
|
|
|
抵押贷款支持资产类别: |
|
|
|
|
|
|
|
||||||||||||
|
额定值 |
|
|
|
|
|
|
|
|
|
|
额定值 |
|
|
|
|
|
|
|
||||||||||
|
AAA级 |
|
$ |
68,018 |
|
|
46.1 |
% |
|
|
|
AAA级 |
|
$ |
434,412 |
|
|
89.7 |
% |
||||||||||
|
AA型 |
|
|
8,981 |
|
|
6.1 |
% |
|
|
|
AA型 |
|
|
49,493 |
|
|
10.2 |
% |
||||||||||
|
A |
|
|
70,426 |
|
|
47.8 |
% |
|
|
|
A |
|
|
154 |
|
|
0.0 |
% |
||||||||||
|
BBB |
|
|
- |
|
|
— |
|
|
|
|
BBB |
|
|
- |
|
|
— |
|
||||||||||
|
低于投资级别 |
|
|
- |
|
|
— |
|
|
|
|
低于投资级别 |
|
|
79 |
|
|
0.0 |
% |
||||||||||
|
北美 |
|
|
- |
|
|
— |
|
|
|
|
北美 |
|
|
32 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
CMBS总数 |
|
$ |
147,425 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
抵押贷款支持总额 |
|
$ |
484,171 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资产支持的资产类别: |
|
|
|
|
|
|
|
|
|
财政部和政府资产类别: |
|
|
|
|
|
|
|
||||||||||||
|
额定值 |
|
|
|
|
|
|
|
|
|
|
额定值 |
|
|
|
|
|
|
|
||||||||||
|
AAA级 |
|
$ |
13,556 |
|
|
9.9 |
% |
|
|
|
AAA级 |
|
$ |
59,514 |
|
|
20.5 |
% |
||||||||||
|
AA型 |
|
|
6,678 |
|
|
4.9 |
% |
|
|
|
AA型 |
|
|
140,753 |
|
|
48.4 |
% |
||||||||||
|
A |
|
|
72,211 |
|
|
52.5 |
% |
|
|
|
A |
|
|
74,021 |
|
|
25.5 |
% |
||||||||||
|
BBB |
|
|
8,573 |
|
|
6.2 |
% |
|
|
|
BBB |
|
|
13,088 |
|
|
4.5 |
% |
||||||||||
|
低于投资级别 |
|
|
2,145 |
|
|
1.6 |
% |
|
|
|
低于投资级别 |
|
|
3,430 |
|
|
1.2 |
% |
||||||||||
|
北美 |
|
|
34,358 |
|
|
25.0 |
% |
|
|
|
北美 |
|
|
0 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
总资产支持 |
|
$ |
137,521 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
国库和政府总额 |
|
$ |
290,807 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAIC认证 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
$ |
1,323,534 |
|
|
53.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
2 |
|
|
1,052,805 |
|
|
42.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
3 |
|
|
85,004 |
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
4 |
|
|
5,590 |
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
5 |
|
|
691 |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
6 |
|
|
4,308 |
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
美国保险公司固定收益(2) |
|
|
2,471,931 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他(3) |
|
|
366,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
现金和现金等价物 |
|
|
407,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
总投资资产 |
|
$ |
3,245,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
拆分评级的评级方法:如果减去2个NRSRO,则使用两者中较低的一个;如果减去3个或更多NRSRO,则使用次低。 |
(2) |
对我们美国保险公司的固定收益投资组合进行NAIC评级。 |
(3) |
其他包括我们的非寿险公司、加拿大保险公司持有的资产和未评级的股票。 |
注:本财务补充资料中的投资组合页面不包括资产负债表中持有至到期的资产。
16 of 18
投资组合-补充数据和趋势 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
$ 变化 |
|
% 变化 |
|
|||||||||||||
按来源分列的投资净收益 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
固定期限证券(可供出售) |
$ |
20,020 |
|
$ |
20,155 |
|
$ |
19,860 |
|
$ |
20,328 |
|
$ |
20,889 |
|
$ |
869 |
|
4.3% |
|
||||||
|
固定期限证券(持有至到期) |
|
15,146 |
|
|
15,495 |
|
|
15,741 |
|
|
15,825 |
|
|
15,515 |
|
|
369 |
|
2.4% |
|
||||||
|
股权证券 |
|
391 |
|
|
411 |
|
|
413 |
|
|
416 |
|
|
387 |
|
|
(4 |
) |
-1.1% |
|
||||||
|
存款资产10%再保险条约 |
|
1,368 |
|
|
1,238 |
|
|
987 |
|
|
785 |
|
|
589 |
|
|
(779 |
) |
-56.9% |
|
||||||
|
存款资产-按市值计价 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,306 |
) |
NM |
|
||||||
|
政策性贷款及其他投资资产 |
|
231 |
|
|
98 |
|
|
289 |
|
|
401 |
|
|
102 |
|
|
(129 |
) |
-55.9% |
|
||||||
|
现金及现金等价物 |
|
119 |
|
|
156 |
|
|
96 |
|
|
85 |
|
|
125 |
|
|
6 |
|
5.3% |
|
||||||
|
|
|
|
|
总投资收益 |
|
36,483 |
|
|
37,383 |
|
|
36,746 |
|
|
36,940 |
|
|
35,508 |
|
|
(975 |
) |
-2.7% |
|
||
|
投资费用 |
|
1,284 |
|
|
1,353 |
|
|
1,004 |
|
|
1,114 |
|
|
1,088 |
|
|
(196 |
) |
-15.3% |
|
||||||
|
盈余票据的利息支出 |
|
15,146 |
|
|
15,495 |
|
|
15,741 |
|
|
15,825 |
|
|
15,515 |
|
|
369 |
|
2.4% |
|
||||||
|
|
|
|
|
净投资收益 |
$ |
20,052 |
|
$ |
20,535 |
|
$ |
20,001 |
|
$ |
20,001 |
|
$ |
18,905 |
|
$ |
(1,147 |
) |
-5.7% |
|
||
|
|
固定收益账面收益率,期末 |
|
3.30 |
% |
|
3.31 |
% |
|
3.23 |
% |
|
3.12 |
% |
|
3.18 |
% |
|
|
|
|
|
|
||||
|
|
新货币收益率 |
|
1.72 |
% |
|
2.68 |
% |
|
2.21 |
% |
|
1.60 |
% |
|
3.37 |
% |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第一季度同比 |
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
%铂 变化 |
|
|
|
|
||||||
固定收益投资组合质量评级 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
额定值 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
AAA级 |
|
16.6 |
% |
|
16.5 |
% |
|
18.0 |
% |
|
18.7 |
% |
|
21.0 |
% |
|
4.4 |
% |
|
|
|
|||||
|
AA型 |
|
12.2 |
% |
|
11.6 |
% |
|
11.0 |
% |
|
11.8 |
% |
|
11.2 |
% |
|
-1.0 |
% |
|
|
|
|||||
|
A |
|
23.0 |
% |
|
22.1 |
% |
|
23.6 |
% |
|
24.4 |
% |
|
23.7 |
% |
|
0.7 |
% |
|
|
|
|||||
|
BBB |
|
44.0 |
% |
|
45.5 |
% |
|
42.9 |
% |
|
40.8 |
% |
|
39.8 |
% |
|
-4.2 |
% |
|
|
|
|||||
|
低于投资级别 |
|
4.1 |
% |
|
4.2 |
% |
|
4.1 |
% |
|
3.5 |
% |
|
3.1 |
% |
|
-1.0 |
% |
|
|
|
|||||
|
北美 |
|
0.1 |
% |
|
0.1 |
% |
|
0.3 |
% |
|
0.8 |
% |
|
1.2 |
% |
|
1.1 |
% |
|
|
|
|||||
|
|
|
|
|
固定收益总额 |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按摊销成本计算的平均评级 |
A- |
|
A- |
|
A |
|
A |
|
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
截至2022年3月31日 |
|
|
|
截至2022年3月31日 |
|
|
|
|
|
|
截至2022年3月31日 |
|
||||||||||||||
|
|
|
|
|
|
|
市场 价值 |
|
摊销 成本 |
|
信用 额定值 |
|
|
|
市场 价值 |
|
摊销 成本 |
|
|
|
|
|
|
市场 价值 |
|
摊销 成本 |
|
||||||
最大的25次曝光 |
|
|
|
|
|
|
|
|
国外风险暴露(1) |
|
|
|
|
|
|
|
|
政府投资(1) |
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
加拿大 |
$ |
17,054 |
|
$ |
17,505 |
|
AAA级 |
|
加拿大 |
$ |
96,017 |
|
$ |
96,975 |
|
|
|
AAA级 |
$ |
2,053 |
|
$ |
2,131 |
|
|||||||
|
2 |
加拿大安大略省 |
|
13,940 |
|
|
14,140 |
|
A+ |
|
澳大利亚 |
|
26,547 |
|
|
26,585 |
|
|
|
AA型 |
|
8,717 |
|
|
8,657 |
|
|||||||
|
3 |
加拿大魁北克省 |
|
13,283 |
|
|
13,234 |
|
AA- |
|
英国 |
|
17,848 |
|
|
17,754 |
|
|
|
A |
|
14,694 |
|
|
15,240 |
|
|||||||
|
4 |
摩根士丹利 |
|
13,072 |
|
|
13,079 |
|
BBB+ |
|
开曼群岛 |
|
15,325 |
|
|
15,595 |
|
|
|
BBB |
|
11,416 |
|
|
11,647 |
|
|||||||
|
5 |
TC能源公司 |
|
11,993 |
|
|
12,583 |
|
BBB+ |
|
日本 |
|
10,285 |
|
|
10,198 |
|
|
|
低于投资级别 |
|
3,136 |
|
|
3,430 |
|
|||||||
|
6 |
加拿大艾伯塔省 |
|
11,919 |
|
|
12,319 |
|
A |
|
爱尔兰 |
|
9,223 |
|
|
9,458 |
|
|
|
北美 |
|
— |
|
|
— |
|
|||||||
|
7 |
康菲石油 |
|
11,507 |
|
|
11,060 |
|
A- |
|
百慕大群岛 |
|
8,916 |
|
|
8,902 |
|
|
|
|
总计 |
$ |
40,015 |
|
$ |
41,105 |
|
||||||
|
8 |
安桥 |
|
11,340 |
|
|
11,708 |
|
BBB+ |
|
法国 |
|
8,251 |
|
|
8,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
9 |
宏利金融公司 |
|
10,418 |
|
|
10,434 |
|
A |
|
墨西哥 |
|
7,095 |
|
|
7,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
10 |
甲骨文 |
|
10,285 |
|
|
10,274 |
|
BBB+ |
|
荷兰 |
|
6,061 |
|
|
5,456 |
|
|
|
民间投资(1) |
|
|
|
|
|
|
|||||||
|
11 |
第一资本信贷 |
|
9,904 |
|
|
9,811 |
|
BBB |
|
超国家 |
|
4,567 |
|
|
4,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
12 |
安大略省教师养老金计划 |
|
9,820 |
|
|
10,201 |
|
AA+ |
|
11.瑞士 |
|
4,400 |
|
|
4,536 |
|
|
|
AAA级 |
$ |
2,975 |
|
$ |
2,999 |
|
|||||||
|
13 |
西部和南方互惠控股公司 |
|
9,364 |
|
|
9,580 |
|
AA- |
|
巴西 |
|
4,271 |
|
|
4,368 |
|
|
|
AA型 |
|
4,412 |
|
|
4,429 |
|
|||||||
|
14 |
费尔法克斯金融控股有限公司 |
|
9,153 |
|
|
9,854 |
|
BBB- |
|
以色列 |
|
3,693 |
|
|
3,554 |
|
|
|
A |
|
56,133 |
|
|
56,126 |
|
|||||||
|
15 |
肯珀公司 |
|
8,998 |
|
|
9,096 |
|
BBB |
|
卢森堡 |
|
3,450 |
|
|
3,500 |
|
|
|
BBB |
|
138,498 |
|
|
139,711 |
|
|||||||
|
16 |
加拿大不列颠哥伦比亚省 |
|
8,775 |
|
|
8,893 |
|
AA+ |
|
新兴市场(2) |
|
13,746 |
|
|
14,389 |
|
|
|
低于投资级别 |
|
12,330 |
|
|
12,140 |
|
|||||||
|
17 |
纽芬兰和拉布拉多省 |
|
8,752 |
|
|
8,913 |
|
A |
|
所有其他 |
|
|
18,685 |
|
|
18,842 |
|
|
|
北美 |
|
4,018 |
|
|
3,990 |
|
||||||
|
18 |
Entergy公司 |
|
8,691 |
|
|
9,008 |
|
BBB+ |
|
|
总计 |
$ |
258,380 |
|
$ |
260,501 |
|
|
|
|
总计 |
$ |
218,365 |
|
$ |
219,396 |
|
|||||
|
19 |
加拿大新不伦瑞克省 |
|
8,628 |
|
|
8,660 |
|
A+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
20 |
百时美施贵宝公司 |
|
8,555 |
|
|
8,608 |
|
A+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
21 |
GATX公司 |
|
7,930 |
|
|
7,792 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
22 |
邦吉有限公司 |
|
7,785 |
|
|
8,146 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
23 |
The Williams Cos Inc. |
|
7,775 |
|
|
8,091 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
24 |
房地产收入公司 |
|
7,736 |
|
|
7,871 |
|
A- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
25 |
航空租赁公司 |
|
7,521 |
|
|
7,882 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
总计 |
$ |
254,198 |
|
$ |
258,741 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
占固定收益投资组合总额的百分比 |
|
8.0 |
% |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
基于风险所在国家/地区对美国以外发行人的美元计价投资。 |
(2) |
新兴市场是摩根士丹利资本国际公司(MSCI,Inc.)定义的,包括智利、印度、秘鲁、波兰和南非。 |
注:本财务补充资料中的投资组合页面不包括资产负债表中持有至到期的资产。
17 of 18
五年历史主要统计数据 |
Primerica,Inc. 财务补充资料 |
(百万美元) |
2017 |
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
新兵 |
|
303,867 |
|
|
290,886 |
|
|
282,207 |
|
|
400,345 |
|
|
349,374 |
|
|
94,633 |
|
|
89,285 |
|
|
91,884 |
|
|
73,572 |
|
|
84,707 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
人寿保险特许销售队伍,期初 |
|
116,827 |
|
|
126,121 |
|
|
130,736 |
|
|
130,522 |
|
|
134,907 |
|
|
134,907 |
|
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
||||||
|
新寿险持牌代表 |
|
48,535 |
|
|
48,041 |
|
|
44,739 |
|
|
48,106 |
|
|
39,622 |
|
|
10,833 |
|
|
10,112 |
|
|
9,381 |
|
|
9,296 |
|
|
9,983 |
|
|||||
|
未续任和终止的代表 |
|
(39,241 |
) |
|
(43,426 |
) |
|
(44,953 |
) |
|
(43,721 |
) |
|
(45,014 |
) |
|
(13,710 |
) |
|
(10,101 |
) |
|
(11,399 |
) |
|
(9,804 |
) |
|
(9,292 |
) |
|||||
人寿保险持牌销售队伍,期末 |
|
126,121 |
|
|
130,736 |
|
|
130,522 |
|
|
134,907 |
|
|
129,515 |
|
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
|
130,206 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已签发定期寿险保单 |
|
312,799 |
|
|
301,589 |
|
|
287,809 |
|
|
352,868 |
|
|
323,855 |
|
|
82,667 |
|
|
90,071 |
|
|
75,914 |
|
|
75,203 |
|
|
71,324 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
已发行定期寿险面额 |
$ |
95,635 |
|
$ |
95,209 |
|
$ |
93,994 |
|
$ |
109,436 |
|
$ |
108,521 |
|
$ |
26,643 |
|
$ |
29,981 |
|
$ |
26,219 |
|
$ |
25,678 |
|
$ |
24,773 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有效期限寿命面金额,期初 |
$ |
728,385 |
|
$ |
763,831 |
|
$ |
781,041 |
|
$ |
808,262 |
|
$ |
858,818 |
|
$ |
858,818 |
|
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
||||||
|
已发行定期寿险面额 |
|
95,635 |
|
|
95,209 |
|
|
93,994 |
|
|
109,436 |
|
|
108,521 |
|
|
26,643 |
|
|
29,981 |
|
|
26,219 |
|
|
25,678 |
|
|
24,773 |
|
|||||
|
终止期限寿命面金额 |
|
(65,958 |
) |
|
(70,291 |
) |
|
(71,519 |
) |
|
(60,848 |
) |
|
(64,798 |
) |
|
(17,240 |
) |
|
(14,706 |
) |
|
(16,241 |
) |
|
(16,610 |
) |
|
(19,787 |
) |
|||||
|
外币影响,净额 |
|
5,769 |
|
|
(7,708 |
) |
|
4,746 |
|
|
1,968 |
|
|
862 |
|
|
1,422 |
|
|
1,602 |
|
|
(2,480 |
) |
|
319 |
|
|
1,242 |
|
|||||
有效的期限寿命面额,期限结束 |
$ |
763,831 |
|
$ |
781,041 |
|
$ |
808,262 |
|
$ |
858,818 |
|
$ |
903,404 |
|
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
$ |
909,632 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
估计年化已发行定期寿险保费 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
来自新保单的保费 |
$ |
255.4 |
|
$ |
250.8 |
|
$ |
244.8 |
|
$ |
303.6 |
|
$ |
297.2 |
|
$ |
74.5 |
|
$ |
82.6 |
|
$ |
70.7 |
|
$ |
69.4 |
|
$ |
65.5 |
|
|||||
|
保费的增加及增加 |
|
49.5 |
|
|
55.2 |
|
|
60.2 |
|
|
68.9 |
|
|
77.0 |
|
|
18.0 |
|
|
20.3 |
|
|
19.5 |
|
|
19.1 |
|
|
18.4 |
|
|||||
|
|
估计年化已发行定期寿险保费总额 |
$ |
304.9 |
|
$ |
306.0 |
|
$ |
305.0 |
|
$ |
372.5 |
|
$ |
374.2 |
|
$ |
92.5 |
|
$ |
103.0 |
|
$ |
90.2 |
|
$ |
88.5 |
|
$ |
83.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
投资储蓄产品销售 |
$ |
6,192.2 |
|
$ |
7,040.1 |
|
$ |
7,533.2 |
|
$ |
7,842.5 |
|
$ |
11,703.1 |
|
$ |
2,853.5 |
|
$ |
3,040.2 |
|
$ |
2,790.4 |
|
$ |
3,019.0 |
|
$ |
3,065.4 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
投资和储蓄平均客户资产价值 |
$ |
56,791 |
|
$ |
61,842 |
|
$ |
65,029 |
|
$ |
69,709 |
|
$ |
89,993 |
|
$ |
83,131 |
|
$ |
89,378 |
|
$ |
92,652 |
|
$ |
94,809 |
|
$ |
94,203 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
美国抵押贷款成交量(经纪) |
$ |
— |
|
$ |
— |
|
$ |
31.1 |
|
$ |
442.5 |
|
$ |
1,229.2 |
|
$ |
262.3 |
|
$ |
298.6 |
|
$ |
337.6 |
|
$ |
330.8 |
|
$ |
235.9 |
|
18 of 18