Financial Highlights

Financial Highlights
2014 FY
12/31/2014
2015 FY
12/31/2015
2016 FY
12/31/2016
2017 FY
12/31/2017
2018 FQ1 YTD
3/31/2018
Balance Sheet ($000)
Cash and Cash Equivalents 197,040 241,100 117,347 134,495 43,247
Investments 4,009,707 3,650,130 3,925,696 3,686,528 3,498,645
Total Assets 5,167,375 4,906,021 5,065,181 4,929,197 4,678,924
Total Policy Reserves 2,404,094 2,367,392 2,365,991 2,447,265 2,483,428
Total Liabilities 3,009,431 2,947,667 3,266,479 3,334,402 3,109,755
Total Mezzanine Level Items 0 0 0 0 0
Equity Attributable to Parent Company 2,157,944 1,958,354 1,798,702 1,594,795 1,569,169
Total Equity 2,157,944 1,958,354 1,798,702 1,594,795 1,569,169
Equity before Unrealized Gains 2,099,740 1,934,499 1,781,303 1,579,884 1,577,215
Total Equity/ Total Assets(%) 41.76 39.92 35.51 32.35 33.54
Reserves/ Equity(x) 1.11 1.21 1.32 1.53 1.58
Income Statement ($000)
Total Policy Income 699,731 694,149 733,281 738,531 187,159
Net Investment Income 139,004 86,489 132,543 128,544 9,736
Realized Gain on Securities 5,193 (15,786) (3,418) (8,440) 1,414
Asset Management and Brokerage Fees 0 0 0 0 0
Total Revenue 852,326 772,079 870,214 866,149 201,032
Total Policy Expense 363,084 410,711 443,229 469,158 129,786
Underwriting & Other Expense 213,153 217,917 235,752 251,524 59,107
Total Expense 590,321 643,224 694,013 737,526 192,598
Net Income 196,565 116,197 151,081 107,264 11,856
Net Income Attributable to Parent 196,565 116,197 151,081 107,264 11,856
Operating Income after Taxes* 186,367 142,629 129,844 108,538 21,487
EBITDA 315,683 179,669 224,022 174,263 18,218
Per Share Information ($)
Basic Book Value per Share 38.17 36.88 33.78 29.83 29.28
Book Value per Share before Unrealized Gains 37.14 36.43 33.45 29.55 29.43
Diluted EPS after Extraordinary 3.30 2.11 2.83 2 0.22
EBITDA/ Share 5.30 3.26 4.20 3.25 0.34
Operating EPS* 3.13 2.59 2.43 2.02 0.40
Price/ LTM Operating Earnings*(x) 14.40 18.70 23.10 28.30 27
Common Dividends Declared per Share 3.86 2.24 5.93 5.93 0.31
Dividend Payout Ratio(%) 116.97 106.16 209.54 296.50 140.91
EPS after Extra Growth(%) (31.30) (36.10) 34.10 (29.30) (71.40)
Profitability (%)
ROAA 3.69 2.31 3.04 2.18 0.99
Operating ROAA* 3.50 2.84 2.61 2.21 1.79
ROAE 8.45 5.63 7.62 5.95 3
ROATCE 10.04 6.93 9.28 7.36 NA
Operating ROAE* 8.01 6.91 6.55 6.02 5.43
Investment Yield 3.35 1.75 3.27 3.12 1.21
Combined Ratio 82.10 90.50 91.40 95.40 99.90
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) 0.30 0.34 0.37 0.42 0.54
Growth Rates and Trends (%)
Asset Growth 0.38 (5.06) 3.24 (2.68) (20.31)
Equity Growth (9.88) (9.25) (8.15) (11.34) (6.43)
Net Written Premium Growth 33.64 1.06 4.12 3.45 5.34
Recurring Revenue Growth 15.15 (9.42) 12.71 (0.47) (9.85)
Net Income Growth (33.93) (40.89) 30.02 (29) (71.40)
Assets Five-year CAGR 2.14 0.13 0.26 0.22 (2.16)
Equity Five-year CAGR 4.83 1.08 (3.63) (6.82) (7.84)
Revenue Five-year CAGR 4.85 2.21 3.95 3.88 (2.69)
Net Income Five-year CAGR (2.41) (12.88) (12.04) (17.18) (36.26)
Miscellaneous ($000)
Net Premiums Written 701,849 709,285 738,533 764,018 215,132
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.
*Non-GAAP Measure
Copyright 2018, © S&P Global Market Intelligence  Terms of Use