Assurant Reports Third Quarter 2021 Financial Results

(Unaudited)
$ in millions, except where noted

Q3’21

Q3’20

Change

GAAP net income

153.6

88.0

75%

GAAP net income per diluted share

2.58

1.38

87%

Net operating income1

84.1

69.4

21%

Net operating income per diluted share2

1.41

1.15

23%

Net operating income, ex. reportable catastrophes3

162.1

156.4

4%

Net operating income, ex. reportable catastrophes, per diluted share4

2.73

2.59

5%

Adjusted EBITDA, ex. reportable catastrophes5

262.3

251.7

4%

Note: References to net income and net income per diluted share throughout this press release refer to net income from continuing operations. Metrics listed above other than net income and net income per diluted share are non-GAAP measures of performance. A full reconciliation of each non-GAAP measure to the most comparable GAAP measure can be found in the Non-GAAP Financial Measures section beginning on page 8.

(Unaudited)
$ in millions

Q3’21

Q3’20

Change

9M’21

9M’20

Change

GAAP net income

153.6

88.0

75%

486.8

401.3

21%

GAAP Corporate and Other segment net income (loss)

26.4

(31.7)

183%

(54.4)

(120.7)

55%

Net operating income

Global Lifestyle7

124.0

106.6

16%

376.9

349.3

8%

Global Housing7

3.2

13.1

(76)%

164.3

172.7

(5)%

Corporate and Other8

(21.3)

(25.7)

17%

(54.4)

(76.3)

29%

Interest expense

(21.8)

(19.9)

(10)%

(67.0)

(60.1)

(11)%

Preferred stock dividends

-

(4.7)

100%

(4.7)

(14.0)

66%

Net operating income1

84.1

69.4

21%

415.1

371.6

12%

Reportable catastrophes

78.0

87.0

112.9

109.9

Net operating income, ex. reportable catastrophes3

162.1

156.4

4%

528.0

481.5

10%

Adjusted EBITDA, ex. reportable catastrophes

Global Lifestyle5

176.5

150.6

17%

555.5

499.8

11%

Global Housing5

108.8

134.1

(19)%

374.4

380.2

(2)%

Corporate and Other5

(23.0)

(33.0)

30%

(67.8)

(94.1)

28%

Adjusted EBITDA, ex. reportable catastrophes5

262.3

251.7

4%

862.1

785.9

10%

Note: Some of the metrics above are non-GAAP measures of performance. A full reconciliation of each non-GAAP measure to the most comparable GAAP measure can be found in the Non-GAAP Financial Measures section beginning on page 8. Additional details regarding key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

Note: Throughout this press release, revenue refers to net earned premiums, fees and other income. GAAP revenue is equal to net earned premiums, fees and other income, net investment income, net realized gains (losses) on investments and amortization of deferred gains and gains on disposal of businesses.

$ in millions

Q3’21

Q3’20

Change

9M’21

9M’20

Change

Net operating income7

124.0

106.6

16%

376.9

349.3

8%

Adjusted EBITDA5

176.5

150.6

17%

555.5

499.8

11%

Revenue

1,963.0

1,805.0

9%

5,763.1

5,520.6

4%

Note: References to Adjusted EBITDA within Global Lifestyle exclude reportable catastrophes.

$ in millions

Q3’21

Q3’20

Change

9M’21

9M’20

Change

Net operating income7

3.2

13.1

(76)%

164.3

172.7

(5)%

Reportable catastrophes

78.0

87.0

112.9

109.9

Net operating income, ex. reportable catastrophes

81.2

100.1

(19)%

277.2

282.6

(2)%

Revenue

486.7

491.3

(1)%

1,490.8

1,480.6

1%

$ in millions

Q3’21

Q3’20

Change

9M’21

9M’20

Change

GAAP segment net income (loss)

26.4

(31.7)

183%

(54.4)

(120.7)

55%

Net operating loss8

(21.3)

(25.7)

17%

(54.4)

(76.3)

29%

$ in millions, unless otherwise noted

FY’20

9M’21

2021 Outlook6

Net operating income, ex. reportable catastrophes, per diluted share

9.88

8.75

10-14% growth

Net operating income, ex. reportable catastrophes

605.4

528.0

At least high single-digit growth

Global Lifestyle

437.2

376.9

High single-digit growth

Global Housing, ex. reportable catastrophes

371.0

277.2

Flat with 2020

Corporate and Other

(102.9)

(54.4)

~ (80.0)

Interest expense

(81.2)

(67.0)

~ (90.0)

Adjusted EBITDA, ex. reportable catastrophes

1,013.4

862.1

Similar growth rate to NOI, ex. reportable catastrophes

Note: Some of the metrics above are non-GAAP measures of performance. A full reconciliation of each non-GAAP measure to the most comparable GAAP measure can be found in the Non-GAAP Financial Measures section beginning on page 8. Additional details regarding key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(i)

the loss of significant clients, distributors or other parties with whom we do business, or if we are unable to renew contracts with them on favorable terms, or if those parties face financial, reputational or regulatory issues;

(ii)

significant competitive pressures, changes in customer preferences and disruption;

(iii)

the failure to implement our strategy and to attract and retain key personnel, including key executives and senior management;

(iv)

the failure to find suitable acquisitions at attractive prices, integrate acquired businesses effectively or grow organically;

(v)

our inability to recover should we experience a business continuity event;

(vi)

the failure to manage vendors and other third parties on whom we rely to conduct business and provide services to our clients;

(vii)

risks related to our international operations;

(viii)

declines in the value of mobile devices, the risk of guaranteed buybacks, or export compliance or other risks in our mobile business;

(ix)

our inability to develop and maintain distribution sources or attract and retain sales representatives and executives with key client relationships;

(x)

risks associated with joint ventures, franchises and investments in which we share ownership and management with third parties;

(xi)

negative publicity relating to our business or industry;

(xii)

the impact of general economic, financial market and political conditions and conditions in the markets in which we operate;

(xiii)

the impact of the COVID-19 pandemic and measures taken in response thereto;

(xiv)

the impact of catastrophic and non-catastrophe losses, including as a result of climate change;

(xv)

the adequacy of reserves established for claims and our inability to accurately predict and price for claims;

(xvi)

a decline in financial strength ratings of our insurance subsidiaries or in our corporate senior debt ratings;

(xvii)

fluctuations in exchange rates;

(xviii)

an impairment of goodwill or other intangible assets;

(xix)

the failure to maintain effective internal control over financial reporting;

(xx)

unfavorable conditions in the capital and credit markets;

(xxi)

a decrease in the value of our investment portfolio, including due to market, credit and liquidity risks, and changes in interest rates;

(xxii)

impairment of our deferred tax assets;

(xxiii)

the unavailability or inadequacy of reinsurance coverage and the credit risk of reinsurers, including those to whom we have sold business through reinsurance;

(xxiv)

the credit risk of some of our agents, third-party administrators and clients;

(xxv)

the inability of our subsidiaries to pay sufficient dividends to the holding company and limitations on our ability to declare and pay dividends or repurchase shares;

(xxvi)

the failure to effectively maintain and modernize our information technology systems and infrastructure, or the failure to integrate those of acquired businesses;

(xxvii)

breaches of our information systems or those of third parties with whom we do business, or the failure to protect the security of data in such systems, including due to cyber-attacks and as a result of working remotely;

(xxviii)

the costs of complying with, or the failure to comply with, extensive laws and regulations to which we are subject, including those related to privacy, data security, data protection or tax;

(xxix)

the impact of litigation and regulatory actions;

(xxx)

reductions or deferrals in the insurance premiums we charge;

(xxxi)

changes in insurance, tax and other regulation;

(xxxii)

volatility in our common stock price and trading volume; and

(xxxiii)

employee misconduct.

(1)

Assurant uses net operating income as an important measure of the company’s operating performance. Net operating income equals GAAP net income from continuing operations, excluding net realized gains (losses) on investments (which includes unrealized gains (losses) on equity securities and changes in fair value of direct investments in collateralized loan obligations), COVID-19 direct and incremental expenses, the CARES Act tax benefit, net income (loss) attributable to non-controlling interests, as well as other highly variable or unusual items other than reportable catastrophes. It also excludes restructuring costs related to strategic exit activities as these are highly unusual, transformative actions associated with realigning resources to the company’s business strategies, outside of normal periodic restructuring and cost management activities. The company believes net operating income provides investors with a valuable measure of the performance of the company’s ongoing business because the excluded items do not represent the ongoing operations of the company. The comparable GAAP measure is net income from continuing operations.

2021

2020

2021

2020

$ 153.6

$ 88.0

$ 486.8

$ 401.3

(112.1)

(17.1)

(123.3)

39.0

2.0

(0.4)

7.2

21.5

-

-

-

(84.4)

20.7

-

20.7

-

1.1

(1.4)

9.1

19.1

18.8

4.7

19.3

(9.8)

-

0.3

-

(1.1)

-

(4.7)

(4.7)

(14.0)

$ 84.1

$ 69.4

$ 415.1

$ 371.6

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(2)

Assurant uses net operating income per diluted share as an important measure of the company’s stockholder value. Net operating income per diluted share equals net operating income (defined above) plus any dilutive preferred stock dividends divided by the weighted average number of diluted shares outstanding. The company believes this metric provides investors with a valuable measure of stockholder value because it excludes items that do not represent the ongoing operations of the company. The comparable GAAP measure is net income from continuing operations per diluted share, defined as net income from continuing operations plus any dilutive preferred stock dividends less net income from non-controlling interests divided by the weighted average number of diluted shares outstanding.

2021

2020

2021

2020

$ 2.58

$ 1.38

$ 8.00

$ 6.32

(1.88)

(0.28)

(2.03)

0.60

0.03

(0.01)

0.12

0.34

-

-

-

(1.33)

0.35

-

0.34

-

0.02

(0.02)

0.15

0.31

0.31

0.08

0.32

(0.15)

$ 1.41

$ 1.15

$ 6.90

$ 6.09

Information on the share counts used in the per share calculations are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(2)

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(3)

Assurant uses net operating income (defined above), excluding reportable catastrophes (which represents individual catastrophic events that generate losses in excess of $5.0 million, pre-tax, net of reinsurance and client profit sharing adjustments and including reinstatement and other premiums), as another important measure of the company’s operating performance. The company believes this metric provides investors with a valuable measure of the performance of the company’s ongoing business because it excludes reportable catastrophes, which can be volatile. The comparable GAAP measure is net income from continuing operations.

2021

2020

2021

2020

$ 153.6

$ 88.0

$ 486.8

$ 401.3

(112.1)

(17.1)

(123.3)

39.0

98.7

110.1

142.8

139.0

2.0

(0.4)

7.2

21.5

-

-

-

(84.4)

20.7

-

20.7

-

1.1

(1.4)

9.1

19.1

(1.9)

(18.4)

(10.6)

(38.9)

-

0.3

-

(1.1)

-

(4.7)

(4.7)

(14.0)

$ 162.1

$ 156.4

$ 528.0

$ 481.5

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

Assurant uses net operating income, excluding reportable catastrophes (defined above), per diluted share (defined above) as another important measure of the company's stockholder value. The company believes this metric provides investors with a valuable measure of stockholder value because it excludes reportable catastrophes, which can be volatile. The comparable GAAP measure is net income from continuing operations per diluted share, defined as net income from continuing operations plus any dilutive preferred stock dividends less net income from non-controlling interests divided by the weighted average number of diluted shares outstanding.

2021

2020

2021

2020

2020

$ 2.58

$ 1.38

$ 8.00

$ 6.32

$ 8.22

(1.88)

(0.28)

(2.03)

0.60

0.15

1.66

1.83

2.35

2.19

2.75

0.03

(0.01)

0.12

0.34

0.42

-

-

-

(1.33)

(1.34)

0.35

-

0.34

-

-

0.02

(0.02)

0.15

0.31

0.30

(0.03)

(0.31)

(0.18)

(0.61)

(0.62)

$ 2.73

$ 2.59

$ 8.75

$ 7.82

$ 9.88

Information on the share counts used in the per share calculations are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(2)

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(5)

Assurant uses Adjusted EBITDA, excluding reportable catastrophes, as an important measure of the company’s performance. Assurant defines Adjusted EBITDA, excluding reportable catastrophes, as net operating income, excluding reportable catastrophes (defined above), excluding interest expense, provision (benefit) for income taxes, depreciation expense and amortization of purchased intangible assets. Amortization of purchased intangible assets is excluded from this non-GAAP measure of performance because the company believes it (i) enhances management’s and investors’ ability to analyze the ongoing operations of its businesses and (ii) facilitates comparisons of its operating performance over multiple periods, as the amortization expense associated with purchased intangible assets may fluctuate from period to period based on the timing, size, nature and number of acquisitions. Although the company excludes amortization of purchased intangible assets from Adjusted EBITDA, revenue generated from such intangible assets is included within the revenue in determining Adjusted EBITDA. The company believes Adjusted EBITDA provides investors with a valuable measure of the company’s performance, including underlying profitability and ongoing operations, and reflects its ongoing shift to more service-oriented, fee-based businesses. In addition, it excludes reportable catastrophes, which can be volatile. The comparable GAAP measure is net income from continuing operations.

2021

2020

2021

2020

$ 153.6

$ 88.0

$ 486.8

$ 401.3

27.5

25.5

84.7

77.7

37.9

24.5

134.4

20.6

18.1

13.9

52.4

40.6

15.7

12.5

50.0

36.0

(112.1)

(17.1)

(123.3)

39.0

98.7

110.1

142.8

139.0

2.0

(0.6)

7.2

19.9

20.7

-

20.7

-

0.2

(5.3)

6.4

13.3

-

0.2

-

(1.5)

$ 262.3

$ 251.7

$ 862.1

$ 785.9

3Q 2021

3Q 2020

$ 124.0

$ 3.2

$ 26.4

$ 106.6

$ 13.1

$ (31.7)

-

-

27.5

-

-

25.5

27.8

(0.5)

10.6

26.3

2.9

(4.7)

10.0

6.4

1.7

7.5

5.7

0.7

14.7

1.0

-

10.2

2.3

-

-

-

(112.1)

-

-

(17.1)

-

98.7

-

-

110.1

-

-

-

2.0

-

-

(0.6)

-

-

20.7

-

-

-

-

-

0.2

-

-

(5.3)

-

-

-

-

-

0.2

$ 176.5

$ 108.8

$ (23.0)

$ 150.6

$ 134.1

$ (33.0)

$ 376.9

$ 164.3

$ (54.4)

$ 349.3

$ 172.7

$ (120.7)

-

-

84.7

-

-

77.7

105.8

42.7

(14.1)

101.0

44.4

(124.8)

28.2

19.2

5.0

20.6

17.0

3.0

44.6

5.4

-

28.9

7.1

-

-

-

(123.3)

-

-

39.0

-

142.8

-

-

139.0

-

-

-

7.2

-

-

19.9

-

-

20.7

-

-

-

-

-

6.4

-

-

13.3

-

-

-

-

-

(1.5)

$ 555.5

$ 374.4

$ (67.8)

$ 499.8

$ 380.2

$ (94.1)

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

(6)

The company outlook for (i) net operating income, excluding reportable catastrophes, per diluted share, (ii) net operating income, excluding reportable catastrophes, (iii) net operating income, excluding reportable catastrophes, for Global Lifestyle and Global Housing, (iv) Corporate and Other net operating loss, (v) Adjusted EBITDA, excluding reportable catastrophes, and (vi) Adjusted EBITDA, excluding reportable catastrophes, for Global Lifestyle, each constitute forward-looking information and the company believes that it cannot reconcile such forward-looking information to the most comparable GAAP measure without unreasonable efforts. Many of the GAAP components cannot be reliably quantified due to the combination of variability and volatility of such components and may, depending on the size of the components, have a significant impact on the reconciliation. The company is able to quantify a full-year estimate of interest expense and amortization of purchased intangible assets (pre-tax), which are expected to be approximately $90 million and $65 million, respectively, and a full year of preferred stock dividends for 2021, which will be $5 million. The interest expense estimate assumes no additional debt is incurred or extinguished in the forecast period and excludes after-tax interest expenses included in debt extinguishment and other related costs.

(7)

Segment net operating income of the Global Lifestyle and Global Housing operating segments is equal to GAAP segment net income.

(8)

Assurant uses Corporate and Other net operating loss as an important measure of the Corporate and Other segment’s performance. Corporate and Other net operating loss equals GAAP Corporate and Other segment net loss from continuing operations, excluding interest expense, net realized gains (losses) on investments (which includes unrealized gains (losses) on equity securities and changes in fair value of direct investments in collateralized loan obligations), COVID-19 direct and incremental expenses, the CARES Act tax benefit, net income (loss) attributable to non-controlling interests, as well as other highly variable or unusual items other than reportable catastrophes. It also excludes restructuring costs related to strategic exit activities as these are highly unusual, transformative actions associated with realigning resources to the company’s business strategies, outside of normal periodic restructuring and cost management activities. The company believes Corporate and Other net operating loss provides investors with a valuable measure of the performance of the company’s Corporate and Other segment because it excludes highly variable items that do not represent the ongoing results of such segment. The comparable GAAP measure is Corporate and Other segment net loss from continuing operations.

2021

2020

2021

2020

$ 26.4

$ (31.7)

$ (54.4)

$ (120.7)

(112.1)

(17.1)

(123.3)

39.0

2.0

(0.4)

7.2

21.5

-

-

-

(84.4)

27.5

25.3

84.7

76.1

20.7

-

20.7

-

1.1

(1.4)

9.1

19.1

13.1

(0.7)

1.6

(25.8)

-

0.3

-

(1.1)

$ (21.3)

$ (25.7)

$ (54.4)

$ (76.3)

Additional details about the components of Other adjustments and other key financial metrics are included in the Financial Supplement located on Assurant’s Investor Relations website: https://ir.assurant.com/investor/default.aspx

2021

2020

2021

2020

$ 2,140.1

$ 2,086.8

$ 6,396.3

$ 6,173.6

309.6

209.4

858.0

829.4

76.0

63.3

235.2

212.3

112.1

17.2

123.2

(37.9)

2,637.8

2,376.7

7,612.7

7,177.4

614.2

638.5

1,681.2

1,697.3

1,783.9

1,600.2

5,204.9

4,980.5

27.5

25.5

84.7

77.7

20.7

-

20.7

-

2,446.3

2,264.2

6,991.5

6,755.5

191.5

112.5

621.2

421.9

37.9

24.5

134.4

20.6

153.6

88.0

486.8

401.3

728.8

(118.5)

762.0

(97.6)

882.4

(30.5)

1,248.8

303.7

-

0.3

-

(1.1)

882.4

(30.2)

1,248.8

302.6

-

(4.7)

(4.7)

(14.0)

$ 882.4

$ (34.9)

$ 1,244.1

$ 288.6

$ 2.60

$ 1.39

$ 8.07

$ 6.39

$ 2.58

$ 1.38

$ 8.00

$ 6.32

$ 0.66

$ 0.63

$ 1.98

$ 1.89

59,126,313

60,190,103

59,769,690

60,384,817

59,479,464

60,425,722

60,855,321

63,340,858

(1)

Third quarter 2021 net income from discontinued operations reflects the $723 million after-tax gain on the sale of Global Preneed, which included $606 million of net after-tax gains from AOCI, mainly related to net unrealized gains and losses.

Assurant, Inc.
Consolidated Condensed Balance Sheets (unaudited)
At September 30, 2021 and December 31, 2020

2021

2020

$ 11,224.5

$ 10,430.4

7,135.4

6,605.4

8,548.2

7,388.0

2,579.9

2,589.3

698.6

1,152.2

11.5

11.5

3,426.7

3,254.4

-

13,218.7

$ 33,624.8

$ 44,649.9

$ 3,231.5

$ 2,968.8

18,457.2

17,293.1

2,201.9

2,252.9

11.5

11.5

3,978.3

4,057.5

-

12,111.3

27,880.4

38,695.1

5,828.5

5,241.6

(84.1)

709.8

5,744.4

5,951.4

-

3.4

5,744.4

5,954.8

$ 33,624.8

$ 44,649.9