Financial Highlights

Financial Highlights
2013 FY
12/31/2013
2014 FY
12/31/2014
2015 FY
12/31/2015
2016 FY
12/31/2016
2017 FY
12/31/2017
Balance Sheet ($000)
Cash and Cash Equivalents 129,383 197,040 241,100 117,347 134,495
Investments 4,019,045 4,009,707 3,650,130 3,925,696 3,686,528
Total Assets 5,147,794 5,167,375 4,906,021 5,065,181 4,929,197
Total Policy Reserves 2,328,285 2,404,094 2,367,392 2,365,991 2,447,265
Total Liabilities 2,753,380 3,009,431 2,947,667 3,266,479 3,334,402
Total Mezzanine Level Items 0 0 0 0 0
Equity Attributable to Parent Company 2,394,414 2,157,944 1,958,354 1,798,702 1,594,795
Total Equity 2,394,414 2,157,944 1,958,354 1,798,702 1,594,795
Equity before Unrealized Gains 2,334,753 2,099,740 1,934,499 1,781,303 1,579,884
Total Equity/ Total Assets(%) 46.51 41.76 39.92 35.51 32.35
Reserves/ Equity(x) 0.97 1.11 1.21 1.32 1.53
Income Statement ($000)
Total Policy Income 527,919 699,731 694,149 733,281 738,531
Net Investment Income 193,680 139,004 86,489 132,543 128,544
Realized Gain on Securities 11,028 5,193 (15,786) (3,418) (8,440)
Asset Management and Brokerage Fees 0 0 0 0 0
Total Revenue 772,492 852,326 772,079 870,214 866,149
Total Policy Expense 224,761 363,084 410,711 443,229 469,158
Underwriting & Other Expense 147,817 213,153 217,917 235,752 251,524
Total Expense 375,333 590,321 643,224 694,013 737,526
Net Income 297,523 196,565 116,197 151,081 107,264
Net Income Attributable to Parent 297,523 196,565 116,197 151,081 107,264
Operating Income after Taxes 221,097 186,367 142,629 129,844 108,538
EBITDA 435,747 315,683 179,669 224,022 174,263
Per Share Information ($)
Basic Book Value per Share 39.13 38.17 36.88 33.78 29.83
Book Value per Share before Unrealized Gains 38.15 37.14 36.43 33.45 29.55
Diluted EPS after Extraordinary 4.80 3.30 2.11 2.83 2
EBITDA/ Share 7.03 5.30 3.26 4.20 3.25
Operating EPS 3.56 3.13 2.59 2.43 2.02
Price/ LTM Operating Earnings(x) 13.60 14.40 18.70 23.10 28.30
Common Dividends Declared per Share 1.05 3.86 2.24 5.93 5.93
Dividend Payout Ratio(%) 21.88 116.97 106.16 209.54 296.50
EPS after Extra Growth(%) 7.60 (31.30) (36.10) 34.10 (29.30)
Profitability (%)
ROAA 5.86 3.69 2.31 3.04 2.18
Operating ROAA 4.36 3.50 2.84 2.61 2.21
ROAE 12.66 8.45 5.63 7.62 5.95
ROATCE 14.09 10.04 6.93 9.28 7.36
Operating ROAE 9.40 8.01 6.91 6.55 6.02
Investment Yield 4.84 3.35 1.75 3.27 3.12
Combined Ratio 70.60 82.10 90.50 91.40 95.40
P&C Stat Combined Ratio after Dividends NA NA NA NA NA
Reported Medical Care Ratio NA NA NA NA NA
Net Premiums Written/ Avg Equity(x) 0.22 0.30 0.34 0.37 0.42
Growth Rates and Trends (%)
Asset Growth 5.57 0.38 (5.06) 3.24 (2.68)
Equity Growth 5.45 (9.88) (9.25) (8.15) (11.34)
Net Written Premium Growth (0.59) 33.64 1.06 4.12 3.45
Recurring Revenue Growth 3.40 15.15 (9.42) 12.71 (0.47)
Net Income Growth 8.01 (33.93) (40.89) 30.02 (29)
Assets Five-year CAGR 3.75 2.14 0.13 0.26 0.22
Equity Five-year CAGR 10.95 4.83 1.08 (3.63) (6.82)
Revenue Five-year CAGR 6.37 4.85 2.21 3.95 3.88
Net Income Five-year CAGR 10.85 (2.41) (12.88) (12.04) (17.18)
Miscellaneous ($000)
Net Premiums Written 525,182 701,849 709,285 738,533 764,018
Gross Life Insurance in Force 0 0 0 0 0
Total Membership(actual) 0 0 0 0 0
Assets Under Management 0 0 0 0 0
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.
Copyright 2018, © S&P Global Market Intelligence  Terms of Use