CNO FINANCIAL GROUP, INC. CARMEL, Ind., July 26, 2017 /PRNewswire/ -- CNO Financial Group, Inc. (NYSE: CNO) today announced net income for the second quarter of 2017 of $83.4 million, or 48 cents per diluted share, compared to $59.9 million, or 33 cents per diluted share, in the second quarter of 2016. CNO also announced second quarter of 2017 net operating income (1) of $78.6 million, or 45 cents per diluted share, compared to $63.7 million, or 35 cents per diluted share, in the second quarter of 2016.
"In the second quarter, we grew the enterprise with meaningful increases in income and book value per share and returned significant capital to shareholders while maintaining strength in our key financial metrics," said Ed Bonach, CEO of CNO Financial.
"CNO's diverse business model focuses on profitable long-term growth and continued to demonstrate solid performance this quarter," added Gary Bhojwani, President and CEO successor. "We made progress on several key initiatives to serve our market more broadly and expand our reach, as demonstrated by steady growth in collected premiums and annuity account values."
Second Quarter 2017 Highlights
-- First-year collected premiums: $352.3 million, up 16% from 2Q16
-- Total collected premiums: $925.0 million, up 7% from 2Q16
-- New annualized premium ("NAP") (2) for life and health products: $81.9
million, down 9% from 2Q16
-- Annuity collected premiums: $264.5 million, up 28% from 2Q16
-- Annuity account values: $8.3 billion, up 4% from 2Q16
-- Policies inforce of 3.5 million (including third party policies
inforce), even with 2Q16
-- Net income per diluted share: 48 cents in 2Q17 compared to 33 cents in
2Q16
-- Net operating income (1) per diluted share: 45 cents in 2Q17 compared to
35 cents in 2Q16
-- Book value per common share increased to $28.28 at June 30, 2017 from
$25.28 at June 30, 2016
-- Book value per diluted share, excluding accumulated other comprehensive
income (loss) (3), increased to $22.74 at June 30, 2017 from $20.67 at
June 30, 2016
-- Unrestricted cash and investments held by our holding company were $278
million at June 30, 2017 compared to $264 million at December 31, 2016
-- Common stock repurchases of $68.9 million and dividends of $15.3 million
in 2Q17
Six-month 2017 Highlights
-- First-year collected premiums: $697.6 million, up 10% from the first six
months of 2016
-- Total collected premiums: $1,865.0 million, up 6% from the first six
months of 2016
-- NAP (2) (9) for life and health products: $169.8 million, down 7% from
the first six months of 2016
-- Annuity collected premiums: $522.2 million, up 18% from the first six
months of 2016
-- Net income per diluted share: 84 cents in the first six months of 2017
compared to 58 cents in the first six months of 2016
-- Net operating income (1) per diluted share: 80 cents in the first six
months of 2017 compared to 63 cents in the first six months of 2016
-- Common stock repurchases of $111.9 million and dividends of $29.3
million in the first six months of 2017
-- Consolidated risk-based capital ratio was estimated at 458% at June 30,
2017, reflecting estimated statutory operating earnings of $166 million
and insurance company dividends to the holding company of $177.0 million
during the first six months of 2017
Quarterly Segment
Operating Results
Three months ended
June 30,
2017 2016
---- ----
(Dollars in millions,
except per share data)
Adjusted EBIT (4):
Bankers Life $112.6 $93.3
Washington National 23.6 21.5
Colonial Penn:
Inforce business (5) 17.4 14.1
New business (5) (9.4) (11.1)
---- -----
Total Colonial Penn 8.0 3.0
--- ---
Long-term care in run-off 1.7 -
---
Adjusted EBIT from
business segments 145.9 117.8
Corporate Operations,
excluding corporate
interest expense (13.2) (7.0)
----- ----
Adjusted EBIT 132.7 110.8
Corporate interest
expense (11.6) (11.4)
----- -----
Operating earnings before
taxes 121.1 99.4
Tax expense on operating
income 42.5 35.7
---- ----
Net operating income (1) 78.6 63.7
---- ----
Net realized investment
gains (net of related
amortization) 14.9 12.0
Fair value changes in
embedded derivative
liabilities (net of
related amortization) (5.9) (16.5)
Fair value changes
related to agent
deferred compensation
plan - (12.3)
Other (1.6) .1
Non-operating income
(loss) before taxes 7.4 (16.7)
Income tax expense
(benefit):
On non-operating income
(loss) 2.6 (5.9)
Valuation allowance for
deferred tax assets - (7.0)
Net non-operating income
(loss) 4.8 (3.8)
--- ----
Net income $83.4 $59.9
===== =====
Per diluted share:
Net operating income $.45 $.35
Net realized investment
gains (net of related
amortization and taxes) .06 .04
Fair value changes in
embedded derivative
liabilities (net of
related amortization and
taxes) (.02) (.06)
Fair value changes
related to agent
deferred compensation
plan (net of taxes) - (.04)
Valuation allowance for
deferred tax assets - .04
Other (.01) -
----
Net income $.48 $.33
==== ====
The following table summarizes the financial impact of significant items on our 2Q17 net operating income (dollars in millions, except per share amounts):
Three months ended
June 30, 2017*
Actual Significant Excluding
results items significant
items
-----
Net Operating
Income (1):
Bankers Life $112.6 $(9.4) $103.2
Washington National 23.6 - 23.6
Colonial Penn 8.0 - 8.0
Long-term care in
run-off 1.7 - 1.7
--- --- ---
Adjusted EBIT from
business segments 145.9 (9.4) 136.5
Corporate
Operations,
excluding
corporate interest
expense (13.2) - (13.2)
----- --- -----
Adjusted EBIT (4) 132.7 (9.4) 123.3
Corporate interest
expense (11.6) - (11.6)
----- --- -----
Operating earnings
before taxes 121.1 (9.4) 111.7
Tax expense on
operating income 42.5 (3.3) 39.2
----
Net operating
income $78.6 $(6.1) $72.5
===== ===== =====
Net operating
income per diluted
share $.45 $(.03) $.42
==== ===== ====
The significant items in 2Q17 included the impacts of: (i) lower persistency (including the results of procedures performed to identify policies that had terminated prior to June 30, 2017 due to death); and (ii) policyholder actions following long-term care rate increases. These items resulted in a release of reserves of $9.4 million, primarily related to the long-term care business in the Bankers Life segment.
* See page 10 for the table of Net Operating Income Excluding a Significant Item for the three months ended June 30, 2016.
Segment Results
Bankers Life markets and distributes a variety of insurance products to middle-income Americans at or near retirement through a dedicated field force of career agents. First-year collected premiums in 2Q17 were $319.9 million, up 18 percent from 2Q16, primarily reflecting an increase in premiums from annuity products. NAP for life and health products in 2Q17 was $40.2 million, down 13 percent compared to 2Q16. Results for the quarter reflect lower sales. Average producing agents (over the last twelve months) were down 6 percent from 2Q16. Average agents in their third year of service or later (over the last twelve months) in 2Q17 were essentially flat compared to 2Q16.
Total collected premiums in 2Q17 were $680.6 million, up 8 percent from 2Q16, primarily reflecting an increase in premiums from annuity products. Annuity collected premiums in 2Q17 were $264.3 million, up 28 percent from 2Q16. Annuity account values, on which spread income is earned, increased 5 percent to $8.0 billion in 2Q17 compared to 2Q16, driven by strong sales and persistency. Total policies inforce (including third party policies inforce) decreased 1 percent in 2Q17; third party policies inforce increased 5 percent.
Pre-tax operating earnings in 2Q17 compared to 2Q16 were up $19.3 million, or 21 percent. Pre-tax operating earnings in 2Q17 reflected higher spread income on annuities due to growth in the block and favorable margins on the long-term care block. In addition, 2Q17 earnings reflected $5.9 million of higher income from call premiums and prepayments compared to 2Q16.
The long-term care interest-adjusted benefit ratio was 66.2 percent in 2Q17, lower than the 2Q16 ratio of 77.9 percent. The 2Q17 ratio was favorably impacted by $9.4 million of one-time reserve releases primarily related to lower persistency (including the results of procedures performed to identify policies that had terminated prior to June 30, 2017 due to death) and the impact of policyholder decisions to surrender or reduce coverage following rate increases. The 2Q16 ratio was impacted by $5 million of one-time reserve releases related to policyholder decisions to surrender or reduce coverage following rate increases. The 2Q17 long-term care interest-adjusted benefit ratio excluding these favorable reserve releases was 74.4 percent compared to 82.1 percent in 2Q16. The 2Q17 ratio also reflects no increase to the future loss reserve, given the outcome of the year-end 2016 actuarial review, compared to an $8.1 million increase in 2Q16. We currently expect the long-term care interest-adjusted benefit ratio to be in the range of 75 percent to 80 percent for the remainder of 2017, excluding the impacts of rate increase actions. We expect that the rate increases will have a minor impact on the interest-adjusted benefit ratio for the remainder of 2017.
Pre-tax operating earnings in 2Q17 reflected a Medicare supplement benefit ratio of 70.4 percent, lower than the 2Q16 ratio of 73.0 percent. The favorable earnings impact of the lower Medicare supplement benefit ratio in 2Q17 was substantially offset by higher amortization of insurance acquisition costs. We currently expect the Medicare supplement benefit ratio to be in the range of 70 percent to 73 percent for the remainder of 2017.
Washington National markets and distributes supplemental health and life insurance to middle-income consumers through a wholly-owned subsidiary and independent insurance agencies. First-year collected premiums in 2Q17 were $19.7 million, essentially flat with 2Q16. NAP from life and health products in 2Q17 was $25.6 million, up 6 percent from 2Q16, primarily reflecting higher sales of supplemental health products. The average number of producing agents (over the last twelve months) in 2Q17 was essentially flat compared to 2Q16.
Total collected premiums from the segment's supplemental health block were up 4 percent in 2Q17 compared to 2Q16.
Pre-tax operating earnings in 2Q17 compared to 2Q16 were up $2.1 million, or 10 percent. Pre-tax operating earnings in 2Q17 primarily reflect higher margins on the supplemental health block compared to 2Q16. The supplemental health interest-adjusted benefit ratio was 60.4 percent and 61.6 percent in 2Q17 and 2Q16, respectively. In addition, 2Q17 earnings reflected $1.6 million of higher investment income from call premiums and prepayments compared to 2Q16. We continue to expect the supplemental health interest-adjusted benefit ratio to be in the range of 58 percent to 61 percent for the remainder of 2017.
Colonial Penn markets primarily graded benefit and simplified issue life insurance directly to customers through television advertising, direct mail, the internet and telemarketing. First-year collected premiums were $12.7 million and NAP was $16.1 million in 2Q17 down 8 percent and 16 percent, respectively, from 2Q16. Such decreases reflect lower lead volume primarily due to reduced marketing expenses.
Total collected premiums were up 4 percent in 2Q17 compared to 2Q16, reflecting both recent sales activity and steady persistency.
The pre-tax operating earnings in 2Q17 were $8.0 million compared to $3.0 million in 2Q16 principally due to favorable mortality and reduced marketing expenses. Inforce Adjusted EBIT was $17.4 million, up 23 percent from 2Q16, primarily reflecting growth in the block and favorable mortality.
Recognizing the accounting standard related to deferred acquisition costs, the amount of our investment in new business during a particular period will have a significant impact on this segment's results. We currently expect this segment to report earnings in 2017 in the range of $15 million to $20 million.
Long-term care in run-off only includes the long-term care business that was recaptured in September 2016. This segment recognized pre-tax earnings of $1.7 million in 2Q17. The interest-adjusted benefit ratio for this long-term care block was 104.6 percent in 2Q17 compared to 128.1 percent in 1Q17, reflecting favorable claim experience in 2Q17. We expect this segment to report normalized earnings before net realized investment gains (losses) of approximately breakeven over the long-term. However, this segment's quarterly results can be volatile given its loss recognition status.
Corporate Operations includes our investment advisory subsidiary and corporate expenses.
Pre-tax losses in 2Q17 were $13.2 million compared to $7.0 million of losses in 2Q16 primarily reflecting higher expenses, partially offset by favorable investment returns.
Non-Operating Items
Net realized investment gains in 2Q17 were $14.9 million (net of related amortization) including other-than-temporary impairment losses of $5.1 million which were recorded in earnings. Net realized investment gains in 2Q16 were $12.0 million (net of related amortization) including total other-than-temporary impairment losses of $13.6 million recorded in earnings and a $7.3 million loss on the dissolution of a variable interest entity.
During 2Q17 and 2Q16, we recognized decreases in earnings of $5.9 million and $16.5 million, respectively, resulting from changes in the estimated fair value of embedded derivative liabilities related to our fixed index annuities, net of related amortization. Such amount includes the impacts of changes in market interest rates used to determine the derivative's estimated fair value.
During 2Q16, we recognized a decrease in earnings of $12.3 million, for the mark-to-market change in the agent deferred compensation plan liability which was impacted by changes in interest rates used to value the liability. We recognize the mark-to-market change in the estimated value of this liability through earnings as assumptions change.
In 2Q16, we reduced the valuation allowance for deferred tax assets by $7.0 million due to the utilization of capital loss carryforwards.
Statutory (based on non-GAAP measures) and GAAP Capital Information
Our consolidated statutory risk-based capital ratio was estimated at 458% at June 30, 2017, reflecting estimated 2Q17 statutory operating earnings of $95 million and the payment of insurance company dividends to the holding company of $48.6 million during 2Q17 and $177.0 million during the first six months of 2017.
During the second quarter of 2017, we repurchased $68.9 million of common stock under our securities repurchase program (including $3.0 million of repurchases settled in 3Q17). We repurchased 3.3 million common shares at an average cost of $20.61 per share. During the first six months of 2017, we repurchased 5.4 million common shares at a total cost of $111.9 million. CNO anticipates repurchasing common stock in the range of $200 million to $275 million in 2017, absent compelling alternatives. As of June 30, 2017, we had 169.0 million shares outstanding and had authority to repurchase up to an additional $440.8 million of our common stock. During 2Q17, dividends paid on common stock totaled $15.3 million.
Unrestricted cash and investments held by our holding company were $278 million at June 30, 2017, compared to $264 million at December 31, 2016, reflecting dividends from subsidiaries, partially offset by common stock repurchases and dividend payments.
Book value per common share was $28.28 and $25.82 at June 30, 2017 and December 31, 2016, respectively. Book value per diluted share, excluding accumulated other comprehensive income (loss) (3), increased to $22.74 at June 30, 2017, compared to $22.02 at December 31, 2016.
The debt-to-capital ratio was 16.1 percent and 16.9 percent at June 30, 2017 and December 31, 2016, respectively. Our debt-to-total capital ratio, excluding accumulated other comprehensive income (6) was 19.0 percent at June 30, 2017 compared to 19.1 percent at December 31, 2016.
Conference Call
The Company will host a conference call to discuss results on July 27, 2017 at 11:00 a.m. Eastern Time. The webcast can be accessed through the Investors section of the company's website: http://ir.CNOinc.com. Participants should go to the website at least 15 minutes before the event to register and download any necessary audio software. During the call, we will be referring to a presentation that will be available the morning of the call at the Investors section of the company's website.
About CNO Financial Group
CNO Financial Group, Inc. (NYSE: CNO) is a holding company. Our insurance subsidiaries - principally Bankers Life and Casualty Company, Colonial Penn Life Insurance Company and Washington National Insurance Company - primarily serve middle-income pre-retiree and retired Americans by helping them protect against financial adversity and provide for a more secure retirement. For more information, visit CNO online at www.CNOinc.com.
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
(Dollars in millions)
(unaudited)
June 30, December 31,
2017 2016
---- ----
ASSETS
Investments:
Fixed
maturities,
available
for sale, at
fair value
(amortized
cost: $22,071.4 $21,096.2
June 30, 2017 -
$20,128.9; December
31, 2016 -
$19,803.1)
Equity
securities
at fair
value (cost:
June 30,
2017 -
$598.2;
December 31,
2016 -
$580.7) 622.6 584.2
Mortgage
loans 1,734.7 1,768.0
Policy loans 112.1 112.0
Trading
securities 308.0 363.4
Investments
held by
variable
interest
entities 1,309.6 1,724.3
Other
invested
assets 722.6 589.5
----- -----
Total
investments 26,881.0 26,237.6
Cash and cash
equivalents
-
unrestricted 548.8 478.9
Cash and cash
equivalents
held by
variable
interest
entities 391.1 189.3
Accrued
investment
income 240.9 239.6
Present value
of future
profits 377.8 401.8
Deferred
acquisition
costs 1,012.4 1,044.7
Reinsurance
receivables 2,217.9 2,260.4
Income tax
assets, net 594.2 789.7
Assets held
in separate
accounts 4.7 4.7
Other assets 573.0 328.5
----- -----
Total assets $32,841.8 $31,975.2
========= =========
LIABILITIES AND SHAREHOLDERS'
EQUITY
Liabilities:
Liabilities for insurance
products:
Policyholder
account
balances $11,037.3 $10,912.7
Future policy
benefits 11,271.7 10,953.3
Liability for
policy and
contract
claims 506.3 500.6
Unearned and
advanced
premiums 282.5 282.5
Liabilities
related to
separate
accounts 4.7 4.7
Other
liabilities 866.5 611.4
Investment
borrowings 1,647.0 1,647.4
Borrowings
related to
variable
interest
entities 1,532.6 1,662.8
Notes payable
- direct
corporate
obligations 913.9 912.9
----- -----
Total
liabilities 28,062.5 27,488.3
-------- --------
Commitments and Contingencies
Shareholders' equity:
Common stock
($0.01 par 169,018,890;
value, December 31,
8,000,000,000 2016 -
shares 173,753,614)
authorized,
shares
issued and
outstanding:
June 30,
2017 - 1.7 1.7
Additional
paid-in
capital 3,116.7 3,212.1
Accumulated
other
comprehensive
income 894.5 622.4
Retained
earnings 766.4 650.7
----- -----
Total
shareholders'
equity 4,779.3 4,486.9
------- -------
Total
liabilities
and
shareholders'
equity $32,841.8 $31,975.2
========= =========
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(Dollars in millions, except per share data)
(unaudited)
Three months ended Six months ended
June 30, June 30,
2017 2016 2017 2016
---- ---- ---- ----
Revenues:
Insurance policy income $664.1 $653.6 $1,327.9 $1,298.0
Net investment income:
General account assets 322.4 295.8 634.4 586.8
Policyholder and other
special-purpose portfolios 43.9 27.9 119.1 39.6
Realized investment gains (losses):
Net realized investment
gains, excluding impairment
losses 24.0 33.5 40.3 42.6
Other-than-temporary impairments:
Total other-than-temporary
impairment losses (4.2) (13.6) (12.6) (23.6)
Change in other-than-
temporary impairment losses (.9) - (.9) -
recognized in accumulated other
comprehensive income
---
Net impairment losses
recognized (5.1) (13.6) (13.5) (23.6)
---- ----- ----- -----
Loss on dissolution of a
variable interest entity (3.7) (7.3) (3.7) (7.3)
---- ---- ---- ----
Total realized gains 15.2 12.6 23.1 11.7
---- ---- ---- ----
Fee revenue and other income 11.5 14.0 23.3 28.2
---- ---- ---- ----
Total revenues 1,057.1 1,003.9 2,127.8 1,964.3
------- ------- ------- -------
Benefits and expenses:
Insurance policy benefits 634.2 632.4 1,303.5 1,251.4
Interest expense 31.4 28.9 62.2 56.6
Amortization 59.6 54.8 123.1 116.9
Other operating costs and
expenses 203.4 205.1 413.8 416.2
----- ----- ----- -----
Total benefits and expenses 928.6 921.2 1,902.6 1,841.1
----- ----- ------- -------
Income before income taxes 128.5 82.7 225.2 123.2
Income tax expense (benefit):
Tax expense on period income 45.1 29.8 79.5 44.8
Valuation allowance for
deferred tax assets - (7.0) - (27.0)
--- ---- --- -----
Net income $83.4 $59.9 $145.7 $105.4
===== ===== ====== ======
Earnings per common share:
Basic:
Weighted average shares
outstanding 170,556,000 178,323,000 171,994,000 179,337,000
=========== =========== =========== ===========
Net income $.49 $.34 $.85 $.59
==== ==== ==== ====
Diluted:
Weighted average shares
outstanding 172,352,000 180,267,000 173,708,000 181,198,000
=========== =========== =========== ===========
Net income $.48 $.33 $.84 $.58
==== ==== ==== ====
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
SEGMENT OPERATING RESULTS
(Dollars in millions, except per share data)
Six months ended
June 30,
2017 2016
---- ----
Adjusted EBIT (4):
Bankers Life $202.3 $170.9
Washington
National 47.1 47.8
Colonial Penn:
Inforce business
(5) 31.5 26.8
New business (5) (23.8) (30.6)
----- -----
Total Colonial
Penn 7.7 (3.8)
--- ----
Long-term care
in run-off 2.1 -
Adjusted EBIT
from business
segments 259.2 214.9
Corporate
Operations,
excluding
corporate
interest expense (22.1) (15.1)
----- -----
Adjusted EBIT 237.1 199.8
Corporate
interest expense (23.1) (22.8)
----- -----
Operating
earnings before
taxes 214.0 177.0
Tax expense on
operating income 75.6 63.7
---- ----
Net operating
income (1) 138.4 113.3
----- -----
Net realized
investment gains
(net of related
amortization) 22.8 11.0
Fair value
changes in
embedded
derivative
liabilities (net
of related
amortization) (10.3) (46.0)
Fair value
changes related
to agent
deferred
compensation
plan - (18.3)
Other (1.3) (.5)
Non-operating
income (loss)
before taxes 11.2 (53.8)
Income tax expense (benefit):
On non-operating
income (loss) 3.9 (18.9)
Valuation
allowance for
deferred tax
assets - (27.0)
Net non-
operating income
(loss) 7.3 (7.9)
--- ----
Net income $145.7 $105.4
====== ======
Per diluted share:
Net operating
income $.80 $.63
Net realized
investment gains
(net of related
amortization and
taxes) .09 .04
Fair value
changes in
embedded
derivative
liabilities (net
of related
amortization and
taxes) (.04) (.17)
Fair value
changes related
to agent
deferred
compensation
plan (net of
taxes) - (.07)
Valuation
allowance for
deferred tax
assets - .15
Other (.01) -
----
Net income $.84 $.58
==== ====
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
NET OPERATING INCOME EXCLUDING A SIGNIFICANT ITEM*
(Dollars in millions, except per share data)
Three months ended
June 30, 2016*
Actual Significant Excluding
results item significant
item
----
Net Operating
Income (1):
Bankers Life $93.3 $(4.5) $88.8
Washington National 21.5 - 21.5
Colonial Penn 3.0 - 3.0
--- --- ---
Adjusted EBIT from
business segments 117.8 (4.5) 113.3
Corporate
Operations,
excluding
corporate interest
expense (7.0) - (7.0)
---- --- ----
Adjusted EBIT (4) 110.8 (4.5) 106.3
Corporate interest
expense (11.4) - (11.4)
----- --- -----
Operating earnings
before taxes 99.4 (4.5) 94.9
Tax expense on
operating income 35.7 (1.6) 34.1
----
Net operating
income $63.7 $(2.9) $60.8
===== ===== =====
Net operating
income per diluted
share $.35 $(.01) $.34
==== ===== ====
* This table summarizes the financial impact of a significant item (as described in the segment results section of this press release) on our 2Q16 net operating income.
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
FIRST-YEAR COLLECTED PREMIUMS
(Dollars in millions)
Three months ended
June 30,
2017 2016
---- ----
Bankers Life:
Medicare
supplement $17.6 $19.1
Long-term
care 4.1 4.4
Supplemental
health 1.3 1.4
Other
health .2 -
Life 34.4 40.4
Annuity 262.3 205.1
----- -----
Total 319.9 270.4
----- -----
Washington National:
Supplemental
health and
other
health 18.4 18.4
Life 1.3 1.4
Annuity - -
--- ---
Total 19.7 19.8
---- ----
Colonial Penn:
Life 12.7 13.8
---- ----
Total 12.7 13.8
---- ----
Total
first-
year
collected
premiums
from
segments $352.3 $304.0
====== ======
TOTAL COLLECTED PREMIUMS
(Dollars in millions)
Three months ended
June 30,
2017 2016
---- ----
Bankers Life:
Medicare
supplement $179.7 $179.0
Long-term
care 112.1 118.0
Supplemental
health 5.6 5.3
Other
health 1.5 1.6
Life 117.4 117.9
Annuity 264.3 206.4
----- -----
Total 680.6 628.2
----- -----
Washington National:
Supplemental
health and
other
health 147.4 142.2
Medicare
supplement 12.6 15.1
Life 7.3 7.4
Annuity .2 .5
--- ---
Total 167.5 165.2
----- -----
Colonial Penn:
Life 71.9 69.0
Medicare
supplement
and other
health .6 .6
--- ---
Total 72.5 69.6
---- ----
Long-term care in run-off:
Long-term
care 4.4 N/A
--- ---
Total 4.4 N/A
--- ---
Total
collected
premiums
from
segments $925.0 $863.0
====== ======
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
NEW ANNUALIZED PREMIUMS FOR LIFE AND HEALTH PRODUCTS (2)
(Dollars in millions)
Three months ended
June 30,
2017 2016
---- ----
Bankers Life:
Medicare
supplement $15.4 $16.7
Long-term
care 5.2 6.0
Supplemental
health and
other
health 1.4 1.7
Life 18.2 21.8
---- ----
Total 40.2 46.2
---- ----
Washington National:
Supplemental
health 23.9 22.4
Life 1.7 1.8
--- ---
Total 25.6 24.2
---- ----
Colonial Penn:
Life 16.1 19.2
---- ----
Total 16.1 19.2
---- ----
Total new
annualized
premiums $81.9 $89.6
===== =====
ANNUITY ACCOUNT VALUES
(Dollars in millions)
June 30,
--------
2017 2016
---- ----
Bankers
Life $7,954.7 $7,589.4
Washington National 393.4 440.4
----- -----
Total $8,348.1 $8,029.8
======== ========
CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
BENEFIT RATIOS ON MAJOR HEALTH LINES OF BUSINESS
Three months ended
June 30,
2017 2016
---- ----
Bankers Life:
Medicare
supplement:
Earned premium $194 million $194 million
Benefit ratio (7) 70.4% 73.0%
Long-term care:
Earned premium $114 million $118 million
Benefit ratio (7) 126.9% 134.7%
Interest-
adjusted benefit
ratio (a non-
GAAP measure)
(8) 66.2% 77.9%
Washington
National:
Medicare
supplement:
Earned premium $14 million $16 million
Benefit ratio (7) 70.4% 74.0%
Supplemental
health:
Earned premium $146 million $141 million
Benefit ratio (7) 84.5% 85.7%
Interest-
adjusted benefit
ratio (a non-
GAAP measure)
(8) 60.4% 61.6%
Long-term care
in run-off:
Long-term care:
Earned premium $4 million N/A
Benefit ratio (7) 268.2% N/A
Interest-
adjusted benefit
ratio (a non-
GAAP measure)
(8) 104.6% N/A
NOTES
(1) Management believes that an analysis of Net
income applicable to common stock before:
(i) net realized investment gains or losses,
net of related amortization and taxes; (ii)
fair value changes due to fluctuations in
the interest rates used to discount embedded
derivative liabilities related to our fixed
index annuities, net of related amortization
and taxes; (iii) fair value changes related
to the agent deferred compensation plan, net
of taxes, (iv) changes in the valuation
allowance for deferred tax assets; and (v)
other non-operating items consisting
primarily of earnings attributable to
variable interest entities, net of taxes
("Net operating income," a non-GAAP
financial measure) is important to evaluate
the financial performance of the company,
and is a key measure commonly used in the
life insurance industry. Management uses
this measure to evaluate performance because
the items excluded from net operating income
can be affected by events that are unrelated
to the company's underlying fundamentals.
Net realized investment gains or losses
include: (i) gains or losses on the sales of
investments; (ii) other-than-temporary
impairments recognized through net income;
and (iii) changes in fair value of certain
fixed maturity investments with embedded
derivatives. A reconciliation of Net
operating income to Net income applicable to
common stock is provided in the tables on
pages 2 and 9. Additional information
concerning this non-GAAP measure is
included in our periodic filings with the
Securities and Exchange Commission that are
available in the "Investors - SEC Filings"
section of CNO's website, www.CNOinc.com.
(2) Measured by new annualized premium for life
and health products, which includes 10% of
single premium whole life deposits and 100%
of all other premiums (excluding annuities).
Medicare Advantage sales are not comparable
to other sales and are therefore excluded in
all periods.
(3) Book value per diluted share reflects the
potential dilution that could occur if
outstanding stock options were exercised,
restricted stock and performance units were
vested and convertible securities were
converted. The dilution from options,
restricted shares and performance units is
calculated using the treasury stock method.
Under this method, we assume the proceeds
from the exercise of the options (or the
unrecognized compensation expense with
respect to restricted stock and performance
units) will be used to purchase shares of
our common stock at the closing market price
on the last day of the period. The dilution
from convertible securities is calculated
assuming the securities were converted on
the last day of the period. In addition,
the calculation of this non-GAAP measure
differs from the corresponding GAAP measure
because accumulated other comprehensive
income (loss) has been excluded from the
value of capital used to determine this
measure. Management believes this non-GAAP
measure is useful because it removes the
volatility that arises from changes in the
unrealized appreciation (depreciation) of
our investments.
(4) Management believes that an analysis of
earnings before net realized investment
gains (losses), fair value changes due to
fluctuations in the interest rates used to
discount embedded derivative liabilities
related to our fixed index annuities, fair
value changes related to the agent deferred
compensation plan, other non-operating
items, corporate interest expense and taxes
("Adjusted EBIT," a non-GAAP financial
measure) provides a clearer comparison of
the operating results of the company
quarter-over-quarter because these items
are unrelated to the company's underlying
fundamentals. A reconciliation of Adjusted
EBIT to Net Income applicable to common
stock is provided in the tables on pages 2
and 9.
(5) Management believes that an analysis of
Adjusted EBIT for Colonial Penn, separated
between inforce and new business, provides
increased clarity for this segment as the
vast majority of the costs to generate new
business in this segment are not deferrable
and Adjusted EBIT will fluctuate based on
management's decisions on how much marketing
costs to incur in each period. Adjusted
EBIT from new business includes pre-tax
revenues and expenses associated with new
sales of our insurance products during the
first year after the sale is completed.
Adjusted EBIT from inforce business includes
all pre-tax revenues and expenses
associated with sales of insurance products
that were completed more than one year
before the end of the reporting period. The
allocation of certain revenues and expenses
between new and inforce business is based on
estimates, which we believe are reasonable.
(6) The calculation of this non-GAAP measure
differs from the corresponding GAAP measure
because accumulated other comprehensive
income (loss) has been excluded from the
value of capital used to determine this
measure. Management believes this non-GAAP
measure is useful because it removes the
volatility that arises from changes in the
unrealized appreciation (depreciation) of
our investments.
(7) The benefit ratio is calculated by dividing
the related product's insurance policy
benefits by insurance policy income.
(8) The interest-adjusted benefit ratio (a non-
GAAP measure) is calculated by dividing the
product's insurance policy benefits less
imputed interest income on the accumulated
assets backing the insurance liabilities by
insurance policy income. Interest income is
an important factor in measuring the
performance of longer duration health
products. The net cash flows generally
cause an accumulation of amounts in the
early years of a policy (accounted for as
reserve increases), which will be paid out
as benefits in later policy years (accounted
for as reserve decreases). Accordingly, as
the policies age, the benefit ratio will
typically increase, but the increase in the
change in reserve will be partially offset
by the imputed interest income earned on the
accumulated assets. The interest-adjusted
benefit ratio reflects the effects of such
interest income offset (which is equal to
the tabular interest on the related
insurance liabilities). Since interest
income is an important factor in measuring
the performance of these products,
management believes a benefit ratio, which
includes the effect of interest income, is
useful in analyzing product performance.
Additional information concerning this non-
GAAP measure is included in our periodic
filings with the Securities and Exchange
Commission that are available in the
"Investors - SEC Filings" section of CNO
Financial's website, www.CNOinc.com.
(9) The NAP for Bankers Life's Medicare
supplement, long-term care, supplemental
health and other health, and life policies
in 1Q17 have been revised as we determined
that the previously disclosed amounts were
overstated by $1.6 million, $1.2 million,
$.2 million and $.4 million, respectively.
Cautionary Statement Regarding Forward-Looking Statements. Our statements, trend analyses and other information contained in this press release relative to markets for CNO Financial's products and trends in CNO Financial's operations or financial results, as well as other statements, contain forward-looking statements within the meaning of the federal securities laws and the Private Securities Litigation Reform Act of 1995. Forward-looking statements typically are identified by the use of terms such as "anticipate," "believe," "plan," "estimate," "expect," "project," "intend," "may," "will," "would," "contemplate," "possible," "attempt," "seek," "should," "could," "goal," "target," "on track," "comfortable with," "optimistic," "guidance," "outlook" and similar words, although some forward-looking statements are expressed differently. You should consider statements that contain these words carefully because they describe our expectations, plans, strategies and goals and our beliefs concerning future business conditions, our results of operations, financial position, and our business outlook or they state other ''forward-looking'' information based on currently available information. Assumptions and other important factors that could cause our actual results to differ materially from those anticipated in our forward-looking statements include, among other things: (i) changes in or sustained low interest rates causing reductions in investment income, the margins of our fixed annuity and life insurance businesses, and sales of, and demand for, our products; (ii) expectations of lower future investment earnings may cause us to accelerate amortization, write down the balance of insurance acquisition costs or establish additional liabilities for insurance products; (iii) general economic, market and political conditions and uncertainties, including the performance and fluctuations of the financial markets which may affect the value of our investments as well as our ability to raise capital or refinance existing indebtedness and the cost of doing so; (iv) the ultimate outcome of lawsuits filed against us and other legal and regulatory proceedings to which we are subject; (v) our ability to make anticipated changes to certain non-guaranteed elements of our life insurance products; (vi) our ability to obtain adequate and timely rate increases on our health products, including our long-term care business; (vii) the receipt of any required regulatory approvals for dividend and surplus debenture interest payments from our insurance subsidiaries; (viii) mortality, morbidity, the increased cost and usage of health care services, persistency, the adequacy of our previous reserve estimates and other factors which may affect the profitability of our insurance products; (ix) changes in our assumptions related to deferred acquisition costs or the present value of future profits; (x) the recoverability of our deferred tax assets and the effect of potential ownership changes and tax rate changes on their value; (xi) our assumption that the positions we take on our tax return filings will not be successfully challenged by the Internal Revenue Service; (xii) changes in accounting principles and the interpretation thereof; (xiii) our ability to continue to satisfy the financial ratio and balance requirements and other covenants of our debt agreements; (xiv) our ability to achieve anticipated expense reductions and levels of operational efficiencies including improvements in claims adjudication and continued automation and rationalization of operating systems, (xv) performance and valuation of our investments, including the impact of realized losses (including other-than-temporary impairment charges); (xvi) our ability to identify products and markets in which we can compete effectively against competitors with greater market share, higher ratings, greater financial resources and stronger brand recognition; (xvii) our ability to generate sufficient liquidity to meet our debt service obligations and other cash needs; (xviii) our ability to maintain effective controls over financial reporting; (xix) our ability to continue to recruit and retain productive agents and distribution partners; (xx) customer response to new products, distribution channels and marketing initiatives; (xxi) our ability to achieve additional upgrades of the financial strength ratings of CNO Financial and our insurance company subsidiaries as well as the impact of our ratings on our business, our ability to access capital and the cost of capital; (xxii) regulatory changes or actions, including those relating to regulation of the financial affairs of our insurance companies, such as the payment of dividends and surplus debenture interest to us, regulation of the sale, underwriting and pricing of products, and health care regulation affecting health insurance products; (xxiii) changes in the Federal income tax laws and regulations which may affect or eliminate the relative tax advantages of some of our products or affect the value of our deferred tax assets; (xxiv) availability and effectiveness of reinsurance arrangements, as well as the impact of any defaults or failure of reinsurers to perform; (xxv) the amount we may need to pay to a reinsurer and the earnings charge we may incur in connection with a long-term care reinsurance transaction; (xxvi) the performance of third party service providers and potential difficulties arising from outsourcing arrangements; (xxvii) the growth rate of sales, collected premiums, annuity deposits and assets; (xxviii) interruption in telecommunication, information technology or other operational systems or failure to maintain the security, confidentiality or privacy of sensitive data on such systems; (xxix) events of terrorism, cyber attacks, natural disasters or other catastrophic events, including losses from a disease pandemic; (xxx) ineffectiveness of risk management policies and procedures in identifying, monitoring and managing risks; and (xxxi) the risk factors or uncertainties listed from time to time in our filings with the Securities and Exchange Commission. Other factors and assumptions not identified above are also relevant to the forward-looking statements, and if they prove incorrect, could also cause actual results to differ materially from those projected. All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by the foregoing cautionary statement. Our forward-looking statements speak only as of the date made. We assume no obligation to update or to publicly announce the results of any revisions to any of the forward-looking statements to reflect actual results, future events or developments, changes in assumptions or changes in other factors affecting the forward-looking statements.
View original content:http://www.prnewswire.com/news-releases/cno-financial-group-reports-second-quarter-2017-results-300494754.html
SOURCE CNO Financial Group, Inc.
