展品99.2
补充财务信息
2022年第二季度
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2021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年第二季度
本文件是对我们发布的2022年第二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%的股份相关的交易相关费用/回收、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/回收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 |
|
6月30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 |
|
$ |
3,048,974 |
|
|||||
|
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 |
|
|
1,415,940 |
|
|||||
|
|
|
总投资和现金 |
|
4,443,053 |
|
|
4,496,070 |
|
|
4,800,565 |
|
|
4,432,485 |
|
|
4,656,930 |
|
|
4,581,464 |
|
|
4,464,914 |
|
|||
|
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 |
|
|
4,069,039 |
|
|||||
|
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 |
|
|
3,028,511 |
|
|||||
|
商誉 |
|
— |
|
|
— |
|
|
— |
|
|
224,180 |
|
|
179,154 |
|
|
179,154 |
|
|
187,707 |
|
|||||
|
其他资产 |
|
899,165 |
|
|
921,236 |
|
|
925,621 |
|
|
1,330,620 |
|
|
1,274,946 |
|
|
1,242,457 |
|
|
1,219,847 |
|
|||||
|
独立账户资产 |
|
2,659,520 |
|
|
2,638,901 |
|
|
2,745,827 |
|
|
2,672,606 |
|
|
2,799,992 |
|
|
2,696,891 |
|
|
2,358,987 |
|
|||||
|
|
|
总资产 |
$ |
14,905,286 |
|
$ |
15,113,858 |
|
$ |
15,519,871 |
|
$ |
15,816,135 |
|
$ |
16,123,222 |
|
$ |
15,934,813 |
|
$ |
15,329,005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
7,276,278 |
|
|||||
|
其他保单负债 |
|
984,612 |
|
|
1,020,349 |
|
|
977,373 |
|
|
1,054,925 |
|
|
1,103,642 |
|
|
1,108,047 |
|
|
999,789 |
|
|||||
|
所得税 |
|
223,496 |
|
|
235,233 |
|
|
204,197 |
|
|
260,264 |
|
|
241,311 |
|
|
217,326 |
|
|
164,971 |
|
|||||
|
其他负债 |
|
618,874 |
|
|
633,719 |
|
|
641,025 |
|
|
668,643 |
|
|
669,631 |
|
|
683,865 |
|
|
646,660 |
|
|||||
|
债务义务 |
|
374,415 |
|
|
374,511 |
|
|
499,606 |
|
|
514,702 |
|
|
607,102 |
|
|
598,303 |
|
|
592,504 |
|
|||||
|
盈余票据 |
|
1,345,772 |
|
|
1,361,648 |
|
|
1,368,194 |
|
|
1,375,559 |
|
|
1,378,585 |
|
|
1,389,811 |
|
|
1,415,457 |
|
|||||
|
在证券借贷项下应付 |
|
72,154 |
|
|
87,190 |
|
|
80,613 |
|
|
105,264 |
|
|
94,529 |
|
|
93,171 |
|
|
96,603 |
|
|||||
|
分账负债 |
|
2,659,520 |
|
|
2,638,901 |
|
|
2,745,827 |
|
|
2,672,606 |
|
|
2,799,992 |
|
|
2,696,891 |
|
|
2,358,987 |
|
|||||
|
|
|
总负债 |
|
13,069,401 |
|
|
13,236,666 |
|
|
13,501,107 |
|
|
13,709,563 |
|
|
14,033,442 |
|
|
14,004,011 |
|
|
13,551,249 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
可赎回的非控股权益 |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
7,631 |
|
$ |
7,271 |
|
$ |
4,616 |
|
$ |
2,233 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股东权益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
普通股(面值0.01美元)(1) |
|
393 |
|
|
394 |
|
|
394 |
|
|
395 |
|
|
394 |
|
|
388 |
|
|
378 |
|
|||||
|
实收资本 |
|
(0 |
) |
|
8,138 |
|
|
12,880 |
|
|
17,454 |
|
|
5,224 |
|
|
(0 |
) |
|
(0 |
) |
|||||
|
留存收益 |
|
1,705,786 |
|
|
1,785,037 |
|
|
1,894,539 |
|
|
1,988,324 |
|
|
2,004,506 |
|
|
1,980,467 |
|
|
1,948,244 |
|
|||||
|
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 |
) |
|
(175,746 |
) |
||||
|
|
累计平移调整 |
|
1,578 |
|
|
6,570 |
|
|
13,960 |
|
|
8,068 |
|
|
8,611 |
|
|
11,769 |
|
|
2,648 |
|
||||
|
|
|
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 |
|
|
1,775,524 |
|
|||
|
|
|
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 |
|
$ |
15,329,005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
1,775,524 |
|
||||||
|
减去:未实现净收益(亏损) |
|
128,128 |
|
|
77,053 |
|
|
96,990 |
|
|
84,701 |
|
|
63,775 |
|
|
(66,439 |
) |
|
(175,746 |
) |
|||||
|
|
|
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 |
|
$ |
1,951,270 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
1,992,624 |
|
||||||
|
Primerica公司的净收入。 |
|
100,084 |
|
|
97,872 |
|
|
128,162 |
|
|
112,456 |
|
|
34,868 |
|
|
81,418 |
|
|
107,947 |
|
|||||
|
股东分红 |
|
(15,851 |
) |
|
(18,620 |
) |
|
(18,660 |
) |
|
(18,671 |
) |
|
(18,686 |
) |
|
(21,645 |
) |
|
(21,178 |
) |
|||||
|
股份及认股权证的作废 |
|
(13,426 |
) |
|
(5,966 |
) |
|
(521 |
) |
|
(88 |
) |
|
(18,829 |
) |
|
(103,862 |
) |
|
(127,963 |
) |
|||||
|
净外币换算调整 |
|
16,398 |
|
|
4,992 |
|
|
7,390 |
|
|
(5,892 |
) |
|
543 |
|
|
3,158 |
|
|
(9,121 |
) |
|||||
|
其他,净额 |
|
5,864 |
|
|
14,105 |
|
|
5,264 |
|
|
4,662 |
|
|
6,597 |
|
|
14,820 |
|
|
8,961 |
|
|||||
期末余额 |
$ |
1,707,757 |
|
$ |
1,800,139 |
|
$ |
1,921,774 |
|
$ |
2,014,241 |
|
$ |
2,018,735 |
|
$ |
1,992,624 |
|
$ |
1,951,270 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
2,994,367 |
|
||||||
|
递延一般费用 |
|
9,510 |
|
|
10,558 |
|
|
10,055 |
|
|
9,248 |
|
|
9,062 |
|
|
9,519 |
|
|
9,321 |
|
|||||
|
递延佣金费用 |
|
128,084 |
|
|
134,188 |
|
|
136,085 |
|
|
129,287 |
|
|
124,515 |
|
|
123,739 |
|
|
119,794 |
|
|||||
|
递延保单收购成本摊销 |
|
(53,342 |
) |
|
(66,105 |
) |
|
(54,286 |
) |
|
(62,214 |
) |
|
(68,575 |
) |
|
(86,063 |
) |
|
(85,379 |
) |
|||||
|
外币影响和其他,净额 |
|
12,984 |
|
|
3,884 |
|
|
4,324 |
|
|
(6,748 |
) |
|
858 |
|
|
3,390 |
|
|
(9,593 |
) |
|||||
期末余额 |
$ |
2,629,644 |
|
$ |
2,712,169 |
|
$ |
2,808,347 |
|
$ |
2,877,921 |
|
$ |
2,943,782 |
|
$ |
2,994,367 |
|
$ |
3,028,511 |
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(千美元,每股数据除外) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$/# 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
|
38,385,520 |
|
|
(1,145,171 |
) |
|
-2.9 |
% |
|
39,493,526 |
|
|
38,800,954 |
|
|
(692,572 |
) |
-1.8% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
107,947 |
|
$ |
(20,214 |
) |
|
-15.8 |
% |
$ |
226,033 |
|
$ |
189,365 |
|
$ |
(36,668 |
) |
-16.2% |
|
||||
|
可归因于未归属参与证券的收入减少 |
|
(417 |
) |
|
(525 |
) |
|
(458 |
) |
|
(141 |
) |
|
(337 |
) |
|
(477 |
) |
|
48 |
|
|
9.1 |
% |
|
(945 |
) |
|
(811 |
) |
|
134 |
|
14.2% |
|
||||
|
|
用于计算基本每股收益的净收入 |
$ |
97,455 |
|
$ |
127,636 |
|
$ |
111,997 |
|
$ |
34,728 |
|
$ |
81,081 |
|
$ |
107,470 |
|
$ |
(20,167 |
) |
|
-15.8 |
% |
$ |
225,089 |
|
$ |
188,554 |
|
$ |
(36,534 |
) |
-16.2% |
|
|||
|
|
基本每股收益 |
$ |
2.47 |
|
$ |
3.23 |
|
$ |
2.83 |
|
$ |
0.88 |
|
$ |
2.07 |
|
$ |
2.80 |
|
$ |
(0.43 |
) |
|
-13.3 |
% |
$ |
5.70 |
|
$ |
4.86 |
|
$ |
(0.84 |
) |
-14.7% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
110,701 |
|
$ |
(18,654 |
) |
|
-14.4 |
% |
$ |
226,485 |
|
$ |
194,034 |
|
$ |
(32,451 |
) |
-14.3% |
|
||||
|
可归因于未归属参与证券的营业收入减少 |
|
(414 |
) |
|
(530 |
) |
|
(484 |
) |
|
(472 |
) |
|
(345 |
) |
|
(490 |
) |
|
41 |
|
|
7.7 |
% |
|
(947 |
) |
|
(831 |
) |
|
116 |
|
12.2% |
|
||||
|
|
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 |
|
$ |
110,212 |
|
$ |
(18,614 |
) |
|
-14.4 |
% |
$ |
225,538 |
|
$ |
193,203 |
|
$ |
(32,335 |
) |
-14.3% |
|
|||
|
|
基本调整后每股营业收入 |
$ |
2.45 |
|
$ |
3.26 |
|
$ |
2.99 |
|
$ |
2.95 |
|
$ |
2.12 |
|
$ |
2.87 |
|
$ |
(0.39 |
) |
|
-11.9 |
% |
$ |
5.71 |
|
$ |
4.98 |
|
$ |
(0.73 |
) |
-12.8% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
38,385,520 |
|
|
(1,145,171 |
) |
|
-2.9 |
% |
|
39,493,526 |
|
|
38,800,954 |
|
|
(692,572 |
) |
-1.8% |
|
||||
|
或有可发行股份的摊薄影响 |
|
124,505 |
|
|
121,595 |
|
|
117,923 |
|
|
122,929 |
|
|
110,941 |
|
|
115,058 |
|
|
(6,537 |
) |
|
-5.4 |
% |
|
123,050 |
|
|
113,000 |
|
|
(10,050 |
) |
-8.2% |
|
||||
|
|
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 |
|
|
38,500,578 |
|
|
(1,151,708 |
) |
|
-2.9 |
% |
|
39,616,576 |
|
|
38,913,954 |
|
|
(702,622 |
) |
-1.8% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
107,947 |
|
$ |
(20,214 |
) |
|
-15.8 |
% |
$ |
226,033 |
|
$ |
189,365 |
|
$ |
(36,668 |
) |
-16.2% |
|
||||
|
可归因于未归属参与证券的收入减少 |
|
(416 |
) |
|
(524 |
) |
|
(457 |
) |
|
(140 |
) |
|
(337 |
) |
|
(476 |
) |
|
48 |
|
|
9.1 |
% |
|
(942 |
) |
|
(809 |
) |
|
133 |
|
14.1% |
|
||||
|
|
用于计算稀释每股收益的净收益 |
$ |
97,456 |
|
$ |
127,638 |
|
$ |
111,998 |
|
$ |
34,728 |
|
$ |
81,081 |
|
$ |
107,471 |
|
$ |
(20,167 |
) |
|
-15.8 |
% |
$ |
225,091 |
|
$ |
188,556 |
|
$ |
(36,535 |
) |
-16.2% |
|
|||
|
|
稀释后每股收益 |
$ |
2.46 |
|
$ |
3.22 |
|
$ |
2.82 |
|
$ |
0.87 |
|
$ |
2.06 |
|
$ |
2.79 |
|
$ |
(0.43 |
) |
|
-13.3 |
% |
$ |
5.68 |
|
$ |
4.85 |
|
$ |
(0.84 |
) |
-14.7% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
110,701 |
|
$ |
(18,654 |
) |
|
-14.4 |
% |
$ |
226,485 |
|
$ |
194,034 |
|
$ |
(32,451 |
) |
-14.3% |
|
||||
|
可归因于未归属参与证券的营业收入减少 |
|
(413 |
) |
|
(529 |
) |
|
(483 |
) |
|
(471 |
) |
|
(344 |
) |
|
(488 |
) |
|
40 |
|
|
7.6 |
% |
|
(944 |
) |
|
(829 |
) |
|
115 |
|
12.2% |
|
||||
|
|
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 |
|
$ |
110,213 |
|
$ |
(18,614 |
) |
|
-14.4 |
% |
$ |
225,541 |
|
$ |
193,205 |
|
$ |
(32,336 |
) |
-14.3% |
|
|||
|
|
稀释后调整后每股营业收入 |
$ |
2.44 |
|
$ |
3.25 |
|
$ |
2.98 |
|
$ |
2.94 |
|
$ |
2.11 |
|
$ |
2.86 |
|
$ |
(0.39 |
) |
|
-11.9 |
% |
$ |
5.69 |
|
$ |
4.96 |
|
$ |
(0.73 |
) |
-12.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
|
|
|
|
|
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$/# 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
$ |
1,850,855 |
|
$ |
(97,123 |
) |
|
-5.0 |
% |
$ |
1,902,258 |
|
$ |
1,927,601 |
|
$ |
25,343 |
|
|
1.3 |
% |
|||
|
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 |
|
$ |
1,971,947 |
|
$ |
110,991 |
|
|
6.0 |
% |
$ |
1,807,452 |
|
$ |
1,988,813 |
|
$ |
181,361 |
|
|
10.0 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
|
23.3 |
% |
|
-3.0 |
% |
NM |
|
|
11.9 |
% |
|
19.6 |
% |
|
7.8 |
% |
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 |
% |
|
21.9 |
% |
|
-5.7 |
% |
NM |
|
|
11.9 |
% |
|
19.6 |
% |
|
7.8 |
% |
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 |
% |
|
22.5 |
% |
|
-5.3 |
% |
NM |
|
|
12.5 |
% |
|
19.5 |
% |
|
7.0 |
% |
NM |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本结构 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
债务与资本比率(2) |
|
16.6 |
% |
|
19.8 |
% |
|
19.7 |
% |
|
22.6 |
% |
|
23.7 |
% |
|
25.0 |
% |
|
5.2 |
% |
NM |
|
|
19.8 |
% |
|
25.0 |
% |
|
5.2 |
% |
NM |
|
|||||
|
债务与资本之比,不包括AOCI(2) |
|
17.3 |
% |
|
20.8 |
% |
|
20.4 |
% |
|
23.2 |
% |
|
23.2 |
% |
|
23.3 |
% |
|
2.6 |
% |
NM |
|
|
20.8 |
% |
|
23.3 |
% |
|
2.6 |
% |
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 |
|
2.5 |
x |
|
0.1 |
x |
NM |
|
|
2.4 |
x |
|
2.5 |
x |
|
0.1 |
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 |
|
2.3 |
x |
|
(0.2 |
x) |
NM |
|
|
2.5 |
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 |
|
|
37,768,052 |
|
|
(1,675,509 |
) |
|
-4.2 |
% |
|
39,443,561 |
|
|
37,768,052 |
|
|
(1,675,509 |
) |
|
-4.2 |
% |
|||
|
调整后每股股东权益 |
$ |
45.67 |
|
$ |
48.72 |
|
$ |
51.03 |
|
$ |
51.28 |
|
$ |
51.42 |
|
$ |
51.66 |
|
$ |
2.94 |
|
|
6.0 |
% |
$ |
48.72 |
|
$ |
51.66 |
|
$ |
2.94 |
|
|
6.0 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
财务实力评级-Primerica人寿保险公司 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
穆迪 |
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
|||||||||||||||
|
标普(S&P) |
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
|||||||||||||||
|
上午最佳 |
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
控股公司高级债务评级 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
穆迪 |
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
|||||||||||||||
|
标普(S&P) |
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
NM |
|
|||||||||||||||
|
上午最佳 |
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
NM |
|
NM |
|
NM |
|
NM |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$ 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 2022 |
|
$ 变化 |
|
% 变化 |
|
||||||||||||||||||
损益表 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
直接保费 |
$ |
762,227 |
|
$ |
780,299 |
|
$ |
785,277 |
|
$ |
794,344 |
|
$ |
798,666 |
|
$ |
808,894 |
|
$ |
28,594 |
|
|
3.7 |
% |
$ |
1,542,526 |
|
$ |
1,607,560 |
|
$ |
65,033 |
|
|
4.2 |
% |
|||||
|
让渡保费 |
|
(395,973 |
) |
|
(413,850 |
) |
|
(401,295 |
) |
|
(405,147 |
) |
|
(399,885 |
) |
|
(419,048 |
) |
|
(5,198 |
) |
|
-1.3 |
% |
|
(809,822 |
) |
|
(818,933 |
) |
|
(9,111 |
) |
|
-1.1 |
% |
|||||
|
|
净保费 |
|
366,254 |
|
|
366,450 |
|
|
383,983 |
|
|
389,197 |
|
|
398,781 |
|
|
389,846 |
|
|
23,396 |
|
|
6.4 |
% |
|
732,704 |
|
|
788,626 |
|
|
55,922 |
|
|
7.6 |
% |
||||
|
净投资收益 |
|
20,052 |
|
|
20,535 |
|
|
20,000 |
|
|
20,001 |
|
|
18,905 |
|
|
21,284 |
|
|
749 |
|
|
3.6 |
% |
|
40,588 |
|
|
40,189 |
|
|
(399 |
) |
|
-1.0 |
% |
|||||
|
佣金及费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
以销售为基础(1) |
|
98,112 |
|
|
104,716 |
|
|
95,229 |
|
|
103,451 |
|
|
103,242 |
|
|
88,701 |
|
|
(16,015 |
) |
|
-15.3 |
% |
|
202,828 |
|
|
191,942 |
|
|
(10,886 |
) |
|
-5.4 |
% |
||||
|
|
基于资产(2) |
|
101,241 |
|
|
108,490 |
|
|
113,558 |
|
|
118,015 |
|
|
113,112 |
|
|
108,101 |
|
|
(389 |
) |
|
-0.4 |
% |
|
209,731 |
|
|
221,213 |
|
|
11,482 |
|
|
5.5 |
% |
||||
|
|
以账户为基础(3) |
|
21,120 |
|
|
21,848 |
|
|
21,456 |
|
|
22,514 |
|
|
21,541 |
|
|
22,592 |
|
|
744 |
|
|
3.4 |
% |
|
42,968 |
|
|
44,134 |
|
|
1,165 |
|
|
2.7 |
% |
||||
|
|
其他佣金及费用 |
|
13,571 |
|
|
15,635 |
|
|
39,553 |
|
|
44,304 |
|
|
13,905 |
|
|
21,294 |
|
|
5,660 |
|
|
36.2 |
% |
|
29,205 |
|
|
35,200 |
|
|
5,994 |
|
|
20.5 |
% |
||||
|
投资(亏损)收益 |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
|
(1,892 |
) |
|
(2,593 |
) |
NM |
|
|
2,466 |
|
|
(1,141 |
) |
|
(3,608 |
) |
|
-146.3 |
% |
||||||
|
其他,净额 |
|
15,595 |
|
|
16,313 |
|
|
18,051 |
|
|
24,616 |
|
|
20,988 |
|
|
18,755 |
|
|
2,442 |
|
|
15.0 |
% |
|
31,908 |
|
|
39,744 |
|
|
7,836 |
|
|
24.6 |
% |
|||||
|
总收入 |
|
637,711 |
|
|
654,687 |
|
|
693,240 |
|
|
724,094 |
|
|
691,225 |
|
|
668,681 |
|
|
13,994 |
|
|
2.1 |
% |
|
1,292,399 |
|
|
1,359,906 |
|
|
67,508 |
|
|
5.2 |
% |
|||||
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
福利及申索 |
|
183,789 |
|
|
168,347 |
|
|
183,425 |
|
|
187,192 |
|
|
187,069 |
|
|
153,257 |
|
|
(15,090 |
) |
|
-9.0 |
% |
|
352,136 |
|
|
340,326 |
|
|
(11,811 |
) |
|
-3.4 |
% |
|||||
|
DAC摊销 |
|
66,105 |
|
|
54,286 |
|
|
62,214 |
|
|
68,575 |
|
|
86,063 |
|
|
85,379 |
|
|
31,093 |
|
|
57.3 |
% |
|
120,390 |
|
|
171,442 |
|
|
51,051 |
|
|
42.4 |
% |
|||||
|
保险佣金 |
|
8,740 |
|
|
8,838 |
|
|
8,412 |
|
|
8,542 |
|
|
7,721 |
|
|
7,594 |
|
|
(1,243 |
) |
|
-14.1 |
% |
|
17,578 |
|
|
15,315 |
|
|
(2,262 |
) |
|
-12.9 |
% |
|||||
|
保险费 |
|
48,766 |
|
|
48,579 |
|
|
51,901 |
|
|
53,359 |
|
|
59,509 |
|
|
59,461 |
|
|
10,882 |
|
|
22.4 |
% |
|
97,345 |
|
|
118,970 |
|
|
21,625 |
|
|
22.2 |
% |
|||||
|
销售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
以销售为基础(1) |
|
68,594 |
|
|
73,629 |
|
|
67,745 |
|
|
77,390 |
|
|
74,606 |
|
|
63,403 |
|
|
(10,226 |
) |
|
-13.9 |
% |
|
142,224 |
|
|
138,009 |
|
|
(4,215 |
) |
|
-3.0 |
% |
||||
|
|
基于资产(2) |
|
46,866 |
|
|
50,488 |
|
|
53,233 |
|
|
55,614 |
|
|
53,366 |
|
|
50,876 |
|
|
387 |
|
|
0.8 |
% |
|
97,355 |
|
|
104,242 |
|
|
6,888 |
|
|
7.1 |
% |
||||
|
|
其他销售佣金 |
|
6,434 |
|
|
7,185 |
|
|
8,290 |
|
|
6,839 |
|
|
5,952 |
|
|
5,484 |
|
|
(1,701 |
) |
|
-23.7 |
% |
|
13,619 |
|
|
11,436 |
|
|
(2,183 |
) |
|
-16.0 |
% |
||||
|
利息支出 |
|
7,145 |
|
|
7,141 |
|
|
7,529 |
|
|
8,804 |
|
|
6,853 |
|
|
6,814 |
|
|
(326 |
) |
|
-4.6 |
% |
|
14,285 |
|
|
13,667 |
|
|
(618 |
) |
|
-4.3 |
% |
|||||
|
合同购置费用(4) |
|
— |
|
|
— |
|
|
23,524 |
|
|
29,264 |
|
|
20,649 |
|
|
19,384 |
|
|
19,384 |
|
|
#DIV/0 |
! |
|
— |
|
|
40,034 |
|
|
40,034 |
|
|
#DIV/0 |
! |
|||||
|
其他运营费用 |
|
72,964 |
|
|
66,730 |
|
|
79,866 |
|
|
77,292 |
|
|
86,434 |
|
|
79,728 |
|
|
12,999 |
|
|
19.5 |
% |
|
139,693 |
|
|
166,162 |
|
|
26,469 |
|
|
18.9 |
% |
|||||
|
商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
76,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|
— |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|||||
|
债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
8,927 |
|
|
— |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|
— |
|
|
— |
|
|
— |
|
|
#DIV/0 |
! |
|||||
|
福利和费用总额 |
|
509,403 |
|
|
485,222 |
|
|
546,138 |
|
|
657,797 |
|
|
588,222 |
|
|
531,381 |
|
|
46,159 |
|
|
9.5 |
% |
|
994,625 |
|
|
1,119,603 |
|
|
124,978 |
|
|
12.6 |
% |
|||||
|
所得税前收入 |
|
128,308 |
|
|
169,465 |
|
|
147,102 |
|
|
66,296 |
|
|
103,003 |
|
|
137,300 |
|
|
(32,165 |
) |
|
-19.0 |
% |
|
297,773 |
|
|
240,304 |
|
|
(57,470 |
) |
|
-19.3 |
% |
|||||
|
|
所得税 |
|
30,437 |
|
|
41,304 |
|
|
35,663 |
|
|
31,788 |
|
|
24,239 |
|
|
31,737 |
|
|
(9,566 |
) |
|
-23.2 |
% |
|
71,740 |
|
|
55,977 |
|
|
(15,764 |
) |
|
-22.0 |
% |
||||
|
净收入 |
|
97,872 |
|
|
128,162 |
|
|
111,439 |
|
|
34,508 |
|
|
78,764 |
|
|
105,563 |
|
|
(22,598 |
) |
|
-17.6 |
% |
|
226,033 |
|
|
184,327 |
|
|
(41,706 |
) |
|
-18.5 |
% |
|||||
|
可归因于非控股权益的净收入 |
|
— |
|
|
— |
|
|
(1,017 |
) |
|
(360 |
) |
|
(2,654 |
) |
|
(2,384 |
) |
|
(2,384 |
) |
|
#DIV/0 |
! |
|
— |
|
|
(5,038 |
) |
|
(5,038 |
) |
|
#DIV/0 |
! |
|||||
|
|
Primerica公司的净收入。 |
$ |
97,872 |
|
$ |
128,162 |
|
$ |
112,456 |
|
$ |
34,868 |
|
$ |
81,418 |
|
$ |
107,947 |
|
$ |
(20,214 |
) |
|
-15.8 |
% |
$ |
226,033 |
|
$ |
189,365 |
|
$ |
(36,668 |
) |
|
-16.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
119,878 |
|
$ |
3,100 |
|
|
2.7 |
% |
$ |
205,014 |
|
$ |
211,455 |
|
$ |
6,441 |
|
|
3.1 |
% |
||||||
投资储蓄产品 |
|
63,363 |
|
|
71,154 |
|
|
69,369 |
|
|
70,699 |
|
|
64,560 |
|
|
58,975 |
|
|
(12,179 |
) |
|
-17.1 |
% |
|
134,517 |
|
|
123,535 |
|
|
(10,982 |
) |
|
-8.2 |
% |
||||||
高级健康 |
|
— |
|
|
— |
|
|
(8,489 |
) |
|
(76,561 |
) |
|
(23,085 |
) |
|
(16,150 |
) |
|
(16,150 |
) |
|
#DIV/0 |
! |
|
— |
|
|
(39,235 |
) |
|
(39,235 |
) |
|
#DIV/0 |
! |
||||||
公司和其他分布式产品 |
|
(23,290 |
) |
|
(18,467 |
) |
|
(21,367 |
) |
|
(29,861 |
) |
|
(30,048 |
) |
|
(25,403 |
) |
|
(6,936 |
) |
|
-37.6 |
% |
|
(41,757 |
) |
|
(55,451 |
) |
|
(13,694 |
) |
|
-32.8 |
% |
||||||
|
所得税前收入 |
$ |
128,308 |
|
$ |
169,465 |
|
$ |
147,102 |
|
$ |
66,296 |
|
$ |
103,003 |
|
$ |
137,300 |
|
$ |
(32,165 |
) |
|
-19.0 |
% |
$ |
297,773 |
|
$ |
240,304 |
|
$ |
(57,470 |
) |
|
-19.3 |
% |
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$ 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
$ |
803,453 |
|
$ |
28,953 |
|
|
3.7 |
% |
$ |
1,531,014 |
|
$ |
1,596,707 |
|
$ |
65,693 |
|
|
4.3 |
% |
|||||
|
减少:保费让给IPO联合保险公司 |
|
249,944 |
|
|
246,874 |
|
|
241,439 |
|
|
239,828 |
|
|
234,614 |
|
|
231,805 |
|
|
(15,069 |
) |
|
-6.1 |
% |
|
496,818 |
|
|
466,419 |
|
|
(30,399 |
) |
|
-6.1 |
% |
|||||
|
经定期人寿调整的直接保费 |
$ |
506,570 |
|
$ |
527,626 |
|
$ |
538,051 |
|
$ |
549,496 |
|
$ |
558,640 |
|
$ |
571,648 |
|
$ |
44,022 |
|
|
8.3 |
% |
$ |
1,034,196 |
|
$ |
1,130,288 |
|
$ |
96,092 |
|
|
9.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
$ |
(417,406 |
) |
$ |
(5,377 |
) |
|
-1.3 |
% |
$ |
(806,578 |
) |
$ |
(815,852 |
) |
$ |
(9,274 |
) |
|
-1.1 |
% |
|||||
|
减少:保费让给IPO联合保险公司 |
|
(249,944 |
) |
|
(246,874 |
) |
|
(241,439 |
) |
|
(239,828 |
) |
|
(234,614 |
) |
|
(231,805 |
) |
|
15,069 |
|
|
6.1 |
% |
|
(496,818 |
) |
|
(466,419 |
) |
|
30,399 |
|
|
6.1 |
% |
|||||
|
定期人寿其他让渡保费 |
$ |
(144,606 |
) |
$ |
(165,154 |
) |
$ |
(158,397 |
) |
$ |
(163,356 |
) |
$ |
(163,832 |
) |
$ |
(185,601 |
) |
$ |
(20,447 |
) |
|
-12.4 |
% |
$ |
(309,760 |
) |
$ |
(349,433 |
) |
$ |
(39,673 |
) |
|
-12.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
21,284 |
|
$ |
749 |
|
|
3.6 |
% |
$ |
40,588 |
|
$ |
40,189 |
|
$ |
(399 |
) |
|
-1.0 |
% |
|||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,254 |
) |
NM |
|
NM |
|
|
(963 |
) |
|
(3,353 |
) |
NM |
|
NM |
|
|||||||||
|
调整后的投资净收益 |
$ |
20,845 |
|
$ |
20,705 |
|
$ |
20,640 |
|
$ |
20,900 |
|
$ |
21,004 |
|
$ |
22,538 |
|
$ |
1,833 |
|
|
8.9 |
% |
$ |
41,550 |
|
$ |
43,542 |
|
$ |
1,991 |
|
|
4.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
79,728 |
|
$ |
12,999 |
|
|
19.5 |
% |
$ |
139,693 |
|
$ |
166,162 |
|
$ |
26,469 |
|
|
18.9 |
% |
|||||
|
减去:电子报价单交易相关成本 |
|
— |
|
|
2,109 |
|
|
10,027 |
|
|
812 |
|
|
900 |
|
|
(2,892 |
) |
NM |
|
NM |
|
|
2,109 |
|
|
(1,992 |
) |
NM |
|
NM |
|
|||||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
(1,004 |
) |
|
(739 |
) |
|
256 |
|
|
3,328 |
|
NM |
|
NM |
|
|
— |
|
|
3,584 |
|
NM |
|
NM |
|
|||||||||
|
调整后的其他运营费用 |
$ |
72,964 |
|
$ |
64,620 |
|
$ |
70,843 |
|
$ |
77,219 |
|
$ |
85,278 |
|
$ |
79,292 |
|
$ |
14,672 |
|
|
22.7 |
% |
$ |
137,584 |
|
$ |
164,570 |
|
$ |
26,986 |
|
|
19.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
668,681 |
|
$ |
13,994 |
|
|
2.1 |
% |
$ |
1,292,399 |
|
$ |
1,359,906 |
|
$ |
67,508 |
|
|
5.2 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
|
(1,892 |
) |
NM |
|
NM |
|
|
2,466 |
|
|
(1,141 |
) |
NM |
|
NM |
|
|||||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,254 |
) |
NM |
|
NM |
|
|
(963 |
) |
|
(3,353 |
) |
NM |
|
NM |
|
|||||||||
|
调整后的营业收入 |
$ |
636,738 |
|
$ |
654,156 |
|
$ |
692,470 |
|
$ |
722,998 |
|
$ |
692,573 |
|
$ |
671,827 |
|
$ |
17,671 |
|
|
2.7 |
% |
$ |
1,290,895 |
|
$ |
1,364,401 |
|
$ |
73,506 |
|
|
5.7 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
137,300 |
|
$ |
(32,165 |
) |
|
-19.0 |
% |
$ |
297,773 |
|
$ |
240,304 |
|
$ |
(57,470 |
) |
|
-19.3 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
|
(1,892 |
) |
NM |
|
NM |
|
|
2,466 |
|
|
(1,141 |
) |
NM |
|
NM |
|
|||||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,254 |
) |
NM |
|
NM |
|
|
(963 |
) |
|
(3,353 |
) |
NM |
|
NM |
|
|||||||||
|
减去:电子报价单交易相关成本 |
|
— |
|
|
(2,109 |
) |
|
(10,027 |
) |
|
(812 |
) |
|
(900 |
) |
|
2,892 |
|
NM |
|
NM |
|
|
(2,109 |
) |
|
1,992 |
|
NM |
|
NM |
|
|||||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
1,004 |
|
|
739 |
|
|
(256 |
) |
|
(3,328 |
) |
NM |
|
NM |
|
|
— |
|
|
(3,584 |
) |
NM |
|
NM |
|
|||||||||
|
减去:所得税前的非控股权益 |
|
— |
|
|
— |
|
|
(1,465 |
) |
|
(540 |
) |
|
(3,668 |
) |
|
(3,129 |
) |
NM |
|
NM |
|
|
— |
|
|
(6,797 |
) |
NM |
|
NM |
|
|||||||||
|
减去:商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
(76,000 |
) |
|
— |
|
|
— |
|
NM |
|
NM |
|
|
— |
|
|
— |
|
NM |
|
NM |
|
|||||||||
|
减去:债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
(8,927 |
) |
|
— |
|
|
— |
|
NM |
|
NM |
|
|
— |
|
|
— |
|
NM |
|
NM |
|
|||||||||
|
调整后的所得税前营业收入 |
$ |
127,335 |
|
$ |
171,044 |
|
$ |
156,819 |
|
$ |
150,740 |
|
$ |
109,175 |
|
$ |
144,011 |
|
$ |
(27,033 |
) |
|
-15.8 |
% |
$ |
298,379 |
|
$ |
253,186 |
|
$ |
(45,192 |
) |
|
-15.1 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
105,563 |
|
$ |
(22,598 |
) |
|
-17.6 |
% |
$ |
226,033 |
|
$ |
184,327 |
|
$ |
(41,706 |
) |
|
-18.5 |
% |
|||||
|
减去:投资收益/(亏损) |
|
1,766 |
|
|
701 |
|
|
1,410 |
|
|
1,995 |
|
|
751 |
|
|
(1,892 |
) |
NM |
|
NM |
|
|
2,466 |
|
|
(1,141 |
) |
NM |
|
NM |
|
|||||||||
|
减去:MTM投资调整 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,254 |
) |
NM |
|
NM |
|
|
(963 |
) |
|
(3,353 |
) |
NM |
|
NM |
|
|||||||||
|
减去:电子电话报价与交易相关的成本 |
|
— |
|
|
(2,109 |
) |
|
(10,027 |
) |
|
(812 |
) |
|
(900 |
) |
|
2,892 |
|
NM |
|
NM |
|
|
(2,109 |
) |
|
1,992 |
|
NM |
|
NM |
|
|||||||||
|
减去:收购期间交换奖励的股权补偿 |
|
— |
|
|
— |
|
|
1,004 |
|
|
739 |
|
|
(256 |
) |
|
(3,328 |
) |
NM |
|
NM |
|
|
— |
|
|
(3,584 |
) |
NM |
|
NM |
|
|||||||||
|
减去:所得税前的非控股权益 |
|
— |
|
|
— |
|
|
(1,465 |
) |
|
(540 |
) |
|
(3,668 |
) |
|
(3,129 |
) |
NM |
|
NM |
|
|
— |
|
|
(6,797 |
) |
NM |
|
NM |
|
|||||||||
|
减去:商誉减值 |
|
— |
|
|
— |
|
|
— |
|
|
(76,000 |
) |
|
— |
|
|
— |
|
NM |
|
NM |
|
|
— |
|
|
— |
|
NM |
|
NM |
|
|||||||||
|
减去:债务清偿损失 |
|
— |
|
|
— |
|
|
— |
|
|
(8,927 |
) |
|
— |
|
|
— |
|
NM |
|
NM |
|
|
— |
|
|
— |
|
NM |
|
NM |
|
|||||||||
|
减去:对账项目的税务影响 |
|
(231 |
) |
|
385 |
|
|
2,449 |
|
|
1,945 |
|
|
1,603 |
|
|
1,573 |
|
NM |
|
NM |
|
|
154 |
|
|
3,176 |
|
NM |
|
NM |
|
|||||||||
|
调整后净营业收入 |
$ |
97,129 |
|
$ |
129,355 |
|
$ |
118,708 |
|
$ |
117,007 |
|
$ |
83,333 |
|
$ |
110,701 |
|
$ |
(18,654 |
) |
|
-14.4 |
% |
$ |
226,485 |
|
$ |
194,034 |
|
$ |
(32,451 |
) |
|
-14.3 |
% |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
按年按年 |
||
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
Q2 2022 |
$ 变化 |
% 变化 |
黄大仙 2021 |
黄大仙 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) |
$(16,150) |
北美 |
北美 |
$ — |
$(39,235) |
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) |
(66) |
北美 |
北美 |
— |
(465) |
北美 |
北美 |
|||||
|
减去:非控股权益 |
北美 |
北美 |
(1,465) |
(540) |
(3,668) |
(3,129) |
北美 |
北美 |
— |
(6,797) |
北美 |
北美 |
|||||
|
减去:商誉减值 |
北美 |
北美 |
— |
(76,000) |
— |
— |
北美 |
北美 |
— |
— |
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) |
$(12,955) |
北美 |
北美 |
$ — |
$(31,973) |
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) |
$(25,403) |
$(6,936) |
-37.6% |
$(41,757) |
$(55,451) |
$(13,694) |
-32.8% |
|||||
|
减去:投资收益/(亏损) |
1,766 |
701 |
1,410 |
1,995 |
751 |
(1,892) |
NM |
NM |
2,466 |
(1,141) |
NM |
NM |
|||||
|
减去:MTM投资调整 |
(793) |
(170) |
(640) |
(899) |
(2,099) |
(1,254) |
NM |
NM |
(963) |
(3,353) |
NM |
NM |
|||||
|
减去:电子电话报价与交易相关的成本 |
— |
(2,109) |
(9,610) |
(423) |
(501) |
2,958 |
NM |
NM |
(2,109) |
2,458 |
NM |
NM |
|||||
|
减去:股权补偿换取收购期间交换的奖励 |
— |
— |
1,004 |
739 |
(256) |
(3,328) |
NM |
NM |
— |
(3,584) |
NM |
NM |
|||||
|
减去:债务清偿损失 |
— |
— |
— |
(8,927) |
— |
— |
NM |
NM |
— |
— |
NM |
NM |
|||||
|
调整后的所得税前营业收入 |
$(24,263) |
$(16,888) |
$(13,531) |
$(22,346) |
$(27,943) |
$(21,887) |
$(4,999) |
-29.6% |
$(41,152) |
$(49,831) |
$(8,679) |
-21.1% |
8 of 18
定期人寿保险--财务业绩与分析 |
Primerica,Inc. 财务补充资料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$ 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
$ |
803,453 |
|
$ |
28,953 |
|
|
3.7 |
% |
$ |
1,531,014 |
|
$ |
1,596,707 |
|
$ |
65,693 |
|
|
4.3 |
% |
|||||
|
保费分给IPO共同保险公司(1) |
|
(249,944 |
) |
|
(246,874 |
) |
|
(241,439 |
) |
|
(239,828 |
) |
|
(234,614 |
) |
|
(231,805 |
) |
|
15,069 |
|
|
6.1 |
% |
|
(496,818 |
) |
|
(466,419 |
) |
|
30,399 |
|
|
6.1 |
% |
|||||
|
调整后的直接保费(2) |
|
506,570 |
|
|
527,626 |
|
|
538,051 |
|
|
549,496 |
|
|
558,640 |
|
|
571,648 |
|
|
44,022 |
|
|
8.3 |
% |
|
1,034,196 |
|
|
1,130,288 |
|
|
96,092 |
|
|
9.3 |
% |
|||||
|
其他转让保费(3) |
|
(144,606 |
) |
|
(165,154 |
) |
|
(158,397 |
) |
|
(163,356 |
) |
|
(163,832 |
) |
|
(185,601 |
) |
|
(20,447 |
) |
|
-12.4 |
% |
|
(309,760 |
) |
|
(349,433 |
) |
|
(39,673 |
) |
|
-12.8 |
% |
|||||
|
净保费 |
|
361,964 |
|
|
362,472 |
|
|
379,654 |
|
|
386,140 |
|
|
394,808 |
|
|
386,047 |
|
|
23,576 |
|
|
6.5 |
% |
|
724,436 |
|
|
780,855 |
|
|
56,419 |
|
|
7.8 |
% |
|||||
|
分配的投资净收益 |
|
8,253 |
|
|
8,751 |
|
|
9,320 |
|
|
10,162 |
|
|
11,445 |
|
|
12,286 |
|
|
3,535 |
|
|
40.4 |
% |
|
17,004 |
|
|
23,731 |
|
|
6,727 |
|
|
39.6 |
% |
|||||
|
其他,净额 |
|
11,810 |
|
|
12,315 |
|
|
12,476 |
|
|
12,369 |
|
|
12,175 |
|
|
12,374 |
|
|
59 |
|
|
0.5 |
% |
|
24,125 |
|
|
24,549 |
|
|
424 |
|
|
1.8 |
% |
|||||
|
收入 |
|
382,028 |
|
|
383,537 |
|
|
401,450 |
|
|
408,672 |
|
|
418,428 |
|
|
410,707 |
|
|
27,170 |
|
|
7.1 |
% |
|
765,565 |
|
|
829,136 |
|
|
63,570 |
|
|
8.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
福利及申索 |
|
178,963 |
|
|
162,488 |
|
|
179,696 |
|
|
182,749 |
|
|
182,903 |
|
|
148,977 |
|
|
(13,511 |
) |
|
-8.3 |
% |
|
341,452 |
|
|
331,881 |
|
|
(9,571 |
) |
|
-2.8 |
% |
|||||
|
DAC摊销 |
|
62,584 |
|
|
52,235 |
|
|
59,287 |
|
|
67,344 |
|
|
81,883 |
|
|
79,668 |
|
|
27,433 |
|
|
52.5 |
% |
|
114,820 |
|
|
161,551 |
|
|
46,731 |
|
|
40.7 |
% |
|||||
|
保险佣金 |
|
4,869 |
|
|
4,785 |
|
|
4,345 |
|
|
4,458 |
|
|
3,793 |
|
|
3,854 |
|
|
(930 |
) |
|
-19.4 |
% |
|
9,654 |
|
|
7,648 |
|
|
(2,006 |
) |
|
-20.8 |
% |
|||||
|
保险费 |
|
47,375 |
|
|
47,252 |
|
|
50,534 |
|
|
52,102 |
|
|
58,272 |
|
|
58,329 |
|
|
11,077 |
|
|
23.4 |
% |
|
94,627 |
|
|
116,601 |
|
|
21,975 |
|
|
23.2 |
% |
|||||
|
福利和费用 |
|
293,792 |
|
|
266,760 |
|
|
293,862 |
|
|
306,652 |
|
|
326,851 |
|
|
290,829 |
|
|
24,070 |
|
|
9.0 |
% |
|
560,552 |
|
|
617,681 |
|
|
57,129 |
|
|
10.2 |
% |
|||||
|
所得税前收入 |
$ |
88,236 |
|
$ |
116,778 |
|
$ |
107,589 |
|
$ |
102,019 |
|
$ |
91,577 |
|
$ |
119,878 |
|
$ |
3,100 |
|
|
2.7 |
% |
$ |
205,014 |
|
$ |
211,455 |
|
$ |
6,441 |
|
|
3.1 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
460,061 |
|
$ |
39,196 |
|
|
9.3 |
% |
$ |
821,971 |
|
$ |
908,718 |
|
$ |
86,747 |
|
|
10.6 |
% |
|||||
|
IPO前直接溢价(5) |
|
355,408 |
|
|
353,635 |
|
|
348,468 |
|
|
348,834 |
|
|
344,597 |
|
|
343,392 |
|
|
(10,243 |
) |
|
-2.9 |
% |
|
709,043 |
|
|
687,989 |
|
|
(21,054 |
) |
|
-3.0 |
% |
|||||
|
直接保费总额 |
$ |
756,514 |
|
$ |
774,500 |
|
$ |
779,490 |
|
$ |
789,325 |
|
$ |
793,254 |
|
$ |
803,453 |
|
$ |
28,953 |
|
|
3.7 |
% |
$ |
1,531,014 |
|
$ |
1,596,707 |
|
$ |
65,693 |
|
|
4.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保费被让给IPO共同保险公司 |
$ |
249,944 |
|
$ |
246,874 |
|
$ |
241,439 |
|
$ |
239,828 |
|
$ |
234,614 |
|
$ |
231,805 |
|
$ |
(15,069 |
) |
|
-6.1 |
% |
$ |
496,818 |
|
$ |
466,419 |
|
$ |
(30,399 |
) |
|
-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 |
% |
|
67.5 |
% |
NM |
|
NM |
|
|
70.1 |
% |
|
67.8 |
% |
NM |
|
NM |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和索赔,净额(6) |
$ |
323,569 |
|
$ |
327,642 |
|
$ |
338,093 |
|
$ |
346,105 |
|
$ |
346,735 |
|
$ |
334,578 |
|
$ |
6,936 |
|
|
2.1 |
% |
$ |
651,211 |
|
$ |
681,314 |
|
$ |
30,102 |
|
|
4.6 |
% |
|||||
|
调整后直接保费的百分比 |
|
63.9 |
% |
|
62.1 |
% |
|
62.8 |
% |
|
63.0 |
% |
|
62.1 |
% |
|
58.5 |
% |
NM |
|
NM |
|
|
63.0 |
% |
|
60.3 |
% |
NM |
|
NM |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DAC摊销和保险佣金 |
$ |
67,454 |
|
$ |
57,020 |
|
$ |
63,632 |
|
$ |
71,802 |
|
$ |
85,676 |
|
$ |
83,523 |
|
$ |
26,503 |
|
|
46.5 |
% |
$ |
124,474 |
|
$ |
169,199 |
|
$ |
44,725 |
|
|
35.9 |
% |
|||||
|
调整后直接保费的百分比 |
|
13.3 |
% |
|
10.8 |
% |
|
11.8 |
% |
|
13.1 |
% |
|
15.3 |
% |
|
14.6 |
% |
NM |
|
NM |
|
|
12.0 |
% |
|
15.0 |
% |
NM |
|
NM |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保险费净额(7) |
$ |
35,565 |
|
$ |
34,937 |
|
$ |
38,057 |
|
$ |
39,732 |
|
$ |
46,097 |
|
$ |
45,955 |
|
$ |
11,019 |
|
|
31.5 |
% |
$ |
70,502 |
|
$ |
92,053 |
|
$ |
21,551 |
|
|
30.6 |
% |
|||||
|
调整后直接保费的百分比 |
|
7.0 |
% |
|
6.6 |
% |
|
7.1 |
% |
|
7.2 |
% |
|
8.3 |
% |
|
8.0 |
% |
NM |
|
NM |
|
|
6.8 |
% |
|
8.1 |
% |
NM |
|
NM |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
所得税前终身收入合计 |
$ |
88,236 |
|
$ |
116,778 |
|
$ |
107,589 |
|
$ |
102,019 |
|
$ |
91,577 |
|
$ |
119,878 |
|
$ |
3,100 |
|
|
2.7 |
% |
$ |
205,014 |
|
$ |
211,455 |
|
$ |
6,441 |
|
|
3.1 |
% |
|||||
|
定期寿险营业利润率(8) |
|
17.4 |
% |
|
22.1 |
% |
|
20.0 |
% |
|
18.6 |
% |
|
16.4 |
% |
|
21.0 |
% |
NM |
|
NM |
|
|
19.8 |
% |
|
18.7 |
% |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
|
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$/# 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 2022 |
|
$/# 变化 |
|
% 变化 |
|
|||||||||||||||||
|
关键统计信息 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
人寿保险特许销售队伍,期初 |
|
134,907 |
|
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
|
130,206 |
|
|
(1,824 |
) |
|
-1.4 |
% |
|
134,907 |
|
|
129,515 |
|
|
(5,392 |
) |
|
-4.0 |
% |
|||||
|
|
新寿险持牌代表 |
|
10,833 |
|
|
10,112 |
|
|
9,381 |
|
|
9,296 |
|
|
9,983 |
|
|
11,529 |
|
|
1,417 |
|
|
14.0 |
% |
|
20,945 |
|
|
21,512 |
|
|
567 |
|
|
2.7 |
% |
||||
|
|
未续任和终止的代表 |
|
(13,710 |
) |
|
(10,101 |
) |
|
(11,399 |
) |
|
(9,804 |
) |
|
(9,292 |
) |
|
(9,586 |
) |
|
515 |
|
|
5.1 |
% |
|
(23,811 |
) |
|
(18,878 |
) |
|
4,933 |
|
|
20.7 |
% |
||||
|
人寿保险持牌销售队伍,期末 |
|
132,030 |
|
|
132,041 |
|
|
130,023 |
|
|
129,515 |
|
|
130,206 |
|
|
132,149 |
|
|
108 |
|
|
0.1 |
% |
|
132,041 |
|
|
132,149 |
|
|
108 |
|
|
0.1 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
估计年化已发行定期寿险保费($mills)(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
来自新保单的保费 |
$ |
74.5 |
|
$ |
82.6 |
|
$ |
70.7 |
|
$ |
69.4 |
|
$ |
65.5 |
|
$ |
72.3 |
|
$ |
(10.3 |
) |
|
-12.4 |
% |
$ |
157.1 |
|
$ |
137.8 |
|
$ |
(19.3 |
) |
|
-12.3 |
% |
||||
|
|
保费的增加及增加 |
|
18.0 |
|
|
20.3 |
|
|
19.5 |
|
|
19.1 |
|
|
18.4 |
|
|
20.6 |
|
|
0.3 |
|
|
1.3 |
% |
|
38.4 |
|
|
39.0 |
|
|
0.6 |
|
|
1.6 |
% |
||||
|
|
|
|
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 |
|
$ |
92.9 |
|
$ |
(10.0 |
) |
|
-9.7 |
% |
$ |
195.5 |
|
$ |
176.8 |
|
$ |
(18.7 |
) |
|
-9.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已签发定期寿险保单 |
|
82,667 |
|
|
90,071 |
|
|
75,914 |
|
|
75,203 |
|
|
71,324 |
|
|
76,946 |
|
|
(13,125 |
) |
|
-14.6 |
% |
|
172,738 |
|
|
148,270 |
|
|
(24,468 |
) |
|
-14.2 |
% |
|||||
|
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 |
|
$ |
940 |
|
$ |
23 |
|
|
2.5 |
% |
$ |
910 |
|
$ |
929 |
|
$ |
20 |
|
|
2.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有效期限寿命面金额,期初($Mills) |
$ |
858,818 |
|
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
$ |
909,632 |
|
$ |
39,989 |
|
|
4.6 |
% |
$ |
858,818 |
|
$ |
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 |
|
|
27,651 |
|
|
(2,330 |
) |
|
-7.8 |
% |
|
56,624 |
|
|
52,423 |
|
|
(4,200 |
) |
|
-7.4 |
% |
||||
|
|
终止期限寿命面金额 |
|
(17,240 |
) |
|
(14,706 |
) |
|
(16,241 |
) |
|
(16,610 |
) |
|
(19,787 |
) |
|
(19,298 |
) |
|
(4,591 |
) |
|
-31.2 |
% |
|
(31,946 |
) |
|
(39,085 |
) |
|
(7,138 |
) |
|
-22.3 |
% |
||||
|
|
外币影响,净额 |
|
1,422 |
|
|
1,602 |
|
|
(2,480 |
) |
|
319 |
|
|
1,242 |
|
|
(3,547 |
) |
|
(5,149 |
) |
NM |
|
|
3,023 |
|
|
(2,305 |
) |
|
(5,328 |
) |
NM |
|
||||||
|
有效期限年限面额,期限终止 |
$ |
869,643 |
|
$ |
886,519 |
|
$ |
894,018 |
|
$ |
903,404 |
|
$ |
909,632 |
|
$ |
914,438 |
|
$ |
27,918 |
|
|
3.1 |
% |
$ |
886,519 |
|
$ |
914,438 |
|
$ |
27,918 |
|
|
3.1 |
% |
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$ 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
$ |
88,701 |
|
$ |
(16,015 |
) |
|
-15.3 |
% |
$ |
202,828 |
|
$ |
191,942 |
|
$ |
(10,886 |
) |
|
-5.4 |
% |
|||||
|
基于资产 |
|
101,241 |
|
|
108,490 |
|
|
113,558 |
|
|
118,015 |
|
|
113,112 |
|
|
108,101 |
|
|
(389 |
) |
|
-0.4 |
% |
|
209,731 |
|
|
221,213 |
|
|
11,482 |
|
|
5.5 |
% |
|||||
|
基于帐户的 |
|
21,120 |
|
|
21,848 |
|
|
21,456 |
|
|
22,514 |
|
|
21,541 |
|
|
22,592 |
|
|
744 |
|
|
3.4 |
% |
|
42,968 |
|
|
44,134 |
|
|
1,165 |
|
|
2.7 |
% |
|||||
|
其他,净额 |
|
2,949 |
|
|
2,958 |
|
|
3,094 |
|
|
3,096 |
|
|
3,144 |
|
|
3,022 |
|
|
64 |
|
|
2.2 |
% |
|
5,907 |
|
|
6,166 |
|
|
259 |
|
|
4.4 |
% |
|||||
|
收入 |
|
223,422 |
|
|
238,012 |
|
|
233,337 |
|
|
247,076 |
|
|
241,039 |
|
|
222,416 |
|
|
(15,596 |
) |
|
-6.6 |
% |
|
461,434 |
|
|
463,455 |
|
|
2,020 |
|
|
0.4 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
DAC摊销 |
|
3,275 |
|
|
1,786 |
|
|
2,580 |
|
|
1,027 |
|
|
3,925 |
|
|
5,463 |
|
|
3,677 |
|
NM |
|
|
5,061 |
|
|
9,388 |
|
|
4,327 |
|
|
85.5 |
% |
||||||
|
保险佣金 |
|
3,572 |
|
|
3,747 |
|
|
3,747 |
|
|
3,839 |
|
|
3,646 |
|
|
3,450 |
|
|
(297 |
) |
|
-7.9 |
% |
|
7,319 |
|
|
7,096 |
|
|
(223 |
) |
|
-3.0 |
% |
|||||
|
销售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
以销售为基础 |
|
68,594 |
|
|
73,629 |
|
|
67,745 |
|
|
77,390 |
|
|
74,606 |
|
|
63,403 |
|
|
(10,226 |
) |
|
-13.9 |
% |
|
142,224 |
|
|
138,009 |
|
|
(4,215 |
) |
|
-3.0 |
% |
|||||
|
基于资产 |
|
46,866 |
|
|
50,488 |
|
|
53,233 |
|
|
55,614 |
|
|
53,366 |
|
|
50,876 |
|
|
387 |
|
|
0.8 |
% |
|
97,355 |
|
|
104,242 |
|
|
6,888 |
|
|
7.1 |
% |
|||||
|
其他运营费用 |
|
37,752 |
|
|
37,207 |
|
|
36,664 |
|
|
38,507 |
|
|
40,936 |
|
|
40,249 |
|
|
3,042 |
|
|
8.2 |
% |
|
74,960 |
|
|
81,185 |
|
|
6,225 |
|
|
8.3 |
% |
|||||
|
福利和费用 |
|
160,060 |
|
|
166,858 |
|
|
163,968 |
|
|
176,377 |
|
|
176,479 |
|
|
163,440 |
|
|
(3,417 |
) |
|
-2.0 |
% |
|
326,917 |
|
|
339,919 |
|
|
13,002 |
|
|
4.0 |
% |
|||||
|
所得税前收入 |
$ |
63,363 |
|
$ |
71,154 |
|
$ |
69,369 |
|
$ |
70,699 |
|
$ |
64,560 |
|
$ |
58,975 |
|
$ |
(12,179 |
) |
|
-17.1 |
% |
$ |
134,517 |
|
$ |
123,535 |
|
$ |
(10,982 |
) |
|
-8.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
7,917 |
|
$ |
383 |
|
|
5.1 |
% |
$ |
14,498 |
|
$ |
15,954 |
|
$ |
1,456 |
|
|
10.0 |
% |
|||||
|
根据创收职位支付的费用(2) |
|
10,451 |
|
|
10,021 |
|
|
9,128 |
|
|
9,852 |
|
|
10,948 |
|
|
9,974 |
|
|
(47 |
) |
|
-0.5 |
% |
|
20,472 |
|
|
20,922 |
|
|
450 |
|
|
2.2 |
% |
|||||
|
其他运营费用 |
|
20,337 |
|
|
19,652 |
|
|
19,645 |
|
|
20,172 |
|
|
21,951 |
|
|
22,358 |
|
|
2,706 |
|
|
13.8 |
% |
|
39,989 |
|
|
44,309 |
|
|
4,320 |
|
|
10.8 |
% |
|||||
|
其他运营费用合计 |
$ |
37,752 |
|
$ |
37,207 |
|
$ |
36,664 |
|
$ |
38,507 |
|
$ |
40,936 |
|
$ |
40,249 |
|
$ |
3,042 |
|
|
8.2 |
% |
$ |
74,960 |
|
$ |
81,185 |
|
$ |
6,225 |
|
|
8.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
|
1.27 |
% |
NM |
|
NM |
|
|
1.28 |
% |
|
1.23 |
% |
NM |
|
NM |
|
|||||||||
|
加拿大 |
|
1.05 |
% |
|
0.96 |
% |
|
0.92 |
% |
|
0.65 |
% |
|
1.00 |
% |
|
0.78 |
% |
NM |
|
NM |
|
|
1.01 |
% |
|
0.92 |
% |
NM |
|
NM |
|
|||||||||
|
总计 |
|
1.25 |
% |
|
1.23 |
% |
|
1.20 |
% |
|
1.05 |
% |
|
1.16 |
% |
|
1.21 |
% |
NM |
|
NM |
|
|
1.24 |
% |
|
1.18 |
% |
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 |
% |
|
0.040 |
% |
NM |
|
NM |
|
|
0.078 |
% |
|
0.078 |
% |
NM |
|
NM |
|
|||||||||
|
加拿大 |
|
0.103 |
% |
|
0.112 |
% |
|
0.106 |
% |
|
0.115 |
% |
|
0.091 |
% |
|
0.078 |
% |
NM |
|
NM |
|
|
0.215 |
% |
|
0.169 |
% |
NM |
|
NM |
|
|||||||||
|
总计 |
|
0.049 |
% |
|
0.050 |
% |
|
0.050 |
% |
|
0.052 |
% |
|
0.047 |
% |
|
0.046 |
% |
NM |
|
NM |
|
|
0.099 |
% |
|
0.093 |
% |
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 |
|
$ |
4.08 |
|
NM |
|
NM |
|
$ |
7.85 |
|
$ |
7.57 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
按年按年 |
|
||||||||
(除特别注明外,以千美元为单位) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$/# 变化 |
|
% 变化 |
|
黄大仙 2021 |
|
黄大仙 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 |
|
$ |
1,151.4 |
|
$ |
(184.7 |
) |
|
-13.8 |
% |
$ |
2,598.0 |
|
$ |
2,450.0 |
|
$ |
(147.9 |
) |
|
-5.7 |
% |
||||
|
|
加拿大零售共同基金 |
|
424.0 |
|
|
357.0 |
|
|
314.8 |
|
|
343.0 |
|
|
437.6 |
|
|
250.6 |
|
|
(106.4 |
) |
|
-29.8 |
% |
|
781.0 |
|
|
688.3 |
|
|
(92.8 |
) |
|
-11.9 |
% |
||||
|
|
指数化年金 |
|
55.5 |
|
|
62.8 |
|
|
51.9 |
|
|
60.1 |
|
|
57.5 |
|
|
70.2 |
|
|
7.4 |
|
|
11.8 |
% |
|
118.2 |
|
|
127.6 |
|
|
9.4 |
|
|
8.0 |
% |
||||
|
|
可变年金及其他 |
|
627.1 |
|
|
767.6 |
|
|
668.7 |
|
|
782.2 |
|
|
668.4 |
|
|
617.3 |
|
|
(150.3 |
) |
|
-19.6 |
% |
|
1,394.7 |
|
|
1,285.7 |
|
|
(109.0 |
) |
|
-7.8 |
% |
||||
|
|
|
|
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 |
|
|
2,089.5 |
|
|
(434.0 |
) |
|
-17.2 |
% |
|
4,891.9 |
|
|
4,551.6 |
|
|
(340.3 |
) |
|
-7.0 |
% |
||
|
|
托管帐户 |
|
330.1 |
|
|
381.8 |
|
|
387.5 |
|
|
406.3 |
|
|
453.7 |
|
|
451.3 |
|
|
69.5 |
|
|
18.2 |
% |
|
711.8 |
|
|
905.0 |
|
|
193.2 |
|
|
27.1 |
% |
||||
|
|
隔离基金和其他 |
|
154.9 |
|
|
135.0 |
|
|
119.8 |
|
|
127.0 |
|
|
149.5 |
|
|
148.8 |
|
|
13.8 |
|
|
10.2 |
% |
|
290.0 |
|
|
298.3 |
|
|
8.4 |
|
|
2.9 |
% |
||||
|
|
|
|
产品总销售额 |
$ |
2,853.5 |
|
$ |
3,040.2 |
|
$ |
2,790.4 |
|
$ |
3,019.0 |
|
$ |
3,065.4 |
|
$ |
2,689.6 |
|
$ |
(350.7 |
) |
|
-11.5 |
% |
$ |
5,893.7 |
|
$ |
5,755.0 |
|
$ |
(138.7 |
) |
|
-2.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加拿大零售共同基金 |
$ |
424.0 |
|
$ |
357.0 |
|
$ |
314.8 |
|
$ |
343.0 |
|
$ |
437.6 |
|
$ |
250.6 |
|
$ |
(106.4 |
) |
|
-29.8 |
% |
$ |
781.0 |
|
$ |
688.3 |
|
$ |
(92.8 |
) |
|
-11.9 |
% |
||||
|
|
隔离基金和其他 |
|
154.9 |
|
|
135.0 |
|
|
119.8 |
|
|
127.0 |
|
|
149.5 |
|
|
148.8 |
|
|
13.8 |
|
|
10.2 |
% |
|
290.0 |
|
|
298.3 |
|
|
8.4 |
|
|
2.9 |
% |
||||
|
|
|
加拿大产品总销售额 |
|
579.0 |
|
|
492.0 |
|
|
434.6 |
|
|
470.0 |
|
|
587.1 |
|
|
399.4 |
|
|
(92.6 |
) |
|
-18.8 |
% |
|
1,071.0 |
|
|
986.6 |
|
|
(84.4 |
) |
|
-7.9 |
% |
|||
|
|
|
美国产品总销售额 |
|
2,274.5 |
|
|
2,548.2 |
|
|
2,355.8 |
|
|
2,549.0 |
|
|
2,478.2 |
|
|
2,290.1 |
|
|
(258.1 |
) |
|
-10.1 |
% |
|
4,822.7 |
|
|
4,768.4 |
|
|
(54.3 |
) |
|
-1.1 |
% |
|||
|
|
|
|
产品总销售额 |
$ |
2,853.5 |
|
$ |
3,040.2 |
|
$ |
2,790.4 |
|
$ |
3,019.0 |
|
$ |
3,065.4 |
|
$ |
2,689.6 |
|
$ |
(350.7 |
) |
|
-11.5 |
% |
$ |
5,893.7 |
|
$ |
5,755.0 |
|
$ |
(138.7 |
) |
|
-2.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户资产价值,期初($Mills) |
$ |
81,533 |
|
$ |
85,888 |
|
$ |
91,735 |
|
$ |
91,765 |
|
$ |
97,312 |
|
$ |
93,708 |
|
$ |
7,820 |
|
|
9.1 |
% |
$ |
81,533 |
|
$ |
97,312 |
|
$ |
15,779 |
|
|
19.4 |
% |
|||||
|
|
流入 |
|
2,853 |
|
|
3,040 |
|
|
2,790 |
|
|
3,019 |
|
|
3,065 |
|
|
2,690 |
|
|
(351 |
) |
|
-11.5 |
% |
|
5,894 |
|
|
5,755 |
|
|
(139 |
) |
|
-2.4 |
% |
||||
|
|
流出(1) |
|
(1,759 |
) |
|
(1,826 |
) |
|
(1,756 |
) |
|
(1,819 |
) |
|
(1,900 |
) |
|
(1,797 |
) |
|
29 |
|
|
1.6 |
% |
|
(3,585 |
) |
|
(3,697 |
) |
|
(111 |
) |
|
-3.1 |
% |
||||
|
|
|
|
净流量 |
|
1,095 |
|
|
1,214 |
|
|
1,034 |
|
|
1,200 |
|
|
1,166 |
|
|
893 |
|
|
(321 |
) |
|
-26.5 |
% |
|
2,308 |
|
|
2,058 |
|
|
(250 |
) |
NM |
|
|||
|
|
外币影响,净额 |
|
172 |
|
|
200 |
|
|
(323 |
) |
|
42 |
|
|
171 |
|
|
(474 |
) |
|
(674 |
) |
NM |
|
|
372 |
|
|
(303 |
) |
|
(676 |
) |
NM |
|
||||||
|
|
市值、净值和其他的变化(2) |
|
3,088 |
|
|
4,433 |
|
|
(681 |
) |
|
4,306 |
|
|
(4,941 |
) |
|
(11,836 |
) |
|
(16,269 |
) |
NM |
|
|
7,521 |
|
|
(16,777 |
) |
|
(24,298 |
) |
NM |
|
||||||
|
客户资产价值,期末 |
$ |
85,888 |
|
$ |
91,735 |
|
$ |
91,765 |
|
$ |
97,312 |
|
$ |
93,708 |
|
$ |
82,291 |
|
$ |
(9,444 |
) |
|
-10.3 |
% |
$ |
91,735 |
|
$ |
82,291 |
|
$ |
(9,444 |
) |
|
-10.3 |
% |
|||||
|
|
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 |
% |
|
3.8 |
% |
|
1.7 |
% |
NM |
|
|
5.7 |
% |
|
4.2 |
% |
|
-1.4 |
% |
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 |
|
$ |
42,870 |
|
$ |
(1,529 |
) |
|
-3.4 |
% |
$ |
42,779 |
|
$ |
44,650 |
|
$ |
1,870 |
|
|
4.4 |
% |
||||
|
|
加拿大零售共同基金 |
|
10,268 |
|
|
11,256 |
|
|
11,667 |
|
|
11,984 |
|
|
12,119 |
|
|
11,539 |
|
|
283 |
|
|
2.5 |
% |
|
10,762 |
|
|
11,829 |
|
|
1,067 |
|
|
9.9 |
% |
||||
|
|
托管帐户 |
|
5,295 |
|
|
5,915 |
|
|
6,362 |
|
|
6,772 |
|
|
7,077 |
|
|
6,960 |
|
|
1,044 |
|
|
17.7 |
% |
|
5,605 |
|
|
7,018 |
|
|
1,413 |
|
|
25.2 |
% |
||||
|
|
指数化年金 |
|
2,495 |
|
|
2,541 |
|
|
2,585 |
|
|
2,620 |
|
|
2,650 |
|
|
2,677 |
|
|
136 |
|
|
5.4 |
% |
|
2,518 |
|
|
2,664 |
|
|
146 |
|
|
5.8 |
% |
||||
|
|
可变年金及其他 |
|
21,291 |
|
|
22,554 |
|
|
23,193 |
|
|
23,567 |
|
|
23,218 |
|
|
21,431 |
|
|
(1,123 |
) |
|
-5.0 |
% |
|
21,922 |
|
|
22,324 |
|
|
402 |
|
|
1.8 |
% |
||||
|
|
隔离基金 |
|
2,622 |
|
|
2,713 |
|
|
2,732 |
|
|
2,727 |
|
|
2,710 |
|
|
2,517 |
|
|
(196 |
) |
|
-7.2 |
% |
|
2,667 |
|
|
2,614 |
|
|
(54 |
) |
|
-2.0 |
% |
||||
|
|
|
|
总计 |
$ |
83,131 |
|
$ |
89,378 |
|
$ |
92,652 |
|
$ |
94,809 |
|
$ |
94,203 |
|
$ |
87,994 |
|
$ |
(1,384 |
) |
|
-1.5 |
% |
$ |
86,255 |
|
$ |
91,098 |
|
$ |
4,844 |
|
|
5.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加拿大零售共同基金 |
$ |
10,268 |
|
$ |
11,256 |
|
$ |
11,667 |
|
$ |
11,984 |
|
$ |
12,119 |
|
$ |
11,539 |
|
$ |
283 |
|
|
2.5 |
% |
$ |
10,762 |
|
$ |
11,829 |
|
$ |
1,067 |
|
|
9.9 |
% |
||||
|
|
隔离基金 |
|
2,622 |
|
|
2,713 |
|
|
2,732 |
|
|
2,727 |
|
|
2,710 |
|
|
2,517 |
|
|
(196 |
) |
|
-7.2 |
% |
|
2,667 |
|
|
2,614 |
|
|
(54 |
) |
|
-2.0 |
% |
||||
|
|
|
加拿大平均客户资产总额 |
|
12,890 |
|
|
13,969 |
|
|
14,399 |
|
|
14,711 |
|
|
14,829 |
|
|
14,056 |
|
|
87 |
|
|
0.6 |
% |
|
13,430 |
|
|
14,443 |
|
|
1,013 |
|
|
7.5 |
% |
|||
|
|
|
美国平均客户总资产 |
|
70,241 |
|
|
75,409 |
|
|
78,252 |
|
|
80,098 |
|
|
79,374 |
|
|
73,938 |
|
|
(1,471 |
) |
|
-2.0 |
% |
|
72,825 |
|
|
76,656 |
|
|
3,831 |
|
|
5.3 |
% |
|||
|
|
|
|
平均客户总资产 |
$ |
83,131 |
|
$ |
89,378 |
|
$ |
92,652 |
|
$ |
94,809 |
|
$ |
94,203 |
|
$ |
87,994 |
|
$ |
(1,384 |
) |
|
-1.5 |
% |
$ |
86,255 |
|
$ |
91,098 |
|
$ |
4,844 |
|
|
5.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
2,277 |
|
|
118 |
|
|
5.5 |
% |
|
2,137 |
|
|
2,260 |
|
|
123 |
|
|
5.8 |
% |
||||
|
|
仅保留记录 |
|
714 |
|
|
741 |
|
|
762 |
|
|
780 |
|
|
797 |
|
|
812 |
|
|
72 |
|
|
9.7 |
% |
|
727 |
|
|
805 |
|
|
77 |
|
|
10.6 |
% |
||||
|
|
|
|
总计 |
|
2,830 |
|
|
2,899 |
|
|
2,954 |
|
|
2,998 |
|
|
3,040 |
|
|
3,089 |
|
|
190 |
|
|
6.6 |
% |
|
2,864 |
|
|
3,065 |
|
|
200 |
|
|
7.0 |
% |
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
按年按年 |
||
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 2022 |
|
$ 变化 |
% 变化 |
黄大仙 2021 |
黄大仙 2022 |
|
$ 变化 |
% 变化 |
|||||||||||
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 |
|
$ |
9,343 |
|
北美 |
北美 |
|
$ |
10,621 |
|
|
|
|||||
|
其他,净额(2) |
|
|
|
1,378 |
|
|
8,159 |
|
|
4,553 |
|
|
2,471 |
|
北美 |
北美 |
|
|
7,024 |
|
|
|
|||||
|
收入 |
|
|
|
22,937 |
|
|
37,504 |
|
|
5,831 |
|
|
11,814 |
|
北美 |
北美 |
|
|
17,645 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
合同采购成本(3) |
|
|
|
23,524 |
|
|
29,264 |
|
|
20,649 |
|
|
19,384 |
|
北美 |
北美 |
|
|
40,034 |
|
|
|
|||||
|
调整后的其他运营费用 |
|
|
|
7,485 |
|
|
8,411 |
|
|
7,868 |
|
|
8,514 |
|
北美 |
北美 |
|
|
16,381 |
|
|
|
|||||
|
调整后的营业利益和费用 |
|
|
|
31,009 |
|
|
37,675 |
|
|
28,517 |
|
|
27,898 |
|
北美 |
北美 |
|
|
56,415 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
调整后的所得税前营业收入,包括NCI |
|
|
$ |
(8,072 |
) |
$ |
(171 |
) |
$ |
(22,686 |
) |
$ |
(16,084 |
) |
北美 |
北美 |
|
$ |
(38,770 |
) |
|
|
|||||
|
所得税前非控股权益 |
|
|
|
(1,465 |
) |
|
(540 |
) |
|
(3,668 |
) |
|
(3,129 |
) |
北美 |
北美 |
|
|
(6,797 |
) |
|
|
|||||
|
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 |
) |
$ |
(12,955 |
) |
北美 |
北美 |
|
$ |
(31,973 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
$ |
(16,084 |
) |
北美 |
北美 |
|
$ |
(38,770 |
) |
|
|
|||||
|
减去:无形资产的摊销 |
|
|
|
(2,900 |
) |
|
(2,900 |
) |
|
(2,600 |
) |
|
(2,800 |
) |
北美 |
北美 |
|
|
(5,400 |
) |
|
|
|||||
|
减去:折旧 |
|
|
|
(244 |
) |
|
(249 |
) |
|
(245 |
) |
|
(226 |
) |
北美 |
北美 |
|
|
(471 |
) |
|
|
|||||
|
调整后EBITDA(包括非控股权益)(4) |
|
|
$ |
(4,928 |
) |
$ |
2,978 |
|
$ |
(19,841 |
) |
$ |
(13,058 |
) |
北美 |
北美 |
|
$ |
(32,899 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
19,652 |
|
北美 |
北美 |
|
|
45,883 |
|
|
|
|||||
|
高级健康认可保单(6) |
|
|
|
18,276 |
|
|
32,047 |
|
|
23,594 |
|
|
17,925 |
|
北美 |
北美 |
|
|
41,519 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Primerica代表获得高级健康认证 |
|
|
|
17,588 |
|
|
26,441 |
|
|
42,147 |
|
|
60,412 |
|
北美 |
北美 |
|
|
60,412 |
|
|
|
|||||
|
高级健康提交了来自Primerica代表的保单 |
|
|
|
319 |
|
|
4,175 |
|
|
988 |
|
|
831 |
|
北美 |
北美 |
|
|
1,819 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
根据批准的政策提供LTV(7) |
|
|
$ |
1,180 |
|
$ |
1,069 |
|
$ |
862 |
|
$ |
820 |
|
北美 |
北美 |
|
$ |
844 |
|
|
|
|||||
|
每项批准政策的CAC(7) |
|
|
$ |
1,287 |
|
$ |
913 |
|
$ |
875 |
|
$ |
1,081 |
|
北美 |
北美 |
|
$ |
964 |
|
|
|
|||||
|
LTV/CAC多个 |
|
|
|
0.9 |
x |
|
1.2 |
x |
|
1.0 |
x |
|
0.8 |
x |
北美 |
北美 |
|
|
0.9 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
按年按年 |
||
(千美元) |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
Q2 2022 |
$ 变化 |
% 变化 |
黄大仙 2021 |
黄大仙 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 |
$5,441 |
$(359) |
-6.2% |
$11,513 |
$10,853 |
$(660) |
-5.7% |
|||||
|
让渡保费 |
(1,423) |
(1,822) |
(1,459) |
(1,963) |
(1,439) |
(1,642) |
179 |
9.8% |
(3,245) |
(3,082) |
163 |
5.0% |
|||||
|
净保费 |
4,290 |
3,978 |
4,328 |
3,057 |
3,973 |
3,799 |
(180) |
-4.5% |
8,268 |
7,771 |
(497) |
-6.0% |
|||||
|
分配的投资净收益 |
12,592 |
11,954 |
11,321 |
10,738 |
9,559 |
10,252 |
(1,703) |
-14.2% |
24,546 |
19,810 |
(4,736) |
-19.3% |
|||||
|
佣金及费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
预付费法律服务 |
4,783 |
5,182 |
6,712 |
4,085 |
4,287 |
4,664 |
(517) |
-10.0% |
9,964 |
8,951 |
(1,013) |
-10.2% |
|||||
|
汽车和房主保险 |
1,787 |
2,101 |
2,436 |
1,971 |
1,591 |
2,056 |
(46) |
-2.2% |
3,888 |
3,647 |
(241) |
-6.2% |
|||||
|
按揭贷款 |
4,960 |
6,061 |
6,719 |
6,598 |
4,818 |
3,128 |
(2,933) |
-48.4% |
11,021 |
7,946 |
(3,075) |
-27.9% |
|||||
|
其他销售佣金 |
2,041 |
2,291 |
2,129 |
2,307 |
1,932 |
2,103 |
(188) |
-8.2% |
4,332 |
4,034 |
(298) |
-6.9% |
|||||
|
其他,净额 |
836 |
1,040 |
1,101 |
992 |
1,117 |
889 |
(152) |
-14.6% |
1,876 |
2,006 |
130 |
6.9% |
|||||
|
调整后的营业收入 |
31,288 |
32,607 |
34,746 |
29,746 |
27,276 |
26,890 |
(5,717) |
-17.5% |
63,895 |
54,166 |
(9,730) |
-15.2% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利和费用: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
福利及申索 |
4,826 |
5,859 |
3,728 |
4,443 |
4,166 |
4,280 |
(1,579) |
-27.0% |
10,685 |
8,445 |
(2,240) |
-21.0% |
|||||
|
DAC摊销 |
246 |
264 |
347 |
203 |
255 |
247 |
(17) |
-6.3% |
510 |
503 |
(7) |
-1.3% |
|||||
|
保险佣金 |
299 |
306 |
320 |
246 |
282 |
290 |
(16) |
-5.2% |
605 |
572 |
(33) |
-5.5% |
|||||
|
保险费 |
1,391 |
1,327 |
1,367 |
1,257 |
1,237 |
1,132 |
(196) |
-14.8% |
2,719 |
2,368 |
(350) |
-12.9% |
|||||
|
销售佣金 |
6,434 |
7,185 |
8,290 |
6,839 |
5,952 |
5,484 |
(1,701) |
-23.7% |
13,619 |
11,436 |
(2,183) |
-16.0% |
|||||
|
利息支出 |
7,145 |
7,141 |
7,529 |
8,804 |
6,853 |
6,814 |
(326) |
-4.6% |
14,285 |
13,667 |
(618) |
-4.3% |
|||||
|
调整后的其他运营费用 |
35,211 |
27,413 |
26,695 |
30,301 |
36,475 |
30,530 |
3,116 |
11.4% |
62,624 |
67,004 |
4,380 |
7.0% |
|||||
|
调整后的福利和费用 |
55,551 |
49,495 |
48,277 |
52,093 |
55,219 |
48,777 |
(718) |
-1.5% |
105,047 |
103,996 |
(1,051) |
-1.0% |
|||||
|
调整后的所得税前营业收入 |
$(24,263) |
$(16,888) |
$(13,531) |
$(22,346) |
$(27,943) |
$(21,887) |
$(4,999) |
-29.6% |
$(41,152) |
$(49,831) |
$(8,679) |
-21.1% |
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6月30日止期间 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
403,430 |
|
$ |
403,430 |
|
$ |
- |
|
|
13.4 |
% |
|
12.5 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
财务处 |
|
|
38,922 |
|
|
39,548 |
|
|
(626 |
) |
|
1.3 |
% |
|
1.2 |
% |
|
1.16 |
% |
AAA级 |
|||||
|
政府 |
|
|
238,489 |
|
|
258,477 |
|
|
(19,989 |
) |
|
7.9 |
% |
|
8.0 |
% |
|
2.90 |
% |
AA- |
|||||
|
免税市政 |
|
|
34,214 |
|
|
38,113 |
|
|
(3,899 |
) |
|
1.1 |
% |
|
1.2 |
% |
|
2.70 |
% |
AA型 |
|||||
|
公司 |
|
|
1,293,101 |
|
|
1,404,389 |
|
|
(111,288 |
) |
|
43.1 |
% |
|
43.5 |
% |
|
3.43 |
% |
BBB+ |
|||||
|
抵押贷款支持 |
|
|
452,272 |
|
|
497,501 |
|
|
(45,229 |
) |
|
15.1 |
% |
|
15.4 |
% |
|
2.87 |
% |
AAA级 |
|||||
|
资产支持 |
|
|
138,292 |
|
|
148,128 |
|
|
(9,836 |
) |
|
4.6 |
% |
|
4.6 |
% |
|
3.04 |
% |
AA- |
|||||
|
CMBS |
|
|
135,504 |
|
|
145,360 |
|
|
(9,855 |
) |
|
4.5 |
% |
|
4.5 |
% |
|
3.09 |
% |
AA- |
|||||
|
私 |
|
|
227,599 |
|
|
249,832 |
|
|
(22,233 |
) |
|
7.6 |
% |
|
7.7 |
% |
|
3.97 |
% |
BBB |
|||||
|
可赎回优先 |
|
|
5,049 |
|
|
5,448 |
|
|
(399 |
) |
|
0.2 |
% |
|
0.2 |
% |
|
5.46 |
% |
BBB |
|||||
|
|
|
|
|
|
固定收益总额 |
|
|
2,563,441 |
|
|
2,786,796 |
|
|
(223,355 |
) |
|
85.4 |
% |
|
86.4 |
% |
|
3.25 |
% |
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股票和其他: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
永久优先 |
|
|
9,151 |
|
|
9,151 |
|
|
- |
|
|
0.3 |
% |
|
0.3 |
% |
|
|
|
|
|||||
|
普通股 |
|
|
20,864 |
|
|
20,864 |
|
|
(0 |
) |
|
0.7 |
% |
|
0.6 |
% |
|
|
|
|
|||||
|
共同基金 |
|
|
5,862 |
|
|
5,862 |
|
|
0 |
|
|
0.2 |
% |
|
0.2 |
% |
|
|
|
|
|||||
|
衍生品 |
|
|
- |
|
|
- |
|
|
- |
|
|
0.0 |
% |
|
0.0 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
总股本 |
|
|
35,877 |
|
|
35,877 |
|
|
(0 |
) |
|
1.2 |
% |
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总投资资产 |
|
$ |
3,002,748 |
|
$ |
3,226,103 |
|
$ |
(223,355 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按行业划分的公共企业投资组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
保险 |
|
$ |
160,695 |
|
$ |
175,897 |
|
$ |
(15,202 |
) |
|
12.4 |
% |
|
12.5 |
% |
|
|
|
|
|||||
|
消费非周期性 |
|
|
146,112 |
|
|
157,783 |
|
|
(11,671 |
) |
|
11.3 |
% |
|
11.2 |
% |
|
|
|
|
|||||
|
能量 |
|
|
134,323 |
|
|
145,802 |
|
|
(11,479 |
) |
|
10.4 |
% |
|
10.4 |
% |
|
|
|
|
|||||
|
房地产投资信托基金 |
|
|
128,846 |
|
|
142,537 |
|
|
(13,691 |
) |
|
10.0 |
% |
|
10.1 |
% |
|
|
|
|
|||||
|
银行业 |
|
|
103,935 |
|
|
108,742 |
|
|
(4,807 |
) |
|
8.0 |
% |
|
7.7 |
% |
|
|
|
|
|||||
|
消费周期 |
|
|
100,335 |
|
|
109,781 |
|
|
(9,445 |
) |
|
7.8 |
% |
|
7.8 |
% |
|
|
|
|
|||||
|
技术 |
|
|
100,099 |
|
|
106,153 |
|
|
(6,055 |
) |
|
7.7 |
% |
|
7.6 |
% |
|
|
|
|
|||||
|
资本货物 |
|
|
72,452 |
|
|
77,942 |
|
|
(5,490 |
) |
|
5.6 |
% |
|
5.5 |
% |
|
|
|
|
|||||
|
电式 |
|
|
60,017 |
|
|
64,888 |
|
|
(4,870 |
) |
|
4.6 |
% |
|
4.6 |
% |
|
|
|
|
|||||
|
交通运输 |
|
|
57,435 |
|
|
62,230 |
|
|
(4,795 |
) |
|
4.4 |
% |
|
4.4 |
% |
|
|
|
|
|||||
|
基础产业 |
|
|
56,832 |
|
|
62,821 |
|
|
(5,990 |
) |
|
4.4 |
% |
|
4.5 |
% |
|
|
|
|
|||||
|
财务公司 |
|
|
50,656 |
|
|
56,996 |
|
|
(6,339 |
) |
|
3.9 |
% |
|
4.1 |
% |
|
|
|
|
|||||
|
经纪业务 |
|
|
50,366 |
|
|
55,392 |
|
|
(5,026 |
) |
|
3.9 |
% |
|
3.9 |
% |
|
|
|
|
|||||
|
通信 |
|
|
44,963 |
|
|
48,081 |
|
|
(3,118 |
) |
|
3.5 |
% |
|
3.4 |
% |
|
|
|
|
|||||
|
金融其他 |
|
|
8,671 |
|
|
9,581 |
|
|
(910 |
) |
|
0.7 |
% |
|
0.7 |
% |
|
|
|
|
|||||
|
工业其他 |
|
|
6,204 |
|
|
6,948 |
|
|
(744 |
) |
|
0.5 |
% |
|
0.5 |
% |
|
|
|
|
|||||
|
其他公用事业 |
|
|
4,717 |
|
|
5,387 |
|
|
(670 |
) |
|
0.4 |
% |
|
0.4 |
% |
|
|
|
|
|||||
|
天然气 |
|
|
4,621 |
|
|
5,106 |
|
|
(485 |
) |
|
0.4 |
% |
|
0.4 |
% |
|
|
|
|
|||||
|
拥有者不提供担保 |
|
|
1,823 |
|
|
2,325 |
|
|
(502 |
) |
|
0.1 |
% |
|
0.2 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
公司总投资组合 |
|
$ |
1,293,101 |
|
$ |
1,404,389 |
|
$ |
(111,288 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定期限证券--有效期限 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有效成熟度 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
$ |
247,625 |
|
$ |
248,565 |
|
$ |
(940 |
) |
|
9.7 |
% |
|
8.9 |
% |
|
3.10 |
% |
|
|||||
|
|
1-2 Yrs. |
|
|
227,321 |
|
|
229,891 |
|
|
(2,569 |
) |
|
8.9 |
% |
|
8.2 |
% |
|
3.68 |
% |
|
||||
|
|
2-5 Yrs. |
|
|
800,842 |
|
|
839,185 |
|
|
(38,343 |
) |
|
31.2 |
% |
|
30.1 |
% |
|
3.41 |
% |
|
||||
|
|
5-10 Yrs. |
|
|
978,240 |
|
|
1,107,505 |
|
|
(129,266 |
) |
|
38.2 |
% |
|
39.7 |
% |
|
3.04 |
% |
|
||||
|
|
> 10 Yrs. |
|
|
309,412 |
|
|
361,650 |
|
|
(52,238 |
) |
|
12.1 |
% |
|
13.0 |
% |
|
3.37 |
% |
|
||||
|
|
|
|
|
|
固定收益总额 |
|
$ |
2,563,441 |
|
$ |
2,786,796 |
|
$ |
(223,355 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
3.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
持续时间 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定收益投资组合存续期 |
|
|
4.8 |
|
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6月30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 |
|
$ |
613,700 |
|
|
22.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
AA型 |
|
|
311,942 |
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
A |
|
|
641,658 |
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
BBB |
|
|
1,104,078 |
|
|
39.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
低于投资级别 |
|
|
79,398 |
|
|
2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
北美 |
|
|
36,020 |
|
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
固定收益总额 |
|
$ |
2,786,796 |
|
|
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 |
|
$ |
12,506 |
|
|
0.9 |
% |
|
|
|
AAA级 |
|
$ |
- |
|
|
— |
|
||||||||||
|
AA型 |
|
|
67,319 |
|
|
4.8 |
% |
|
|
|
AA型 |
|
|
5,357 |
|
|
2.1 |
% |
||||||||||
|
A |
|
|
377,692 |
|
|
26.9 |
% |
|
|
|
A |
|
|
42,934 |
|
|
17.2 |
% |
||||||||||
|
BBB |
|
|
880,909 |
|
|
62.7 |
% |
|
|
|
BBB |
|
|
193,582 |
|
|
77.5 |
% |
||||||||||
|
低于投资级别 |
|
|
65,788 |
|
|
4.7 |
% |
|
|
|
低于投资级别 |
|
|
7,958 |
|
|
3.2 |
% |
||||||||||
|
北美 |
|
|
176 |
|
|
0.0 |
% |
|
|
|
北美 |
|
|
- |
|
|
— |
|
||||||||||
|
|
|
|
|
|
公司总数 |
|
$ |
1,404,389 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
全部私有 |
|
$ |
249,832 |
|
|
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 |
|
$ |
66,149 |
|
|
45.5 |
% |
|
|
|
AAA级 |
|
$ |
448,854 |
|
|
90.2 |
% |
||||||||||
|
AA型 |
|
|
8,964 |
|
|
6.2 |
% |
|
|
|
AA型 |
|
|
48,406 |
|
|
9.7 |
% |
||||||||||
|
A |
|
|
70,247 |
|
|
48.3 |
% |
|
|
|
A |
|
|
141 |
|
|
0.0 |
% |
||||||||||
|
BBB |
|
|
- |
|
|
— |
|
|
|
|
BBB |
|
|
- |
|
|
— |
|
||||||||||
|
低于投资级别 |
|
|
- |
|
|
— |
|
|
|
|
低于投资级别 |
|
|
77 |
|
|
0.0 |
% |
||||||||||
|
北美 |
|
|
- |
|
|
— |
|
|
|
|
北美 |
|
|
23 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
CMBS总数 |
|
$ |
145,360 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
抵押贷款支持总额 |
|
$ |
497,501 |
|
|
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 |
|
$ |
23,992 |
|
|
16.2 |
% |
|
|
|
AAA级 |
|
$ |
61,051 |
|
|
20.5 |
% |
||||||||||
|
AA型 |
|
|
6,653 |
|
|
4.5 |
% |
|
|
|
AA型 |
|
|
146,731 |
|
|
49.2 |
% |
||||||||||
|
A |
|
|
70,859 |
|
|
47.8 |
% |
|
|
|
A |
|
|
74,728 |
|
|
25.1 |
% |
||||||||||
|
BBB |
|
|
8,659 |
|
|
5.8 |
% |
|
|
|
BBB |
|
|
12,085 |
|
|
4.1 |
% |
||||||||||
|
低于投资级别 |
|
|
2,144 |
|
|
1.4 |
% |
|
|
|
低于投资级别 |
|
|
3,430 |
|
|
1.2 |
% |
||||||||||
|
北美 |
|
|
35,821 |
|
|
24.2 |
% |
|
|
|
北美 |
|
|
0 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
总资产支持 |
|
$ |
148,128 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
国库和政府总额 |
|
$ |
298,025 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAIC认证 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
$ |
1,309,709 |
|
|
53.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
2 |
|
|
1,043,259 |
|
|
42.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
3 |
|
|
80,752 |
|
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
4 |
|
|
8,016 |
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
5 |
|
|
691 |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
6 |
|
|
0 |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
美国保险公司固定收益(2) |
|
|
2,442,426 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他(3) |
|
|
380,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
现金和现金等价物 |
|
|
403,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
总投资资产 |
|
$ |
3,226,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
||||
(千美元) |
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 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 |
|
$ |
22,414 |
|
$ |
2,259 |
|
11.2% |
|
||||||
|
固定期限证券(持有至到期) |
|
15,146 |
|
|
15,495 |
|
|
15,741 |
|
|
15,825 |
|
|
15,515 |
|
|
15,815 |
|
|
320 |
|
2.1% |
|
||||||
|
股权证券 |
|
391 |
|
|
411 |
|
|
413 |
|
|
416 |
|
|
387 |
|
|
371 |
|
|
(40 |
) |
-9.7% |
|
||||||
|
存款资产10%再保险条约 |
|
1,368 |
|
|
1,238 |
|
|
987 |
|
|
785 |
|
|
589 |
|
|
485 |
|
|
(753 |
) |
-60.8% |
|
||||||
|
存款资产-按市值计价 |
|
(793 |
) |
|
(170 |
) |
|
(640 |
) |
|
(899 |
) |
|
(2,099 |
) |
|
(1,254 |
) |
|
(1,084 |
) |
N/m |
|
||||||
|
政策性贷款及其他投资资产 |
|
231 |
|
|
98 |
|
|
289 |
|
|
401 |
|
|
102 |
|
|
58 |
|
|
(40 |
) |
-40.8% |
|
||||||
|
现金及现金等价物 |
|
119 |
|
|
156 |
|
|
96 |
|
|
85 |
|
|
125 |
|
|
498 |
|
|
342 |
|
219.2% |
|
||||||
|
|
|
|
|
总投资收益 |
|
36,483 |
|
|
37,383 |
|
|
36,746 |
|
|
36,940 |
|
|
35,508 |
|
|
38,387 |
|
|
1,004 |
|
2.7% |
|
||
|
投资费用 |
|
1,284 |
|
|
1,353 |
|
|
1,004 |
|
|
1,114 |
|
|
1,088 |
|
|
1,288 |
|
|
(65 |
) |
-4.8% |
|
||||||
|
盈余票据的利息支出 |
|
15,146 |
|
|
15,495 |
|
|
15,741 |
|
|
15,825 |
|
|
15,515 |
|
|
15,815 |
|
|
320 |
|
2.1% |
|
||||||
|
|
|
|
|
净投资收益 |
$ |
20,052 |
|
$ |
20,535 |
|
$ |
20,001 |
|
$ |
20,001 |
|
$ |
18,905 |
|
$ |
21,284 |
|
$ |
749 |
|
3.6% |
|
||
|
|
固定收益账面收益率,期末 |
|
3.30 |
% |
|
3.31 |
% |
|
3.23 |
% |
|
3.12 |
% |
|
3.18 |
% |
|
3.25 |
% |
|
|
|
|
|
|
||||
|
|
新货币收益率 |
|
1.72 |
% |
|
2.68 |
% |
|
2.21 |
% |
|
1.60 |
% |
|
3.37 |
% |
|
4.21 |
% |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
第二季度同比 |
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2021 |
|
Q2 2021 |
|
Q3 2021 |
|
Q4 2021 |
|
Q1 2022 |
|
Q2 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 |
% |
|
22.0 |
% |
|
5.5 |
% |
|
|
|
|||||
|
AA型 |
|
12.2 |
% |
|
11.6 |
% |
|
11.0 |
% |
|
11.8 |
% |
|
11.2 |
% |
|
11.2 |
% |
|
-0.4 |
% |
|
|
|
|||||
|
A |
|
23.0 |
% |
|
22.1 |
% |
|
23.6 |
% |
|
24.4 |
% |
|
23.7 |
% |
|
23.0 |
% |
|
0.9 |
% |
|
|
|
|||||
|
BBB |
|
44.0 |
% |
|
45.5 |
% |
|
42.9 |
% |
|
40.8 |
% |
|
39.8 |
% |
|
39.6 |
% |
|
-5.9 |
% |
|
|
|
|||||
|
低于投资级别 |
|
4.1 |
% |
|
4.2 |
% |
|
4.1 |
% |
|
3.5 |
% |
|
3.1 |
% |
|
2.8 |
% |
|
-1.3 |
% |
|
|
|
|||||
|
北美 |
|
0.1 |
% |
|
0.1 |
% |
|
0.3 |
% |
|
0.8 |
% |
|
1.2 |
% |
|
1.3 |
% |
|
1.1 |
% |
|
|
|
|||||
|
|
|
|
|
固定收益总额 |
|
100.0 |
% |
|
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 |
|
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
截至2022年6月30日 |
|
|
|
截至2022年6月30日 |
|
|
|
|
|
|
截至2022年6月30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 |
$ |
16,089 |
|
$ |
17,131 |
|
AAA级 |
|
加拿大 |
$ |
89,343 |
|
$ |
96,116 |
|
|
|
AAA级 |
$ |
2,033 |
|
$ |
2,128 |
|
|||||||
|
2 |
加拿大魁北克省 |
|
14,503 |
|
|
15,140 |
|
A+ |
|
澳大利亚 |
|
26,255 |
|
|
27,245 |
|
|
|
AA型 |
|
8,665 |
|
|
8,665 |
|
|||||||
|
3 |
加拿大安大略省 |
|
14,447 |
|
|
15,110 |
|
AA- |
|
开曼群岛 |
|
18,257 |
|
|
19,141 |
|
|
|
A |
|
13,028 |
|
|
14,234 |
|
|||||||
|
4 |
加拿大艾伯塔省 |
|
12,349 |
|
|
13,497 |
|
BBB+ |
|
英国 |
|
15,696 |
|
|
15,985 |
|
|
|
BBB |
|
9,733 |
|
|
10,644 |
|
|||||||
|
5 |
TC能源公司 |
|
11,270 |
|
|
12,533 |
|
BBB+ |
|
日本 |
|
10,083 |
|
|
10,158 |
|
|
|
低于投资级别 |
|
2,886 |
|
|
3,430 |
|
|||||||
|
6 |
安桥 |
|
10,781 |
|
|
11,572 |
|
BBB+ |
|
百慕大群岛 |
|
8,840 |
|
|
8,903 |
|
|
|
北美 |
|
— |
|
|
— |
|
|||||||
|
7 |
宏利金融公司 |
|
9,985 |
|
|
10,725 |
|
A |
|
法国 |
|
7,989 |
|
|
8,195 |
|
|
|
|
总计 |
$ |
36,345 |
|
$ |
39,101 |
|
||||||
|
8 |
第一资本信贷 |
|
9,769 |
|
|
9,792 |
|
BBB |
|
爱尔兰 |
|
7,355 |
|
|
7,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
9 |
加拿大不列颠哥伦比亚省 |
|
9,678 |
|
|
10,126 |
|
AA+ |
|
墨西哥 |
|
6,446 |
|
|
7,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
10 |
安大略省教师养老金计划 |
|
9,200 |
|
|
10,203 |
|
AA+ |
|
荷兰 |
|
5,595 |
|
|
5,459 |
|
|
|
民间投资(1) |
|
|
|
|
|
|
|||||||
|
11 |
康菲石油 |
|
8,870 |
|
|
9,836 |
|
A- |
|
巴西 |
|
3,795 |
|
|
4,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
12 |
费尔法克斯金融控股有限公司 |
|
8,613 |
|
|
9,841 |
|
BBB- |
|
以色列 |
|
3,612 |
|
|
3,555 |
|
|
|
AAA级 |
$ |
2,906 |
|
$ |
2,999 |
|
|||||||
|
13 |
肯珀公司 |
|
8,522 |
|
|
9,095 |
|
BBB |
|
超国家 |
|
3,532 |
|
|
3,622 |
|
|
|
AA型 |
|
3,441 |
|
|
3,564 |
|
|||||||
|
14 |
布鲁克菲尔德资产管理 |
|
8,453 |
|
|
8,688 |
|
A- |
|
瑞士 |
|
3,463 |
|
|
3,787 |
|
|
|
A |
|
50,122 |
|
|
52,316 |
|
|||||||
|
15 |
西部和南方互惠控股公司 |
|
8,449 |
|
|
9,550 |
|
AA- |
|
卢森堡 |
|
3,447 |
|
|
3,500 |
|
|
|
BBB |
|
134,365 |
|
|
142,855 |
|
|||||||
|
16 |
加拿大多伦多市 |
|
8,243 |
|
|
8,518 |
|
AA型 |
|
新兴市场(2) |
|
12,614 |
|
|
14,387 |
|
|
|
低于投资级别 |
|
10,289 |
|
|
10,213 |
|
|||||||
|
17 |
纽芬兰和拉布拉多省 |
|
7,791 |
|
|
8,630 |
|
A |
|
所有其他 |
|
|
16,556 |
|
|
17,352 |
|
|
|
北美 |
|
5,410 |
|
|
5,578 |
|
||||||
|
18 |
摩根士丹利 |
|
7,774 |
|
|
7,936 |
|
BBB+ |
|
|
总计 |
$ |
242,878 |
|
$ |
256,625 |
|
|
|
|
总计 |
$ |
206,533 |
|
$ |
217,525 |
|
|||||
|
19 |
邦吉有限公司 |
|
7,347 |
|
|
8,138 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
20 |
加拿大新不伦瑞克省 |
|
7,335 |
|
|
7,652 |
|
A+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
21 |
通用磨坊公司 |
|
7,315 |
|
|
7,367 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
22 |
Sammons Enterprise Inc. |
|
7,299 |
|
|
8,387 |
|
BBB+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
23 |
苹果 |
|
7,292 |
|
|
7,724 |
|
AA+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
24 |
房地产收入公司 |
|
7,261 |
|
|
7,874 |
|
A- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
25 |
Williams Cos Inc. |
|
7,253 |
|
|
8,090 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
总计 |
$ |
235,890 |
|
$ |
253,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
占固定收益投资组合总额的百分比 |
|
7.9 |
% |
|
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
Q2 2022 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
新兵 |
|
303,867 |
|
|
290,886 |
|
|
282,207 |
|
|
400,345 |
|
|
349,374 |
|
|
94,633 |
|
|
89,285 |
|
|
91,884 |
|
|
73,572 |
|
|
84,707 |
|
|
70,215 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
130,206 |
|
||||||
|
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 |
|
|
11,529 |
|
|||||
|
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 |
) |
|
(9,586 |
) |
|||||
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 |
|
|
132,149 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
76,946 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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 |
|
$ |
27,651 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
909,632 |
|
||||||
|
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 |
|
|
27,651 |
|
|||||
|
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 |
) |
|
(19,298 |
) |
|||||
|
外币影响,净额 |
|
5,769 |
|
|
(7,708 |
) |
|
4,746 |
|
|
1,968 |
|
|
862 |
|
|
1,422 |
|
|
1,602 |
|
|
(2,480 |
) |
|
319 |
|
|
1,242 |
|
|
(3,547 |
) |
|||||
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 |
|
$ |
914,438 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
72.3 |
|
|||||
|
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 |
|
|
20.6 |
|
|||||
|
|
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 |
|
$ |
92.9 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
2,689.6 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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 |
|
$ |
87,994 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
152.7 |
|
18 of 18