EX-99.4 5 exhibit994-4q2019segme.htm EXHIBIT 99.4 Exhibit


Exhibit 99.4




cnologosupp.jpg


 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Financial Supplement - 4Q2019*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
* Historical information has been revised to reflect changes in our allocation of net investment income to our product lines. All periods included in this financial supplement have been revised to conform to the new reporting structure.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
May 5, 2020
 
 
 
 
 
 
 
 
 
 
 


Page 1


Table of Contents
 
 
 
Page
 
 
 
 
 
Consolidated balance sheet
 
 
 
3
Consolidated statement of operations
 
 
 
4
Financial summary
 
 
 
5
Insurance operations
 
 
 
6
Margin from insurance products
 
 
 
7-10
Collected premiums from annuity and interest sensitive life products and insurance policy income
 
 
 
11
Health and life new annualized premiums
 
 
 
12
Computation of weighted average shares outstanding
 
 
 
13
Annuities - account value rollforwards
 
 
 
14
Statutory information
 
 
 
15
Investment income not allocated to product lines and investment income allocated to product lines
 
 
 
16-17
Significant items
 
 
 
18-20
Notes
 
 
 
21-22


Page 2


CNO FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEET
(Dollars in millions)
(Unaudited)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mar-18
 
Jun-18
 
Sep-18
 
Dec-18
 
Mar-19
 
Jun-19
 
Sep-19
 
Dec-19
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Fixed maturities, available for sale, at fair value
$
22,375.5

 
$
22,080.9

 
$
18,512.4

 
$
18,447.7

 
$
19,468.4

 
$
20,437.2

 
$
21,089.2

 
$
21,295.2

  Equity securities at fair value
498.7

 
366.1

 
335.5

 
291.0

 
40.8

 
38.8

 
39.3

 
44.1

  Mortgage loans
1,601.2

 
1,649.4

 
1,680.6

 
1,602.1

 
1,626.1

 
1,596.5

 
1,561.7

 
1,566.1

  Policy loans
116.0

 
116.0

 
117.4

 
119.7

 
121.3

 
121.6

 
122.8

 
124.5

  Trading securities
289.6

 
254.2

 
239.0

 
233.1

 
237.9

 
248.3

 
247.3

 
243.9

  Investments held by variable interest entities
1,583.9

 
1,543.3

 
1,550.5

 
1,468.4

 
1,241.4

 
1,215.2

 
1,204.2

 
1,188.6

  Other invested assets
951.1

 
946.0

 
920.0

 
833.4

 
943.3

 
1,018.8

 
1,070.9

 
1,118.5

  Total investments
27,416.0

 
26,955.9

 
23,355.4

 
22,995.4

 
23,679.2

 
24,676.4

 
25,335.4

 
25,580.9

Cash and cash equivalents - unrestricted
610.8

 
639.3

 
539.2

 
594.2

 
621.6

 
557.4

 
760.3

 
580.0

Cash and cash equivalents held by variable interest entities
115.6

 
106.4

 
56.4

 
62.4

 
69.7

 
50.5

 
61.7

 
74.7

Accrued investment income
268.1

 
252.5

 
224.7

 
205.2

 
214.8

 
211.2

 
212.7

 
205.9

Present value of future profits
350.4

 
345.5

 
351.6

 
343.6

 
333.6

 
299.3

 
284.0

 
275.4

Deferred acquisition costs
1,083.6

 
1,237.4

 
1,291.1

 
1,322.5

 
1,289.1

 
1,253.2

 
1,138.8

 
1,215.5

Reinsurance receivables
2,153.5

 
2,127.4

 
4,946.3

 
4,925.4

 
4,879.7

 
4,829.4

 
4,802.4

 
4,785.7

Income tax assets, net
450.4

 
484.8

 
577.8

 
630.0

 
479.9

 
348.3

 
241.5

 
432.6

Assets held in separate accounts
4.7

 
4.8

 
5.1

 
4.4

 
4.9

 
4.9

 
4.2

 
4.2

Other assets
356.0

 
318.2

 
299.6

 
356.7

 
741.9

 
485.4

 
438.8

 
476.0

Total assets
$
32,809.1

 
$
32,472.2

 
$
31,647.2

 
$
31,439.8

 
$
32,314.4

 
$
32,716.0

 
$
33,279.8

 
$
33,630.9

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities for insurance products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Policyholder account liabilities
$
11,328.7

 
$
11,401.1

 
$
11,492.7

 
$
11,522.8

 
$
11,676.9

 
$
11,851.4

 
$
11,998.9

 
$
12,132.3

  Future policy benefits
11,238.0

 
11,217.1

 
11,097.5

 
11,153.7

 
11,234.2

 
11,314.3

 
11,423.2

 
11,498.5

  Liability for policy and contract claims
509.1

 
499.5

 
513.4

 
521.9

 
521.0

 
517.8

 
508.9

 
522.3

  Unearned and advanced premiums
270.3

 
260.5

 
249.2

 
253.9

 
255.9

 
248.1

 
242.8

 
260.5

  Liabilities related to separate accounts
4.7

 
4.8

 
5.1

 
4.4

 
4.9

 
4.9

 
4.2

 
4.2

Other liabilities
869.0

 
654.2

 
689.5

 
632.4

 
804.0

 
740.2

 
762.0

 
750.2

Investment borrowings
1,646.5

 
1,646.3

 
1,646.1

 
1,645.8

 
1,645.5

 
1,645.2

 
1,644.8

 
1,644.3

Borrowings related to variable interest entities
1,410.5

 
1,418.1

 
1,417.6

 
1,417.2

 
1,416.8

 
1,153.6

 
1,153.0

 
1,152.5

Notes payable - direct corporate obligations
915.1

 
915.7

 
916.2

 
916.8

 
917.3

 
988.3

 
988.7

 
989.1

Total liabilities
28,191.9

 
28,017.3

 
28,027.3

 
28,068.9

 
28,476.5

 
28,463.8

 
28,726.5

 
28,953.9

Shareholders' equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock
1.6

 
1.6

 
1.6

 
1.6

 
1.6

 
1.6

 
1.5

 
1.5

Additional paid-in capital
3,075.6

 
3,021.9

 
3,030.0

 
2,995.0

 
2,952.2

 
2,903.2

 
2,834.6

 
2,767.3

Retained earnings
645.7

 
731.2

 
184.8

 
196.6

 
229.2

 
249.2

 
274.3

 
535.7

Total shareholders' equity before accumulated other comprehensive income
3,722.9

 
3,754.7

 
3,216.4

 
3,193.2

 
3,183.0

 
3,154.0

 
3,110.4

 
3,304.5

Accumulated other comprehensive income
894.3

 
700.2

 
403.5

 
177.7

 
654.9

 
1,098.2

 
1,442.9

 
1,372.5

Total shareholders' equity
4,617.2

 
4,454.9

 
3,619.9

 
3,370.9

 
3,837.9

 
4,252.2

 
4,553.3

 
4,677.0

Total liabilities and shareholders' equity
$
32,809.1

 
$
32,472.2

 
$
31,647.2

 
$
31,439.8

 
$
32,314.4

 
$
32,716.0

 
$
33,279.8

 
$
33,630.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mar-18
 
Jun-18
 
Sep-18
 
Dec-18
 
Mar-19
 
Jun-19
 
Sep-19
 
Dec-19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Book value per common share
$
27.59

 
$
27.09

 
$
21.99

 
$
20.78

 
$
23.99

 
$
27.12

 
$
29.92

 
$
31.58

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Book value per common share, excluding accumulated other comprehensive income (1) (2)
$
22.25

 
$
22.83

 
$
19.54

 
$
19.69

 
$
19.90

 
$
20.12

 
$
20.44

 
$
22.32

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Book value per diluted share (1) (3)
$
21.94

 
$
22.62

 
$
19.28

 
$
19.52

 
$
19.76

 
$
20.00

 
$
20.30

 
$
22.09

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 3


CNO FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(Dollars in millions)
(Unaudited)


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
659.9

 
$
659.8

 
$
656.9

 
$
616.5

 
$
2,593.1

 
$
619.3

 
$
618.3

 
$
620.0

 
$
623.2

 
$
2,480.8

Net investment income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   General account assets
327.3

 
326.4

 
330.2

 
288.6

 
1,272.5

 
268.8

 
284.9

 
274.1

 
270.2

 
1,098.0

Policyholder and other special-purpose portfolios
14.6

 
37.5

 
87.6

 
(106.0
)
 
33.7

 
87.0

 
49.6

 
25.4

 
102.9

 
264.9

Realized investment gains (losses):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized gains on the transfer of assets related to reinsurance transaction
—

 
—

 
363.4

 
—

 
363.4

 
—

 
—

 
—

 
—

 
—

Other net realized investment gains (losses), excluding impairment losses
(15.2
)
 
11.0

 
33.3

 
(37.8
)
 
(8.7
)
 
18.3

 
5.3

 
5.7

 
11.3

 
40.6

Other-than-temporary impairments:
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
Total other-than-temporary impairment losses
—

 
—

 
(2.1
)
 
(0.5
)
 
(2.6
)
 
(2.2
)
 
—

 
(3.4
)
 
(6.8
)
 
(12.4
)
Change in other-than-temporary impairment losses recognized in accumulated other comprehensive income
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

 
—

Net impairment losses recognized
—

 
—

 
(2.1
)
 
(0.5
)
 
(2.6
)
 
(2.2
)
 
—

 
(3.4
)
 
(6.8
)
 
(12.4
)
Total realized gains (losses)
(15.2
)
 
11.0

 
394.6

 
(38.3
)
 
352.1

 
16.1

 
5.3

 
2.3

 
4.5

 
28.2

Fee revenue and other income
21.2

 
11.6

 
11.9

 
17.4

 
62.1

 
31.8

 
21.7

 
22.2

 
68.2

 
143.9

Total revenues
1,007.8

 
1,046.3

 
1,481.2

 
778.2

 
4,313.5

 
1,023.0

 
979.8

 
944.0

 
1,069.0

 
4,015.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy benefits
586.6

 
618.2

 
646.9

 
426.9

 
2,278.6

 
623.5

 
610.4

 
582.8

 
600.3

 
2,417.0

Loss related to reinsurance transaction
—

 
—

 
1,067.6

 
—

 
1,067.6

 
—

 
—

 
—

 
—

 
—

Interest expense
33.6

 
37.7

 
38.8

 
39.7

 
149.8

 
41.0

 
38.6

 
37.5

 
35.2

 
152.3

Amortization
71.9

 
61.0

 
62.4

 
69.0

 
264.3

 
58.2

 
46.2

 
51.6

 
76.1

 
232.1

Loss on extinguishment of debt
—

 
—

 
—

 
—

 
—

 
—

 
7.3

 
—

 
—

 
7.3

Loss on extinguishment of borrowings related to variable interest entities
—

 
3.8

 
—

 
—

 
3.8

 
—

 
—

 
—

 
—

 
—

Other operating costs and expenses
207.6

 
195.8

 
205.3

 
205.5

 
814.2

 
234.7

 
229.6

 
218.6

 
250.0

 
932.9

Total benefits and expenses
899.7

 
916.5

 
2,021.0

 
741.1

 
4,578.3

 
957.4

 
932.1

 
890.5

 
961.6

 
3,741.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
108.1

 
129.8

 
(539.8
)
 
37.1

 
(264.8
)
 
65.6

 
47.7

 
53.5

 
107.4

 
274.2

Income tax expense (benefit) on period income (loss)
23.8

 
27.6

 
(114.8
)
 
5.8

 
(57.6
)
 
13.8

 
10.1

 
11.5

 
23.1

 
58.5

Valuation allowance for deferred tax assets and other tax items
—

 
—

 
104.8

 
3.0

 
107.8

 
—

 
—

 
—

 
(193.7
)
 
(193.7
)
Net income (loss)
$
84.3

 
$
102.2

 
$
(529.8
)
 
$
28.3

 
$
(315.0
)
 
$
51.8

 
$
37.6

 
$
42.0

 
$
278.0

 
$
409.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Page 4


CNO FINANCIAL GROUP, INC.
FINANCIAL SUMMARY
(Dollars in millions, except per share data)
(Unaudited)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Insurance product margin (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuity margin
$
48.7

 
$
56.1

 
$
60.3

 
$
49.7

 
$
214.8

 
$
56.2

 
$
57.2

 
$
56.2

 
$
60.5

 
$
230.1

Health margin
79.5

 
80.4

 
77.1

 
78.4

 
315.4

 
78.9

 
78.3

 
77.0

 
79.0

 
313.2

Life margin
41.2

 
50.3

 
57.7

 
55.1

 
204.3

 
43.1

 
51.7

 
54.6

 
46.7

 
196.1

Long-term care margin
10.3

 
12.2

 
5.9

 
9.9

 
38.3

 
11.5

 
11.9

 
12.3

 
14.0

 
49.7

Total insurance product margin
179.7

 
199.0

 
201.0

 
193.1

 
772.8

 
189.7

 
199.1

 
200.1

 
200.2

 
789.1

Allocated expenses
(125.1
)
 
(129.9
)
 
(126.3
)
 
(139.8
)
 
(521.1
)
 
(135.9
)
 
(135.2
)
 
(131.3
)
 
(140.6
)
 
(543.0
)
Income from insurance products (5)
54.6

 
69.1

 
74.7

 
53.3

 
251.7

 
53.8

 
63.9

 
68.8

 
59.6

 
246.1

Ceded long-term care block (14)
12.0

 
5.4

 
2.1

 
—

 
19.5

 
—

 
—

 
—

 
—

 
—

Fee income
1.1

 
3.8

 
2.8

 
2.8

 
10.5

 
4.4

 
4.4

 
3.0

 
11.7

 
23.5

Investment income not allocated to product lines (9)
46.3

 
47.8

 
53.0

 
33.7

 
180.8

 
43.3

 
48.3

 
34.3

 
26.2

 
152.1

Expenses not allocated to product lines
(19.1
)
 
(22.0
)
 
(23.6
)
 
(16.6
)
 
(81.3
)
 
(18.1
)
 
(19.9
)
 
(18.2
)
 
2.8

 
(53.4
)
Operating earnings before taxes
94.9

 
104.1

 
109.0

 
73.2

 
381.2

 
83.4

 
96.7

 
87.9

 
100.3

 
368.3

Income tax expense on operating income
(21.0
)
 
(22.2
)
 
(21.5
)
 
(13.4
)
 
(78.1
)
 
(17.6
)
 
(20.3
)
 
(18.7
)
 
(21.7
)
 
(78.3
)
Net operating income (10)
73.9

 
81.9

 
87.5

 
59.8

 
303.1

 
65.8

 
76.4

 
69.2

 
78.6

 
290.0

Net realized gains/losses from sales and impairments (net of related amortization)
0.5

 
10.9

 
37.0

 
(10.5
)
 
37.9

 
(0.7
)
 
(1.7
)
 
(2.6
)
 
7.1

 
2.1

Net change in market value of investments recognized in earnings
(15.7
)
 
(0.3
)
 
(5.3
)
 
(27.5
)
 
(48.8
)
 
16.6

 
6.8

 
4.7

 
(2.6
)
 
25.5

Fair value changes related to agent deferred compensation plan
—

 
11.0

 
—

 
0.9

 
11.9

 
(5.3
)
 
(11.6
)
 
(6.0
)
 
2.5

 
(20.4
)
Fair value changes in embedded derivative liabilities (net of related amortization)
25.1

 
8.3

 
22.9

 
(0.8
)
 
55.5

 
(29.6
)
 
(35.9
)
 
(29.3
)
 
13.4

 
(81.4
)
Loss related to reinsurance transaction
—

 
—

 
(704.2
)
 
—

 
(704.2
)
 
—

 
—

 
—

 
—

 
—

Loss on extinguishment of debt
—

 
—

 
—

 
—

 
—

 
—

 
(7.3
)
 
—

 
—

 
(7.3
)
Other
3.3

 
(4.2
)
 
0.8

 
1.8

 
1.7

 
1.2

 
0.7

 
(1.2
)
 
(13.3
)
 
(12.6
)
Net non-operating income (loss) before taxes
13.2

 
25.7

 
(648.8
)
 
(36.1
)
 
(646.0
)
 
(17.8
)
 
(49.0
)
 
(34.4
)
 
7.1

 
(94.1
)
Income tax expense (benefit) on non-operating income (loss)
2.8

 
5.4

 
(136.3
)
 
(7.6
)
 
(135.7
)
 
(3.8
)
 
(10.2
)
 
(7.2
)
 
1.4

 
(19.8
)
Valuation allowance for deferred tax assets and other tax items
—

 
—

 
104.8

 
3.0

 
107.8

 
—

 
—

 
—

 
(193.7
)
 
(193.7
)
Net non-operating income (loss)
10.4

 
20.3

 
(617.3
)
 
(31.5
)
 
(618.1
)
 
(14.0
)
 
(38.8
)
 
(27.2
)
 
199.4

 
119.4

Net income (loss)
$
84.3

 
$
102.2

 
$
(529.8
)
 
$
28.3

 
$
(315.0
)
 
$
51.8

 
$
37.6

 
$
42.0

 
$
278.0

 
$
409.4

Per diluted share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net operating income
$
0.44

 
$
0.49

 
$
0.53

 
$
0.36

 
$
1.83

 
$
0.41

 
$
0.48

 
$
0.45

 
$
0.52

 
$
1.85

Net non-operating income (loss)
0.06

 
0.12

 
(3.75
)
 
(0.19
)
 
(3.73
)
 
(0.09
)
 
(0.24
)
 
(0.18
)
 
1.32

 
0.76

Net income (loss)
$
0.50

 
$
0.61

 
$
(3.22
)
 
$
0.17

 
$
(1.90
)
 
$
0.32

 
$
0.24

 
$
0.27

 
$
1.84

 
$
2.61

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



Page 5


CNO FINANCIAL GROUP, INC.
Insurance Operations
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Insurance product margin (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
5.1

 
$
5.0

 
$
4.6

 
$
5.2

 
$
19.9

 
$
6.6

 
$
4.2

 
$
5.1

 
$
5.2

 
$
21.1

Net investment income (5) (6)
112.4

 
113.3

 
114.5

 
116.3

 
456.5

 
115.8

 
114.8

 
116.5

 
117.3

 
464.4

Insurance policy benefits
(19.4
)
 
(9.5
)
 
(6.5
)
 
(1.7
)
 
(37.1
)
 
(7.9
)
 
(5.1
)
 
(7.3
)
 
7.5

 
(12.8
)
Interest credited (6)
(35.9
)
 
(38.5
)
 
(38.7
)
 
(42.5
)
 
(155.6
)
 
(43.2
)
 
(41.6
)
 
(42.0
)
 
(40.1
)
 
(166.9
)
Amortization and non-deferred commissions
(13.5
)
 
(14.2
)
 
(13.6
)
 
(27.6
)
 
(68.9
)
 
(15.1
)
 
(15.1
)
 
(16.1
)
 
(29.4
)
 
(75.7
)
Annuity margin
48.7

 
56.1

 
60.3

 
49.7

 
214.8

 
56.2

 
57.2

 
56.2

 
60.5

 
230.1

Health:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
357.0

 
356.6

 
356.4

 
358.2

 
1,428.2

 
358.2

 
358.1

 
358.1

 
359.0

 
1,433.4

Net investment income (5)
35.2

 
35.5

 
35.7

 
36.1

 
142.5

 
36.2

 
35.8

 
35.4

 
35.7

 
143.1

Insurance policy benefits
(267.0
)
 
(270.9
)
 
(274.9
)
 
(272.8
)
 
(1,085.6
)
 
(264.9
)
 
(272.7
)
 
(274.2
)
 
(271.3
)
 
(1,083.1
)
Amortization and non-deferred commissions
(45.7
)
 
(40.8
)
 
(40.1
)
 
(43.1
)
 
(169.7
)
 
(50.6
)
 
(42.9
)
 
(42.3
)
 
(44.4
)
 
(180.2
)
Health margin
79.5

 
80.4

 
77.1

 
78.4

 
315.4

 
78.9

 
78.3

 
77.0

 
79.0

 
313.2

Life:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
184.1

 
186.1

 
185.2

 
185.4

 
740.8

 
187.2

 
189.0

 
189.6

 
192.3

 
758.1

Net investment income (5) (7)
33.4

 
33.7

 
34.1

 
34.3

 
135.5

 
34.5

 
34.8

 
34.6

 
34.4

 
138.3

Insurance policy benefits
(132.1
)
 
(125.2
)
 
(117.9
)
 
(122.2
)
 
(497.4
)
 
(130.8
)
 
(126.2
)
 
(121.4
)
 
(135.2
)
 
(513.6
)
Interest credited (7)
(10.0
)
 
(10.7
)
 
(9.3
)
 
(10.5
)
 
(40.5
)
 
(10.2
)
 
(10.6
)
 
(10.7
)
 
(10.4
)
 
(41.9
)
Amortization and non-deferred commissions
(20.1
)
 
(19.6
)
 
(20.4
)
 
(17.1
)
 
(77.2
)
 
(20.9
)
 
(20.3
)
 
(21.4
)
 
(19.9
)
 
(82.5
)
Advertising expense
(14.1
)
 
(14.0
)
 
(14.0
)
 
(14.8
)
 
(56.9
)
 
(16.7
)
 
(15.0
)
 
(16.1
)
 
(14.5
)
 
(62.3
)
Life margin
41.2

 
50.3

 
57.7

 
55.1

 
204.3

 
43.1

 
51.7

 
54.6

 
46.7

 
196.1

Long-term care:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
68.3

 
68.0

 
67.5

 
67.6

 
271.4

 
67.3

 
67.0

 
67.2

 
66.7

 
268.2

Net investment income (5)
33.1

 
33.5

 
32.5

 
32.7

 
131.8

 
33.3

 
34.0

 
34.7

 
34.8

 
136.8

Insurance policy benefits
(86.7
)
 
(85.8
)
 
(90.0
)
 
(86.6
)
 
(349.1
)
 
(85.5
)
 
(85.7
)
 
(86.2
)
 
(84.4
)
 
(341.8
)
Amortization and non-deferred commissions
(4.4
)
 
(3.5
)
 
(4.1
)
 
(3.8
)
 
(15.8
)
 
(3.6
)
 
(3.4
)
 
(3.4
)
 
(3.1
)
 
(13.5
)
Long-term care margin
10.3

 
12.2

 
5.9

 
9.9

 
38.3

 
11.5

 
11.9

 
12.3

 
14.0

 
49.7

Total insurance product margin
179.7

 
199.0

 
201.0

 
193.1

 
772.8

 
189.7

 
199.1

 
200.1

 
200.2

 
789.1

Allocated expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Branch office expenses
(20.3
)
 
(17.9
)
 
(18.6
)
 
(18.5
)
 
(75.3
)
 
(22.3
)
 
(16.3
)
 
(18.3
)
 
(18.9
)
 
(75.8
)
Other allocated expenses
(104.8
)
 
(112.0
)
 
(107.7
)
 
(121.3
)
 
(445.8
)
 
(113.6
)
 
(118.9
)
 
(113.0
)
 
(121.7
)
 
(467.2
)
Income from insurance products (8)
54.6

 
69.1

 
74.7

 
53.3

 
251.7

 
53.8

 
63.9

 
68.8

 
59.6

 
246.1

Ceded long-term care block
12.0

 
5.4

 
2.1

 
—

 
19.5

 
—

 
—

 
—

 
—

 
—

Fee income
1.1

 
3.8

 
2.8

 
2.8

 
10.5

 
4.4

 
4.4

 
3.0

 
11.7

 
23.5

Investment income not allocated to product lines (9)
46.3

 
47.8

 
53.0

 
33.7

 
180.8

 
43.3

 
48.3

 
34.3

 
26.2

 
152.1

Expenses not allocated to product lines
(19.1
)
 
(22.0
)
 
(23.6
)
 
(16.6
)
 
(81.3
)
 
(18.1
)
 
(19.9
)
 
(18.2
)
 
2.8

 
(53.4
)
Operating earnings before taxes
94.9

 
104.1

 
109.0

 
73.2

 
381.2

 
83.4

 
96.7

 
87.9

 
100.3

 
368.3

Income tax expense on operating income
(21.0
)
 
(22.2
)
 
(21.5
)
 
(13.4
)
 
(78.1
)
 
(17.6
)
 
(20.3
)
 
(18.7
)
 
(21.7
)
 
(78.3
)
Net operating income (10)
$
73.9

 
$
81.9

 
$
87.5

 
$
59.8

 
$
303.1

 
$
65.8

 
$
76.4

 
$
69.2

 
$
78.6

 
$
290.0

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 6


CNO FINANCIAL GROUP, INC.
Margin from Annuity Products
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Annuity margin (4):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
2.9

 
$
2.8

 
$
2.8

 
$
2.5

 
$
11.0

 
$
3.1

 
$
2.8

 
$
2.9

 
$
2.8

 
$
11.6

Net investment income (5) (6)
68.0

 
70.1

 
71.8

 
74.1

 
284.0

 
75.3

 
76.0

 
78.7

 
80.6

 
310.6

Insurance policy benefits
(12.0
)
 
(3.8
)
 
(1.2
)
 
6.6

 
(10.4
)
 
0.5

 
(0.5
)
 
(1.1
)
 
15.3

 
14.2

Interest credited (6)
(16.8
)
 
(19.7
)
 
(20.3
)
 
(24.4
)
 
(81.2
)
 
(25.7
)
 
(24.7
)
 
(25.4
)
 
(24.0
)
 
(99.8
)
Amortization and non-deferred commissions
(10.0
)
 
(10.5
)
 
(10.1
)
 
(27.5
)
 
(58.1
)
 
(12.1
)
 
(12.1
)
 
(12.9
)
 
(20.1
)
 
(57.2
)
Margin from fixed index annuities
$
32.1

 
$
38.9

 
$
43.0

 
$
31.3

 
$
145.3

 
$
41.1

 
$
41.5

 
$
42.2

 
$
54.6

 
$
179.4

Average net insurance liabilities (11)
$
5,496.9

 
$
5,637.2

 
$
5,799.8

 
$
5,990.8

 
$
5,731.2

 
$
6,193.8

 
$
6,388.9

 
$
6,587.5

 
$
6,751.0

 
$
6,480.3

Margin/average net insurance liabilities (12)
2.34
%
 
2.76
%
 
2.97
%
 
2.09
%
 
2.54
%
 
2.65
%
 
2.60
%
 
2.56
%
 
3.24
%
 
2.77
%
Fixed interest annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
0.7

 
$
0.6

 
$
0.5

 
$
0.4

 
$
2.2

 
$
0.5

 
$
0.4

 
$
0.4

 
$
0.2

 
$
1.5

Net investment income (5)
36.2

 
35.1

 
34.7

 
34.2

 
140.2

 
32.8

 
31.2

 
30.2

 
29.0

 
123.2

Insurance policy benefits
(0.2
)
 
(0.4
)
 
(0.2
)
 
(0.5
)
 
(1.3
)
 
(0.1
)
 
(0.1
)
 
—

 
(0.2
)
 
(0.4
)
Interest credited
(18.2
)
 
(17.9
)
 
(17.5
)
 
(17.2
)
 
(70.8
)
 
(16.4
)
 
(16.0
)
 
(15.7
)
 
(15.2
)
 
(63.3
)
Amortization and non-deferred commissions
(3.4
)
 
(3.5
)
 
(3.4
)
 
0.1

 
(10.2
)
 
(3.0
)
 
(3.0
)
 
(3.2
)
 
(9.2
)
 
(18.4
)
Margin from fixed interest annuities
$
15.1

 
$
13.9

 
$
14.1

 
$
17.0

 
$
60.1

 
$
13.8

 
$
12.5

 
$
11.7

 
$
4.6

 
$
42.6

Average net insurance liabilities (11)
$
2,746.6

 
$
2,663.7

 
$
2,582.6

 
$
2,500.8

 
$
2,623.4

 
$
2,417.3

 
$
2,337.9

 
$
2,263.4

 
$
2,204.3

 
$
2,305.7

Margin/average net insurance liabilities (12)
2.20
%
 
2.09
%
 
2.18
%
 
2.72
%
 
2.29
%
 
2.28
%
 
2.14
%
 
2.07
%
 
0.83
%
 
1.85
%
Other annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
1.5

 
$
1.6

 
$
1.3

 
$
2.3

 
$
6.7

 
$
3.0

 
$
1.0

 
$
1.8

 
$
2.2

 
$
8.0

Net investment income (5)
8.2

 
8.1

 
8.0

 
8.0

 
32.3

 
7.7

 
7.6

 
7.6

 
7.7

 
30.6

Insurance policy benefits
(7.2
)
 
(5.3
)
 
(5.1
)
 
(7.8
)
 
(25.4
)
 
(8.3
)
 
(4.5
)
 
(6.2
)
 
(7.6
)
 
(26.6
)
Interest credited
(0.9
)
 
(0.9
)
 
(0.9
)
 
(0.9
)
 
(3.6
)
 
(1.1
)
 
(0.9
)
 
(0.9
)
 
(0.9
)
 
(3.8
)
Amortization and non-deferred commissions
(0.1
)
 
(0.2
)
 
(0.1
)
 
(0.2
)
 
(0.6
)
 
—

 
—

 
—

 
(0.1
)
 
(0.1
)
Margin from other annuities
$
1.5

 
$
3.3

 
$
3.2

 
$
1.4

 
$
9.4

 
$
1.3

 
$
3.2

 
$
2.3

 
$
1.3

 
$
8.1

Average net insurance liabilities (11)
$
607.1

 
$
595.3

 
$
586.2

 
$
578.3

 
$
591.7

 
$
575.7

 
$
574.4

 
$
569.8

 
$
565.0

 
$
571.2

Margin/average net insurance liabilities (12)
0.99
%
 
2.22
%
 
2.18
%
 
0.97
%
 
1.59
%
 
0.90
%
 
2.23
%
 
1.61
%
 
0.92
%
 
1.42
%
Total annuity margin
$
48.7

 
$
56.1

 
$
60.3

 
$
49.7

 
$
214.8

 
$
56.2

 
$
57.2

 
$
56.2

 
$
60.5

 
$
230.1

Average net insurance liabilities (11)
$
8,850.6

 
$
8,896.2

 
$
8,968.6

 
$
9,069.9

 
$
8,946.3

 
$
9,186.8

 
$
9,301.2

 
$
9,420.7

 
$
9,520.3

 
$
9,357.2

Margin/average net insurance liabilities (12)
2.20
%
 
2.52
%
 
2.69
%
 
2.19
%
 
2.40
%
 
2.45
%
 
2.46
%
 
2.39
%
 
2.54
%
 
2.46
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 7


CNO FINANCIAL GROUP, INC.
Margin from Health Products
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Health margin (4):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
158.7

 
$
159.2

 
$
159.8

 
$
163.5

 
$
641.2

 
$
163.2

 
$
164.4

 
$
165.3

 
$
167.5

 
$
660.4

Net investment income (5)
34.1

 
34.5

 
34.8

 
35.1

 
138.5

 
35.0

 
34.7

 
34.4

 
34.6

 
138.7

Insurance policy benefits
(121.6
)
 
(125.3
)
 
(126.8
)
 
(123.6
)
 
(497.3
)
 
(123.1
)
 
(128.9
)
 
(128.2
)
 
(126.9
)
 
(507.1
)
Amortization and non-deferred commissions
(23.3
)
 
(24.3
)
 
(24.5
)
 
(25.9
)
 
(98.0
)
 
(27.6
)
 
(27.8
)
 
(27.6
)
 
(28.3
)
 
(111.3
)
Margin from supplemental health
$
47.9

 
$
44.1

 
$
43.3

 
$
49.1

 
$
184.4

 
$
47.5

 
$
42.4

 
$
43.9

 
$
46.9

 
$
180.7

Margin/insurance policy income
30
%
 
28
%
 
27
%
 
30
%
 
29
%
 
29
%
 
26
%
 
27
%
 
28
%
 
27
%
Medicare supplement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
198.3

 
$
197.4

 
$
196.6

 
$
194.7

 
$
787.0

 
$
195.0

 
$
193.7

 
$
192.8

 
$
191.5

 
$
773.0

Net investment income (5)
1.1

 
1.0

 
0.9

 
1.0

 
4.0

 
1.2

 
1.1

 
1.0

 
1.1

 
4.4

Insurance policy benefits
(145.4
)
 
(145.6
)
 
(148.1
)
 
(149.2
)
 
(588.3
)
 
(141.8
)
 
(143.8
)
 
(146.0
)
 
(144.4
)
 
(576.0
)
Amortization and non-deferred commissions
(22.4
)
 
(16.5
)
 
(15.6
)
 
(17.2
)
 
(71.7
)
 
(23.0
)
 
(15.1
)
 
(14.7
)
 
(16.1
)
 
(68.9
)
Margin from Medicare supplement
$
31.6

 
$
36.3

 
$
33.8

 
$
29.3

 
$
131.0

 
$
31.4

 
$
35.9

 
$
33.1

 
$
32.1

 
$
132.5

Margin/insurance policy income
16
%
 
18
%
 
17
%
 
15
%
 
17
%
 
16
%
 
19
%
 
17
%
 
17
%
 
17
%
Total health margin
$
79.5

 
$
80.4

 
$
77.1

 
$
78.4

 
$
315.4

 
$
78.9

 
$
78.3

 
$
77.0

 
$
79.0

 
$
313.2

Margin/insurance policy income
22
%
 
23
%
 
22
%
 
22
%
 
22
%
 
22
%
 
22
%
 
22
%
 
22
%
 
22
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 8


CNO FINANCIAL GROUP, INC.
Margin from Life Products
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Life margin (4):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive life
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
34.0

 
$
34.6

 
$
34.9

 
$
35.6

 
$
139.1

 
$
36.2

 
$
37.3

 
$
37.1

 
$
38.0

 
$
148.6

Net investment income (5) (7)
11.2

 
11.3

 
11.5

 
11.6

 
45.6

 
11.6

 
11.7

 
11.7

 
11.7

 
46.7

Insurance policy benefits
(14.6
)
 
(14.3
)
 
(12.6
)
 
(14.3
)
 
(55.8
)
 
(15.9
)
 
(14.9
)
 
(13.6
)
 
(23.2
)
 
(67.6
)
Interest credited (7)
(9.8
)
 
(10.5
)
 
(9.1
)
 
(10.3
)
 
(39.7
)
 
(10.0
)
 
(10.4
)
 
(10.5
)
 
(10.2
)
 
(41.1
)
Amortization and non-deferred commissions
(6.2
)
 
(6.3
)
 
(6.7
)
 
(2.7
)
 
(21.9
)
 
(7.0
)
 
(7.1
)
 
(6.7
)
 
(5.0
)
 
(25.8
)
Margin from interest sensitive life
$
14.6

 
$
14.8

 
$
18.0

 
$
19.9

 
$
67.3

 
$
14.9

 
$
16.6

 
$
18.0

 
$
11.3

 
$
60.8

Average net insurance liabilities (11)
$
807.1

 
$
820.9

 
$
834.3

 
$
844.1

 
$
826.6

 
$
852.0

 
$
860.7

 
$
869.2

 
$
883.4

 
$
866.3

Interest margin
$
1.4

 
$
0.8

 
$
2.4

 
$
1.3

 
$
5.9

 
$
1.6

 
$
1.3

 
$
1.2

 
$
1.5

 
$
5.6

Interest margin/average net insurance liabilities (12)
0.69
%
 
0.39
%
 
1.15
%
 
0.62
%
 
0.71
%
 
0.75
%
 
0.60
%
 
0.55
%
 
0.68
%
 
0.65
%
Underwriting margin
$
13.2

 
$
14.0

 
$
15.6

 
$
18.6

 
$
61.4

 
$
13.3

 
$
15.3

 
$
16.8

 
$
9.8

 
$
55.2

Underwriting margin/insurance policy income
39
%
 
40
%
 
45
%
 
52
%
 
44
%
 
37
%
 
41
%
 
45
%
 
26
%
 
37
%
Traditional life
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
150.1

 
$
151.5

 
$
150.3

 
$
149.8

 
$
601.7

 
$
151.0

 
$
151.7

 
$
152.5

 
$
154.3

 
$
609.5

Net investment income (5)
22.2

 
22.4

 
22.6

 
22.7

 
89.9

 
22.9

 
23.1

 
22.9

 
22.7

 
91.6

Insurance policy benefits
(117.5
)
 
(110.9
)
 
(105.3
)
 
(107.9
)
 
(441.6
)
 
(114.9
)
 
(111.3
)
 
(107.8
)
 
(112.0
)
 
(446.0
)
Interest credited
(0.2
)
 
(0.2
)
 
(0.2
)
 
(0.2
)
 
(0.8
)
 
(0.2
)
 
(0.2
)
 
(0.2
)
 
(0.2
)
 
(0.8
)
Amortization and non-deferred commissions
(13.9
)
 
(13.3
)
 
(13.7
)
 
(14.4
)
 
(55.3
)
 
(13.9
)
 
(13.2
)
 
(14.7
)
 
(14.9
)
 
(56.7
)
Advertising expense
(14.1
)
 
(14.0
)
 
(14.0
)
 
(14.8
)
 
(56.9
)
 
(16.7
)
 
(15.0
)
 
(16.1
)
 
(14.5
)
 
(62.3
)
Margin from traditional life
$
26.6

 
$
35.5

 
$
39.7

 
$
35.2

 
$
137.0

 
$
28.2

 
$
35.1

 
$
36.6

 
$
35.4

 
$
135.3

Margin/insurance policy income
18
%
 
23
%
 
26
%
 
23
%
 
23
%
 
19
%
 
23
%
 
24
%
 
23
%
 
22
%
Margin excluding advertising expense/insurance policy income
27
%
 
33
%
 
36
%
 
33
%
 
32
%
 
30
%
 
33
%
 
35
%
 
32
%
 
32
%
Total life margin
$
41.2

 
$
50.3

 
$
57.7

 
$
55.1

 
$
204.3

 
$
43.1

 
$
51.7

 
$
54.6

 
$
46.7

 
$
196.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 9


CNO FINANCIAL GROUP, INC.
Margin from Long-Term Care Products
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Long-term care margin (4):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Insurance policy income
$
68.3

 
$
68.0

 
$
67.5

 
$
67.6

 
$
271.4

 
$
67.3

 
$
67.0

 
$
67.2

 
$
66.7

 
$
268.2

Net investment income (5)
33.1

 
33.5

 
32.5

 
32.7

 
131.8

 
33.3

 
34.0

 
34.7

 
34.8

 
136.8

Insurance policy benefits
(86.7
)
 
(85.8
)
 
(90.0
)
 
(86.6
)
 
(349.1
)
 
(85.5
)
 
(85.7
)
 
(86.2
)
 
(84.4
)
 
(341.8
)
Amortization and non-deferred commissions
(4.4
)
 
(3.5
)
 
(4.1
)
 
(3.8
)
 
(15.8
)
 
(3.6
)
 
(3.4
)
 
(3.4
)
 
(3.1
)
 
(13.5
)
Margin from long-term care
$
10.3

 
$
12.2

 
$
5.9

 
$
9.9

 
$
38.3

 
$
11.5

 
$
11.9

 
$
12.3

 
$
14.0

 
$
49.7

Margin/insurance policy income
15
%
 
18
%
 
9
%
 
15
%
 
14
%
 
17
%
 
18
%
 
18
%
 
21
%
 
19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Page 10


CNO FINANCIAL GROUP, INC.
Collected Premiums From Annuity and Interest Sensitive Life Products
and Insurance Policy Income
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Collected premiums from annuity and interest- sensitive life products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuities
$
251.8

 
$
287.4

 
$
270.8

 
$
354.5

 
$
1,164.5

 
$
315.7

 
$
341.2

 
$
325.2

 
$
324.3

 
$
1,306.4

Interest-sensitive life
46.0

 
49.5

 
48.0

 
49.6

 
193.1

 
47.5

 
51.9

 
51.1

 
50.8

 
201.3

Total collected premiums from annuity and interest-sensitive life products
$
297.8

 
$
336.9

 
$
318.8

 
$
404.1

 
$
1,357.6

 
$
363.2

 
$
393.1

 
$
376.3

 
$
375.1

 
$
1,507.7

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Insurance policy income:

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Annuity products
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
$
2.9

 
$
2.8

 
$
2.8

 
$
2.5

 
$
11.0

 
$
3.1

 
$
2.8

 
$
2.9

 
$
2.8

 
$
11.6

Fixed interest annuities
0.7

 
0.6

 
0.5

 
0.4

 
2.2

 
0.5

 
0.4

 
0.4

 
0.2

 
1.5

Other annuities
1.5

 
1.6

 
1.3

 
2.3

 
6.7

 
3.0

 
1.0

 
1.8

 
2.2

 
8.0

Total annuity insurance policy income
5.1

 
5.0

 
4.6

 
5.2

 
19.9

 
6.6

 
4.2

 
5.1

 
5.2

 
21.1

Health products

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Supplemental health
158.7

 
159.2

 
159.8

 
163.5

 
641.2

 
163.2

 
164.4

 
165.3

 
167.5

 
660.4

Medicare supplement
198.3

 
197.4

 
196.6

 
194.7

 
787.0

 
195.0

 
193.7

 
192.8

 
191.5

 
773.0

Total health insurance policy income
357.0

 
356.6

 
356.4

 
358.2

 
1,428.2

 
358.2

 
358.1

 
358.1

 
359.0

 
1,433.4

Life products
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-sensitive life
34.0

 
34.6

 
34.9

 
35.6

 
139.1

 
36.2

 
37.3

 
37.1

 
38.0

 
148.6

Traditional life
150.1

 
151.5

 
150.3

 
149.8

 
601.7

 
151.0

 
151.7

 
152.5

 
154.3

 
609.5

Total life insurance policy income
184.1

 
186.1

 
185.2

 
185.4

 
740.8

 
187.2

 
189.0

 
189.6

 
192.3

 
758.1

Long-term care (a)
68.3

 
68.0

 
67.5

 
67.6

 
271.4

 
67.3

 
67.0

 
67.2

 
66.7

 
268.2

Total insurance policy income
$
614.5

 
$
615.7

 
$
613.7

 
$
616.4

 
$
2,460.3

 
$
619.3

 
$
618.3

 
$
620.0

 
$
623.2

 
$
2,480.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


___________________
(a) Excludes insurance policy income related to the long-term care business that was ceded in the third quarter of 2018.

Page 11


CNO FINANCIAL GROUP, INC.
Health and Life
New Annualized Premiums ("NAP")
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Consumer Division
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Health products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
$
15.4

 
$
15.9

 
$
15.0

 
$
16.1

 
$
62.4

 
$
13.6

 
$
14.8

 
$
15.4

 
$
25.7

 
$
69.5

Medicare supplement
12.9

 
14.3

 
13.9

 
17.9

 
59.0

 
12.4

 
14.5

 
14.2

 
17.2

 
58.3

Total Consumer Division health NAP
28.3

 
30.2

 
28.9

 
34.0

 
121.4

 
26.0

 
29.3

 
29.6

 
42.9

 
127.8

Life products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive life
6.4

 
7.1

 
6.3

 
5.9

 
25.7

 
4.9

 
7.0

 
5.7

 
5.5

 
23.1

Traditional life
28.8

 
27.9

 
28.7

 
26.5

 
111.9

 
31.7

 
29.8

 
29.0

 
25.1

 
115.6

Total Consumer Division life NAP
35.2

 
35.0

 
35.0

 
32.4

 
137.6

 
36.6

 
36.8

 
34.7

 
30.6

 
138.7

Long-term care
5.0

 
5.3

 
6.5

 
7.4

 
24.2

 
5.8

 
6.4

 
6.4

 
8.0

 
26.6

Total Consumer Division health and life NAP
$
68.5

 
$
70.5

 
$
70.4

 
$
73.8

 
$
283.2

 
$
68.4

 
$
72.5

 
$
70.7

 
$
81.5

 
$
293.1

Worksite Division
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Health products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
$
7.9

 
$
9.4

 
$
8.9

 
$
11.9

 
$
38.1

 
$
8.3

 
$
10.1

 
$
10.7

 
$
11.8

 
$
40.9

Life products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive life
1.7

 
1.9

 
2.4

 
3.9

 
9.9

 
3.1

 
2.6

 
2.6

 
4.3

 
12.6

Total Worksite Division health and life NAP
$
9.6

 
$
11.3

 
$
11.3

 
$
15.8

 
$
48.0

 
$
11.4

 
$
12.7

 
$
13.3

 
$
16.1

 
$
53.5

Total NAP (both divisions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Health products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
$
23.3

 
$
25.3

 
$
23.9

 
$
28.0

 
$
100.5

 
$
21.9

 
$
24.9

 
$
26.1

 
$
37.5

 
$
110.4

Medicare supplement
12.9

 
14.3

 
13.9

 
17.9

 
59.0

 
12.4

 
14.5

 
14.2

 
17.2

 
58.3

Total health NAP
36.2

 
39.6

 
37.8

 
45.9

 
159.5

 
34.3

 
39.4

 
40.3

 
54.7

 
168.7

Life products:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive life
8.1

 
9.0

 
8.7

 
9.8

 
35.6

 
8.0

 
9.6

 
8.3

 
9.8

 
35.7

Traditional life
28.8

 
27.9

 
28.7

 
26.5

 
111.9

 
31.7

 
29.8

 
29.0

 
25.1

 
115.6

Total life NAP
36.9

 
36.9

 
37.4

 
36.3

 
147.5

 
39.7

 
39.4

 
37.3

 
34.9

 
151.3

Long-term care
5.0

 
5.3

 
6.5

 
7.4

 
24.2

 
5.8

 
6.4

 
6.4

 
8.0

 
26.6

Total NAP
$
78.1

 
$
81.8

 
$
81.7

 
$
89.6

 
$
331.2

 
$
79.8

 
$
85.2

 
$
84.0

 
$
97.6

 
$
346.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Page 12


CNO FINANCIAL GROUP, INC.
Computation of Weighted Average Shares Outstanding
(Shares in thousands)


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018 (a)
 
2018
 
2018 (b)
 
2019
 
2019
 
2019
 
2019
 
2019
Basic
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares outstanding, beginning of period
166,857.9

 
167,354.3

 
164,433.1

 
164,634.4

 
166,857.9

 
162,201.7

 
159,955.2

 
156,768.0

 
152,183.5

 
162,201.7

Weighted average shares issued during the period:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares repurchased
—

 
(1,300.5
)
 
—

 
(549.2
)
 
(1,961.5
)
 
(1,485.6
)
 
(1,238.1
)
 
(2,585.5
)
 
(2,157.3
)
 
(6,906.9
)
Amounts related to employee benefit plans
307.6

 
66.7

 
119.7

 
35.6

 
813.8

 
320.9

 
127.3

 
76.6

 
114.9

 
974.0

Shares withheld for the payment of the exercise price and taxes related to employee benefit plans
(105.9
)
 
(22.0
)
 
(1.4
)
 
(2.7
)
 
(253.3
)
 
(88.7
)
 
(28.3
)
 
(2.1
)
 
(2.8
)
 
(228.9
)
Weighted average basic shares outstanding during the period
167,059.6

 
166,098.5

 
164,551.4

 
164,118.1

 
165,456.9

 
160,948.3

 
158,816.1

 
154,257.0

 
150,138.3

 
156,039.9

Basic shares outstanding, end of period
167,354.3

 
164,433.1

 
164,634.4

 
162,201.7

 
162,201.7

 
159,955.2

 
156,768.0

 
152,183.5

 
148,084.2

 
148,084.2

Diluted
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average basic shares outstanding
167,059.6

 
166,098.5

 
164,551.4

 
164,118.1

 
165,456.9

 
160,948.3

 
158,816.1

 
154,257.0

 
150,138.3

 
156,039.9

Common stock equivalent shares related to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee benefit plans
2,617.8

 
1,879.5

 
—

 
1,771.7

 
—

 
1,240.7

 
918.7

 
1,002.7

 
1,268.8

 
1,107.7

Weighted average diluted shares outstanding during the period
169,677.4

 
167,978.0

 
164,551.4

 
165,889.8

 
165,456.9

 
162,189.0

 
159,734.8

 
155,259.7

 
151,407.1

 
157,147.6

Diluted shares outstanding, end of period
169,705.4

 
165,971.0

 
166,823.4

 
163,593.2

 
163,593.2

 
161,123.2

 
157,662.5

 
153,242.8

 
149,580.7

 
149,580.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

____________________
(a) Equivalent common shares of 2,145.7 were not included in the diluted weighted average shares outstanding
due to the net loss recognized in 3Q18.

(b) Equivalent common shares of 2,103.7 were not included in the diluted weighted average shares outstanding
due to the net loss recognized in 2018.




Page 13


CNO FINANCIAL GROUP, INC.
Annuities - Account Value Rollforwards
(Dollars in millions)
(Unaudited)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of the beginning of the period
 
$
5,694.7

 
$
5,825.7

 
$
6,008.8

 
$
6,194.4

 
$
5,694.7

 
$
6,433.9

 
$
6,594.7

 
$
6,787.5

 
$
6,956.9

 
$
6,433.9

Gross deposits
 
235.7

 
274.2

 
260.5

 
342.9

 
1,113.3

 
300.1

 
325.4

 
311.1

 
305.2

 
1,241.8

Withdrawals
 
(149.2
)
 
(139.4
)
 
(131.1
)
 
(145.7
)
 
(565.4
)
 
(156.9
)
 
(156.5
)
 
(154.1
)
 
(179.8
)
 
(647.3
)
Returns reinvested
 
44.5

 
48.3

 
56.2

 
42.3

 
191.3

 
17.6

 
23.9

 
12.4

 
50.8

 
104.7

Balance as of the end of the period
 
$
5,825.7

 
$
6,008.8

 
$
6,194.4

 
$
6,433.9

 
$
6,433.9

 
$
6,594.7

 
$
6,787.5

 
$
6,956.9

 
$
7,133.1

 
$
7,133.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed interest annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of the beginning of the period
 
$
2,846.8

 
$
2,763.6

 
$
2,675.3

 
$
2,594.4

 
$
2,846.8

 
$
2,509.3

 
$
2,425.8

 
$
2,345.2

 
$
2,273.0

 
$
2,509.3

Gross deposits
 
14.3

 
10.8

 
9.2

 
9.4

 
43.7

 
13.6

 
14.3

 
11.8

 
17.1

 
56.8

Withdrawals
 
(116.1
)
 
(117.3
)
 
(107.6
)
 
(111.6
)
 
(452.6
)
 
(113.4
)
 
(110.9
)
 
(99.8
)
 
(88.0
)
 
(412.1
)
Returns reinvested
 
18.6

 
18.2

 
17.5

 
17.1

 
71.4

 
16.3

 
16.0

 
15.8

 
15.4

 
63.5

Balance as of the end of the period
 
$
2,763.6

 
$
2,675.3

 
$
2,594.4

 
$
2,509.3

 
$
2,509.3

 
$
2,425.8

 
$
2,345.2

 
$
2,273.0

 
$
2,217.5

 
$
2,217.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total annuities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of the beginning of the period
 
$
8,541.5

 
$
8,589.3

 
$
8,684.1

 
$
8,788.8

 
$
8,541.5

 
$
8,943.2

 
$
9,020.5

 
$
9,132.7

 
$
9,229.9

 
$
8,943.2

Gross deposits
 
250.0

 
285.0

 
269.7

 
352.3

 
1,157.0

 
313.7

 
339.7

 
322.9

 
322.3

 
1,298.6

Withdrawals
 
(265.3
)
 
(256.7
)
 
(238.7
)
 
(257.3
)
 
(1,018.0
)
 
(270.3
)
 
(267.4
)
 
(253.9
)
 
(267.8
)
 
(1,059.4
)
Returns reinvested
 
63.1

 
66.5

 
73.7

 
59.4

 
262.7

 
33.9

 
39.9

 
28.2

 
66.2

 
168.2

Balance as of the end of the period
 
$
8,589.3

 
$
8,684.1

 
$
8,788.8

 
$
8,943.2

 
$
8,943.2

 
$
9,020.5

 
$
9,132.7

 
$
9,229.9

 
$
9,350.6

 
$
9,350.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Page 14


CNO FINANCIAL GROUP, INC.
Statutory Information - Consolidated Basis (13)
(Dollars in millions)
(Unaudited)


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019 (a)
 
2019 (a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net gain (loss) from operations before interest expense and federal income taxes
$
65.1

 
$
80.5

 
$
(491.1
)
 
$
21.4

 
$
(324.1
)
 
$
97.8

 
$
86.0

 
$
62.1

 
$
66.2

 
$
312.1

Interest expense on surplus debentures held by parent company
12.0

 
12.2

 
21.7

 
12.3

 
58.2

 
12.6

 
12.3

 
22.7

 
12.3

 
59.9

Net gain (loss) from operations before federal income taxes
53.1

 
68.3

 
(512.8
)
 
9.1

 
(382.3
)
 
85.2

 
73.7

 
39.4

 
53.9

 
252.2

Federal income tax expense (benefit)
1.6

 
(2.5
)
 
(23.9
)
 
(20.4
)
 
(45.2
)
 
1.9

 
(5.4
)
 
(4.5
)
 
(47.8
)
 
(55.8
)
Net gain (loss) from operations before net realized capital gains (losses)
51.5

 
70.8

 
(488.9
)
 
29.5

 
(337.1
)
 
83.3

 
79.1

 
43.9

 
101.7

 
308.0

Net realized capital gains (losses)
3.7

 
2.7

 
41.3

 
(3.9
)
 
43.8

 
(9.9
)
 
(3.6
)
 
(0.1
)
 
(3.0
)
 
(16.6
)
Net income (loss)
$
55.2

 
$
73.5

 
$
(447.6
)
 
$
25.6

 
$
(293.3
)
 
$
73.4

 
$
75.5

 
$
43.8

 
$
98.7

 
$
291.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital and surplus
$
1,918.9

 
$
1,952.0

 
$
1,781.6

 
$
1,652.8

 
$
1,652.8

 
$
1,717.4

 
$
1,698.5

 
$
1,695.3

 
$
1,696.6

 
$
1,696.6

Asset valuation reserve (AVR)
264.7

 
258.4

 
283.6

 
233.3

 
233.3

 
248.0

 
254.5

 
261.0

 
295.9

 
295.9

Capital, surplus and AVR
2,183.6

 
2,210.4

 
2,065.2

 
1,886.1

 
1,886.1

 
1,965.4

 
1,953.0

 
1,956.3

 
1,992.5

 
1,992.5

Interest maintenance reserve (IMR)
479.4

 
492.0

 
439.8

 
425.0

 
425.0

 
418.3

 
415.4

 
415.1

 
420.1

 
420.1

Total statutory capital, surplus, AVR & IMR
$
2,663.0

 
$
2,702.4

 
$
2,505.0

 
$
2,311.1

 
$
2,311.1

 
$
2,383.7

 
$
2,368.4

 
$
2,371.4

 
$
2,412.6

 
$
2,412.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk-based capital ratio
427
%
 
444
%
 
452
%
 
393
%
 
393
%
 
416
%
 
409
%
 
405
%
 
408
%
 
408
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

__________________
(a) The federal income tax benefit recognized in such periods reflects a $46.0 million tax sharing payment due from the holding
company that will be returned to the holding company in the form of a dividend. There is no capital and surplus impact related
to these transactions.


Page 15


CNO FINANCIAL GROUP, INC.
Investment Income Not Allocated to Product Lines (9)
(Dollars in millions)
(Unaudited)


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Net investment income
 
$
341.9

 
$
363.9

 
$
417.8

 
$
182.6

 
$
1,306.2

 
$
355.8

 
$
334.5

 
$
299.5

 
$
373.1

 
$
1,362.9

Amount allocated to the long-term care block ceded in the third quarter of 2018
 
(46.8
)
 
(46.3
)
 
(45.4
)
 
—

 
(138.5
)
 
—

 
—

 
—

 
—

 
—

Adjusted net investment income
 
295.1

 
317.6

 
372.4

 
182.6

 
1,167.7

 
355.8

 
334.5

 
299.5

 
373.1

 
1,362.9

Allocated to product lines:
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
—

Annuity
 
(112.4
)
 
(113.3
)
 
(114.5
)
 
(116.3
)
 
(456.5
)
 
(115.8
)
 
(114.8
)
 
(116.5
)
 
(117.3
)
 
(464.4
)
Health
 
(35.2
)
 
(35.5
)
 
(35.7
)
 
(36.1
)
 
(142.5
)
 
(36.2
)
 
(35.8
)
 
(35.4
)
 
(35.7
)
 
(143.1
)
Life
 
(33.4
)
 
(33.7
)
 
(34.1
)
 
(34.3
)
 
(135.5
)
 
(34.5
)
 
(34.8
)
 
(34.6
)
 
(34.4
)
 
(138.3
)
Long-term care
 
(33.1
)
 
(33.5
)
 
(32.5
)
 
(32.7
)
 
(131.8
)
 
(33.3
)
 
(34.0
)
 
(34.7
)
 
(34.8
)
 
(136.8
)
Equity returns credited to policyholder account balances
 
5.0

 
(12.2
)
 
(58.5
)
 
110.6

 
44.9

 
(43.6
)
 
(23.1
)
 
(3.6
)
 
(83.4
)
 
(153.7
)
Amounts allocated to product lines and credited to policyholder account balances
 
(209.1
)
 
(228.2
)
 
(275.3
)
 
(108.8
)
 
(821.4
)
 
(263.4
)
 
(242.5
)
 
(224.8
)
 
(305.6
)
 
(1,036.3
)
Amount related to variable interest entities and other non-operating items
 
(18.0
)
 
(16.4
)
 
(17.8
)
 
(19.7
)
 
(71.9
)
 
(19.2
)
 
(16.0
)
 
(13.7
)
 
(12.7
)
 
(61.6
)
Interest expense on debt
 
(11.9
)
 
(11.9
)
 
(12.1
)
 
(12.1
)
 
(48.0
)
 
(12.1
)
 
(12.6
)
 
(13.9
)
 
(13.8
)
 
(52.4
)
Interest expense on investment borrowings
 
(8.5
)
 
(10.6
)
 
(11.2
)
 
(11.6
)
 
(41.9
)
 
(12.4
)
 
(12.3
)
 
(11.4
)
 
(10.1
)
 
(46.2
)
Less amounts credited to deferred compensation plans (offsetting investment income)
 
(1.3
)
 
(2.7
)
 
(3.0
)
 
3.3

 
(3.7
)
 
(5.4
)
 
(2.8
)
 
(1.4
)
 
(4.7
)
 
(14.3
)
Total adjustments
 
(39.7
)
 
(41.6
)
 
(44.1
)
 
(40.1
)
 
(165.5
)
 
(49.1
)
 
(43.7
)
 
(40.4
)
 
(41.3
)
 
(174.5
)
Investment income not allocated to product lines
 
$
46.3

 
$
47.8

 
$
53.0

 
$
33.7

 
$
180.8

 
$
43.3

 
$
48.3

 
$
34.3

 
$
26.2

 
$
152.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Page 16


CNO FINANCIAL GROUP, INC.
Investment Income Allocated to Product Lines (5)
(Dollars in millions)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
 
2018
 
2018
 
2018
 
2018
 
2018
 
2019
 
2019
 
2019
 
2019
 
2019
Average net insurance liabilities (11)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
 
$
5,496.9

 
$
5,637.2

 
$
5,799.8

 
$
5,990.8

 
$
5,731.2

 
$
6,193.8

 
$
6,388.9

 
$
6,587.5

 
$
6,751.0

 
$
6,480.3

Fixed interest annuities
 
2,746.6

 
2,663.7

 
2,582.6

 
2,500.8

 
2,623.4

 
2,417.3

 
2,337.9

 
2,263.4

 
2,204.3

 
2,305.7

Other annuities
 
607.1

 
595.3

 
586.2

 
578.3

 
591.7

 
575.7

 
574.4

 
569.8

 
565.0

 
571.2

Total annuity average net insurance liabilities (11)
 
8,850.6

 
8,896.2

 
8,968.6

 
9,069.9

 
8,946.3

 
9,186.8

 
9,301.2

 
9,420.7

 
9,520.3

 
9,357.2

Health:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
 
2,603.2

 
2,638.0

 
2,674.1

 
2,708.7

 
2,656.0

 
2,743.3

 
2,779.9

 
2,815.0

 
2,849.8

 
2,797.0

Medicare supplement
 
97.7

 
88.2

 
84.2

 
91.9

 
90.5

 
99.0

 
94.7

 
89.9

 
97.5

 
95.3

Total health average net insurance liabilities (11)
 
2,700.9

 
2,726.2

 
2,758.3

 
2,800.6

 
2,746.5

 
2,842.3

 
2,874.6

 
2,904.9

 
2,947.3

 
2,892.3

Life:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Interest sensitive
 
807.1

 
820.9

 
834.3

 
844.1

 
826.6

 
852.0

 
860.7

 
869.2

 
883.4

 
866.3

Traditional
 
1,721.7

 
1,731.8

 
1,748.6

 
1,770.2

 
1,743.1

 
1,793.0

 
1,813.3

 
1,834.9

 
1,859.0

 
1,825.1

Total life average net insurance liabilities (11)
 
2,528.8

 
2,552.7

 
2,582.9

 
2,614.3

 
2,569.7

 
2,645.0

 
2,674.0

 
2,704.1

 
2,742.4

 
2,691.4

Long-term care average net insurance liabilities (11)
 
2,286.5

 
2,294.4

 
2,378.0

 
2,338.8

 
2,324.4

 
2,372.2

 
2,421.8

 
2,471.0

 
2,502.0

 
2,441.7

Total average net insurance liabilities (11)
 
$
16,366.8

 
$
16,469.5

 
$
16,687.8

 
$
16,823.6

 
$
16,586.9

 
$
17,046.3

 
$
17,271.6

 
$
17,500.7

 
$
17,712.0

 
$
17,382.6

Average yield on allocated investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
 
4.95
%
 
4.97
%
 
4.95
%
 
4.95
%
 
4.96
%
 
4.86
%
 
4.76
%
 
4.78
%
 
4.78
%
 
4.79
%
Fixed interest annuities
 
5.27
%
 
5.27
%
 
5.37
%
 
5.47
%
 
5.34
%
 
5.43
%
 
5.34
%
 
5.34
%
 
5.26
%
 
5.34
%
Other annuities
 
5.40
%
 
5.44
%
 
5.46
%
 
5.53
%
 
5.46
%
 
5.35
%
 
5.29
%
 
5.34
%
 
5.45
%
 
5.36
%
Average yield on investments allocated to annuities
 
5.08
%
 
5.09
%
 
5.11
%
 
5.13
%
 
5.10
%
 
5.04
%
 
4.94
%
 
4.95
%
 
4.93
%
 
4.96
%
Health:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
 
5.24
%
 
5.23
%
 
5.21
%
 
5.18
%
 
5.21
%
 
5.10
%
 
4.99
%
 
4.89
%
 
4.86
%
 
4.96
%
Medicare supplement
 
4.43
%
 
4.45
%
 
4.46
%
 
4.48
%
 
4.45
%
 
4.53
%
 
4.56
%
 
4.48
%
 
4.39
%
 
4.49
%
Average yield on investments allocated to health products
 
5.21
%
 
5.21
%
 
5.18
%
 
5.16
%
 
5.19
%
 
5.09
%
 
4.98
%
 
4.87
%
 
4.85
%
 
4.95
%
Life:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Interest sensitive
 
5.55
%
 
5.51
%
 
5.51
%
 
5.50
%
 
5.52
%
 
5.45
%
 
5.44
%
 
5.38
%
 
5.30
%
 
5.39
%
Traditional
 
5.16
%
 
5.17
%
 
5.17
%
 
5.13
%
 
5.16
%
 
5.11
%
 
5.10
%
 
4.99
%
 
4.88
%
 
5.02
%
Average yield on investments allocated to life products
 
5.28
%
 
5.28
%
 
5.28
%
 
5.25
%
 
5.27
%
 
5.22
%
 
5.21
%
 
5.12
%
 
5.02
%
 
5.14
%
Average yield on investments allocated to long-term care products
 
5.79
%
 
5.84
%
 
5.47
%
 
5.59
%
 
5.67
%
 
5.62
%
 
5.62
%
 
5.62
%
 
5.56
%
 
5.60
%
Total average yield
 
5.23
%
 
5.25
%
 
5.20
%
 
5.22
%
 
5.22
%
 
5.16
%
 
5.08
%
 
5.06
%
 
5.02
%
 
5.08
%
Allocated investment income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annuity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed index annuities
 
$
68.0

 
$
70.1

 
$
71.8

 
$
74.1

 
$
284.0

 
$
75.3

 
$
76.0

 
$
78.7

 
$
80.6

 
$
310.6

Fixed interest annuities
 
36.2

 
35.1

 
34.7

 
34.2

 
140.2

 
32.8

 
31.2

 
30.2

 
29.0

 
123.2

Other annuities
 
8.2

 
8.1

 
8.0

 
8.0

 
32.3

 
7.7

 
7.6

 
7.6

 
7.7

 
30.6

Total investment income allocated to annuities
 
112.4

 
113.3

 
114.5

 
116.3

 
456.5

 
115.8

 
114.8

 
116.5

 
117.3

 
464.4

Health:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental health
 
34.1

 
34.5

 
34.8

 
35.1

 
138.5

 
35.0

 
34.7

 
34.4

 
34.6

 
138.7

Medicare supplement
 
1.1

 
1.0

 
0.9

 
1.0

 
4.0

 
1.2

 
1.1

 
1.0

 
1.1

 
4.4

Total investment income allocated to health products
 
35.2

 
35.5

 
35.7

 
36.1

 
142.5

 
36.2

 
35.8

 
35.4

 
35.7

 
143.1

Life:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Interest sensitive
 
11.2

 
11.3

 
11.5

 
11.6

 
45.6

 
11.6

 
11.7

 
11.7

 
11.7

 
46.7

Traditional
 
22.2

 
22.4

 
22.6

 
22.7

 
89.9

 
22.9

 
23.1

 
22.9

 
22.7

 
91.6

Total investment income allocated to life products
 
33.4

 
33.7

 
34.1

 
34.3

 
135.5

 
34.5

 
34.8

 
34.6

 
34.4

 
138.3

Total investment income allocated to long-term care products
 
33.1

 
33.5

 
32.5

 
32.7

 
131.8

 
33.3

 
34.0

 
34.7

 
34.8

 
136.8

Total allocated investment income
 
$
214.1

 
$
216.0

 
$
216.8

 
$
219.4

 
$
866.3

 
$
219.8

 
$
219.4

 
$
221.2

 
$
222.2

 
$
882.6






Page 17


CNO FINANCIAL GROUP, INC.
4Q19 Significant Items
(Dollars in millions, except per share amounts)
(Unaudited)



The table below summarizes the financial impact of significant items on our 4Q19 net operating income. Management believes that identifying the impact of these items enhances the understanding of our operating results.

 
 
Three months ended
 
 
December 31, 2019
 
 
Actual results
 
Significant items
 
Excluding significant
items
Insurance product margin (4)
 
 
 
 
 
 
Annuity margin
 
$
60.5

 
$
0.3

(a)
$
60.8

Health margin
 
79.0

 
—

 
79.0

Life margin
 
46.7

 
9.7

(a)
56.4

Long-term care margin
 
14.0

 
—

 
14.0

Total insurance product margin
 
200.2

 
10.0

 
210.2

Allocated expenses
 
(140.6
)
 
—

 
(140.6
)
Income from insurance products (5)
 
59.6

 
10.0

 
69.6

Fee income
 
11.7

 
—

 
11.7

Investment income not allocated to product lines (9)
 
26.2

 
—

 
26.2

Expenses not allocated to product lines
 
2.8

 
(20.0
)
(b)
(17.2
)
Operating earnings before taxes
 
100.3

 
(10.0
)
 
90.3

Income tax expense on operating income
 
(21.7
)
 
2.1

 
(19.6
)
Net operating income (10)
 
$
78.6

 
$
(7.9
)
 
$
70.7

 
 
 
 
 
 
 
Net operating income per diluted share
 
$
0.52

 
$
(0.05
)
 
$
0.47

___________
(a)
Adjustments arising from our comprehensive annual actuarial review of assumptions.
(b)
$20.0 million of the net favorable impact from legal and regulatory matters.


Page 18


CNO FINANCIAL GROUP, INC.
4Q18 Significant Items
(Dollars in millions, except per share amounts)
(Unaudited)



The table below summarizes the financial impact of significant items on our 4Q18 net operating income. Management believes that identifying the impact of these items enhances the understanding of our operating results.

 
 
Three months ended
 
 
December 31, 2018
 
 
Actual results
 
Significant items
 
Excluding significant
items
Insurance product margin (4)
 
 
 
 
 
 
Annuity margin
 
$
49.7

 
$
3.1

(a)
$
52.8

Health margin
 
78.4

 
—

 
78.4

Life margin
 
55.1

 
(2.2
)
(a)
52.9

Long-term care margin
 
9.9

 
—

 
9.9

Total insurance product margin
 
193.1

 
0.9

 
194.0

Allocated expenses
 
(139.8
)
 
—

 
(139.8
)
Income from insurance products (5)
 
53.3

 
0.9

 
54.2

Fee income
 
2.8

 
—

 
2.8

Investment income not allocated to product lines (9)
 
33.7

 
14.4

(b)
48.1

Expenses not allocated to product lines
 
(16.6
)
 
—

 
(16.6
)
Operating earnings before taxes
 
73.2

 
15.3

 
88.5

Income tax expense on operating income
 
(13.4
)
 
(0.2
)
 
(13.6
)
Net operating income (10)
 
$
59.8

 
$
15.1

 
$
74.9

 
 
 
 
 
 
 
Net operating income per diluted share
 
$
0.36

 
$
0.09

 
$
0.45


___________
(a)
Adjustments arising from our comprehensive annual actuarial review of assumptions.
(b)
$14.4 million unfavorable impact of current market conditions on the value of investments backing our Company-owned life insurance (COLI) used as a vehicle to fund an agent deferred compensation plan. Changes in the value of COLI investments are not subject to income taxes.

Page 19


CNO FINANCIAL GROUP, INC.
1Q18 Significant Items
(Dollars in millions, except per share amounts)
(Unaudited)



The table below summarizes the financial impact of significant items on our 1Q18 net operating income. Management believes that identifying the impact of these items enhances the understanding of our operating results.

 
 
Three months ended
 
 
March 31, 2018
 
 
Actual results
 
Significant items
 
Excluding significant
items
Insurance product margin (4)
 
 
 
 
 
 
Annuity margin
 
$
48.7

 
$
1.1

(a)
$
49.8

Health margin
 
79.5

 
—

 
79.5

Life margin
 
41.2

 
—

 
41.2

Long-term care margin
 
10.3

 
(0.8
)
(b)
9.5

Total insurance product margin
 
179.7

 
0.3

 
180.0

Allocated expenses
 
(125.1
)
 
—

 
(125.1
)
Income from insurance products (5)
 
54.6

 
0.3

 
54.9

Ceded long-term care block
 
12.0

 
(1.5
)
(c)
10.5

Fee income
 
1.1

 
—

 
1.1

Investment income not allocated to product lines (8)
 
46.3

 
—

 
46.3

Expenses not allocated to product lines
 
(19.1
)
 
—

 
(19.1
)
Operating earnings before taxes
 
94.9

 
(1.2
)
 
93.7

Income tax expense on operating income
 
(21.0
)
 
0.3

 
(20.7
)
Net operating income (9)
 
$
73.9

 
$
(0.9
)
 
$
73.0

 
 
 
 
 
 
 
Net operating income per diluted share
 
$
0.44

 
$
(0.01
)
 
$
0.43


___________
(a)
The annuity margin was impacted by a $1.1 million out-of-period adjustment which increased reserves on a closed block of payout annuities.
(b)
The long-term care margin included the $0.8 million release of long-term care reserves (net of the reduction in insurance intangibles) due to the impact of policyholder actions following rate increases.
(c)
The ceded long-term care block included the $1.5 million release of long-term care reserves (net of the reduction in insurance intangibles) due to the impact of policyholder actions following rate increases.



Page 20



Notes

(1)
Excludes accumulated other comprehensive income. 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.

(2)
Shareholders' equity divided by common shares outstanding.

(3)
Book value per diluted share reflects the potential dilution that could occur if outstanding stock options were exercised and restricted stock and performance units were vested. 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.

(4)
Insurance margin is management’s measure of profitability of its annuity, health, life and long-term care product lines’ performance and consists of premiums plus allocated investment income less insurance policy benefits, interest credited, commissions, advertising expense and amortization of acquisition costs. Income from insurance products is the sum of the insurance margins of the annuity, health, life and long-term care product lines, less expenses allocated to the insurance lines. It excludes the income from our fee income business, net expenses not allocated to product lines (primarily holding company expenses) and income taxes. Management believes this information helps provide a better understanding of the business and a more meaningful analysis of results of our insurance product lines. Income from insurance products, a non-GAAP measure, is a component of net operating income, which is reconciled to net income on page 5 of this Quarterly Financial Supplement.

(5)
Investment income is allocated to the product lines using the book yield of investments backing the block of business, which is applied to the average net insurance liabilities for the block in each period. See note (11) for definition of net insurance liabilities.

(6)
Excludes the change in market values of the underlying options supporting the fixed index annuity products and corresponding amount credited to policyholder account liabilities. Such amounts were $(4.2) million, $10.6 million, $52.2 million, $(97.5) million, $37.9 million, $20.1 million, $3.1 million and $74.0 million in 1Q18, 2Q18, 3Q18, 4Q18, 1Q19, 2Q19, 3Q19 and 4Q19, respectively.

(7)
Excludes the change in market values of the underlying options supporting the fixed index life products and corresponding amount credited to policyholder account liabilities. Such amounts were $(.8) million, $1.9 million, $6.3 million, $(13.2) million, $5.7 million, $2.9 million, $.6 million and $9.3 million in 1Q18, 2Q18, 3Q18, 4Q18, 1Q19, 2Q19, 3Q19 and 4Q19, respectively.

(8)
Income from insurance products is the sum of the insurance margins of the annuity, health, life and long-term care product lines, less expenses allocated to the insurance lines. It excludes the income from our fee income business, investment income not allocated to product lines, net expenses not allocated to product lines (primarily holding company expenses) and income taxes. Management believes this information helps provide a better understanding of the business and a more meaningful analysis of results of our insurance product lines. Income from insurance products, a non-GAAP measure, is a component of net operating income, which is reconciled to net income on page 5 of this Quarterly Financial Supplement.

(9)
Investment income not allocated to product lines is defined as net investment income less: (i) equity returns credited to policyholder account balances; (ii) the investment income allocated to our product lines; (iii) interest expense on notes payable and investment borrowings; and (iv) certain expenses related to benefit plans that are offset by special-purpose investment income. Investment income not allocated to product lines includes investment income on investments in excess of average net insurance liabilities, investments held by our holding companies, the spread we earn from the Federal Home Loan Bank investment borrowing program and variable components of investment income (including call and prepayment income, adjustments to returns on structured securities due to cash flow changes, income from company-owned life insurance ("COLI") and variations in income from alternative investments), net of interest expense.

(10)
Management believes that an analysis of Net income applicable to common stock before: (i) net realized investment gains or losses from sales and impairments, net of related amortization and taxes; (ii) net change in market value of investments recognized in earnings, net of taxes; (iii) 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; (iv) fair value changes related to the agent deferred compensation plan, net of taxes; (v) loss related to reinsurance transaction, net of taxes; (vi) loss on extinguishment of debt, net of taxes; (vii) changes in the valuation allowance for deferred tax assets and other tax items; and (viii) 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.

(11)
Net insurance liabilities are equal to total insurance liabilities less: (i) amounts related to reinsured business; (ii) deferred acquisition costs; (iii) present value of future profits; and (iv) the value of unexpired options credited to insurance liabilities.

(12)
Margin/average net insurance liabilities for quarterly periods is calculated by annualizing the quarters' margin divided by the average net insurance liabilities.

(13)
Based on statutory accounting practices prescribed or permitted by regulatory authorities for CNO Financial's insurance subsidiaries after appropriate elimination of intercompany accounts among such subsidiaries. Such accounting practices differ from GAAP.

Page 21



(14)
The earnings of the long-term care block that was ceded in September 2018 are comprised of the following (dollars in millions):

 
 
 
 
 
 
 
 
 
 
 
1Q
 
2Q
 
3Q
 
4Q
 
YTD
 
2018
 
2018
 
2018
 
2018
 
2018
Insurance policy income
$
45.3

 
$
44.2

 
$
43.2

 
$
—

 
$
132.7

Net investment income related to general account assets
46.8

 
46.3

 
45.4

 
—

 
138.5

Total revenues
92.1

 
90.5

 
88.6

 
—

 
271.2

Insurance policy benefits
71.5

 
75.7

 
79.3

 
—

 
226.5

Amortization related to operations
2.6

 
2.3

 
2.1

 
—

 
7.0

Other operating costs and expenses
6.0

 
7.1

 
5.1

 
—

 
18.2

Total benefits and expenses
80.1

 
85.1

 
86.5

 
—

 
251.7

Operating earnings before taxes related to ceded long-term care block
$
12.0

 
$
5.4

 
$
2.1

 
$
—

 
$
19.5

 
 
 
 
 
 
 
 
 
 









Page 22