FBL Financial Group Reports Third Quarter 2020 Results
FBL Financial Group reported a net income of $21.0 million, or $0.85 per diluted share, for Q3 2020, down from $25.1 million or $1.01 per share in Q3 2019. The adjusted operating income was $19.8 million, reflecting a $0.22 per share impact from unlocking actuarial assumptions. Premiums and product charges rose to $83.2 million. While net investment income increased to $105.9 million, total benefits and expenses rose to $174.3 million, led by a rise in death benefits. Share repurchases amounted to 160,556 shares, with $26.3 million remaining in the repurchase program.
- Life insurance sales and premiums increased, reflecting a healthy demand.
- Net investment income rose to $105.9 million, indicating robust investment management.
- Book value per share improved to $66.21 from $60.12 year-to-date, showcasing a solid capital position.
- Net income decreased from $25.1 million to $21.0 million year-over-year.
- Adjusted operating income fell to $19.8 million from $25.2 million, highlighting operational challenges.
- Death benefits increased significantly to $33.9 million, putting pressure on overall profitability.
WEST DES MOINES, Iowa--(BUSINESS WIRE)--FBL Financial Group, Inc. (NYSE: FFG) today reported net income attributable to FBL Financial Group for the third quarter of 2020 of
-
A negative impact of
$0.22 per share from unlocking actuarial assumptions used in the calculation of deferred acquisition costs, unearned revenue reserves and certain reserves on interest sensitive products - Unfavorable mortality results primarily in the Life segment
- Favorable market performance resulting in lower amortization of acquisition costs in the Corporate and Other segment and a lower increase in reserves associated with Guaranteed Living Withdrawal Benefits (GLWB) in the Annuity segment
- A focus on expense control
- Continued investment in the Wealth Management business
Adjusted operating income differs from the GAAP measure, net income attributable to FBL Financial Group, in that it excludes realized gains and losses on investments, which includes the change in fair value of equity securities and the change in allowances for credit losses on investments, and the change in fair value of derivatives. For further information on this non-GAAP financial measure, please refer to Note (1) and the reconciliation provided within this release.
"FBL Financial Group’s third quarter financial results exhibit several positives including growth in life insurance sales, actions to lower expenses, and an excellent capital position," said Daniel D. Pitcher, Chief Executive Officer. "These positives were offset by the impact of unlocking actuarial assumptions, increased death benefits and pressure on spread income from the decline in investment yields. In the final stretch of 2020, our exclusive Farm Bureau Financial Services agents' and FBL employees’ highest priority is to serve the Farm Bureau niche market to fulfill our purpose to protect livelihoods and futures." |
Product Revenues
Premiums and product charges for the third quarter of 2020 totaled
Investment Income
Net investment income in the third quarter of 2020 totaled
Benefits and Expenses
Benefits and expenses totaled
-
The change in fair value of the embedded derivatives on our index products is included in interest sensitive product benefits. This change increased benefits by
$9.9 million in the third quarter of 2020 compared to an increase of$5.8 million in the third quarter of 2019. These benefits are partially offset by an increase in the value of the associated call options included in net investment income. -
Death benefits, net of reinsurance and reserves released, totaled
$33.9 million in the third quarter of 2020, compared to$30.2 million in the third quarter of 2019. By its nature, mortality experience can fluctuate from quarter to quarter. -
During the third quarter of 2020, FBL Financial Group unlocked the assumptions used in the calculation of deferred acquisition costs, unearned revenue reserves and certain reserves on interest sensitive products. This unlocking resulted in a pre-tax unfavorable impact of
$6.7 million , or$0.22 per share after-tax. This compares to a pre-tax unfavorable impact of unlocking in the third quarter of 2019 of$2.7 million , or$0.09 per share after-tax.
Net Realized Gains
In the third quarter of 2020, FBL Financial Group recognized net realized gains on investments of
Stock Repurchases
During the third quarter of 2020, FBL Financial Group repurchased 160,556 shares of its Class A common stock. FBL Financial Group has
Capital and Book Value
As of September 30, 2020, the book value per share of FBL Financial Group common stock totaled
Further Financial Information
Further information on FBL Financial Group's financial results, including results by segment, may be found in FBL Financial Group's financial supplement, available on its website, www.fblfinancial.com.
Conference Call
FBL Financial Group will hold a conference call with investors tomorrow, November 6, 2020, at 11:00 a.m. Eastern Time. The call will consist only of prepared comments by management; there will not be a question and answer session. The call will be webcast and a replay will be available on FBL Financial Group's website.
Forward-Looking Statements
Certain statements in this release concerning FBL Financial Group's prospects for the future are forward-looking statements intended to qualify for the “safe harbor” from liability established by the Private Securities Litigation Reform Act. These statements generally can be identified by their context, including terms such as “believes,” “anticipates,” “expects,” or similar words. These statements involve certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statement. These risks and uncertainties are detailed in FBL Financial Group's reports filed with the Securities and Exchange Commission and include, but are not limited to, changes in interest rates, difficult conditions in financial markets and the economy, lack of liquidity and access to capital, investment valuations, competitive factors, a decrease in ratings, changes in laws and regulations, differences between actual claims experience and underwriting assumptions, relationships with Farm Bureau organizations, the ability to attract and retain sales agents, adverse results from litigation and the impact of the COVID-19 pandemic and any future pandemics. These forward-looking statements are based on assumptions which FBL Financial Group believes to be reasonable; however, no assurance can be given that the assumptions will prove to be correct. FBL Financial Group undertakes no obligation to update any forward-looking statements.
About FBL Financial Group
FBL Financial Group is a holding company with the purpose to protect livelihoods and futures. Operating under the consumer brand name Farm Bureau Financial Services, its affiliates offer a broad range of life insurance, annuity and investment products distributed by multiline exclusive Farm Bureau agents. Helping complete the financial services offering, advisors offer wealth management and financial planning services. In addition, FBL Financial Group manages all aspects of two Farm Bureau affiliated property-casualty insurance companies for a management fee. Headquartered in West Des Moines, Iowa, FBL Financial Group is traded on the New York Stock Exchange under the symbol FFG. For more information, please visit www.fblfinancial.com and www.fbfs.com.
- FINANCIAL INFORMATION AND NOTES FOLLOW -
FBL Financial Group, Inc. Consolidated Statements of Operations (Unaudited) (Dollars in thousands, except per share data) |
||||||||||||||||
|
Three months ended |
|
Nine months ended |
|||||||||||||
|
September 30, |
|
September 30, |
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||
Interest sensitive product charges |
$ |
35,420 |
|
|
$ |
31,135 |
|
|
$ |
100,049 |
|
|
$ |
94,935 |
|
|
Traditional life insurance premiums |
|
47,792 |
|
|
|
46,982 |
|
|
|
147,429 |
|
|
|
147,361 |
|
|
Net investment income |
|
105,856 |
|
|
|
101,478 |
|
|
|
291,208 |
|
|
|
316,012 |
|
|
Net realized capital gains (losses) |
|
1,991 |
|
|
|
696 |
|
|
|
(8,657 |
) |
|
|
11,230 |
|
|
Change in allowance for credit losses on investments |
|
1,903 |
|
|
|
— |
|
|
|
(10,855 |
) |
|
|
— |
|
|
Other-than-temporary impairment losses |
|
— |
|
|
|
(50 |
) |
|
|
— |
|
|
|
(919 |
) |
|
Other income |
|
4,883 |
|
|
|
4,417 |
|
|
|
14,647 |
|
|
|
12,501 |
|
|
Total revenues |
|
197,845 |
|
|
|
184,658 |
|
|
|
533,821 |
|
|
|
581,120 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Benefits and expenses: |
|
|
|
|
|
|
|
|||||||||
Interest sensitive product benefits |
|
79,803 |
|
|
|
67,147 |
|
|
|
203,257 |
|
|
|
202,966 |
|
|
Traditional life insurance benefits |
|
45,529 |
|
|
|
42,877 |
|
|
|
136,849 |
|
|
|
131,512 |
|
|
Policyholder dividends |
|
1,733 |
|
|
|
2,441 |
|
|
|
5,879 |
|
|
|
7,539 |
|
|
Underwriting, acquisition and insurance expenses |
|
38,131 |
|
|
|
39,197 |
|
|
|
111,044 |
|
|
|
114,334 |
|
|
Interest expense |
|
1,212 |
|
|
|
1,213 |
|
|
|
3,638 |
|
|
|
3,637 |
|
|
Other expenses |
|
7,878 |
|
|
|
5,764 |
|
|
|
22,524 |
|
|
|
18,649 |
|
|
Total benefits and expenses |
|
174,286 |
|
|
|
158,639 |
|
|
|
483,191 |
|
|
|
478,637 |
|
|
|
|
23,559 |
|
|
|
26,019 |
|
|
|
50,630 |
|
|
|
102,483 |
|
|
Income tax |
|
(2,883 |
) |
|
|
(1,642 |
) |
|
|
(5,887 |
) |
|
|
(13,429 |
) |
|
Equity income (loss), net of related income taxes |
|
277 |
|
|
|
799 |
|
|
|
(238 |
) |
|
|
2,423 |
|
|
Net income |
|
20,953 |
|
|
|
25,176 |
|
|
|
44,505 |
|
|
|
91,477 |
|
|
Net (income) loss attributable to noncontrolling interest |
|
21 |
|
|
|
(47 |
) |
|
|
165 |
|
|
|
(7 |
) |
|
Net income attributable to FBL Financial Group, Inc. |
$ |
20,974 |
|
|
$ |
25,129 |
|
|
$ |
44,670 |
|
|
$ |
91,470 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per common share |
$ |
0.85 |
|
|
$ |
1.01 |
|
|
$ |
1.81 |
|
|
$ |
3.69 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares - basic |
|
24,497,140 |
|
|
|
24,758,639 |
|
|
|
24,660,576 |
|
|
|
24,760,311 |
|
|
Effect of dilutive securities - stock-based compensation |
|
3,171 |
|
|
|
10,035 |
|
|
|
3,862 |
|
|
|
10,773 |
|
|
Weighted average shares - diluted |
|
24,500,311 |
|
|
|
24,768,674 |
|
|
|
24,664,438 |
|
|
|
24,771,084 |
|
|
(1) Reconciliation of Net Income Attributable to FBL Financial Group to Adjusted Operating Income - Unaudited
FBL Financial Group consistently utilizes adjusted operating income, a financial measure common in the life insurance industry that is not prepared in accordance with U.S. generally accepted accounting principles (GAAP), as a primary economic measure to evaluate its financial performance. Adjusted operating income consists of net income attributable to FBL Financial Group adjusted to exclude realized gains and losses on investments, which includes the change in fair value of equity securities and the change in allowances for credit losses on investments, and the change in fair value of derivatives, which can fluctuate greatly from period to period. These fluctuations make it difficult to analyze core operating trends. In addition, for derivatives not designated as hedges, there is a mismatch between the valuation of the asset and liability when deriving net income. For example, call options relating to indexed business are one-year assets while the embedded derivatives in the indexed contracts represent the rights of the contract holder to receive index credits over the entire period the indexed products are expected to be in force. This non-GAAP measure is used for goal setting, determining short-term incentive compensation and evaluating performance on a basis comparable to that used by many in the investment community. FBL Financial Group believes the presentation and evaluation of adjusted operating income provides information that may enhance an investor's understanding of FBL Financial Group's underlying results and profitability. A reconciliation is provided in the following table:
|
Three months ended |
|
Nine months ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
(Dollars in thousands,
|
||||||||||||||
Net income attributable to FBL Financial Group |
$ |
20,974 |
|
|
$ |
25,129 |
|
|
$ |
44,670 |
|
$ |
91,470 |
|
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Net realized gains/losses on investments(a) |
|
(3,300 |
) |
|
|
(440 |
) |
|
|
15,103 |
|
|
(7,960 |
) |
|
Change in fair value of derivatives(a) |
|
2,079 |
|
|
|
526 |
|
|
|
4,867 |
|
|
(657 |
) |
|
Adjusted operating income |
$ |
19,753 |
|
|
$ |
25,215 |
|
|
$ |
64,640 |
|
$ |
82,853 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted operating income per common share - assuming dilution |
$ |
0.80 |
|
|
$ |
1.02 |
|
|
$ |
2.62 |
|
$ |
3.34 |
|
|
(a) |
Net of adjustments, as applicable, to amortization of unearned revenue reserves, deferred acquisition costs, interest sensitive policy reserves and income taxes attributable to these items. |
(2) Premiums Collected - Net statutory premiums collected is a non-GAAP measure and includes premiums collected from annuities and universal life-type products. It is a useful metric for investors as it is a measure of sales production.
For GAAP reporting, these premiums received are not reported as revenues.
(3) Reconciliation of Book Value Per Share Excluding Accumulated Other Comprehensive Income - Unaudited
|
September 30,
|
|
December 31,
|
|||
Book value per share |
$ |
66.21 |
|
$ |
60.12 |
|
Less: Per share impact of accumulated other comprehensive income |
|
21.69 |
|
|
14.39 |
|
Book value per share, excluding accumulated other comprehensive income |
$ |
44.52 |
|
$ |
45.73 |
|
Book value per share excluding accumulated other comprehensive income is a non-GAAP financial measure. Accumulated other comprehensive income totaled
FBL Financial Group, Inc. Condensed Consolidated Balance Sheets (Unaudited) (Dollars in thousands) |
||||||
|
September 30,
|
|
December 31,
|
|||
Assets |
|
|
|
|||
Investments |
$ |
9,581,993 |
|
$ |
9,091,623 |
|
Cash and cash equivalents |
|
15,030 |
|
|
17,277 |
|
Deferred acquisition costs |
|
201,022 |
|
|
289,456 |
|
Other assets |
|
438,455 |
|
|
435,969 |
|
Assets held in separate accounts |
|
616,381 |
|
|
645,881 |
|
Total assets |
$ |
10,852,881 |
|
$ |
10,480,206 |
|
|
|
|
|
|||
Liabilities and stockholders' equity |
|
|
|
|||
Liabilities |
|
|
|
|||
Future policy benefits |
$ |
7,629,442 |
|
$ |
7,393,549 |
|
Other policy funds, claims and benefits |
|
590,289 |
|
|
597,256 |
|
Debt |
|
97,000 |
|
|
97,000 |
|
Other liabilities |
|
301,514 |
|
|
260,604 |
|
Liabilities related to separate accounts |
|
616,381 |
|
|
645,881 |
|
Total liabilities |
|
9,234,626 |
|
|
8,994,290 |
|
|
|
|
|
|||
Stockholders' equity |
|
|
|
|||
FBL Financial Group, Inc. stockholders' equity: |
|
|
|
|||
Preferred stock |
|
3,000 |
|
|
3,000 |
|
Class A common stock |
|
150,990 |
|
|
152,661 |
|
Class B common stock |
|
72 |
|
|
72 |
|
Accumulated other comprehensive income |
|
529,087 |
|
|
354,764 |
|
Retained earnings |
|
935,080 |
|
|
975,260 |
|
Total FBL Financial Group, Inc. stockholders' equity |
|
1,618,229 |
|
|
1,485,757 |
|
Noncontrolling interest |
|
26 |
|
|
159 |
|
Total stockholders' equity |
|
1,618,255 |
|
|
1,485,916 |
|
Total liabilities and stockholders' equity |
$ |
10,852,881 |
|
$ |
10,480,206 |
|
|
|
|
|
|||
Common shares outstanding |
|
24,394,523 |
|
|
24,664,215 |
|
