附錄 99.2
補充財務信息
2023 年第四季度
目錄 |
PRIMERICA, INC. 財務補助 |
|
頁面 |
前言,非公認會計準則財務指標的定義 |
3 |
簡要資產負債表和資產負債表非公認會計準則與公認會計準則財務指標的對賬 |
4 |
財務業績和其他統計數據 |
5 |
收入報表 |
6 |
損益表GAAP與非GAAP財務指標的對賬 |
7-8 |
分部經營業績 |
|
定期人壽保險板塊——財務業績、關鍵統計數據和財務分析 |
9-10 |
投資和儲蓄產品板塊——財務業績、財務分析和關鍵統計數據 |
11-12 |
老年人健康板塊-財務業績、財務分析和關鍵統計數據 |
13 |
企業及其他分佈式產品板塊——財務業績 |
14 |
投資組合 |
15-17 |
五年曆史關鍵統計數據 |
18 |
本文件可能包含前瞻性陳述和信息。可能導致實際業績與本文件中的任何前瞻性陳述或信息存在重大差異的其他信息和因素可在截至2022年12月31日止年度的10-K表格中找到。
18 箇中的 2 個
前言 |
PRIMERICA, INC. 財務補助 |
2023 年第四季度
本文件是我們發佈的2023年第四季度財報的財務補充。它旨在使用管理層在評估業務和制定戰略和運營決策時使用的相同核心指標,對我們的持續業務進行全面分析。在本文檔中,我們提供的財務信息源自我們的美國公認會計原則財務報表,並針對三種不同的目的進行了調整,如下所示:
運營調整不包括投資收益/虧損的影響,包括信用減值、按市值計價(MTM)的投資調整、與收購e-TeleQuote Insurance, Inc.及其子公司(統稱 “e-TeleQuote”)相關的交易相關費用/回收額、對業務合併中交換股份的基於股份的薪酬支出的調整以及非現金商譽減值費用。我們在衡量調整後的營業收入時排除了包括信用減值在內的投資收益/虧損和MTM投資調整,以消除同期波動,這些波動可能會掩蓋經營業績的比較,因為在投資資產到期或出售之前確認收益和虧損的時機以及與公司保險業務沒有直接關係的其他因素。我們在非公認會計準則財務指標中不包括與電子電話報價單交易相關的費用/回收和非現金商譽減值費用,因為此類支出是非經常性項目,會導致同期業績之間的不可比性。我們排除了對在業務合併中交換的股票的基於股份的薪酬支出的調整,以消除同期波動,這些波動可能會掩蓋經營業績的比較,這主要是由於在沒有額外考慮的情況下收購的股票公允價值變動的波動所致。調整後的所得税前營業收入和調整後的淨營業收入不包括歸屬於非控股權益的收益,僅列報歸屬於公司股東的收益。
調整後的股東權益是指消除淨未實現收益和虧損對投資資產的影響。我們在衡量調整後的股東權益時將未實現的投資收益和損失排除在外,因為公司投資資產的未實現收益和損失主要是由利率和信用利差的市場變動造成的,這些波動不一定與我們在投資資產到期或出售時最終實現的現金流相關。調整後的股東權益還不包括使用當前貼現率計算的未來保單收益的差額,以及使用合約發行時的鎖定貼現率計算的未來保單收益的差額,這些收益在累計其他綜合收益中確認。在衡量調整後的股東權益時,我們排除了貼現率差異的影響,因為它是由市場利率變動造成的,這些波動不是永久的,可能與我們在保單福利結算時最終產生的現金流不一致。
首次公開募股共同保險交易的調整涉及2010年第一季度的交易,在該季度中,我們在2009年底生效的業務中有80%至90%向當時隸屬於花旗集團的實體進行了保險,這些實體與我們的首次公開募股(IPO)同時執行。我們在衡量調整後的直接保費和其他割讓保費時不包括首次公開募股共同保險交易下割讓的金額,以便對公司經濟維持的實際保費進行有意義的比較。隨着該業務領域的保單終止,首次公開募股共同保險交易下割讓的金額將隨着時間的推移繼續下降。
管理層利用這些非公認會計準則財務指標來管理業務,並認為它們為評估持續業務提供了相關且有意義的分析指標。本財務補充文件中包含非公認會計準則與公認會計準則財務指標的對賬。
自2023年1月1日起,我們採用了FASB ASU 2018-12年度 “長期合同會計的有針對性的改進”(或 “LDI”)。LDTI對我們財務報表的影響是巨大的,因為它要求我們改變定期人壽保險產品和紐約子公司發行的已停產產品系列的未來保單收益儲備的計算方式。LDTI還要求改變我們攤銷這些產品以及加拿大隔離基金的遞延收購成本的方式。我們在本文件中重述了2021年12月31日的資產負債表和2022年的財務報表,因為有必要在可比的基礎上列報歷史時段與未來時期的業績
同樣自2023年1月1日起,我們不再將部分淨投資收益分配給定期人壽保險板塊,所有淨投資收益將記錄在企業及其他分佈式產品板塊中。因此,為了比較起見,我們在本文件中回顧了定期人壽保險和企業及其他分佈式產品細分市場的2022年損益表。
在本文件中,我們還列出了2022年按季度分列的預計定期壽險保單數量,將已發行的保單調整為每份保單的單一壽險,以便於未來進行比較。
由於四捨五入,本補編中的某些項目可能不相加,因此,可能不同意對相應項目進行其他公開報告。本補編中的某些項目標為 “na”,表示不適用。某些差異被標記為 “nm”,表示沒有意義。對上期金額進行了某些重新分類,以符合本期報告分類。這些重新分類對淨收入或股東權益總額沒有影響。
18 箇中的 3 個
簡明資產負債表和資產負債表非公認會計準則與公認會計準則財務指標的對賬 |
PRIMERICA, INC. 財務補助 |
(千美元) |
十二月三十一日 |
|
3月31日 |
|
6月30日 |
|
9月30日 |
|
十二月三十一日 |
|
3月31日 |
|
6月30日 |
|
9月30日 |
|
十二月三十一日 |
|
|||||||||||||||
簡明資產負債表 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
資產: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
投資和現金,不包括持有至到期的證券 |
$ |
3,277,830 |
|
$ |
3,191,154 |
|
$ |
3,048,974 |
|
$ |
2,981,598 |
|
$ |
3,141,919 |
|
$ |
3,246,388 |
|
$ |
3,226,056 |
|
$ |
3,174,938 |
|
$ |
3,432,129 |
|
|||||
|
持有至到期的證券 |
|
1,379,100 |
|
|
1,390,310 |
|
|
1,415,940 |
|
|
1,433,760 |
|
|
1,444,920 |
|
|
1,460,000 |
|
|
1,433,520 |
|
|
1,417,460 |
|
|
1,386,980 |
|
|||||
|
|
|
投資和現金總額 |
|
4,656,930 |
|
|
4,581,464 |
|
|
4,464,914 |
|
|
4,415,358 |
|
|
4,586,839 |
|
|
4,706,388 |
|
|
4,659,576 |
|
|
4,592,398 |
|
|
4,819,109 |
|
|||
|
再保險公司應付的款項 |
|
4,239,627 |
|
|
3,716,686 |
|
|
3,386,120 |
|
|
3,190,157 |
|
|
3,209,540 |
|
|
3,217,354 |
|
|
3,084,520 |
|
|
2,954,245 |
|
|
3,015,777 |
|
|||||
|
遞延保單購置成本 |
|
2,956,650 |
|
|
3,029,551 |
|
|
3,083,905 |
|
|
3,128,511 |
|
|
3,188,502 |
|
|
3,250,753 |
|
|
3,319,844 |
|
|
3,374,627 |
|
|
3,447,234 |
|
|||||
|
善意 |
|
179,154 |
|
|
179,154 |
|
|
187,707 |
|
|
127,707 |
|
|
127,707 |
|
|
127,707 |
|
|
127,707 |
|
|
127,707 |
|
|
127,707 |
|
|||||
|
其他資產 |
|
1,363,612 |
|
|
1,249,598 |
|
|
1,213,620 |
|
|
1,202,072 |
|
|
1,223,120 |
|
|
1,191,286 |
|
|
1,201,266 |
|
|
1,200,647 |
|
|
1,222,064 |
|
|||||
|
獨立賬户資產 |
|
2,799,992 |
|
|
2,696,891 |
|
|
2,358,987 |
|
|
2,206,608 |
|
|
2,305,717 |
|
|
2,329,968 |
|
|
2,358,823 |
|
|
2,183,435 |
|
|
2,395,842 |
|
|||||
|
|
|
總資產 |
$ |
16,195,964 |
|
$ |
15,453,343 |
|
$ |
14,695,254 |
|
$ |
14,270,413 |
|
$ |
14,641,423 |
|
$ |
14,823,457 |
|
$ |
14,751,736 |
|
$ |
14,433,059 |
|
$ |
15,027,732 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
負債: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
未來的保單福利 |
$ |
8,594,476 |
|
$ |
7,332,290 |
|
$ |
6,606,150 |
|
$ |
6,094,187 |
|
$ |
6,297,911 |
|
$ |
6,561,624 |
|
$ |
6,491,564 |
|
$ |
6,045,151 |
|
$ |
6,742,025 |
|
|||||
|
其他保單負債 |
|
1,103,642 |
|
|
1,108,047 |
|
|
999,789 |
|
|
1,005,195 |
|
|
1,037,440 |
|
|
996,747 |
|
|
970,198 |
|
|
938,665 |
|
|
963,773 |
|
|||||
|
所得税 |
|
15,311 |
|
|
95,424 |
|
|
168,160 |
|
|
218,441 |
|
|
204,017 |
|
|
201,850 |
|
|
169,487 |
|
|
227,866 |
|
|
135,248 |
|
|||||
|
其他負債 |
|
669,631 |
|
|
683,865 |
|
|
646,660 |
|
|
659,582 |
|
|
626,773 |
|
|
659,734 |
|
|
642,149 |
|
|
636,927 |
|
|
644,792 |
|
|||||
|
債務義務 |
|
607,102 |
|
|
598,303 |
|
|
592,504 |
|
|
592,705 |
|
|
592,905 |
|
|
593,106 |
|
|
593,307 |
|
|
593,508 |
|
|
593,709 |
|
|||||
|
盈餘票據 |
|
1,378,585 |
|
|
1,389,811 |
|
|
1,415,457 |
|
|
1,433,293 |
|
|
1,444,469 |
|
|
1,459,565 |
|
|
1,433,101 |
|
|
1,417,056 |
|
|
1,386,592 |
|
|||||
|
在證券借貸項下應付 |
|
94,529 |
|
|
93,171 |
|
|
96,603 |
|
|
80,754 |
|
|
100,938 |
|
|
74,452 |
|
|
77,643 |
|
|
77,956 |
|
|
99,785 |
|
|||||
|
單獨賬户負債 |
|
2,799,992 |
|
|
2,696,891 |
|
|
2,358,987 |
|
|
2,206,608 |
|
|
2,305,717 |
|
|
2,329,968 |
|
|
2,358,823 |
|
|
2,183,435 |
|
|
2,395,842 |
|
|||||
|
|
|
負債總額 |
|
15,263,269 |
|
|
13,997,803 |
|
|
12,884,310 |
|
|
12,290,764 |
|
|
12,610,170 |
|
|
12,877,046 |
|
|
12,736,272 |
|
|
12,120,564 |
|
|
12,961,765 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
可贖回的非控制性權益 |
$ |
7,271 |
|
$ |
4,616 |
|
$ |
2,233 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
股東權益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
普通股(面值0.01美元)(1) |
|
394 |
|
|
388 |
|
|
378 |
|
|
370 |
|
|
368 |
|
|
364 |
|
|
358 |
|
|
353 |
|
|
350 |
|
|||||
|
實收資本 |
|
5,224 |
|
|
(0 |
) |
|
(0 |
) |
|
(0 |
) |
|
(0 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
|
留存收益 |
|
2,085,665 |
|
|
2,098,037 |
|
|
2,085,823 |
|
|
2,053,285 |
|
|
2,153,617 |
|
|
2,177,428 |
|
|
2,190,223 |
|
|
2,215,378 |
|
|
2,276,947 |
|
|||||
|
庫存股 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
|
累計其他綜合收益(虧損),淨額: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
未實現淨收益(虧損) |
|
63,775 |
|
|
(66,439 |
) |
|
(175,746 |
) |
|
(252,913 |
) |
|
(240,869 |
) |
|
(208,157 |
) |
|
(226,250 |
) |
|
(269,604 |
) |
|
(170,008 |
) |
||||
|
|
貼現率假設的變化對未來保單福利負債的影響 |
|
(1,238,180 |
) |
|
(592,910 |
) |
|
(104,078 |
) |
|
195,520 |
|
|
130,416 |
|
|
(11,966 |
) |
|
55,386 |
|
|
377,637 |
|
|
(39,086 |
) |
||||
|
|
累積翻譯調整 |
|
8,547 |
|
|
11,847 |
|
|
2,336 |
|
|
(16,614 |
) |
|
(12,279 |
) |
|
(11,259 |
) |
|
(4,253 |
) |
|
(11,269 |
) |
|
(2,235 |
) |
||||
|
|
|
股東權益總額 (2) |
|
925,425 |
|
|
1,450,923 |
|
|
1,808,712 |
|
|
1,979,648 |
|
|
2,031,253 |
|
|
1,946,411 |
|
|
2,015,464 |
|
|
2,312,495 |
|
|
2,065,967 |
|
|||
|
|
|
負債和股東權益總額 |
$ |
16,195,964 |
|
$ |
15,453,343 |
|
$ |
14,695,254 |
|
$ |
14,270,413 |
|
$ |
14,641,423 |
|
$ |
14,823,457 |
|
$ |
14,751,736 |
|
$ |
14,433,059 |
|
$ |
15,027,732 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
股東權益總額與調整後的股東權益的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
股東權益總額 |
$ |
925,425 |
|
$ |
1,450,923 |
|
$ |
1,808,712 |
|
$ |
1,979,648 |
|
$ |
2,031,253 |
|
$ |
1,946,411 |
|
$ |
2,015,464 |
|
$ |
2,312,495 |
|
$ |
2,065,967 |
|
||||||
|
減去:未實現淨收益(虧損) |
|
63,775 |
|
|
(66,439 |
) |
|
(175,746 |
) |
|
(252,913 |
) |
|
(240,869 |
) |
|
(208,157 |
) |
|
(226,250 |
) |
|
(269,604 |
) |
|
(170,008 |
) |
|||||
|
減去:貼現率假設變動對未來保單福利負債的影響 |
|
(1,238,180 |
) |
|
(592,910 |
) |
|
(104,078 |
) |
|
195,520 |
|
|
130,416 |
|
|
(11,966 |
) |
|
55,386 |
|
|
377,637 |
|
|
(39,086 |
) |
|||||
|
|
|
調整後的股東權益 |
$ |
2,099,830 |
|
$ |
2,110,271 |
|
$ |
2,088,536 |
|
$ |
2,037,041 |
|
$ |
2,141,707 |
|
$ |
2,166,533 |
|
$ |
2,186,328 |
|
$ |
2,204,462 |
|
$ |
2,275,062 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
調整後的股東權益向前滾動 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
期初餘額 |
|
|
$ |
2,099,830 |
|
$ |
2,110,271 |
|
$ |
2,088,536 |
|
$ |
2,037,041 |
|
$ |
2,141,707 |
|
$ |
2,166,533 |
|
$ |
2,186,328 |
|
$ |
2,204,462 |
|
|||||||
|
歸屬於Primerica, Inc.的淨收益 |
|
|
|
117,829 |
|
|
127,956 |
|
|
79,561 |
|
|
146,721 |
|
|
128,099 |
|
|
144,504 |
|
|
152,063 |
|
|
151,935 |
|
||||||
|
股東分紅 |
|
|
|
(21,645 |
) |
|
(21,178 |
) |
|
(20,571 |
) |
|
(20,389 |
) |
|
(23,910 |
) |
|
(23,598 |
) |
|
(23,336 |
) |
|
(22,870 |
) |
||||||
|
股票和認股權證的撤銷 |
|
|
|
(103,862 |
) |
|
(127,963 |
) |
|
(97,515 |
) |
|
(32,098 |
) |
|
(96,323 |
) |
|
(112,606 |
) |
|
(106,479 |
) |
|
(72,886 |
) |
||||||
|
淨外幣折算調整數 |
|
|
|
3,300 |
|
|
(9,511 |
) |
|
(18,949 |
) |
|
4,335 |
|
|
1,020 |
|
|
7,005 |
|
|
(7,016 |
) |
|
9,035 |
|
||||||
|
其他,淨額 |
|
|
|
14,820 |
|
|
8,961 |
|
|
5,979 |
|
|
6,096 |
|
|
15,941 |
|
|
4,490 |
|
|
2,902 |
|
|
5,386 |
|
||||||
期末餘額 |
|
|
$ |
2,110,271 |
|
$ |
2,088,536 |
|
$ |
2,037,041 |
|
$ |
2,141,707 |
|
$ |
2,166,533 |
|
$ |
2,186,328 |
|
$ |
2,204,462 |
|
$ |
2,275,062 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
遞延保單收購成本向前滾動 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
期初餘額 |
|
|
$ |
2,956,650 |
|
$ |
3,029,551 |
|
$ |
3,083,905 |
|
$ |
3,128,511 |
|
$ |
3,188,502 |
|
$ |
3,250,753 |
|
$ |
3,319,844 |
|
$ |
3,374,627 |
|
|||||||
|
遞延的一般開支 |
|
|
|
9,519 |
|
|
9,321 |
|
|
9,726 |
|
|
9,283 |
|
|
10,777 |
|
|
10,692 |
|
|
10,764 |
|
|
9,910 |
|
||||||
|
遞延的佣金費用 |
|
|
|
123,739 |
|
|
119,794 |
|
|
119,734 |
|
|
113,479 |
|
|
118,386 |
|
|
119,676 |
|
|
119,976 |
|
|
125,335 |
|
||||||
|
遞延保單購置成本的攤銷 |
|
|
|
(63,854 |
) |
|
(64,830 |
) |
|
(66,077 |
) |
|
(66,867 |
) |
|
(67,923 |
) |
|
(68,110 |
) |
|
(69,405 |
) |
|
(70,378 |
) |
||||||
|
外幣影響及其他影響,淨額 |
|
|
|
3,496 |
|
|
(9,930 |
) |
|
(18,777 |
) |
|
4,095 |
|
|
1,011 |
|
|
6,833 |
|
|
(6,551 |
) |
|
7,739 |
|
||||||
期末餘額 |
|
|
$ |
3,029,551 |
|
$ |
3,083,905 |
|
$ |
3,128,511 |
|
$ |
3,188,502 |
|
$ |
3,250,753 |
|
$ |
3,319,844 |
|
$ |
3,374,627 |
|
$ |
3,447,234 |
|
18 箇中的 4 個
財務業績和其他統計數據 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(以千美元計,每股數據除外) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||
每股收益 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
每股基本收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
加權平均普通股和全額既得股權獎勵 |
|
39,221,003 |
|
|
38,385,520 |
|
|
37,438,254 |
|
|
36,973,967 |
|
|
36,709,525 |
|
|
36,215,232 |
|
|
35,760,090 |
|
|
35,148,919 |
|
|
(1,825,048 |
) |
|
-4.9 |
% |
|
37,996,978 |
|
|
35,953,622 |
|
|
(2,043,356 |
) |
|
-5.4 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
歸屬於Primerica, Inc.的淨收益 |
$ |
117,829 |
|
$ |
127,956 |
|
$ |
79,561 |
|
$ |
146,721 |
|
$ |
128,099 |
|
$ |
144,504 |
|
$ |
152,063 |
|
$ |
151,935 |
|
$ |
5,213 |
|
|
3.6 |
% |
$ |
472,068 |
|
$ |
576,601 |
|
$ |
104,532 |
|
|
22.1 |
% |
|||
|
減去歸屬於未歸屬分紅證券的收入 |
|
(488 |
) |
|
(566 |
) |
|
(375 |
) |
|
(703 |
) |
|
(579 |
) |
|
(609 |
) |
|
(643 |
) |
|
(648 |
) |
|
55 |
|
|
7.8 |
% |
|
(2,131 |
) |
|
(2,483 |
) |
|
(352 |
) |
|
-16.5 |
% |
|||
|
|
用於計算基本每股收益的淨收入 |
$ |
117,341 |
|
$ |
127,390 |
|
$ |
79,186 |
|
$ |
146,019 |
|
$ |
127,520 |
|
$ |
143,896 |
|
$ |
151,420 |
|
$ |
151,287 |
|
$ |
5,268 |
|
|
3.6 |
% |
$ |
469,937 |
|
$ |
574,118 |
|
$ |
104,181 |
|
|
22.2 |
% |
||
|
|
每股基本收益 |
$ |
2.99 |
|
$ |
3.32 |
|
$ |
2.12 |
|
$ |
3.95 |
|
$ |
3.47 |
|
$ |
3.97 |
|
$ |
4.23 |
|
$ |
4.30 |
|
$ |
0.35 |
|
|
9.0 |
% |
$ |
12.37 |
|
$ |
15.97 |
|
$ |
3.60 |
|
|
29.1 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
調整後的淨營業收入 |
$ |
119,744 |
|
$ |
130,710 |
|
$ |
141,682 |
|
$ |
144,805 |
|
$ |
131,883 |
|
$ |
145,407 |
|
$ |
153,804 |
|
$ |
150,354 |
|
$ |
5,549 |
|
|
3.8 |
% |
$ |
536,941 |
|
$ |
581,448 |
|
$ |
44,507 |
|
|
8.3 |
% |
|||
|
減去歸屬於未歸屬參與證券的營業收入 |
|
(496 |
) |
|
(578 |
) |
|
(668 |
) |
|
(694 |
) |
|
(596 |
) |
|
(612 |
) |
|
(650 |
) |
|
(642 |
) |
|
52 |
|
|
7.5 |
% |
|
(2,424 |
) |
|
(2,504 |
) |
|
(80 |
) |
|
-3.3 |
% |
|||
|
|
調整後的淨營業收入用於計算基本營業每股收益 |
$ |
119,248 |
|
$ |
130,132 |
|
$ |
141,014 |
|
$ |
144,111 |
|
$ |
131,288 |
|
$ |
144,794 |
|
$ |
153,154 |
|
$ |
149,713 |
|
$ |
5,602 |
|
|
3.9 |
% |
$ |
534,518 |
|
$ |
578,945 |
|
$ |
44,427 |
|
|
8.3 |
% |
||
|
|
調整後每股基本營業收入 |
$ |
3.04 |
|
$ |
3.39 |
|
$ |
3.77 |
|
$ |
3.90 |
|
$ |
3.58 |
|
$ |
4.00 |
|
$ |
4.28 |
|
$ |
4.26 |
|
$ |
0.36 |
|
|
9.3 |
% |
$ |
14.07 |
|
$ |
16.10 |
|
$ |
2.04 |
|
|
14.5 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
攤薄後的每股收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
加權平均普通股和全額既得股權獎勵 |
|
39,221,003 |
|
|
38,385,520 |
|
|
37,438,254 |
|
|
36,973,967 |
|
|
36,709,525 |
|
|
36,215,232 |
|
|
35,760,090 |
|
|
35,148,919 |
|
|
(1,825,048 |
) |
|
-4.9 |
% |
|
37,996,978 |
|
|
35,953,622 |
|
|
(2,043,356 |
) |
|
-5.4 |
% |
|||
|
臨時可發行股票的稀釋影響 |
|
110,941 |
|
|
115,058 |
|
|
102,810 |
|
|
107,245 |
|
|
94,123 |
|
|
74,712 |
|
|
62,182 |
|
|
59,473 |
|
|
(47,772 |
) |
|
-44.5 |
% |
|
109,014 |
|
|
72,623 |
|
|
(36,391 |
) |
|
-33.4 |
% |
|||
|
|
用於計算攤薄後每股收益的股票 |
|
39,331,944 |
|
|
38,500,578 |
|
|
37,541,064 |
|
|
37,081,212 |
|
|
36,803,648 |
|
|
36,289,944 |
|
|
35,822,272 |
|
|
35,208,392 |
|
|
(1,872,820 |
) |
|
-5.1 |
% |
|
38,105,992 |
|
|
36,026,245 |
|
|
(2,079,747 |
) |
|
-5.5 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
歸屬於Primerica, Inc.的淨收益 |
$ |
117,829 |
|
$ |
127,956 |
|
$ |
79,561 |
|
$ |
146,721 |
|
$ |
128,099 |
|
$ |
144,504 |
|
$ |
152,063 |
|
$ |
151,935 |
|
$ |
5,213 |
|
|
3.6 |
% |
$ |
472,068 |
|
$ |
576,601 |
|
$ |
104,532 |
|
|
22.1 |
% |
|||
|
減去歸屬於未歸屬分紅證券的收入 |
|
(487 |
) |
|
(564 |
) |
|
(374 |
) |
|
(701 |
) |
|
(577 |
) |
|
(608 |
) |
|
(642 |
) |
|
(647 |
) |
|
54 |
|
|
7.7 |
% |
|
(2,126 |
) |
|
(2,479 |
) |
|
(353 |
) |
|
-16.6 |
% |
|||
|
|
用於計算攤薄後每股收益的淨收益 |
$ |
117,342 |
|
$ |
127,392 |
|
$ |
79,187 |
|
$ |
146,020 |
|
$ |
127,521 |
|
$ |
143,897 |
|
$ |
151,421 |
|
$ |
151,288 |
|
$ |
5,267 |
|
|
3.6 |
% |
$ |
469,942 |
|
$ |
574,122 |
|
$ |
104,180 |
|
|
22.2 |
% |
||
|
|
攤薄後的每股收益 |
$ |
2.98 |
|
$ |
3.31 |
|
$ |
2.11 |
|
$ |
3.94 |
|
$ |
3.46 |
|
$ |
3.97 |
|
$ |
4.23 |
|
$ |
4.30 |
|
$ |
0.36 |
|
|
9.1 |
% |
$ |
12.33 |
|
$ |
15.94 |
|
$ |
3.60 |
|
|
29.2 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
調整後的淨營業收入 |
$ |
119,744 |
|
$ |
130,710 |
|
$ |
141,682 |
|
$ |
144,805 |
|
$ |
131,883 |
|
$ |
145,407 |
|
$ |
153,804 |
|
$ |
150,354 |
|
$ |
5,549 |
|
|
3.8 |
% |
$ |
536,941 |
|
$ |
581,448 |
|
$ |
44,507 |
|
|
8.3 |
% |
|||
|
減去歸屬於未歸屬參與證券的營業收入 |
|
(495 |
) |
|
(577 |
) |
|
(666 |
) |
|
(692 |
) |
|
(595 |
) |
|
(611 |
) |
|
(649 |
) |
|
(641 |
) |
|
51 |
|
|
7.4 |
% |
|
(2,418 |
) |
|
(2,499 |
) |
|
(82 |
) |
|
-3.4 |
% |
|||
|
|
調整後的淨營業收入用於計算攤薄後的營業每股收益 |
$ |
119,249 |
|
$ |
130,134 |
|
$ |
141,016 |
|
$ |
144,113 |
|
$ |
131,289 |
|
$ |
144,795 |
|
$ |
153,155 |
|
$ |
149,714 |
|
$ |
5,601 |
|
|
3.9 |
% |
$ |
534,523 |
|
$ |
578,949 |
|
$ |
44,425 |
|
|
8.3 |
% |
||
|
|
攤薄後的調整後每股營業收入 |
$ |
3.03 |
|
$ |
3.38 |
|
$ |
3.76 |
|
$ |
3.89 |
|
$ |
3.57 |
|
$ |
3.99 |
|
$ |
4.28 |
|
$ |
4.25 |
|
$ |
0.37 |
|
|
9.4 |
% |
$ |
14.03 |
|
$ |
16.07 |
|
$ |
2.04 |
|
|
14.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
年化股本回報率 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
平均股東權益 (1) |
$ |
1,188,174 |
|
$ |
1,629,817 |
|
$ |
1,894,180 |
|
$ |
2,005,451 |
|
$ |
1,988,832 |
|
$ |
1,980,938 |
|
$ |
2,163,980 |
|
$ |
2,189,231 |
|
$ |
183,781 |
|
|
9.2 |
% |
$ |
1,679,406 |
|
$ |
2,080,745 |
|
$ |
401,340 |
|
|
23.9 |
% |
|||
|
調整後平均股東權益 (1) |
$ |
2,105,050 |
|
$ |
2,099,404 |
|
$ |
2,062,789 |
|
$ |
2,089,374 |
|
$ |
2,154,120 |
|
$ |
2,176,431 |
|
$ |
2,195,395 |
|
$ |
2,239,762 |
|
$ |
150,388 |
|
|
7.2 |
% |
$ |
2,089,154 |
|
$ |
2,191,427 |
|
$ |
102,273 |
|
|
4.9 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
歸因於 Primerica, Inc. 股東權益回報率的淨收益 |
|
39.7 |
% |
|
31.4 |
% |
|
16.8 |
% |
|
29.3 |
% |
|
25.8 |
% |
|
29.2 |
% |
|
28.1 |
% |
|
27.8 |
% |
|
-1.5 |
% |
nm |
|
|
28.1 |
% |
|
27.7 |
% |
|
-0.4 |
% |
nm |
|
|||||
|
歸因於 Primerica, Inc. 調整後股東權益回報率的淨收益 |
|
22.4 |
% |
|
24.4 |
% |
|
15.4 |
% |
|
28.1 |
% |
|
23.8 |
% |
|
26.6 |
% |
|
27.7 |
% |
|
27.1 |
% |
|
-1.0 |
% |
nm |
|
|
22.6 |
% |
|
26.3 |
% |
|
3.7 |
% |
nm |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
調整後股東權益的調整後淨營業收入回報率 |
|
22.8 |
% |
|
24.9 |
% |
|
27.5 |
% |
|
27.7 |
% |
|
24.5 |
% |
|
26.7 |
% |
|
28.0 |
% |
|
26.9 |
% |
|
-0.9 |
% |
nm |
|
|
25.7 |
% |
|
26.5 |
% |
|
0.8 |
% |
nm |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
資本結構 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
債務與資本的比率 (2) |
|
29.2 |
% |
|
24.7 |
% |
|
23.0 |
% |
|
22.6 |
% |
|
23.4 |
% |
|
22.7 |
% |
|
20.4 |
% |
|
22.3 |
% |
|
-0.3 |
% |
nm |
|
|
22.6 |
% |
|
22.3 |
% |
|
-0.3 |
% |
nm |
|
|||||
|
債務與資本的比率,不包括AOCI (2) |
|
22.2 |
% |
|
22.1 |
% |
|
22.4 |
% |
|
21.6 |
% |
|
21.4 |
% |
|
21.3 |
% |
|
21.1 |
% |
|
20.7 |
% |
|
-0.9 |
% |
nm |
|
|
21.6 |
% |
|
20.7 |
% |
|
-0.9 |
% |
nm |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
現金和投資資產佔股東權益 |
|
3.2 |
x |
|
2.5 |
x |
|
2.2 |
x |
|
2.3 |
x |
|
2.4 |
x |
|
2.3 |
x |
|
2.0 |
x |
|
2.3 |
x |
|
0.1 |
x |
nm |
|
|
2.3 |
x |
|
2.3 |
x |
|
0.1 |
x |
nm |
|
|||||
|
現金和投資資產佔調整後的股東權益 |
|
2.2 |
x |
|
2.1 |
x |
|
2.2 |
x |
|
2.1 |
x |
|
2.2 |
x |
|
2.1 |
x |
|
2.1 |
x |
|
2.1 |
x |
|
(0.0 |
x) |
nm |
|
|
2.1 |
x |
|
2.1 |
x |
|
(0.0 |
x) |
nm |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
股票數量,期末 (3) |
|
38,751,885 |
|
|
37,768,052 |
|
|
37,026,600 |
|
|
36,824,428 |
|
|
36,407,876 |
|
|
35,845,525 |
|
|
35,342,474 |
|
|
34,995,613 |
|
|
(1,828,815 |
) |
|
-5.0 |
% |
|
36,824,428 |
|
|
34,995,613 |
|
|
(1,828,815 |
) |
|
-5.0 |
% |
|||
|
調整後的每股股東權益 |
$ |
54.46 |
|
$ |
55.30 |
|
$ |
55.02 |
|
$ |
58.16 |
|
$ |
59.51 |
|
$ |
60.99 |
|
$ |
62.37 |
|
$ |
65.01 |
|
$ |
6.85 |
|
|
11.8 |
% |
$ |
58.16 |
|
$ |
65.01 |
|
$ |
6.85 |
|
|
11.8 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
財務實力評級-Primerica 人壽保險公司 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
穆迪 |
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
A1 |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||||||||
|
標準普爾 |
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
AA- |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||||||||
|
A.M. Best |
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
A+ |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
控股公司優先債務評級 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
穆迪 |
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
Baa1 |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||||||||
|
標準普爾 |
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
A- |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||||||||
|
A.M. Best |
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
a- |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
18 箇中的 5 個
損益表 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
收入表 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
直接保費 |
$ |
798,666 |
|
$ |
808,894 |
|
$ |
810,079 |
|
$ |
812,481 |
|
$ |
817,872 |
|
$ |
828,296 |
|
$ |
831,681 |
|
$ |
834,275 |
|
$ |
21,795 |
|
|
2.7 |
% |
$ |
3,230,120 |
|
$ |
3,312,125 |
|
$ |
82,005 |
|
|
2.5 |
% |
|||||
|
割讓的保費 |
|
(399,885 |
) |
|
(419,048 |
) |
|
(404,870 |
) |
|
(406,088 |
) |
|
(405,347 |
) |
|
(425,266 |
) |
|
(411,015 |
) |
|
(410,182 |
) |
|
(4,095 |
) |
|
-1.0 |
% |
|
(1,629,892 |
) |
|
(1,651,811 |
) |
|
(21,920 |
) |
|
-1.3 |
% |
|||||
|
|
淨保費 |
|
398,781 |
|
|
389,846 |
|
|
405,209 |
|
|
406,393 |
|
|
412,525 |
|
|
403,030 |
|
|
420,666 |
|
|
424,093 |
|
|
17,700 |
|
|
4.4 |
% |
|
1,600,229 |
|
|
1,660,314 |
|
|
60,085 |
|
|
3.8 |
% |
||||
|
淨投資收益 |
|
18,905 |
|
|
21,284 |
|
|
24,346 |
|
|
28,530 |
|
|
31,065 |
|
|
32,398 |
|
|
34,730 |
|
|
37,644 |
|
|
9,114 |
|
|
31.9 |
% |
|
93,065 |
|
|
135,837 |
|
|
42,771 |
|
|
46.0 |
% |
|||||
|
佣金和費用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
基於銷售 (1) |
|
103,242 |
|
|
88,701 |
|
|
67,962 |
|
|
66,473 |
|
|
72,388 |
|
|
74,958 |
|
|
72,996 |
|
|
76,274 |
|
|
9,801 |
|
|
14.7 |
% |
|
326,378 |
|
|
296,617 |
|
|
(29,761 |
) |
|
-9.1 |
% |
||||
|
|
基於資產 (2) |
|
113,112 |
|
|
108,101 |
|
|
107,483 |
|
|
105,357 |
|
|
111,904 |
|
|
113,335 |
|
|
119,413 |
|
|
118,303 |
|
|
12,945 |
|
|
12.3 |
% |
|
434,053 |
|
|
462,955 |
|
|
28,902 |
|
|
6.7 |
% |
||||
|
|
基於賬户 (3) |
|
21,541 |
|
|
22,592 |
|
|
22,910 |
|
|
23,348 |
|
|
22,790 |
|
|
23,095 |
|
|
23,344 |
|
|
23,960 |
|
|
612 |
|
|
2.6 |
% |
|
90,391 |
|
|
93,189 |
|
|
2,798 |
|
|
3.1 |
% |
||||
|
|
其他佣金和費用 |
|
13,905 |
|
|
21,294 |
|
|
27,113 |
|
|
31,542 |
|
|
24,464 |
|
|
21,742 |
|
|
23,149 |
|
|
28,300 |
|
|
(3,242 |
) |
|
-10.3 |
% |
|
93,854 |
|
|
97,655 |
|
|
3,801 |
|
|
4.0 |
% |
||||
|
投資(虧損)收益 |
|
751 |
|
|
(1,892 |
) |
|
(2,699 |
) |
|
2,846 |
|
|
(4,608 |
) |
|
(328 |
) |
|
(1,795 |
) |
|
835 |
|
|
(2,011 |
) |
|
-70.7 |
% |
|
(995 |
) |
|
(5,896 |
) |
|
(4,901 |
) |
nm |
|
||||||
|
其他,淨額 |
|
20,988 |
|
|
18,755 |
|
|
20,964 |
|
|
22,451 |
|
|
19,508 |
|
|
20,155 |
|
|
18,429 |
|
|
16,929 |
|
|
(5,522 |
) |
|
-24.6 |
% |
|
83,159 |
|
|
75,020 |
|
|
(8,139 |
) |
|
-9.8 |
% |
|||||
|
總收入 |
|
691,225 |
|
|
668,681 |
|
|
673,288 |
|
|
686,940 |
|
|
690,036 |
|
|
688,385 |
|
|
710,932 |
|
|
726,338 |
|
|
39,398 |
|
|
5.7 |
% |
|
2,720,134 |
|
|
2,815,691 |
|
|
95,557 |
|
|
3.5 |
% |
|||||
福利和開支: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
福利和索賠 |
|
163,584 |
|
|
148,369 |
|
|
159,395 |
|
|
161,055 |
|
|
163,267 |
|
|
148,911 |
|
|
162,062 |
|
|
168,739 |
|
|
7,684 |
|
|
4.8 |
% |
|
632,403 |
|
|
642,979 |
|
|
10,576 |
|
|
1.7 |
% |
|||||
|
未來保單收益調整(收益)/虧損 |
|
(745 |
) |
|
(100 |
) |
|
1,514 |
|
|
958 |
|
|
559 |
|
|
(1,867 |
) |
|
179 |
|
|
746 |
|
|
(212 |
) |
|
-22.1 |
% |
|
1,626 |
|
|
(384 |
) |
|
(2,010 |
) |
|
-123.6 |
% |
|||||
|
DAC 的攤銷 |
|
63,854 |
|
|
64,830 |
|
|
66,077 |
|
|
66,867 |
|
|
67,923 |
|
|
68,110 |
|
|
69,405 |
|
|
70,378 |
|
|
3,511 |
|
|
5.3 |
% |
|
261,629 |
|
|
275,816 |
|
|
14,187 |
|
|
5.4 |
% |
|||||
|
保險佣金 |
|
7,721 |
|
|
7,594 |
|
|
7,666 |
|
|
7,280 |
|
|
8,138 |
|
|
9,142 |
|
|
7,911 |
|
|
9,030 |
|
|
1,750 |
|
|
24.0 |
% |
|
30,261 |
|
|
34,222 |
|
|
3,960 |
|
|
13.1 |
% |
|||||
|
保險費用 |
|
59,509 |
|
|
59,461 |
|
|
57,552 |
|
|
58,883 |
|
|
61,125 |
|
|
59,093 |
|
|
57,821 |
|
|
57,420 |
|
|
(1,463 |
) |
|
-2.5 |
% |
|
235,405 |
|
|
235,460 |
|
|
55 |
|
nm |
|
||||||
|
銷售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
基於銷售 (1) |
|
74,606 |
|
|
63,403 |
|
|
48,775 |
|
|
47,927 |
|
|
52,452 |
|
|
53,630 |
|
|
52,343 |
|
|
54,057 |
|
|
6,129 |
|
|
12.8 |
% |
|
234,711 |
|
|
212,482 |
|
|
(22,230 |
) |
|
-9.5 |
% |
||||
|
|
基於資產 (2) |
|
53,366 |
|
|
50,876 |
|
|
51,549 |
|
|
51,047 |
|
|
54,276 |
|
|
55,085 |
|
|
58,793 |
|
|
58,388 |
|
|
7,340 |
|
|
14.4 |
% |
|
206,838 |
|
|
226,542 |
|
|
19,703 |
|
|
9.5 |
% |
||||
|
|
其他銷售佣金 |
|
5,952 |
|
|
5,484 |
|
|
5,592 |
|
|
4,187 |
|
|
4,147 |
|
|
4,907 |
|
|
5,064 |
|
|
4,303 |
|
|
115 |
|
|
2.8 |
% |
|
21,215 |
|
|
18,420 |
|
|
(2,794 |
) |
|
-13.2 |
% |
||||
|
利息支出 |
|
6,853 |
|
|
6,814 |
|
|
6,802 |
|
|
6,768 |
|
|
6,690 |
|
|
6,686 |
|
|
6,632 |
|
|
6,586 |
|
|
(183 |
) |
|
-2.7 |
% |
|
27,237 |
|
|
26,594 |
|
|
(643 |
) |
|
-2.4 |
% |
|||||
|
合同收購成本 (4) |
|
20,649 |
|
|
19,384 |
|
|
13,446 |
|
|
14,952 |
|
|
14,984 |
|
|
12,602 |
|
|
12,568 |
|
|
15,079 |
|
|
127 |
|
|
0.9 |
% |
|
68,431 |
|
|
55,233 |
|
|
(13,198 |
) |
|
-19.3 |
% |
|||||
|
其他運營費用 |
|
86,434 |
|
|
79,728 |
|
|
73,790 |
|
|
80,443 |
|
|
89,534 |
|
|
83,189 |
|
|
79,354 |
|
|
84,572 |
|
|
4,129 |
|
|
5.1 |
% |
|
320,394 |
|
|
336,648 |
|
|
16,254 |
|
|
5.1 |
% |
|||||
|
商譽減值 |
|
— |
|
|
— |
|
|
60,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
60,000 |
|
|
— |
|
|
(60,000 |
) |
|
-100.0 |
% |
||||||
|
債務消滅造成的損失 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
#DIV /0! |
|
|
— |
|
|
— |
|
|
— |
|
#DIV /0! |
|
|||||||
|
福利和支出總額 |
|
541,783 |
|
|
505,844 |
|
|
552,157 |
|
|
500,367 |
|
|
523,095 |
|
|
499,489 |
|
|
512,131 |
|
|
529,297 |
|
|
28,930 |
|
|
5.8 |
% |
|
2,100,151 |
|
|
2,064,012 |
|
|
(36,140 |
) |
|
-1.7 |
% |
|||||
|
所得税前收入 |
|
149,442 |
|
|
162,837 |
|
|
121,131 |
|
|
186,572 |
|
|
166,942 |
|
|
188,896 |
|
|
198,801 |
|
|
197,041 |
|
|
10,468 |
|
|
5.6 |
% |
|
619,983 |
|
|
751,679 |
|
|
131,696 |
|
|
21.2 |
% |
|||||
|
|
所得税 |
|
34,268 |
|
|
37,265 |
|
|
41,569 |
|
|
39,851 |
|
|
38,843 |
|
|
44,392 |
|
|
46,738 |
|
|
45,106 |
|
|
5,255 |
|
|
13.2 |
% |
|
152,953 |
|
|
175,079 |
|
|
22,126 |
|
|
14.5 |
% |
||||
|
淨收入 |
|
115,175 |
|
|
125,572 |
|
|
79,561 |
|
|
146,721 |
|
|
128,099 |
|
|
144,504 |
|
|
152,063 |
|
|
151,935 |
|
|
5,213 |
|
|
3.6 |
% |
|
467,030 |
|
|
576,601 |
|
|
109,570 |
|
|
23.5 |
% |
|||||
|
歸屬於非控股權益的淨收益 |
|
(2,654 |
) |
|
(2,384 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
(5,038 |
) |
|
— |
|
|
5,038 |
|
|
100.0 |
% |
||||||
|
|
歸屬於Primerica, Inc.的淨收益 |
$ |
117,829 |
|
$ |
127,956 |
|
$ |
79,561 |
|
$ |
146,721 |
|
$ |
128,099 |
|
$ |
144,504 |
|
$ |
152,063 |
|
$ |
151,935 |
|
$ |
5,213 |
|
|
3.6 |
% |
$ |
472,068 |
|
$ |
576,601 |
|
$ |
104,532 |
|
|
22.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
按細分市場劃分的所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
定期壽命 |
$ |
122,122 |
|
$ |
128,579 |
|
$ |
131,707 |
|
$ |
132,001 |
|
$ |
130,540 |
|
$ |
140,115 |
|
$ |
141,223 |
|
$ |
140,285 |
|
$ |
8,284 |
|
|
6.3 |
% |
$ |
514,409 |
|
$ |
552,162 |
|
$ |
37,754 |
|
|
7.3 |
% |
||||||
投資和儲蓄產品 |
|
67,038 |
|
|
63,017 |
|
|
59,222 |
|
|
56,612 |
|
|
56,107 |
|
|
59,583 |
|
|
64,374 |
|
|
62,763 |
|
|
6,152 |
|
|
10.9 |
% |
|
245,889 |
|
|
242,828 |
|
|
(3,061 |
) |
|
-1.2 |
% |
||||||
老年人健康 |
|
(23,085 |
) |
|
(16,150 |
) |
|
(63,723 |
) |
|
4,285 |
|
|
(3,762 |
) |
|
(6,033 |
) |
|
(7,583 |
) |
|
(2,681 |
) |
|
(6,966 |
) |
nm |
|
|
(98,673 |
) |
|
(20,058 |
) |
|
78,615 |
|
|
79.7 |
% |
|||||||
企業和其他分佈式產品 |
|
(16,632 |
) |
|
(12,609 |
) |
|
(6,075 |
) |
|
(6,325 |
) |
|
(15,944 |
) |
|
(4,769 |
) |
|
787 |
|
|
(3,327 |
) |
|
2,998 |
|
|
47.4 |
% |
|
(41,641 |
) |
|
(23,253 |
) |
|
18,388 |
|
|
44.2 |
% |
||||||
|
所得税前收入 |
$ |
149,442 |
|
$ |
162,837 |
|
$ |
121,131 |
|
$ |
186,572 |
|
$ |
166,942 |
|
$ |
188,896 |
|
$ |
198,801 |
|
$ |
197,041 |
|
$ |
10,468 |
|
|
5.6 |
% |
$ |
619,983 |
|
$ |
751,679 |
|
$ |
131,696 |
|
|
21.2 |
% |
18 箇中的 6 個
損益表GAAP與非GAAP財務指標的對賬 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
定期人壽直接保費與定期人壽調整後直接保費的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
定期壽險直接保費 |
$ |
793,254 |
|
$ |
803,453 |
|
$ |
804,586 |
|
$ |
807,796 |
|
$ |
812,880 |
|
$ |
823,297 |
|
$ |
826,665 |
|
$ |
829,918 |
|
$ |
22,122 |
|
|
2.7 |
% |
$ |
3,209,088 |
|
$ |
3,292,760 |
|
$ |
83,672 |
|
|
2.6 |
% |
|||||
|
減去:向首次公開募股 Coinsurers 割讓的保費 |
|
234,614 |
|
|
231,805 |
|
|
226,869 |
|
|
224,240 |
|
|
220,240 |
|
|
216,740 |
|
|
212,951 |
|
|
210,310 |
|
|
(13,930 |
) |
|
-6.2 |
% |
|
917,527 |
|
|
860,241 |
|
|
(57,286 |
) |
|
-6.2 |
% |
|||||
|
定期壽險調整後的直接保費 |
$ |
558,640 |
|
$ |
571,648 |
|
$ |
577,717 |
|
$ |
583,556 |
|
$ |
592,640 |
|
$ |
606,557 |
|
$ |
613,714 |
|
$ |
619,608 |
|
$ |
36,052 |
|
|
6.2 |
% |
$ |
2,291,561 |
|
$ |
2,432,519 |
|
$ |
140,958 |
|
|
6.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
定期人壽割讓保費與定期壽險其他割讓保費的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
定期人壽割讓保費 |
$ |
(398,446 |
) |
$ |
(417,406 |
) |
$ |
(403,416 |
) |
$ |
(404,174 |
) |
$ |
(404,044 |
) |
$ |
(423,704 |
) |
$ |
(409,801 |
) |
$ |
(410,456 |
) |
$ |
(6,282 |
) |
|
-1.6 |
% |
$ |
(1,623,442 |
) |
$ |
(1,648,004 |
) |
$ |
(24,561 |
) |
|
-1.5 |
% |
|||||
|
減去:向首次公開募股 Coinsurers 割讓的保費 |
|
(234,614 |
) |
|
(231,805 |
) |
|
(226,869 |
) |
|
(224,240 |
) |
|
(220,240 |
) |
|
(216,740 |
) |
|
(212,951 |
) |
|
(210,310 |
) |
|
13,930 |
|
|
6.2 |
% |
|
(917,527 |
) |
|
(860,241 |
) |
|
57,286 |
|
|
6.2 |
% |
|||||
|
定期壽險其他割讓的保費 |
$ |
(163,832 |
) |
$ |
(185,601 |
) |
$ |
(176,548 |
) |
$ |
(179,935 |
) |
$ |
(183,804 |
) |
$ |
(206,964 |
) |
$ |
(196,849 |
) |
$ |
(200,146 |
) |
$ |
(20,211 |
) |
|
-11.2 |
% |
$ |
(705,915 |
) |
$ |
(787,763 |
) |
$ |
(81,847 |
) |
|
-11.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
淨投資收益與調整後淨投資收益的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
淨投資收益 |
$ |
18,905 |
|
$ |
21,284 |
|
$ |
24,346 |
|
$ |
28,530 |
|
$ |
31,065 |
|
$ |
32,398 |
|
$ |
34,730 |
|
$ |
37,644 |
|
$ |
9,114 |
|
|
31.9 |
% |
$ |
93,065 |
|
$ |
135,837 |
|
$ |
42,771 |
|
|
46.0 |
% |
|||||
|
減去:MTM 投資調整 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
nm |
|
nm |
|
|
(3,830 |
) |
|
(446 |
) |
nm |
|
nm |
|
|||||||||
|
調整後的淨投資收益 |
$ |
21,004 |
|
$ |
22,538 |
|
$ |
24,414 |
|
$ |
28,940 |
|
$ |
31,392 |
|
$ |
33,250 |
|
$ |
35,212 |
|
$ |
36,429 |
|
$ |
7,490 |
|
|
25.9 |
% |
$ |
96,896 |
|
$ |
136,282 |
|
$ |
39,387 |
|
|
40.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
其他運營費用與調整後其他運營費用的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
其他運營費用 |
$ |
86,434 |
|
$ |
79,728 |
|
$ |
73,790 |
|
$ |
80,443 |
|
$ |
89,534 |
|
$ |
83,189 |
|
$ |
79,354 |
|
$ |
84,572 |
|
$ |
4,129 |
|
|
5.1 |
% |
$ |
320,394 |
|
$ |
336,648 |
|
$ |
16,254 |
|
|
5.1 |
% |
|||||
|
減去:與eTeleQuote交易相關的費用 |
|
900 |
|
|
(2,892 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(1,992 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:收購期間交換的獎勵的股權補償 |
|
256 |
|
|
3,328 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
3,584 |
|
|
— |
|
nm |
|
nm |
|
|||||||||
|
調整後的其他運營費用 |
$ |
85,278 |
|
$ |
79,292 |
|
$ |
73,790 |
|
$ |
80,443 |
|
$ |
89,534 |
|
$ |
83,189 |
|
$ |
79,354 |
|
$ |
84,572 |
|
$ |
4,129 |
|
|
5.1 |
% |
$ |
318,803 |
|
$ |
336,648 |
|
$ |
17,846 |
|
|
5.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
總收入與調整後營業收入的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
總收入 |
$ |
691,225 |
|
$ |
668,681 |
|
$ |
673,288 |
|
$ |
686,940 |
|
$ |
690,036 |
|
$ |
688,385 |
|
$ |
710,932 |
|
$ |
726,338 |
|
$ |
39,398 |
|
|
5.7 |
% |
$ |
2,720,134 |
|
$ |
2,815,691 |
|
$ |
95,557 |
|
|
3.5 |
% |
|||||
|
減去:投資收益/(虧損) |
|
751 |
|
|
(1,892 |
) |
|
(2,699 |
) |
|
2,846 |
|
|
(4,608 |
) |
|
(328 |
) |
|
(1,795 |
) |
|
835 |
|
nm |
|
nm |
|
|
(995 |
) |
|
(5,896 |
) |
nm |
|
nm |
|
|||||||||
|
減去:MTM 投資調整 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
nm |
|
nm |
|
|
(3,830 |
) |
|
(446 |
) |
nm |
|
nm |
|
|||||||||
|
調整後的營業收入 |
$ |
692,573 |
|
$ |
671,827 |
|
$ |
676,056 |
|
$ |
684,503 |
|
$ |
694,972 |
|
$ |
689,565 |
|
$ |
713,208 |
|
$ |
724,288 |
|
$ |
39,785 |
|
|
5.8 |
% |
$ |
2,724,960 |
|
$ |
2,822,033 |
|
$ |
97,073 |
|
|
3.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
所得税前收入與所得税前調整後營業收入的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
所得税前收入 |
$ |
149,442 |
|
$ |
162,837 |
|
$ |
121,131 |
|
$ |
186,572 |
|
$ |
166,942 |
|
$ |
188,896 |
|
$ |
198,801 |
|
$ |
197,041 |
|
$ |
10,468 |
|
|
5.6 |
% |
$ |
619,983 |
|
$ |
751,679 |
|
$ |
131,696 |
|
|
21.2 |
% |
|||||
|
減去:投資收益/(虧損) |
|
751 |
|
|
(1,892 |
) |
|
(2,699 |
) |
|
2,846 |
|
|
(4,608 |
) |
|
(328 |
) |
|
(1,795 |
) |
|
835 |
|
nm |
|
nm |
|
|
(995 |
) |
|
(5,896 |
) |
nm |
|
nm |
|
|||||||||
|
減去:MTM 投資調整 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
nm |
|
nm |
|
|
(3,830 |
) |
|
(446 |
) |
nm |
|
nm |
|
|||||||||
|
減去:與eTeleQuote交易相關的費用 |
|
(900 |
) |
|
2,892 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
1,992 |
|
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:收購期間交換的獎勵的股權補償 |
|
(256 |
) |
|
(3,328 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(3,584 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:所得税前的非控股權益 |
|
(3,668 |
) |
|
(3,129 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(6,797 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:商譽減值 |
|
— |
|
|
— |
|
|
(60,000 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(60,000 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
所得税前的調整後營業收入 |
$ |
155,615 |
|
$ |
169,548 |
|
$ |
183,898 |
|
$ |
184,136 |
|
$ |
171,877 |
|
$ |
190,076 |
|
$ |
201,077 |
|
$ |
194,991 |
|
$ |
10,855 |
|
|
5.9 |
% |
$ |
693,197 |
|
$ |
758,021 |
|
$ |
64,824 |
|
|
9.4 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
淨收入與調整後淨營業收入的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
淨收入 |
$ |
115,175 |
|
$ |
125,572 |
|
$ |
79,561 |
|
$ |
146,721 |
|
$ |
128,099 |
|
$ |
144,504 |
|
$ |
152,063 |
|
$ |
151,935 |
|
$ |
5,213 |
|
|
3.6 |
% |
$ |
467,030 |
|
$ |
576,601 |
|
$ |
109,570 |
|
|
23.5 |
% |
|||||
|
減去:投資收益/(虧損) |
|
751 |
|
|
(1,892 |
) |
|
(2,699 |
) |
|
2,846 |
|
|
(4,608 |
) |
|
(328 |
) |
|
(1,795 |
) |
|
835 |
|
nm |
|
nm |
|
|
(995 |
) |
|
(5,896 |
) |
nm |
|
nm |
|
|||||||||
|
減去:MTM 投資調整 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
nm |
|
nm |
|
|
(3,830 |
) |
|
(446 |
) |
nm |
|
nm |
|
|||||||||
|
減去:與電子電話報價單交易相關的費用 |
|
(900 |
) |
|
2,892 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
1,992 |
|
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:收購期間交換的獎勵的股權補償 |
|
(256 |
) |
|
(3,328 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(3,584 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:所得税前的非控股權益 |
|
(3,668 |
) |
|
(3,129 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(6,797 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:商譽減值 |
|
— |
|
|
— |
|
|
(60,000 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
|
(60,000 |
) |
|
— |
|
nm |
|
nm |
|
|||||||||
|
減去:對賬項目的税收影響 |
|
1,603 |
|
|
1,573 |
|
|
647 |
|
|
(520 |
) |
|
1,151 |
|
|
277 |
|
|
535 |
|
|
(469 |
) |
nm |
|
nm |
|
|
3,303 |
|
|
1,494 |
|
nm |
|
nm |
|
|||||||||
|
調整後的淨營業收入 |
$ |
119,744 |
|
$ |
130,710 |
|
$ |
141,682 |
|
$ |
144,805 |
|
$ |
131,883 |
|
$ |
145,407 |
|
$ |
153,804 |
|
$ |
150,354 |
|
$ |
5,549 |
|
|
3.8 |
% |
$ |
536,941 |
|
$ |
581,448 |
|
$ |
44,507 |
|
|
8.3 |
% |
18 箇中的 7 個
損益表GAAP與非GAAP財務指標的對賬 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
所得税前老年人健康收入與所得税前老年人健康調整後營業收入的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
所得税前收入 |
$ |
(23,085 |
) |
$ |
(16,150 |
) |
$ |
(63,723 |
) |
$ |
4,285 |
|
$ |
(3,762 |
) |
$ |
(6,033 |
) |
$ |
(7,583 |
) |
$ |
(2,681 |
) |
$ |
(6,966 |
) |
nm |
|
$ |
(98,673 |
) |
$ |
(20,058 |
) |
$ |
78,615 |
|
|
79.7 |
% |
||||||
|
減去:與電子電話報價單交易相關的費用 |
|
(399 |
) |
|
(66 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:非控股權益 |
|
(3,668 |
) |
|
(3,129 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:商譽減值 |
|
— |
|
|
— |
|
|
(60,000 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
所得税前的調整後營業收入 |
$ |
(19,018 |
) |
$ |
(12,955 |
) |
$ |
(3,723 |
) |
$ |
4,285 |
|
$ |
(3,762 |
) |
$ |
(6,033 |
) |
$ |
(7,583 |
) |
$ |
(2,681 |
) |
$ |
(6,966 |
) |
nm |
|
$ |
(31,411 |
) |
$ |
(20,058 |
) |
$ |
11,353 |
|
|
36.1 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
所得税前的C&O收入與所得税前的C&O調整後營業收入的對賬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
所得税前收入 |
$ |
(16,632 |
) |
$ |
(12,609 |
) |
$ |
(6,075 |
) |
$ |
(6,325 |
) |
$ |
(15,944 |
) |
$ |
(4,769 |
) |
$ |
787 |
|
$ |
(3,327 |
) |
$ |
2,998 |
|
|
47.4 |
% |
$ |
(41,641 |
) |
$ |
(23,253 |
) |
$ |
18,388 |
|
|
44.2 |
% |
|||||
|
減去:投資收益/(虧損) |
|
751 |
|
|
(1,892 |
) |
|
(2,699 |
) |
|
2,846 |
|
|
(4,608 |
) |
|
(328 |
) |
|
(1,795 |
) |
|
835 |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:MTM 投資調整 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:與電子電話報價單交易相關的費用 |
|
(501 |
) |
|
2,958 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:收購期間交換的獎勵的股權補償 |
|
(256 |
) |
|
(3,328 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
減去:債務清償損失 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
nm |
|
|||||||||||
|
所得税前的調整後營業收入 |
$ |
(14,527 |
) |
$ |
(9,094 |
) |
$ |
(3,307 |
) |
$ |
(8,762 |
) |
$ |
(11,008 |
) |
$ |
(3,589 |
) |
$ |
3,063 |
|
$ |
(5,377 |
) |
$ |
3,385 |
|
|
38.6 |
% |
$ |
(35,690 |
) |
$ |
(16,911 |
) |
$ |
18,778 |
|
|
52.6 |
% |
18 箇中的 8 個
定期人壽保險-財務業績和分析 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
所得税前的定期人壽保險收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
直接保費 |
$ |
793,254 |
|
$ |
803,453 |
|
$ |
804,586 |
|
$ |
807,796 |
|
$ |
812,880 |
|
$ |
823,297 |
|
$ |
826,665 |
|
$ |
829,918 |
|
$ |
22,122 |
|
|
2.7 |
% |
$ |
3,209,088 |
|
$ |
3,292,760 |
|
$ |
83,672 |
|
|
2.6 |
% |
|||||
|
向首次公開募股共同保險公司割讓的保費 (1) |
|
(234,614 |
) |
|
(231,805 |
) |
|
(226,869 |
) |
|
(224,240 |
) |
|
(220,240 |
) |
|
(216,740 |
) |
|
(212,951 |
) |
|
(210,310 |
) |
|
13,930 |
|
|
6.2 |
% |
|
(917,527 |
) |
|
(860,241 |
) |
|
57,286 |
|
|
6.2 |
% |
|||||
|
調整後的直接保費 (2) |
|
558,640 |
|
|
571,648 |
|
|
577,717 |
|
|
583,556 |
|
|
592,640 |
|
|
606,557 |
|
|
613,714 |
|
|
619,608 |
|
|
36,052 |
|
|
6.2 |
% |
|
2,291,561 |
|
|
2,432,519 |
|
|
140,958 |
|
|
6.2 |
% |
|||||
|
其他割讓保費 (3) |
|
(163,832 |
) |
|
(185,601 |
) |
|
(176,548 |
) |
|
(179,935 |
) |
|
(183,804 |
) |
|
(206,964 |
) |
|
(196,849 |
) |
|
(200,146 |
) |
|
(20,211 |
) |
|
-11.2 |
% |
|
(705,915 |
) |
|
(787,763 |
) |
|
(81,847 |
) |
|
-11.6 |
% |
|||||
|
淨保費 |
|
394,808 |
|
|
386,047 |
|
|
401,169 |
|
|
403,621 |
|
|
408,836 |
|
|
399,594 |
|
|
416,864 |
|
|
419,462 |
|
|
15,841 |
|
|
3.9 |
% |
|
1,585,646 |
|
|
1,644,756 |
|
|
59,110 |
|
|
3.7 |
% |
|||||
|
其他,淨額 |
|
12,175 |
|
|
12,374 |
|
|
13,419 |
|
|
12,352 |
|
|
12,233 |
|
|
12,280 |
|
|
11,909 |
|
|
11,865 |
|
|
(487 |
) |
|
-3.9 |
% |
|
50,320 |
|
|
48,286 |
|
|
(2,034 |
) |
|
-4.0 |
% |
|||||
|
收入 |
|
406,983 |
|
|
398,421 |
|
|
414,588 |
|
|
415,974 |
|
|
421,069 |
|
|
411,873 |
|
|
428,773 |
|
|
431,327 |
|
|
15,353 |
|
|
3.7 |
% |
|
1,635,966 |
|
|
1,693,042 |
|
|
57,076 |
|
|
3.5 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
福利和開支: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
福利和索賠 |
|
161,702 |
|
|
144,626 |
|
|
156,587 |
|
|
157,082 |
|
|
158,940 |
|
|
143,855 |
|
|
158,508 |
|
|
160,782 |
|
|
3,699 |
|
|
2.4 |
% |
|
619,997 |
|
|
622,084 |
|
|
2,087 |
|
|
0.3 |
% |
|||||
|
未來保單收益調整(收益)/虧損 |
|
(907 |
) |
|
(136 |
) |
|
1,598 |
|
|
(1 |
) |
|
1,035 |
|
|
(1,312 |
) |
|
251 |
|
|
(187 |
) |
|
(186 |
) |
nm |
|
|
554 |
|
|
(213 |
) |
|
(768 |
) |
|
-138.5 |
% |
||||||
|
DAC 的攤銷 |
|
62,000 |
|
|
63,169 |
|
|
64,262 |
|
|
65,444 |
|
|
66,068 |
|
|
66,004 |
|
|
67,720 |
|
|
69,012 |
|
|
3,568 |
|
|
5.5 |
% |
|
254,875 |
|
|
268,803 |
|
|
13,929 |
|
|
5.5 |
% |
|||||
|
保險佣金 |
|
3,793 |
|
|
3,854 |
|
|
3,964 |
|
|
3,724 |
|
|
4,590 |
|
|
5,496 |
|
|
4,373 |
|
|
5,356 |
|
|
1,632 |
|
|
43.8 |
% |
|
15,335 |
|
|
19,814 |
|
|
4,479 |
|
|
29.2 |
% |
|||||
|
保險費用 |
|
58,272 |
|
|
58,329 |
|
|
56,471 |
|
|
57,723 |
|
|
59,896 |
|
|
57,717 |
|
|
56,698 |
|
|
56,080 |
|
|
(1,644 |
) |
|
-2.8 |
% |
|
230,796 |
|
|
230,390 |
|
|
(406 |
) |
|
-0.2 |
% |
|||||
|
福利和開支 |
|
284,861 |
|
|
269,842 |
|
|
282,881 |
|
|
283,973 |
|
|
290,529 |
|
|
271,759 |
|
|
287,549 |
|
|
291,042 |
|
|
7,069 |
|
|
2.5 |
% |
|
1,121,557 |
|
|
1,140,879 |
|
|
19,321 |
|
|
1.7 |
% |
|||||
|
所得税前收入 |
$ |
122,122 |
|
$ |
128,579 |
|
$ |
131,707 |
|
$ |
132,001 |
|
$ |
130,540 |
|
$ |
140,115 |
|
$ |
141,224 |
|
$ |
140,285 |
|
$ |
8,284 |
|
|
6.3 |
% |
$ |
514,409 |
|
$ |
552,163 |
|
$ |
37,755 |
|
|
7.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
全定期壽險-財務分析 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
首次公開募股後的直接保費 (4) |
$ |
448,657 |
|
$ |
460,061 |
|
$ |
465,354 |
|
$ |
469,565 |
|
$ |
477,227 |
|
$ |
489,826 |
|
$ |
495,769 |
|
$ |
499,965 |
|
$ |
30,400 |
|
|
6.5 |
% |
$ |
1,843,637 |
|
$ |
1,962,788 |
|
$ |
119,151 |
|
|
6.5 |
% |
|||||
|
首次公開募股前的直接保費 (5) |
|
344,597 |
|
|
343,392 |
|
|
339,232 |
|
|
338,230 |
|
|
335,652 |
|
|
333,471 |
|
|
330,896 |
|
|
329,953 |
|
|
(8,277 |
) |
|
-2.4 |
% |
|
1,365,451 |
|
|
1,329,972 |
|
|
(35,479 |
) |
|
-2.6 |
% |
|||||
|
直接保費總額 |
$ |
793,254 |
|
$ |
803,453 |
|
$ |
804,586 |
|
$ |
807,796 |
|
$ |
812,880 |
|
$ |
823,297 |
|
$ |
826,665 |
|
$ |
829,918 |
|
$ |
22,122 |
|
|
2.7 |
% |
$ |
3,209,088 |
|
$ |
3,292,760 |
|
$ |
83,672 |
|
|
2.6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
向首次公開募股共同保險公司割讓的保費 |
$ |
234,614 |
|
$ |
231,805 |
|
$ |
226,869 |
|
$ |
224,240 |
|
$ |
220,240 |
|
$ |
216,740 |
|
$ |
212,951 |
|
$ |
210,310 |
|
$ |
(13,930 |
) |
|
-6.2 |
% |
$ |
917,527 |
|
$ |
860,241 |
|
$ |
(57,286 |
) |
|
-6.2 |
% |
|||||
|
首次公開募股前直接保費的百分比 |
|
68.1 |
% |
|
67.5 |
% |
|
66.9 |
% |
|
66.3 |
% |
|
65.6 |
% |
|
65.0 |
% |
|
64.4 |
% |
|
63.7 |
% |
nm |
|
nm |
|
|
67.2 |
% |
|
64.7 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
福利和索賠,淨額 (6) |
$ |
324,628 |
|
$ |
330,090 |
|
$ |
334,732 |
|
$ |
337,017 |
|
$ |
343,779 |
|
$ |
349,506 |
|
$ |
355,608 |
|
$ |
360,741 |
|
$ |
23,724 |
|
|
7.0 |
% |
$ |
1,326,467 |
|
$ |
1,409,634 |
|
$ |
83,167 |
|
|
6.3 |
% |
|||||
|
調整後直接保費的百分比 |
|
58.1 |
% |
|
57.7 |
% |
|
57.9 |
% |
|
57.8 |
% |
|
58.0 |
% |
|
57.6 |
% |
|
57.9 |
% |
|
58.2 |
% |
nm |
|
nm |
|
|
57.9 |
% |
|
57.9 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
DAC 攤銷和保險佣金 |
$ |
65,793 |
|
$ |
67,023 |
|
$ |
68,226 |
|
$ |
69,168 |
|
$ |
70,657 |
|
$ |
71,500 |
|
$ |
72,093 |
|
$ |
74,367 |
|
$ |
5,200 |
|
|
7.5 |
% |
$ |
270,210 |
|
$ |
288,618 |
|
$ |
18,408 |
|
|
6.8 |
% |
|||||
|
調整後直接保費的百分比 |
|
11.8 |
% |
|
11.7 |
% |
|
11.8 |
% |
|
11.9 |
% |
|
11.9 |
% |
|
11.8 |
% |
|
11.7 |
% |
|
12.0 |
% |
nm |
|
nm |
|
|
11.8 |
% |
|
11.9 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
保險費用,淨額 (7) |
$ |
46,097 |
|
$ |
45,955 |
|
$ |
43,052 |
|
$ |
45,371 |
|
$ |
47,663 |
|
$ |
45,437 |
|
$ |
44,789 |
|
$ |
44,215 |
|
$ |
(1,156 |
) |
|
-2.5 |
% |
$ |
180,476 |
|
$ |
182,104 |
|
$ |
1,629 |
|
|
0.9 |
% |
|||||
|
調整後直接保費的百分比 |
|
8.3 |
% |
|
8.0 |
% |
|
7.5 |
% |
|
7.8 |
% |
|
8.0 |
% |
|
7.5 |
% |
|
7.3 |
% |
|
7.1 |
% |
nm |
|
nm |
|
|
7.9 |
% |
|
7.5 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
所得税前的定期壽險總收入 |
$ |
122,122 |
|
$ |
128,579 |
|
$ |
131,707 |
|
$ |
132,001 |
|
$ |
130,540 |
|
$ |
140,115 |
|
$ |
141,224 |
|
$ |
140,285 |
|
$ |
8,284 |
|
|
6.3 |
% |
$ |
514,409 |
|
$ |
552,163 |
|
$ |
37,755 |
|
|
7.3 |
% |
|||||
|
定期壽險營業利潤率 (8) |
|
21.9 |
% |
|
22.5 |
% |
|
22.8 |
% |
|
22.6 |
% |
|
22.0 |
% |
|
23.1 |
% |
|
23.0 |
% |
|
22.6 |
% |
nm |
|
nm |
|
|
22.4 |
% |
|
22.7 |
% |
nm |
|
nm |
|
18 箇中的 9 個
定期人壽保險-主要統計數據 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
|||||||||||||||||||
|
關鍵統計數據 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
人壽保險牌照銷售隊伍,期初 |
|
129,515 |
|
|
130,206 |
|
|
132,149 |
|
|
134,313 |
|
|
135,208 |
|
|
136,430 |
|
|
137,806 |
|
|
139,053 |
|
|
4,740 |
|
|
3.5 |
% |
|
129,515 |
|
|
135,208 |
|
|
5,693 |
|
|
4.4 |
% |
|||||
|
|
新的終身許可代表 |
|
9,983 |
|
|
11,529 |
|
|
12,518 |
|
|
11,117 |
|
|
11,118 |
|
|
12,638 |
|
|
12,311 |
|
|
13,029 |
|
|
1,912 |
|
|
17.2 |
% |
|
45,147 |
|
|
49,096 |
|
|
3,949 |
|
|
8.7 |
% |
||||
|
|
不續約和被解僱的代表 |
|
(9,292 |
) |
|
(9,586 |
) |
|
(10,354 |
) |
|
(10,222 |
) |
|
(9,896 |
) |
|
(11,262 |
) |
|
(11,064 |
) |
|
(10,510 |
) |
|
(288 |
) |
|
-2.8 |
% |
|
(39,454 |
) |
|
(42,732 |
) |
|
(3,278 |
) |
|
-8.3 |
% |
||||
|
人壽保險牌照銷售隊伍,期末 |
|
130,206 |
|
|
132,149 |
|
|
134,313 |
|
|
135,208 |
|
|
136,430 |
|
|
137,806 |
|
|
139,053 |
|
|
141,572 |
|
|
6,364 |
|
|
4.7 |
% |
|
135,208 |
|
|
141,572 |
|
|
6,364 |
|
|
4.7 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
預計年化定期人壽保費(百萬美元)(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
新保單的保費 |
$ |
65.5 |
|
$ |
72.3 |
|
$ |
68.0 |
|
$ |
66.0 |
|
$ |
70.7 |
|
$ |
82.0 |
|
$ |
74.0 |
|
$ |
75.6 |
|
$ |
9.6 |
|
|
14.5 |
% |
$ |
271.9 |
|
$ |
302.4 |
|
$ |
30.5 |
|
|
11.2 |
% |
||||
|
|
保費的增加和增加 |
|
18.4 |
|
|
20.6 |
|
|
19.5 |
|
|
18.2 |
|
|
18.2 |
|
|
19.7 |
|
|
18.7 |
|
|
17.7 |
|
|
(0.5 |
) |
|
-2.8 |
% |
|
76.7 |
|
|
74.3 |
|
|
(2.4 |
) |
|
-3.1 |
% |
||||
|
|
|
|
預計年化定期人壽保費總額 |
$ |
83.8 |
|
$ |
92.9 |
|
$ |
87.5 |
|
$ |
84.2 |
|
$ |
88.9 |
|
$ |
101.7 |
|
$ |
92.7 |
|
$ |
93.3 |
|
$ |
9.1 |
|
|
10.8 |
% |
$ |
348.5 |
|
$ |
376.6 |
|
$ |
28.1 |
|
|
8.1 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
已發行的定期人壽保單 |
|
71,324 |
|
|
76,946 |
|
|
71,104 |
|
|
72,544 |
|
|
84,561 |
|
|
96,953 |
|
|
88,589 |
|
|
88,757 |
|
|
16,213 |
|
|
22.3 |
% |
|
291,918 |
|
|
358,860 |
|
|
66,942 |
|
|
22.9 |
% |
|||||
|
每份保單的預計平均年化定期人壽保費 (1) (2) |
$ |
918 |
|
$ |
940 |
|
$ |
957 |
|
$ |
910 |
|
$ |
836 |
|
$ |
846 |
|
$ |
836 |
|
$ |
852 |
|
$ |
(58 |
) |
|
-6.4 |
% |
$ |
931 |
|
$ |
843 |
|
$ |
(89 |
) |
|
-9.5 |
% |
|||||
|
調整後已發行的定期人壽保單 (3) |
$ |
83,050 |
|
$ |
89,316 |
|
$ |
81,372 |
|
$ |
79,282 |
|
$ |
84,561 |
|
$ |
96,953 |
|
$ |
88,589 |
|
$ |
88,757 |
|
$ |
9,475 |
|
|
12.0 |
% |
$ |
333,020 |
|
$ |
358,860 |
|
$ |
25,840 |
|
|
7.8 |
% |
|||||
|
調整後的每份保單預計年化平均已發行定期人壽保費 (1) (2) |
$ |
788 |
|
$ |
810 |
|
$ |
836 |
|
$ |
833 |
|
$ |
836 |
|
$ |
846 |
|
$ |
836 |
|
$ |
852 |
|
$ |
19 |
|
|
2.3 |
% |
$ |
816 |
|
$ |
843 |
|
$ |
26 |
|
|
3.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
定期壽險的有效金額,期初的有效金額(百萬美元) |
$ |
903,404 |
|
$ |
909,632 |
|
$ |
914,438 |
|
$ |
912,785 |
|
$ |
916,808 |
|
$ |
922,845 |
|
$ |
934,867 |
|
$ |
937,856 |
|
$ |
25,071 |
|
|
2.7 |
% |
$ |
903,404 |
|
$ |
916,808 |
|
$ |
13,404 |
|
|
1.5 |
% |
|||||
|
|
已發行的定期人壽麪額度 (4) |
|
24,773 |
|
|
27,651 |
|
|
26,049 |
|
|
25,349 |
|
|
28,124 |
|
|
32,203 |
|
|
29,452 |
|
|
29,322 |
|
|
3,973 |
|
|
15.7 |
% |
|
103,822 |
|
|
119,102 |
|
|
15,280 |
|
|
14.7 |
% |
||||
|
|
終止的定期人壽麪額金額 |
|
(19,787 |
) |
|
(19,298 |
) |
|
(21,033 |
) |
|
(22,776 |
) |
|
(22,210 |
) |
|
(22,583 |
) |
|
(24,143 |
) |
|
(25,293 |
) |
|
(2,517 |
) |
|
-11.1 |
% |
|
(82,894 |
) |
|
(94,230 |
) |
|
(11,336 |
) |
|
-13.7 |
% |
||||
|
|
外幣影響,淨額 |
|
1,242 |
|
|
(3,547 |
) |
|
(6,669 |
) |
|
1,450 |
|
|
124 |
|
|
2,401 |
|
|
(2,320 |
) |
|
2,724 |
|
|
1,275 |
|
|
87.9 |
% |
|
(7,524 |
) |
|
2,929 |
|
|
10,454 |
|
|
138.9 |
% |
||||
|
定期壽險的有效金額,期末 |
$ |
909,632 |
|
$ |
914,438 |
|
$ |
912,785 |
|
$ |
916,808 |
|
$ |
922,845 |
|
$ |
934,867 |
|
$ |
937,856 |
|
$ |
944,609 |
|
$ |
27,802 |
|
|
3.0 |
% |
$ |
916,808 |
|
$ |
944,609 |
|
$ |
27,802 |
|
|
3.0 |
% |
18 箇中的 10 個
投資和儲蓄產品-財務業績和財務分析 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(以千美元計,除非另有説明) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
投資和儲蓄產品所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
佣金和費用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
以銷售為基礎 |
$ |
103,242 |
|
$ |
88,701 |
|
$ |
67,962 |
|
$ |
66,473 |
|
$ |
72,388 |
|
$ |
74,958 |
|
$ |
72,996 |
|
$ |
76,274 |
|
$ |
9,801 |
|
|
14.7 |
% |
$ |
326,378 |
|
$ |
296,617 |
|
$ |
(29,761 |
) |
|
-9.1 |
% |
|||||
|
基於資產 |
|
113,112 |
|
|
108,101 |
|
|
107,483 |
|
|
105,357 |
|
|
111,904 |
|
|
113,335 |
|
|
119,413 |
|
|
118,303 |
|
|
12,945 |
|
|
12.3 |
% |
|
434,053 |
|
|
462,955 |
|
|
28,902 |
|
|
6.7 |
% |
|||||
|
基於賬户 |
|
21,541 |
|
|
22,592 |
|
|
22,910 |
|
|
23,348 |
|
|
22,790 |
|
|
23,095 |
|
|
23,344 |
|
|
23,960 |
|
|
612 |
|
|
2.6 |
% |
|
90,391 |
|
|
93,189 |
|
|
2,798 |
|
|
3.1 |
% |
|||||
|
其他,淨額 |
|
3,144 |
|
|
3,022 |
|
|
3,342 |
|
|
3,102 |
|
|
3,120 |
|
|
3,121 |
|
|
3,145 |
|
|
3,119 |
|
|
17 |
|
|
0.5 |
% |
|
12,610 |
|
|
12,504 |
|
|
(105 |
) |
|
-0.8 |
% |
|||||
|
收入 |
|
241,039 |
|
|
222,416 |
|
|
201,697 |
|
|
198,280 |
|
|
210,202 |
|
|
214,509 |
|
|
218,898 |
|
|
221,656 |
|
|
23,376 |
|
|
11.8 |
% |
|
863,432 |
|
|
865,266 |
|
|
1,833 |
|
|
0.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
福利和開支: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
DAC 的攤銷 |
|
1,446 |
|
|
1,421 |
|
|
1,378 |
|
|
1,336 |
|
|
1,493 |
|
|
1,409 |
|
|
1,311 |
|
|
1,267 |
|
|
(69 |
) |
|
-5.2 |
% |
|
5,581 |
|
|
5,479 |
|
|
(102 |
) |
|
-1.8 |
% |
|||||
|
保險佣金 |
|
3,646 |
|
|
3,450 |
|
|
3,419 |
|
|
3,320 |
|
|
3,308 |
|
|
3,273 |
|
|
3,321 |
|
|
3,246 |
|
|
(74 |
) |
|
-2.2 |
% |
|
13,834 |
|
|
13,148 |
|
|
(686 |
) |
|
-5.0 |
% |
|||||
|
銷售佣金: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
以銷售為基礎 |
|
74,606 |
|
|
63,403 |
|
|
48,775 |
|
|
47,927 |
|
|
52,452 |
|
|
53,630 |
|
|
52,343 |
|
|
54,057 |
|
|
6,129 |
|
|
12.8 |
% |
|
234,711 |
|
|
212,482 |
|
|
(22,230 |
) |
|
-9.5 |
% |
|||||
|
基於資產 |
|
53,366 |
|
|
50,876 |
|
|
51,549 |
|
|
51,047 |
|
|
54,276 |
|
|
55,085 |
|
|
58,793 |
|
|
58,388 |
|
|
7,340 |
|
|
14.4 |
% |
|
206,838 |
|
|
226,542 |
|
|
19,703 |
|
|
9.5 |
% |
|||||
|
其他運營費用 |
|
40,936 |
|
|
40,249 |
|
|
37,355 |
|
|
38,038 |
|
|
42,567 |
|
|
41,529 |
|
|
38,757 |
|
|
41,935 |
|
|
3,897 |
|
|
10.2 |
% |
|
156,578 |
|
|
164,788 |
|
|
8,210 |
|
|
5.2 |
% |
|||||
|
福利和開支 |
|
174,001 |
|
|
159,398 |
|
|
142,476 |
|
|
141,669 |
|
|
154,095 |
|
|
154,926 |
|
|
154,524 |
|
|
158,893 |
|
|
17,224 |
|
|
12.2 |
% |
|
617,543 |
|
|
622,438 |
|
|
4,895 |
|
|
0.8 |
% |
|||||
|
所得税前收入 |
$ |
67,038 |
|
$ |
63,017 |
|
$ |
59,222 |
|
$ |
56,612 |
|
$ |
56,107 |
|
$ |
59,583 |
|
$ |
64,374 |
|
$ |
62,763 |
|
$ |
6,152 |
|
|
10.9 |
% |
$ |
245,889 |
|
$ |
242,828 |
|
$ |
(3,061 |
) |
|
-1.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
財務分析 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
根據客户資產價值支付的費用 (1) |
$ |
8,037 |
|
$ |
7,917 |
|
$ |
7,980 |
|
$ |
8,004 |
|
$ |
8,034 |
|
$ |
8,142 |
|
$ |
8,608 |
|
$ |
8,102 |
|
$ |
98 |
|
|
1.2 |
% |
$ |
31,939 |
|
$ |
32,886 |
|
$ |
948 |
|
|
3.0 |
% |
|||||
|
根據產生費用的職位支付的費用 (2) |
|
10,948 |
|
|
9,974 |
|
|
9,486 |
|
|
9,665 |
|
|
11,528 |
|
|
10,216 |
|
|
9,469 |
|
|
10,270 |
|
|
606 |
|
|
6.3 |
% |
|
40,073 |
|
|
41,483 |
|
|
1,410 |
|
|
3.5 |
% |
|||||
|
其他運營費用 |
|
21,951 |
|
|
22,358 |
|
|
19,889 |
|
|
20,369 |
|
|
23,005 |
|
|
23,171 |
|
|
20,680 |
|
|
23,563 |
|
|
3,194 |
|
|
15.7 |
% |
|
84,567 |
|
|
90,419 |
|
|
5,852 |
|
|
6.9 |
% |
|||||
|
其他業務支出總額 |
$ |
40,936 |
|
$ |
40,249 |
|
$ |
37,355 |
|
$ |
38,038 |
|
$ |
42,567 |
|
$ |
41,529 |
|
$ |
38,757 |
|
$ |
41,935 |
|
$ |
3,897 |
|
|
10.2 |
% |
$ |
156,578 |
|
$ |
164,788 |
|
$ |
8,210 |
|
|
5.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
基於銷售的淨收入佔創收銷售額的百分比 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
美國 |
|
1.20 |
% |
|
1.27 |
% |
|
1.23 |
% |
|
1.21 |
% |
|
1.21 |
% |
|
1.21 |
% |
|
1.22 |
% |
|
1.27 |
% |
nm |
|
nm |
|
|
1.23 |
% |
|
1.23 |
% |
nm |
|
nm |
|
|||||||||
|
加拿大 |
|
1.00 |
% |
|
0.78 |
% |
|
0.32 |
% |
|
0.31 |
% |
|
0.33 |
% |
|
0.37 |
% |
|
0.41 |
% |
|
0.45 |
% |
nm |
|
nm |
|
|
0.78 |
% |
|
0.38 |
% |
nm |
|
nm |
|
|||||||||
|
總計 |
|
1.16 |
% |
|
1.21 |
% |
|
1.17 |
% |
|
1.15 |
% |
|
1.13 |
% |
|
1.16 |
% |
|
1.17 |
% |
|
1.22 |
% |
nm |
|
nm |
|
|
1.17 |
% |
|
1.17 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
基於資產的淨收入佔平均資產價值的百分比 (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
美國 |
|
0.039 |
% |
|
0.040 |
% |
|
0.042 |
% |
|
0.040 |
% |
|
0.042 |
% |
|
0.041 |
% |
|
0.042 |
% |
|
0.042 |
% |
nm |
|
nm |
|
|
0.160 |
% |
|
0.168 |
% |
nm |
|
nm |
|
|||||||||
|
加拿大 |
|
0.108 |
% |
|
0.106 |
% |
|
0.105 |
% |
|
0.103 |
% |
|
0.102 |
% |
|
0.104 |
% |
|
0.105 |
% |
|
0.105 |
% |
nm |
|
nm |
|
|
0.423 |
% |
|
0.416 |
% |
nm |
|
nm |
|
|||||||||
|
總計 |
|
0.049 |
% |
|
0.051 |
% |
|
0.052 |
% |
|
0.050 |
% |
|
0.052 |
% |
|
0.051 |
% |
|
0.052 |
% |
|
0.052 |
% |
nm |
|
nm |
|
|
0.202 |
% |
|
0.207 |
% |
nm |
|
nm |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
基於賬户的每個平均費用產生頭寸的淨收入 (5) (6) |
$ |
3.48 |
|
$ |
4.08 |
|
$ |
4.31 |
|
$ |
4.37 |
|
$ |
3.58 |
|
$ |
4.07 |
|
$ |
4.36 |
|
$ |
4.29 |
|
nm |
|
nm |
|
$ |
16.26 |
|
$ |
16.30 |
|
nm |
|
nm |
|
18 箇中的 11 個
投資和儲蓄產品-主要統計數據 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
關鍵統計數據 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
產品銷售額(百萬美元) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
美國零售共同基金 |
$ |
1,298.6 |
|
$ |
1,151.4 |
|
$ |
931.8 |
|
$ |
883.8 |
|
$ |
971.7 |
|
$ |
998.5 |
|
$ |
956.9 |
|
$ |
970.9 |
|
$ |
87.1 |
|
|
9.9 |
% |
$ |
4,265.6 |
|
$ |
3,897.9 |
|
$ |
(367.6 |
) |
|
-8.6 |
% |
||||
|
|
加拿大零售共同基金 |
|
437.6 |
|
|
250.6 |
|
|
112.2 |
|
|
112.0 |
|
|
149.8 |
|
|
106.2 |
|
|
110.1 |
|
|
112.0 |
|
|
(0.0 |
) |
nm |
|
|
912.5 |
|
|
478.0 |
|
|
(434.4 |
) |
|
-47.6 |
% |
|||||
|
|
指數年金 |
|
57.5 |
|
|
70.2 |
|
|
55.8 |
|
|
69.2 |
|
|
80.7 |
|
|
89.3 |
|
|
72.7 |
|
|
68.9 |
|
|
(0.2 |
) |
|
-0.3 |
% |
|
252.6 |
|
|
311.7 |
|
|
59.1 |
|
|
23.4 |
% |
||||
|
|
可變年金及其他 |
|
668.4 |
|
|
617.3 |
|
|
542.5 |
|
|
548.0 |
|
|
556.4 |
|
|
649.1 |
|
|
628.8 |
|
|
671.9 |
|
|
123.9 |
|
|
22.6 |
% |
|
2,376.2 |
|
|
2,506.2 |
|
|
130.0 |
|
|
5.5 |
% |
||||
|
|
|
|
基於銷售額的創收產品銷售總額 |
|
2,462.1 |
|
|
2,089.5 |
|
|
1,642.3 |
|
|
1,612.9 |
|
|
1,758.6 |
|
|
1,843.1 |
|
|
1,768.5 |
|
|
1,823.7 |
|
|
210.8 |
|
|
13.1 |
% |
|
7,806.8 |
|
|
7,193.8 |
|
|
(613.0 |
) |
|
-7.9 |
% |
||
|
|
託管賬户 |
|
453.7 |
|
|
451.3 |
|
|
319.6 |
|
|
288.1 |
|
|
306.1 |
|
|
317.0 |
|
|
236.0 |
|
|
353.2 |
|
|
65.1 |
|
|
22.6 |
% |
|
1,512.8 |
|
|
1,212.3 |
|
|
(300.4 |
) |
|
-19.9 |
% |
||||
|
|
加拿大零售共同基金——無前期銷售通信 |
|
82.2 |
|
|
97.5 |
|
|
157.9 |
|
|
156.6 |
|
|
183.4 |
|
|
193.6 |
|
|
152.4 |
|
|
161.8 |
|
|
5.2 |
|
|
3.3 |
% |
|
494.3 |
|
|
691.1 |
|
|
196.9 |
|
|
39.8 |
% |
||||
|
|
隔離基金 |
|
67.3 |
|
|
51.3 |
|
|
41.6 |
|
|
35.0 |
|
|
51.9 |
|
|
27.9 |
|
|
17.4 |
|
|
17.2 |
|
|
(17.7 |
) |
|
-50.7 |
% |
|
195.1 |
|
|
114.4 |
|
|
(80.7 |
) |
|
-41.4 |
% |
||||
|
|
|
|
產品總銷售額 |
$ |
3,065.4 |
|
$ |
2,689.6 |
|
$ |
2,161.5 |
|
$ |
2,092.5 |
|
$ |
2,300.0 |
|
$ |
2,381.6 |
|
$ |
2,174.2 |
|
$ |
2,355.9 |
|
$ |
263.4 |
|
|
12.6 |
% |
$ |
10,009.0 |
|
$ |
9,211.7 |
|
$ |
(797.3 |
) |
|
-8.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
加拿大零售共同基金總額 |
$ |
519.9 |
|
$ |
348.1 |
|
$ |
270.2 |
|
$ |
268.6 |
|
$ |
333.2 |
|
$ |
299.8 |
|
$ |
262.5 |
|
$ |
273.8 |
|
$ |
5.2 |
|
|
1.9 |
% |
$ |
1,406.8 |
|
$ |
1,169.2 |
|
$ |
(237.6 |
) |
|
-16.9 |
% |
||||
|
|
隔離基金 |
|
67.3 |
|
|
51.3 |
|
|
41.6 |
|
|
35.0 |
|
|
51.9 |
|
|
27.9 |
|
|
17.4 |
|
|
17.2 |
|
|
(17.7 |
) |
|
-50.7 |
% |
|
195.1 |
|
|
114.4 |
|
|
(80.7 |
) |
|
-41.4 |
% |
||||
|
|
|
加拿大產品總銷售額 |
|
587.1 |
|
|
399.4 |
|
|
311.8 |
|
|
303.5 |
|
|
385.0 |
|
|
327.7 |
|
|
279.8 |
|
|
291.0 |
|
|
(12.6 |
) |
|
-4.1 |
% |
|
1,601.9 |
|
|
1,283.6 |
|
|
(318.3 |
) |
|
-19.9 |
% |
|||
|
|
|
美國產品總銷售額 |
|
2,478.2 |
|
|
2,290.1 |
|
|
1,849.7 |
|
|
1,789.0 |
|
|
1,914.9 |
|
|
2,053.9 |
|
|
1,894.4 |
|
|
2,065.0 |
|
|
276.0 |
|
|
15.4 |
% |
|
8,407.1 |
|
|
7,928.1 |
|
|
(478.9 |
) |
|
-5.7 |
% |
|||
|
|
|
|
產品總銷售額 |
$ |
3,065.4 |
|
$ |
2,689.6 |
|
$ |
2,161.5 |
|
$ |
2,092.5 |
|
$ |
2,300.0 |
|
$ |
2,381.6 |
|
$ |
2,174.2 |
|
$ |
2,355.9 |
|
$ |
263.4 |
|
|
12.6 |
% |
$ |
10,009.0 |
|
$ |
9,211.7 |
|
$ |
(797.3 |
) |
|
-8.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
期初客户資產價值($mills) |
$ |
97,312 |
|
$ |
93,708 |
|
$ |
82,291 |
|
$ |
78,737 |
|
$ |
83,949 |
|
$ |
87,621 |
|
$ |
91,646 |
|
$ |
88,441 |
|
$ |
9,703 |
|
|
12.3 |
% |
$ |
97,312 |
|
$ |
83,949 |
|
$ |
(13,363 |
) |
|
-13.7 |
% |
|||||
|
|
流入 |
|
3,065 |
|
|
2,690 |
|
|
2,161 |
|
|
2,093 |
|
|
2,300 |
|
|
2,382 |
|
|
2,174 |
|
|
2,356 |
|
|
263 |
|
|
12.6 |
% |
|
10,009 |
|
|
9,212 |
|
|
(797 |
) |
|
-8.0 |
% |
||||
|
|
資金流出 (1) |
|
(1,900 |
) |
|
(1,797 |
) |
|
(1,447 |
) |
|
(1,444 |
) |
|
(1,658 |
) |
|
(1,839 |
) |
|
(1,982 |
) |
|
(2,184 |
) |
|
(740 |
) |
|
-51.3 |
% |
|
(6,587 |
) |
|
(7,663 |
) |
|
(1,075 |
) |
|
-16.3 |
% |
||||
|
|
|
|
淨流量 |
|
1,166 |
|
|
893 |
|
|
714 |
|
|
649 |
|
|
642 |
|
|
542 |
|
|
192 |
|
|
172 |
|
|
(477 |
) |
|
-73.5 |
% |
|
3,422 |
|
|
1,549 |
|
|
(1,873 |
) |
|
-54.7 |
% |
||
|
|
外幣影響,淨額 |
|
171 |
|
|
(474 |
) |
|
(802 |
) |
|
174 |
|
|
16 |
|
|
315 |
|
|
(303 |
) |
|
344 |
|
|
170 |
|
|
97.5 |
% |
|
(930 |
) |
|
372 |
|
|
1,302 |
|
|
139.9 |
% |
||||
|
|
淨值和其他市值的變化 (2) |
|
(4,941 |
) |
|
(11,836 |
) |
|
(3,466 |
) |
|
4,388 |
|
|
3,014 |
|
|
3,168 |
|
|
(3,094 |
) |
|
7,777 |
|
|
3,389 |
|
|
77.2 |
% |
|
(15,855 |
) |
|
10,865 |
|
|
26,720 |
|
nm |
|
|||||
|
客户資產價值,期末 |
$ |
93,708 |
|
$ |
82,291 |
|
$ |
78,737 |
|
$ |
83,949 |
|
$ |
87,621 |
|
$ |
91,646 |
|
$ |
88,441 |
|
$ |
96,735 |
|
$ |
12,786 |
|
|
15.2 |
% |
$ |
83,949 |
|
$ |
96,735 |
|
$ |
12,786 |
|
|
15.2 |
% |
|||||
|
|
年化淨流量佔期初資產價值的百分比 |
|
4.8 |
% |
|
3.8 |
% |
|
3.5 |
% |
|
3.3 |
% |
|
3.1 |
% |
|
2.5 |
% |
|
0.8 |
% |
|
0.8 |
% |
|
-2.5 |
% |
nm |
|
|
3.5 |
% |
|
1.8 |
% |
|
-1.7 |
% |
nm |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
平均客户資產價值($mills) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
美國零售共同基金 |
$ |
46,429 |
|
$ |
42,870 |
|
$ |
40,331 |
|
$ |
40,402 |
|
$ |
42,096 |
|
$ |
43,225 |
|
$ |
44,748 |
|
$ |
44,622 |
|
$ |
4,221 |
|
|
10.4 |
% |
$ |
42,508 |
|
$ |
43,673 |
|
$ |
1,165 |
|
|
2.7 |
% |
||||
|
|
加拿大零售共同基金 |
|
12,119 |
|
|
11,539 |
|
|
10,840 |
|
|
10,759 |
|
|
11,345 |
|
|
11,567 |
|
|
11,817 |
|
|
11,722 |
|
|
963 |
|
|
9.0 |
% |
|
11,314 |
|
|
11,613 |
|
|
299 |
|
|
2.6 |
% |
||||
|
|
託管賬户 |
|
7,077 |
|
|
6,960 |
|
|
6,817 |
|
|
6,949 |
|
|
7,338 |
|
|
7,613 |
|
|
7,850 |
|
|
7,851 |
|
|
902 |
|
|
13.0 |
% |
|
6,951 |
|
|
7,663 |
|
|
712 |
|
|
10.2 |
% |
||||
|
|
指數年金 |
|
2,650 |
|
|
2,677 |
|
|
2,696 |
|
|
2,710 |
|
|
2,729 |
|
|
2,760 |
|
|
2,793 |
|
|
2,807 |
|
|
97 |
|
|
3.6 |
% |
|
2,683 |
|
|
2,772 |
|
|
89 |
|
|
3.3 |
% |
||||
|
|
可變年金及其他 |
|
23,218 |
|
|
21,431 |
|
|
20,269 |
|
|
20,137 |
|
|
20,744 |
|
|
21,323 |
|
|
21,999 |
|
|
21,762 |
|
|
1,624 |
|
|
8.1 |
% |
|
21,264 |
|
|
21,457 |
|
|
193 |
|
|
0.9 |
% |
||||
|
|
隔離基金 |
|
2,710 |
|
|
2,517 |
|
|
2,368 |
|
|
2,299 |
|
|
2,329 |
|
|
2,324 |
|
|
2,298 |
|
|
2,232 |
|
|
(67 |
) |
|
-2.9 |
% |
|
2,474 |
|
|
2,295 |
|
|
(178 |
) |
|
-7.2 |
% |
||||
|
|
|
|
總計 |
$ |
94,203 |
|
$ |
87,994 |
|
$ |
83,320 |
|
$ |
83,256 |
|
$ |
86,581 |
|
$ |
88,813 |
|
$ |
91,505 |
|
$ |
90,995 |
|
$ |
7,740 |
|
|
9.3 |
% |
$ |
87,193 |
|
$ |
89,474 |
|
$ |
2,281 |
|
|
2.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
加拿大零售共同基金 |
$ |
12,119 |
|
$ |
11,539 |
|
$ |
10,840 |
|
$ |
10,759 |
|
$ |
11,345 |
|
$ |
11,567 |
|
$ |
11,817 |
|
$ |
11,722 |
|
$ |
963 |
|
|
9.0 |
% |
$ |
11,314 |
|
$ |
11,613 |
|
$ |
299 |
|
|
2.6 |
% |
||||
|
|
隔離基金 |
|
2,710 |
|
|
2,517 |
|
|
2,368 |
|
|
2,299 |
|
|
2,329 |
|
|
2,324 |
|
|
2,298 |
|
|
2,232 |
|
|
(67 |
) |
|
-2.9 |
% |
|
2,474 |
|
|
2,295 |
|
|
(178 |
) |
|
-7.2 |
% |
||||
|
|
|
加拿大平均客户資產總額 |
|
14,829 |
|
|
14,056 |
|
|
13,208 |
|
|
13,058 |
|
|
13,674 |
|
|
13,891 |
|
|
14,115 |
|
|
13,954 |
|
|
896 |
|
|
6.9 |
% |
|
13,788 |
|
|
13,908 |
|
|
121 |
|
|
0.9 |
% |
|||
|
|
|
美國平均客户資產總額 |
|
79,374 |
|
|
73,938 |
|
|
70,112 |
|
|
70,198 |
|
|
72,907 |
|
|
74,922 |
|
|
77,391 |
|
|
77,042 |
|
|
6,843 |
|
|
9.7 |
% |
|
73,405 |
|
|
75,565 |
|
|
2,160 |
|
|
2.9 |
% |
|||
|
|
|
|
平均客户資產總額 |
$ |
94,203 |
|
$ |
87,994 |
|
$ |
83,320 |
|
$ |
83,256 |
|
$ |
86,581 |
|
$ |
88,813 |
|
$ |
91,505 |
|
$ |
90,995 |
|
$ |
7,740 |
|
|
9.3 |
% |
$ |
87,193 |
|
$ |
89,474 |
|
$ |
2,281 |
|
|
2.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
產生費用的職位的平均數量(千個)(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
記錄保存和保管 |
|
2,243 |
|
|
2,277 |
|
|
2,295 |
|
|
2,309 |
|
|
2,316 |
|
|
2,331 |
|
|
2,342 |
|
|
2,351 |
|
|
42 |
|
|
1.8 |
% |
|
2,281 |
|
|
2,335 |
|
|
54 |
|
|
2.4 |
% |
||||
|
|
僅限記錄保存 |
|
797 |
|
|
812 |
|
|
820 |
|
|
825 |
|
|
829 |
|
|
834 |
|
|
839 |
|
|
842 |
|
|
17 |
|
|
2.1 |
% |
|
814 |
|
|
836 |
|
|
23 |
|
|
2.8 |
% |
||||
|
|
|
|
總計 |
|
3,040 |
|
|
3,089 |
|
|
3,115 |
|
|
3,134 |
|
|
3,145 |
|
|
3,165 |
|
|
3,181 |
|
|
3,193 |
|
|
60 |
|
|
1.9 |
% |
|
3,095 |
|
|
3,171 |
|
|
77 |
|
|
2.5 |
% |
18 箇中的 12 個
老年人健康-財務業績,財務分析關鍵統計數據 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(以千美元計,除非另有説明) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
所得税前的老年人健康收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
佣金和費用 (1) |
$ |
1,278 |
|
$ |
9,343 |
|
$ |
14,601 |
|
$ |
22,198 |
|
$ |
15,755 |
|
$ |
11,371 |
|
$ |
11,388 |
|
$ |
19,049 |
|
$ |
(3,149 |
) |
|
-14.2 |
% |
$ |
47,420 |
|
$ |
57,563 |
|
$ |
10,143 |
|
|
21.4 |
% |
|||||
|
其他,淨額 (2) |
|
4,553 |
|
|
2,471 |
|
|
2,583 |
|
|
5,655 |
|
|
2,955 |
|
|
3,519 |
|
|
2,048 |
|
|
1,099 |
|
|
(4,556 |
) |
|
-80.6 |
% |
|
15,262 |
|
|
9,621 |
|
|
(5,640 |
) |
|
-37.0 |
% |
|||||
|
收入 |
|
5,831 |
|
|
11,814 |
|
|
17,183 |
|
|
27,853 |
|
|
18,710 |
|
|
14,889 |
|
|
13,436 |
|
|
20,148 |
|
|
(7,705 |
) |
|
-27.7 |
% |
|
62,682 |
|
|
67,184 |
|
|
4,502 |
|
|
7.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
福利和開支: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
合同購置成本 (3) |
|
20,649 |
|
|
19,384 |
|
|
13,446 |
|
|
14,952 |
|
|
14,984 |
|
|
12,602 |
|
|
12,568 |
|
|
15,079 |
|
|
127 |
|
|
0.9 |
% |
|
68,431 |
|
|
55,233 |
|
|
(13,198 |
) |
|
-19.3 |
% |
|||||
|
調整後的其他運營費用 |
|
7,868 |
|
|
8,514 |
|
|
7,461 |
|
|
8,617 |
|
|
7,488 |
|
|
8,320 |
|
|
8,451 |
|
|
7,750 |
|
|
(866 |
) |
|
-10.1 |
% |
|
32,459 |
|
|
32,009 |
|
|
(449 |
) |
|
-1.4 |
% |
|||||
|
調整後的運營收益和支出 |
|
28,517 |
|
|
27,898 |
|
|
20,907 |
|
|
23,568 |
|
|
22,471 |
|
|
20,922 |
|
|
21,019 |
|
|
22,829 |
|
|
(739 |
) |
|
-3.1 |
% |
|
100,889 |
|
|
87,242 |
|
|
(13,648 |
) |
|
-13.5 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
調整後的所得税前營業收入,包括NCI |
$ |
(22,686 |
) |
$ |
(16,084 |
) |
$ |
(3,723 |
) |
$ |
4,285 |
|
$ |
(3,762 |
) |
$ |
(6,033 |
) |
$ |
(7,583 |
) |
$ |
(2,681 |
) |
$ |
(6,966 |
) |
nm |
|
$ |
(38,208 |
) |
$ |
(20,058 |
) |
$ |
18,150 |
|
|
47.5 |
% |
||||||
|
所得税前的非控股權益 |
|
(3,668 |
) |
|
(3,129 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
#DIV /0! |
|
|
(6,797 |
) |
|
— |
|
|
6,797 |
|
|
100.0 |
% |
||||||
|
歸屬於Primerica, Inc.的調整後所得税前營業收入 |
$ |
(19,018 |
) |
$ |
(12,955 |
) |
$ |
(3,723 |
) |
$ |
4,285 |
|
$ |
(3,762 |
) |
$ |
(6,033 |
) |
$ |
(7,583 |
) |
$ |
(2,681 |
) |
$ |
(6,966 |
) |
nm |
|
$ |
(31,411 |
) |
$ |
(20,058 |
) |
$ |
11,353 |
|
|
36.1 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
老年健康息税折舊攤銷前利潤 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
調整後的所得税前營業收入,包括NCI |
$ |
(22,686 |
) |
$ |
(16,084 |
) |
$ |
(3,723 |
) |
$ |
4,285 |
|
$ |
(3,762 |
) |
$ |
(6,033 |
) |
$ |
(7,583 |
) |
$ |
(2,681 |
) |
$ |
(6,966 |
) |
nm |
|
$ |
(38,208 |
) |
$ |
(20,058 |
) |
$ |
18,150 |
|
|
47.5 |
% |
||||||
|
減去:無形資產的攤銷 |
|
(2,600 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
(2,800 |
) |
|
— |
|
nm |
|
|
(11,000 |
) |
|
(11,200 |
) |
|
(200 |
) |
|
-1.8 |
% |
||||||
|
減去:折舊 |
|
(245 |
) |
|
(226 |
) |
|
(221 |
) |
|
(211 |
) |
|
(200 |
) |
|
(160 |
) |
|
(166 |
) |
|
(173 |
) |
|
39 |
|
|
18.3 |
% |
|
(903 |
) |
|
(699 |
) |
|
204 |
|
|
22.6 |
% |
|||||
|
調整後的息税折舊攤銷前利潤(包括非控股權益)(4) |
$ |
(19,841 |
) |
$ |
(13,058 |
) |
$ |
(703 |
) |
$ |
7,297 |
|
$ |
(762 |
) |
$ |
(3,073 |
) |
$ |
(4,617 |
) |
$ |
292 |
|
$ |
(7,005 |
) |
|
-96.0 |
% |
$ |
(26,305 |
) |
$ |
(8,159 |
) |
$ |
18,146 |
|
|
69.0 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
財務分析和關鍵統計數據 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
老年人健康部門提交的政策 (5) |
|
26,231 |
|
|
19,652 |
|
|
16,095 |
|
|
23,060 |
|
|
19,826 |
|
|
13,885 |
|
|
10,718 |
|
|
18,663 |
|
|
(4,397 |
) |
|
-19.1 |
% |
|
85,038 |
|
|
63,092 |
|
|
(21,946 |
) |
|
-25.8 |
% |
|||||
|
老年人健康批准的政策 (6) |
|
23,594 |
|
|
17,925 |
|
|
14,862 |
|
|
20,705 |
|
|
18,413 |
|
|
12,915 |
|
|
9,948 |
|
|
17,181 |
|
|
(3,524 |
) |
|
-17.0 |
% |
|
77,086 |
|
|
58,457 |
|
|
(18,629 |
) |
|
-24.2 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Primerica 代表獲得老年健康認證 (7) |
|
42,147 |
|
|
60,412 |
|
|
83,280 |
|
|
93,348 |
|
|
94,623 |
|
|
94,335 |
|
|
93,217 |
|
|
89,082 |
|
|
(4,266 |
) |
|
-4.6 |
% |
|
93,348 |
|
|
89,082 |
|
|
(4,266 |
) |
|
-4.6 |
% |
|||||
|
老年人健康部提交了由Primerica代表提供的政策 |
|
988 |
|
|
831 |
|
|
1,016 |
|
|
5,666 |
|
|
2,073 |
|
|
1,707 |
|
|
1,549 |
|
|
5,111 |
|
|
(555 |
) |
|
-9.8 |
% |
|
8,501 |
|
|
10,440 |
|
|
1,939 |
|
|
22.8 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
每份已批准保單的生命週期值 (8) |
$ |
862 |
|
$ |
820 |
|
$ |
868 |
|
$ |
888 |
|
$ |
856 |
|
$ |
880 |
|
$ |
911 |
|
$ |
1,109 |
|
$ |
221 |
|
|
24.9 |
% |
$ |
860 |
|
$ |
945 |
|
$ |
85 |
|
|
9.8 |
% |
|||||
|
每項批准的保單的 CAC (8) |
$ |
875 |
|
$ |
1,081 |
|
$ |
905 |
|
$ |
722 |
|
$ |
814 |
|
$ |
976 |
|
$ |
1,263 |
|
$ |
878 |
|
$ |
156 |
|
|
21.5 |
% |
$ |
888 |
|
$ |
945 |
|
$ |
57 |
|
|
6.4 |
% |
|||||
|
LTV/CAC 倍數 |
|
1.0 |
x |
|
0.8 |
x |
|
1.0 |
x |
|
1.2 |
x |
|
1.1 |
x |
|
0.9 |
x |
|
0.7 |
x |
|
1.3 |
x |
|
0.0 |
x |
nm |
|
|
1.0 |
x |
|
1.0 |
x |
|
0.0 |
x |
nm |
|
18 箇中的 13 個
公司其他分銷產品-財務業績 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|
|
|
年初至今 |
|
||||||||||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|
年初至今 202 |
|
年初至今 |
|
$ |
|
% |
|
||||||||||||||||||||
企業及其他分銷產品所得税前收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
直接保費 |
$ |
5,412 |
|
$ |
5,441 |
|
$ |
5,494 |
|
$ |
4,685 |
|
$ |
4,993 |
|
$ |
4,999 |
|
$ |
5,016 |
|
$ |
4,358 |
|
$ |
(328 |
) |
|
-7.0 |
% |
$ |
21,032 |
|
$ |
19,365 |
|
$ |
(1,667 |
) |
|
-7.9 |
% |
|||||
|
割讓的保費 |
|
(1,439 |
) |
|
(1,642 |
) |
|
(1,454 |
) |
|
(1,914 |
) |
|
(1,304 |
) |
|
(1,562 |
) |
|
(1,215 |
) |
|
273 |
|
|
2,187 |
|
|
114.3 |
% |
|
(6,449 |
) |
|
(3,807 |
) |
|
2,642 |
|
|
41.0 |
% |
|||||
|
淨保費 |
|
3,973 |
|
|
3,799 |
|
|
4,040 |
|
|
2,772 |
|
|
3,689 |
|
|
3,436 |
|
|
3,801 |
|
|
4,631 |
|
|
1,859 |
|
|
67.1 |
% |
|
14,583 |
|
|
15,558 |
|
|
975 |
|
|
6.7 |
% |
|||||
|
調整後的淨投資收益 |
|
21,004 |
|
|
22,538 |
|
|
24,414 |
|
|
28,940 |
|
|
31,392 |
|
|
33,250 |
|
|
35,213 |
|
|
36,429 |
|
|
7,490 |
|
|
25.9 |
% |
|
96,896 |
|
|
136,283 |
|
|
39,388 |
|
|
40.6 |
% |
|||||
|
佣金和費用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
預付費法律服務 |
|
4,287 |
|
|
4,664 |
|
|
5,672 |
|
|
3,821 |
|
|
3,991 |
|
|
4,421 |
|
|
5,311 |
|
|
3,806 |
|
|
(15 |
) |
|
-0.4 |
% |
|
18,444 |
|
|
17,530 |
|
|
(915 |
) |
|
-5.0 |
% |
|||||
|
汽車和房主保險 |
|
1,591 |
|
|
2,056 |
|
|
2,647 |
|
|
1,994 |
|
|
1,831 |
|
|
2,349 |
|
|
2,951 |
|
|
2,133 |
|
|
139 |
|
|
7.0 |
% |
|
8,289 |
|
|
9,264 |
|
|
975 |
|
|
11.8 |
% |
|||||
|
抵押貸款 |
|
4,818 |
|
|
3,128 |
|
|
2,103 |
|
|
1,656 |
|
|
1,211 |
|
|
1,775 |
|
|
1,733 |
|
|
1,530 |
|
|
(126 |
) |
|
-7.6 |
% |
|
11,705 |
|
|
6,250 |
|
|
(5,455 |
) |
|
-46.6 |
% |
|||||
|
其他銷售佣金 |
|
1,932 |
|
|
2,103 |
|
|
2,090 |
|
|
1,872 |
|
|
1,676 |
|
|
1,826 |
|
|
1,765 |
|
|
1,781 |
|
|
(91 |
) |
|
-4.8 |
% |
|
7,996 |
|
|
7,049 |
|
|
(947 |
) |
|
-11.8 |
% |
|||||
|
其他,淨額 |
|
1,117 |
|
|
889 |
|
|
1,621 |
|
|
1,341 |
|
|
1,200 |
|
|
1,236 |
|
|
1,327 |
|
|
846 |
|
|
(495 |
) |
|
-36.9 |
% |
|
4,967 |
|
|
4,609 |
|
|
(359 |
) |
|
-7.2 |
% |
|||||
|
調整後的營業收入 |
|
38,721 |
|
|
39,176 |
|
|
42,587 |
|
|
42,396 |
|
|
44,990 |
|
|
48,293 |
|
|
52,102 |
|
|
51,157 |
|
|
8,761 |
|
|
20.7 |
% |
|
162,880 |
|
|
196,542 |
|
|
33,662 |
|
|
20.7 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
福利和開支: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
福利和索賠 |
|
1,881 |
|
|
3,743 |
|
|
2,809 |
|
|
3,972 |
|
|
4,327 |
|
|
5,057 |
|
|
3,554 |
|
|
7,957 |
|
|
3,985 |
|
|
100.3 |
% |
|
12,406 |
|
|
20,895 |
|
|
8,489 |
|
|
68.4 |
% |
|||||
|
未來保單收益調整(收益)/虧損 |
|
162 |
|
|
36 |
|
|
(84 |
) |
|
958 |
|
|
(477 |
) |
|
(554 |
) |
|
(72 |
) |
|
933 |
|
|
(26 |
) |
|
-2.7 |
% |
|
1,072 |
|
|
(170 |
) |
|
(1,242 |
) |
|
-115.9 |
% |
|||||
|
DAC 的攤銷 |
|
407 |
|
|
240 |
|
|
438 |
|
|
87 |
|
|
362 |
|
|
697 |
|
|
375 |
|
|
99 |
|
|
12 |
|
|
13.8 |
% |
|
1,173 |
|
|
1,533 |
|
|
361 |
|
|
30.8 |
% |
|||||
|
保險佣金 |
|
282 |
|
|
290 |
|
|
283 |
|
|
237 |
|
|
241 |
|
|
373 |
|
|
217 |
|
|
429 |
|
|
193 |
|
|
81.4 |
% |
|
1,092 |
|
|
1,260 |
|
|
168 |
|
|
15.4 |
% |
|||||
|
保險費用 |
|
1,237 |
|
|
1,132 |
|
|
1,081 |
|
|
1,160 |
|
|
1,229 |
|
|
1,377 |
|
|
1,123 |
|
|
1,341 |
|
|
181 |
|
|
15.6 |
% |
|
4,609 |
|
|
5,070 |
|
|
460 |
|
|
10.0 |
% |
|||||
|
銷售佣金 |
|
5,952 |
|
|
5,484 |
|
|
5,592 |
|
|
4,187 |
|
|
4,147 |
|
|
4,907 |
|
|
5,064 |
|
|
4,303 |
|
|
115 |
|
|
2.8 |
% |
|
21,215 |
|
|
18,420 |
|
|
(2,794 |
) |
|
-13.2 |
% |
|||||
|
利息支出 |
|
6,853 |
|
|
6,814 |
|
|
6,802 |
|
|
6,768 |
|
|
6,690 |
|
|
6,686 |
|
|
6,632 |
|
|
6,586 |
|
|
(183 |
) |
|
-2.7 |
% |
|
27,237 |
|
|
26,594 |
|
|
(643 |
) |
|
-2.4 |
% |
|||||
|
調整後的其他運營費用 |
|
36,475 |
|
|
30,530 |
|
|
28,974 |
|
|
33,788 |
|
|
39,480 |
|
|
33,340 |
|
|
32,146 |
|
|
34,886 |
|
|
1,098 |
|
|
3.2 |
% |
|
129,766 |
|
|
139,851 |
|
|
10,085 |
|
|
7.8 |
% |
|||||
|
調整後的福利和支出 |
|
53,248 |
|
|
48,270 |
|
|
45,894 |
|
|
51,158 |
|
|
55,999 |
|
|
51,882 |
|
|
49,039 |
|
|
56,533 |
|
|
5,375 |
|
|
10.5 |
% |
|
198,569 |
|
|
213,453 |
|
|
14,884 |
|
|
7.5 |
% |
|||||
|
所得税前的調整後營業收入 |
$ |
(14,527 |
) |
$ |
(9,094 |
) |
$ |
(3,307 |
) |
$ |
(8,762 |
) |
$ |
(11,008 |
) |
$ |
(3,589 |
) |
$ |
3,063 |
|
$ |
(5,377 |
) |
$ |
3,385 |
|
|
38.6 |
% |
$ |
(35,690 |
) |
$ |
(16,911 |
) |
$ |
18,778 |
|
|
52.6 |
% |
18 箇中的 14 個
投資組合-持股摘要 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
截至2023年12月31日的期間或截至2023年12月31日的期間 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
佔總數的百分比 |
|
平均 |
|
|
||||||||
|
|
|
|
|
|
|
|
市場 |
|
攤銷 |
|
未實現 |
|
市場 |
|
攤銷 |
|
本書 |
|
平均 |
||||||
(千美元) |
|
價值 |
|
成本 |
|
G/ (L) |
|
價值 |
|
成本 |
|
收益率 |
|
評級 |
||||||||||||
按資產類別劃分的投資組合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
現金、現金等價物和短期 |
|
$ |
613,424 |
|
$ |
613,424 |
|
$ |
- |
|
|
18.1 |
% |
|
17.1 |
% |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
固定收益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
財政部 |
|
|
20,600 |
|
|
21,013 |
|
|
(413 |
) |
|
0.6 |
% |
|
0.6 |
% |
|
2.72 |
% |
AAA |
|||||
|
政府 |
|
|
250,551 |
|
|
269,034 |
|
|
(18,483 |
) |
|
7.4 |
% |
|
7.5 |
% |
|
3.21 |
% |
AA- |
|||||
|
市政免税 |
|
|
33,737 |
|
|
36,059 |
|
|
(2,323 |
) |
|
1.0 |
% |
|
1.0 |
% |
|
2.69 |
% |
AA |
|||||
|
企業 |
|
|
1,346,991 |
|
|
1,435,092 |
|
|
(88,100 |
) |
|
39.8 |
% |
|
39.9 |
% |
|
3.85 |
% |
BBB+ |
|||||
|
抵押貸款支持 |
|
|
449,393 |
|
|
511,999 |
|
|
(62,606 |
) |
|
13.3 |
% |
|
14.2 |
% |
|
3.29 |
% |
AAA |
|||||
|
資產支持 |
|
|
236,802 |
|
|
247,795 |
|
|
(10,993 |
) |
|
7.0 |
% |
|
6.9 |
% |
|
4.68 |
% |
AA- |
|||||
|
CMBS |
|
|
112,167 |
|
|
127,454 |
|
|
(15,288 |
) |
|
3.3 |
% |
|
3.5 |
% |
|
3.73 |
% |
AA- |
|||||
|
私人 |
|
|
283,658 |
|
|
300,900 |
|
|
(17,242 |
) |
|
8.4 |
% |
|
8.4 |
% |
|
4.75 |
% |
BBB+ |
|||||
|
可兑換的首選 |
|
|
3,951 |
|
|
4,248 |
|
|
(298 |
) |
|
0.1 |
% |
|
0.1 |
% |
|
5.38 |
% |
BBB- |
|||||
|
|
|
|
|
|
固定收益總額 |
|
|
2,737,850 |
|
|
2,953,595 |
|
|
(215,745 |
) |
|
81.0 |
% |
|
82.1 |
% |
|
3.83 |
% |
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
股票及其他: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
永久首選 |
|
|
8,684 |
|
|
8,684 |
|
|
- |
|
|
0.3 |
% |
|
0.2 |
% |
|
|
|
||||||
|
普通股 |
|
|
17,879 |
|
|
17,879 |
|
|
0 |
|
|
0.5 |
% |
|
0.5 |
% |
|
|
|
||||||
|
共同基金 |
|
|
3,104 |
|
|
3,104 |
|
|
(0 |
) |
|
0.1 |
% |
|
0.1 |
% |
|
|
|
||||||
|
|
|
|
|
|
股票總額 |
|
|
29,666 |
|
|
29,666 |
|
|
0 |
|
|
0.9 |
% |
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
投資資產總額 |
|
$ |
3,380,940 |
|
$ |
3,596,685 |
|
$ |
(215,745 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
按行業劃分的上市公司投資組合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
保險 |
|
$ |
165,576 |
|
$ |
180,234 |
|
$ |
(14,659 |
) |
|
12.3 |
% |
|
12.6 |
% |
|
|
|
||||||
|
能量 |
|
|
153,831 |
|
|
161,229 |
|
|
(7,397 |
) |
|
11.4 |
% |
|
11.2 |
% |
|
|
|
||||||
|
非週期性消費品 |
|
|
129,427 |
|
|
141,490 |
|
|
(12,063 |
) |
|
9.6 |
% |
|
9.9 |
% |
|
|
|
||||||
|
房地產投資信託基金 |
|
|
118,359 |
|
|
130,828 |
|
|
(12,469 |
) |
|
8.8 |
% |
|
9.1 |
% |
|
|
|
||||||
|
銀行業 |
|
|
115,553 |
|
|
117,321 |
|
|
(1,768 |
) |
|
8.6 |
% |
|
8.2 |
% |
|
|
|
||||||
|
消費週期性 |
|
|
110,928 |
|
|
118,274 |
|
|
(7,346 |
) |
|
8.2 |
% |
|
8.2 |
% |
|
|
|
||||||
|
科技 |
|
|
102,661 |
|
|
107,027 |
|
|
(4,366 |
) |
|
7.6 |
% |
|
7.5 |
% |
|
|
|
||||||
|
資本貨物 |
|
|
78,718 |
|
|
81,950 |
|
|
(3,232 |
) |
|
5.8 |
% |
|
5.7 |
% |
|
|
|
||||||
|
電動 |
|
|
66,894 |
|
|
70,204 |
|
|
(3,310 |
) |
|
5.0 |
% |
|
4.9 |
% |
|
|
|
||||||
|
基礎產業 |
|
|
63,347 |
|
|
68,225 |
|
|
(4,878 |
) |
|
4.7 |
% |
|
4.8 |
% |
|
|
|
||||||
|
金融公司 |
|
|
60,401 |
|
|
64,639 |
|
|
(4,238 |
) |
|
4.5 |
% |
|
4.5 |
% |
|
|
|
||||||
|
運輸 |
|
|
55,496 |
|
|
58,865 |
|
|
(3,369 |
) |
|
4.1 |
% |
|
4.1 |
% |
|
|
|
||||||
|
通信 |
|
|
50,458 |
|
|
52,823 |
|
|
(2,365 |
) |
|
3.7 |
% |
|
3.7 |
% |
|
|
|
||||||
|
經紀業務 |
|
|
44,217 |
|
|
48,418 |
|
|
(4,201 |
) |
|
3.3 |
% |
|
3.4 |
% |
|
|
|
||||||
|
天然氣 |
|
|
11,406 |
|
|
11,486 |
|
|
(79 |
) |
|
0.8 |
% |
|
0.8 |
% |
|
|
|
||||||
|
金融其他 |
|
|
7,137 |
|
|
7,604 |
|
|
(468 |
) |
|
0.5 |
% |
|
0.5 |
% |
|
|
|
||||||
|
工業其他 |
|
|
5,899 |
|
|
6,760 |
|
|
(862 |
) |
|
0.4 |
% |
|
0.5 |
% |
|
|
|
||||||
|
公用事業其他 |
|
|
4,720 |
|
|
5,389 |
|
|
(669 |
) |
|
0.4 |
% |
|
0.4 |
% |
|
|
|
||||||
|
已擁有,無保證 |
|
|
1,963 |
|
|
2,325 |
|
|
(362 |
) |
|
0.1 |
% |
|
0.2 |
% |
|
|
|
||||||
|
|
|
|
|
|
公司總投資組合 |
|
$ |
1,346,991 |
|
$ |
1,435,092 |
|
$ |
(88,100 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
固定到期證券-有效期限 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
有效到期日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
$ |
282,714 |
|
$ |
286,025 |
|
$ |
(3,311 |
) |
|
10.3 |
% |
|
9.7 |
% |
|
3.93 |
% |
|
|||||
|
|
1-2 年 |
|
|
275,223 |
|
|
282,773 |
|
|
(7,549 |
) |
|
10.1 |
% |
|
9.6 |
% |
|
4.16 |
% |
|
||||
|
|
2-5 年 |
|
|
754,230 |
|
|
788,642 |
|
|
(34,412 |
) |
|
27.5 |
% |
|
26.7 |
% |
|
4.02 |
% |
|
||||
|
|
5-10 歲 |
|
|
1,103,661 |
|
|
1,239,838 |
|
|
(136,177 |
) |
|
40.3 |
% |
|
42.0 |
% |
|
3.47 |
% |
|
||||
|
|
> 10 年。 |
|
|
322,022 |
|
|
356,318 |
|
|
(34,296 |
) |
|
11.8 |
% |
|
12.1 |
% |
|
4.37 |
% |
|
||||
|
|
|
|
|
|
固定收益總額 |
|
$ |
2,737,850 |
|
$ |
2,953,595 |
|
$ |
(215,745 |
) |
|
100.0 |
% |
|
100.0 |
% |
|
3.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
持續時間 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
固定收益投資組合期限 |
|
|
4.7 |
|
年份 |
|
|
|
|
|
|
|
|
|
|
注意:本財務補充文件中的投資組合頁面不包括資產負債表上的持有至到期資產。
18 箇中的 15 個
投資組合-截至 2023 年 12 月 31 日的質量評級 |
PRIMERICA, INC. 財務補助 |
(千美元) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
投資組合質量評級 (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
攤銷成本 |
|
佔總數的百分比 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
固定收益投資組合總額: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
評級 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
AAA |
|
$ |
556,936 |
|
|
18.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
AA |
|
|
439,814 |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
A |
|
|
735,647 |
|
|
24.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
BBB |
|
|
1,162,279 |
|
|
39.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
低於投資等級 |
|
|
58,221 |
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
不是 |
|
|
697 |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
固定收益總額 |
|
$ |
2,953,595 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
攤銷成本 |
|
佔總數的百分比 |
|
|
|
|
|
|
|
|
|
|
|
攤銷成本 |
|
佔總數的百分比 |
|
||||
上市公司資產類別: |
|
|
|
|
|
|
|
私募資產類別: |
|
|
|
|
|
||||||||||||||||
|
評級 |
|
|
|
|
|
|
|
|
評級 |
|
|
|
|
|
||||||||||||||
|
AAA |
|
$ |
8,472 |
|
|
0.6 |
% |
|
|
|
AAA |
|
$ |
- |
|
|
— |
|
||||||||||
|
AA |
|
|
66,861 |
|
|
4.7 |
% |
|
|
|
AA |
|
|
9,061 |
|
|
3.0 |
% |
||||||||||
|
A |
|
|
385,622 |
|
|
26.9 |
% |
|
|
|
A |
|
|
73,032 |
|
|
24.3 |
% |
||||||||||
|
BBB |
|
|
920,946 |
|
|
64.2 |
% |
|
|
|
BBB |
|
|
216,605 |
|
|
72.0 |
% |
||||||||||
|
低於投資等級 |
|
|
53,015 |
|
|
3.7 |
% |
|
|
|
低於投資等級 |
|
|
2,202 |
|
|
0.7 |
% |
||||||||||
|
不是 |
|
|
176 |
|
|
0.0 |
% |
|
|
|
不是 |
|
|
- |
|
|
— |
|
||||||||||
|
|
|
|
|
|
企業合計 |
|
$ |
1,435,092 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
私人總數 |
|
$ |
300,900 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CMBS 資產類別: |
|
|
|
|
|
|
|
抵押貸款支持資產類別: |
|
|
|
|
|
||||||||||||||||
|
評級 |
|
|
|
|
|
|
|
|
評級 |
|
|
|
|
|
||||||||||||||
|
AAA |
|
$ |
55,391 |
|
|
43.5 |
% |
|
|
|
AAA |
|
$ |
380,383 |
|
|
74.3 |
% |
||||||||||
|
AA |
|
|
10,664 |
|
|
8.4 |
% |
|
|
|
AA |
|
|
131,420 |
|
|
25.7 |
% |
||||||||||
|
A |
|
|
61,399 |
|
|
48.2 |
% |
|
|
|
A |
|
|
112 |
|
|
0.0 |
% |
||||||||||
|
BBB |
|
|
- |
|
|
— |
|
|
|
|
BBB |
|
|
- |
|
|
— |
|
||||||||||
|
低於投資等級 |
|
|
- |
|
|
— |
|
|
|
|
低於投資等級 |
|
|
63 |
|
|
0.0 |
% |
||||||||||
|
不是 |
|
|
- |
|
|
— |
|
|
|
|
不是 |
|
|
22 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
CMBS 總計 |
|
$ |
127,454 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
抵押貸款支持總額 |
|
$ |
511,999 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
資產支持資產類別: |
|
|
|
|
|
|
|
國庫和政府資產類別: |
|
|
|
|
|
||||||||||||||||
|
評級 |
|
|
|
|
|
|
|
|
評級 |
|
|
|
|
|
||||||||||||||
|
AAA |
|
$ |
74,632 |
|
|
30.1 |
% |
|
|
|
AAA |
|
$ |
37,374 |
|
|
12.9 |
% |
||||||||||
|
AA |
|
|
30,446 |
|
|
12.3 |
% |
|
|
|
AA |
|
|
163,964 |
|
|
56.5 |
% |
||||||||||
|
A |
|
|
134,403 |
|
|
54.2 |
% |
|
|
|
A |
|
|
74,141 |
|
|
25.6 |
% |
||||||||||
|
BBB |
|
|
6,012 |
|
|
2.4 |
% |
|
|
|
BBB |
|
|
13,430 |
|
|
4.6 |
% |
||||||||||
|
低於投資等級 |
|
|
1,803 |
|
|
0.7 |
% |
|
|
|
低於投資等級 |
|
|
1,138 |
|
|
0.4 |
% |
||||||||||
|
不是 |
|
|
500 |
|
|
0.2 |
% |
|
|
|
不是 |
|
|
0 |
|
|
0.0 |
% |
||||||||||
|
|
|
|
|
|
資產支持總額 |
|
$ |
247,795 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
財政和政府總額 |
|
$ |
290,047 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NAIC 稱號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
1 |
|
$ |
1,438,381 |
|
|
56.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2 |
|
|
1,044,371 |
|
|
41.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
3 |
|
|
52,140 |
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
4 |
|
|
7,345 |
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
5 |
|
|
2,001 |
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
6 |
|
|
0 |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
美國保險公司固定收益 (2) |
|
|
2,544,237 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
其他 (3) |
|
|
439,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
現金和現金等價物 |
|
|
613,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
投資資產總額 |
|
$ |
3,596,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
注意:本財務補充文件中的投資組合頁面不包括資產負債表上的持有至到期資產。
18 箇中的 16 個
投資組合-補充數據和趨勢 |
PRIMERICA, INC. 財務補助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|||||||||||
(千美元) |
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
$ |
|
% |
|||||||||||||||
按來源劃分的淨投資收益 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
固定到期證券(可供出售) |
$ |
20,889 |
|
$ |
22,414 |
|
$ |
23,067 |
|
$ |
24,605 |
|
$ |
25,806 |
|
$ |
26,357 |
|
$ |
27,380 |
|
$ |
29,218 |
|
$ |
4,613 |
|
18.7% |
|||||
|
固定到期證券(持有至到期) |
|
15,515 |
|
|
15,815 |
|
|
16,283 |
|
|
16,309 |
|
|
16,435 |
|
|
16,608 |
|
|
16,306 |
|
|
16,126 |
|
|
(183 |
) |
-1.1% |
|||||
|
股票證券 |
|
387 |
|
|
371 |
|
|
373 |
|
|
377 |
|
|
380 |
|
|
380 |
|
|
366 |
|
|
397 |
|
|
20 |
|
5.2% |
|||||
|
10% 再保險協議所依據的存款資產 |
|
589 |
|
|
485 |
|
|
557 |
|
|
2,134 |
|
|
2,377 |
|
|
2,488 |
|
|
2,504 |
|
|
2,415 |
|
|
281 |
|
13.1% |
|||||
|
存款資產-按市價計價 |
|
(2,099 |
) |
|
(1,254 |
) |
|
(68 |
) |
|
(409 |
) |
|
(327 |
) |
|
(852 |
) |
|
(481 |
) |
|
1,215 |
|
|
1,624 |
|
nm |
|||||
|
保單貸款和其他投資資產 |
|
102 |
|
|
58 |
|
|
436 |
|
|
450 |
|
|
(72 |
) |
|
352 |
|
|
475 |
|
|
542 |
|
|
92 |
|
20.3% |
|||||
|
現金和現金等價物 |
|
125 |
|
|
498 |
|
|
1,714 |
|
|
3,605 |
|
|
5,128 |
|
|
5,840 |
|
|
6,609 |
|
|
6,024 |
|
|
2,419 |
|
67.1% |
|||||
|
|
|
|
|
總投資收入 |
|
35,508 |
|
|
38,387 |
|
|
42,362 |
|
|
47,072 |
|
|
49,727 |
|
|
51,172 |
|
|
53,159 |
|
|
55,937 |
|
|
8,865 |
|
18.8% |
|
|
投資費用 |
|
1,088 |
|
|
1,288 |
|
|
1,733 |
|
|
2,233 |
|
|
2,227 |
|
|
2,167 |
|
|
2,122 |
|
|
2,167 |
|
|
(66 |
) |
-2.9% |
|||||
|
盈餘票據的利息支出 |
|
15,515 |
|
|
15,815 |
|
|
16,283 |
|
|
16,309 |
|
|
16,435 |
|
|
16,608 |
|
|
16,306 |
|
|
16,126 |
|
|
(183 |
) |
-1.1% |
|||||
|
|
|
|
|
淨投資收益 |
$ |
18,905 |
|
$ |
21,284 |
|
$ |
24,346 |
|
$ |
28,530 |
|
$ |
31,065 |
|
$ |
32,397 |
|
$ |
34,731 |
|
$ |
37,644 |
|
$ |
9,114 |
|
31.9% |
|
|
|
期末固定收益賬面收益率 |
|
3.18 |
% |
|
3.25 |
% |
|
3.34 |
% |
|
3.44 |
% |
|
3.57 |
% |
|
3.63 |
% |
|
3.79 |
% |
|
3.83 |
% |
|
|
|
|||||
|
|
新貨幣收益率 |
|
3.37 |
% |
|
4.21 |
% |
|
3.93 |
% |
|
5.41 |
% |
|
5.57 |
% |
|
5.46 |
% |
|
6.04 |
% |
|
6.67 |
% |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
你 Q4 |
|
|
|||||||||
|
|
|
|
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
% 鉑金 |
|
|
|||||||||
固定收益投資組合質量評級 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
評級 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AAA |
|
21.0 |
% |
|
22.0 |
% |
|
21.5 |
% |
|
21.6 |
% |
|
20.8 |
% |
|
20.7 |
% |
|
19.0 |
% |
|
18.9 |
% |
|
-2.8 |
% |
|
|||||
|
AA |
|
11.2 |
% |
|
11.2 |
% |
|
11.1 |
% |
|
11.5 |
% |
|
11.3 |
% |
|
11.4 |
% |
|
14.3 |
% |
|
14.9 |
% |
|
3.4 |
% |
|
|||||
|
A |
|
23.7 |
% |
|
23.0 |
% |
|
23.0 |
% |
|
24.6 |
% |
|
25.0 |
% |
|
24.8 |
% |
|
24.8 |
% |
|
24.9 |
% |
|
0.3 |
% |
|
|||||
|
BBB |
|
39.8 |
% |
|
39.6 |
% |
|
40.1 |
% |
|
39.9 |
% |
|
40.5 |
% |
|
40.9 |
% |
|
39.7 |
% |
|
39.4 |
% |
|
-0.6 |
% |
|
|||||
|
低於投資等級 |
|
3.1 |
% |
|
2.8 |
% |
|
2.7 |
% |
|
2.4 |
% |
|
2.2 |
% |
|
2.0 |
% |
|
1.9 |
% |
|
2.0 |
% |
|
-0.4 |
% |
|
|||||
|
不是 |
|
1.2 |
% |
|
1.3 |
% |
|
1.5 |
% |
|
0.0 |
% |
|
0.2 |
% |
|
0.1 |
% |
|
0.3 |
% |
|
0.0 |
% |
|
0.0 |
% |
|
|||||
|
|
|
|
|
|
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
A |
|
A |
|
A |
|
A |
|
A |
|
A |
|
A |
|
A |
|
|
|
|
|
|
|
|
|
|
|
截至 2023 年 12 月 31 日 |
|
|
|
截至 2023 年 12 月 31 日 |
|
|
|
|
|
|
截至 2023 年 12 月 31 日 |
|
||||||||||||||
|
|
|
|
|
|
|
市場 |
|
攤銷 |
|
信用 |
|
|
|
市場 |
|
攤銷 |
|
|
|
|
|
|
市場 |
|
攤銷 |
|
||||||
前 25 名曝光量 |
|
|
|
|
|
|
國外曝光 (1) |
|
|
|
|
|
|
政府投資 (1) |
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1 |
加拿大 |
$ |
19,546 |
|
$ |
20,310 |
|
AAA |
|
加拿大 |
$ |
83,506 |
|
$ |
90,373 |
|
|
|
AAA |
$ |
2,059 |
|
$ |
2,107 |
|
|||||||
|
2 |
加拿大艾伯塔省 |
|
15,569 |
|
|
16,231 |
|
AA- |
|
英國 |
|
23,247 |
|
|
23,283 |
|
|
|
AA |
|
— |
|
|
— |
|
|||||||
|
3 |
加拿大魁北克省 |
|
15,367 |
|
|
15,649 |
|
AA- |
|
澳大利亞 |
|
18,541 |
|
|
19,480 |
|
|
|
A |
|
10,777 |
|
|
12,434 |
|
|||||||
|
4 |
富國銀行 |
|
14,922 |
|
|
14,881 |
|
BBB+ |
|
愛爾蘭 |
|
7,659 |
|
|
8,337 |
|
|
|
BBB |
|
12,076 |
|
|
12,980 |
|
|||||||
|
5 |
加拿大安大略省 |
|
14,610 |
|
|
14,850 |
|
A+ |
|
墨西哥 |
|
6,683 |
|
|
7,686 |
|
|
|
低於投資等級 |
|
615 |
|
|
1,138 |
|
|||||||
|
6 |
美國銀行公司 |
|
13,258 |
|
|
13,382 |
|
A- |
|
荷蘭 (The) |
|
5,504 |
|
|
5,481 |
|
|
|
不是 |
|
— |
|
|
— |
|
|||||||
|
7 |
安大略省教師養老金計劃 |
|
13,182 |
|
|
14,449 |
|
AA+ |
|
日本 |
|
5,388 |
|
|
5,450 |
|
|
|
|
總計 |
$ |
25,527 |
|
$ |
28,660 |
|
||||||
|
8 |
ONEOK Inc. |
|
12,257 |
|
|
12,399 |
|
BBB |
|
百慕大 |
|
5,053 |
|
|
5,239 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
9 |
波音公司 |
|
12,211 |
|
|
11,835 |
|
BBB- |
|
法國 |
|
4,711 |
|
|
4,899 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
10 |
宏利金融公司 |
|
11,148 |
|
|
11,708 |
|
A |
|
盧森堡 |
|
4,707 |
|
|
4,700 |
|
|
|
非政府投資 (1) |
|
|
|
|
|||||||||
|
11 |
伯克希爾哈撒韋公司 |
|
10,646 |
|
|
10,675 |
|
AA |
|
以色列 |
|
3,514 |
|
|
3,561 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
12 |
摩根士丹利 |
|
10,620 |
|
|
10,800 |
|
BBB+ |
|
馬耳他 |
|
3,398 |
|
|
3,378 |
|
|
|
AAA |
$ |
9,493 |
|
$ |
9,438 |
|
|||||||
|
13 |
加拿大薩斯喀徹温省 |
|
10,472 |
|
|
10,543 |
|
AA |
|
開曼羣島 (The) |
|
3,069 |
|
|
3,085 |
|
|
|
AA |
|
9,212 |
|
|
9,243 |
|
|||||||
|
14 |
TC 能源公司 |
|
10,155 |
|
|
11,276 |
|
BBB+ |
|
巴西 |
|
2,332 |
|
|
2,484 |
|
|
|
A |
|
44,474 |
|
|
45,665 |
|
|||||||
|
15 |
高盛集團公司 |
|
9,651 |
|
|
9,867 |
|
BBB+ |
|
超國家的 |
|
2,059 |
|
|
2,107 |
|
|
|
BBB |
|
133,696 |
|
|
140,229 |
|
|||||||
|
16 |
康菲石油公司 |
|
9,627 |
|
|
10,707 |
|
BBB+ |
|
新興市場 (2) |
|
11,349 |
|
|
12,866 |
|
|
|
低於投資等級 |
|
4,042 |
|
|
3,948 |
|
|||||||
|
17 |
費爾法克斯金融控股有限公司 |
|
8,654 |
|
|
9,761 |
|
BBB |
|
所有其他 |
|
|
41,539 |
|
|
40,861 |
|
|
|
不是 |
|
5,815 |
|
|
6,088 |
|
||||||
|
18 |
沃爾瑪公司 |
|
8,615 |
|
|
8,635 |
|
AA |
|
|
總計 |
$ |
232,259 |
|
$ |
243,271 |
|
|
|
|
總計 |
$ |
206,732 |
|
$ |
214,611 |
|
|||||
|
19 |
紐芬蘭和拉布拉多省 |
|
8,506 |
|
|
9,148 |
|
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
20 |
布魯克菲爾德公司 |
|
8,365 |
|
|
8,575 |
|
A- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
21 |
加拿大新不倫瑞克省 |
|
8,311 |
|
|
8,483 |
|
AA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
22 |
Entergy 公司 |
|
8,135 |
|
|
8,663 |
|
BBB+ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
23 |
肯珀公司 |
|
8,123 |
|
|
9,092 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
24 |
企業產品合作伙伴 LP |
|
8,087 |
|
|
7,562 |
|
A- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
25 |
完整金融公司 |
|
8,033 |
|
|
7,883 |
|
A- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
總計 |
$ |
278,068 |
|
$ |
287,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
佔固定收益投資組合總額的百分比 |
|
8.2 |
% |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
注意:本財務補充文件中的投資組合頁面不包括資產負債表上的持有至到期資產。
18 箇中的 17 個
五年曆史關鍵統計數據 |
PRIMERICA, INC. 財務補助 |
(百萬美元) |
2019 |
|
2020 |
|
2021 |
|
2022 |
|
2023 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
新兵 |
|
282,207 |
|
|
400,345 |
|
|
349,374 |
|
|
359,735 |
|
|
361,925 |
|
|
84,707 |
|
|
70,215 |
|
|
127,788 |
|
|
77,025 |
|
|
93,540 |
|
|
86,124 |
|
|
92,269 |
|
|
89,992 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
人壽保險牌照銷售隊伍,期初 |
|
130,736 |
|
|
130,522 |
|
|
134,907 |
|
|
129,515 |
|
|
135,208 |
|
|
129,515 |
|
|
130,206 |
|
|
132,149 |
|
|
134,313 |
|
|
135,208 |
|
|
136,430 |
|
|
137,806 |
|
|
139,053 |
|
||||||
|
新的終身許可代表 |
|
44,739 |
|
|
48,106 |
|
|
39,622 |
|
|
45,147 |
|
|
49,096 |
|
|
9,983 |
|
|
11,529 |
|
|
12,518 |
|
|
11,117 |
|
|
11,118 |
|
|
12,638 |
|
|
12,311 |
|
|
13,029 |
|
|||||
|
不續約和被解僱的代表 |
|
(44,953 |
) |
|
(43,721 |
) |
|
(45,014 |
) |
|
(39,454 |
) |
|
(42,732 |
) |
|
(9,292 |
) |
|
(9,586 |
) |
|
(10,354 |
) |
|
(10,222 |
) |
|
(9,896 |
) |
|
(11,262 |
) |
|
(11,064 |
) |
|
(10,510 |
) |
|||||
人壽保險牌照銷售隊伍,期末 |
|
130,522 |
|
|
134,907 |
|
|
129,515 |
|
|
135,208 |
|
|
141,572 |
|
|
130,206 |
|
|
132,149 |
|
|
134,313 |
|
|
135,208 |
|
|
136,430 |
|
|
137,806 |
|
|
139,053 |
|
|
141,572 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
已發行的定期人壽保單 |
|
287,809 |
|
|
352,868 |
|
|
323,855 |
|
|
291,918 |
|
|
358,860 |
|
|
71,324 |
|
|
76,946 |
|
|
71,104 |
|
|
72,544 |
|
|
84,561 |
|
|
96,953 |
|
|
88,589 |
|
|
88,757 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
已發行的定期人壽麪額度 |
$ |
93,994 |
|
$ |
109,436 |
|
$ |
108,521 |
|
$ |
103,822 |
|
$ |
119,102 |
|
$ |
24,773 |
|
$ |
27,651 |
|
$ |
26,049 |
|
$ |
25,349 |
|
$ |
28,124 |
|
$ |
32,203 |
|
$ |
29,452 |
|
$ |
29,322 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
定期壽險的有效金額,期初 |
$ |
781,041 |
|
$ |
808,262 |
|
$ |
858,818 |
|
$ |
903,404 |
|
$ |
916,808 |
|
$ |
903,404 |
|
$ |
909,632 |
|
$ |
914,438 |
|
$ |
912,785 |
|
$ |
916,808 |
|
$ |
922,845 |
|
$ |
934,867 |
|
$ |
937,856 |
|
||||||
|
已發行的定期人壽麪額度 |
|
93,994 |
|
|
109,436 |
|
|
108,521 |
|
|
103,822 |
|
|
119,102 |
|
|
24,773 |
|
|
27,651 |
|
|
26,049 |
|
|
25,349 |
|
|
28,124 |
|
|
32,203 |
|
|
29,452 |
|
|
29,322 |
|
|||||
|
終止的定期人壽麪額金額 |
|
(71,519 |
) |
|
(60,848 |
) |
|
(64,798 |
) |
|
(82,894 |
) |
|
(94,230 |
) |
|
(19,787 |
) |
|
(19,298 |
) |
|
(21,033 |
) |
|
(22,776 |
) |
|
(22,210 |
) |
|
(22,583 |
) |
|
(24,143 |
) |
|
(25,293 |
) |
|||||
|
外幣影響,淨額 |
|
4,746 |
|
|
1,968 |
|
|
862 |
|
|
(7,524 |
) |
|
2,929 |
|
|
1,242 |
|
|
(3,547 |
) |
|
(6,669 |
) |
|
1,450 |
|
|
124 |
|
|
2,401 |
|
|
(2,320 |
) |
|
2,724 |
|
|||||
終身壽險的有效金額,期末 |
$ |
808,262 |
|
$ |
858,818 |
|
$ |
903,404 |
|
$ |
916,808 |
|
$ |
944,609 |
|
$ |
909,632 |
|
$ |
914,438 |
|
$ |
912,785 |
|
$ |
916,808 |
|
$ |
922,845 |
|
$ |
934,867 |
|
$ |
937,856 |
|
$ |
944,609 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
預計年化定期人壽保費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
新保單的保費 |
$ |
244.8 |
|
$ |
303.6 |
|
$ |
297.2 |
|
$ |
271.9 |
|
$ |
302.4 |
|
$ |
65.5 |
|
$ |
72.3 |
|
$ |
68.0 |
|
$ |
66.0 |
|
$ |
70.7 |
|
$ |
82.0 |
|
$ |
74.0 |
|
$ |
75.6 |
|
|||||
|
保費的增加和增加 |
|
60.2 |
|
|
68.9 |
|
|
77.0 |
|
|
76.7 |
|
|
74.3 |
|
|
18.4 |
|
|
20.6 |
|
|
19.5 |
|
|
18.2 |
|
|
18.2 |
|
|
19.7 |
|
|
18.7 |
|
|
17.7 |
|
|||||
|
|
預計年化定期人壽保費總額 |
$ |
305.0 |
|
$ |
372.5 |
|
$ |
374.2 |
|
$ |
348.5 |
|
$ |
376.6 |
|
$ |
83.8 |
|
$ |
92.9 |
|
$ |
87.5 |
|
$ |
84.2 |
|
$ |
88.9 |
|
$ |
101.7 |
|
$ |
92.7 |
|
$ |
93.3 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
投資與儲蓄產品銷售 |
$ |
7,533.2 |
|
$ |
7,842.5 |
|
$ |
11,703.2 |
|
$ |
10,009.0 |
|
$ |
9,211.7 |
|
$ |
3,065.4 |
|
$ |
2,689.6 |
|
$ |
2,161.5 |
|
$ |
2,092.5 |
|
$ |
2,300.0 |
|
$ |
2,381.6 |
|
$ |
2,174.2 |
|
$ |
2,355.9 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
投資與儲蓄平均客户資產價值 |
$ |
65,029 |
|
$ |
69,709 |
|
$ |
89,993 |
|
$ |
87,193 |
|
$ |
89,474 |
|
$ |
94,203 |
|
$ |
87,994 |
|
$ |
83,320 |
|
$ |
83,256 |
|
$ |
86,581 |
|
$ |
88,813 |
|
$ |
91,505 |
|
$ |
90,995 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
美國封閉式抵押貸款交易量(經紀業務) |
$ |
31.1 |
|
$ |
442.5 |
|
$ |
1,229.2 |
|
$ |
567.2 |
|
$ |
293.4 |
|
$ |
235.9 |
|
$ |
152.7 |
|
$ |
99.8 |
|
$ |
78.9 |
|
$ |
55.6 |
|
$ |
82.2 |
|
$ |
82.7 |
|
$ |
72.9 |
|
18 箇中的 18 個