Assurant, Inc. (AIZ)

Financial Supplement as of June 30, 2021

ASSURANT, INC.

FINANCIAL SUPPLEMENT

(UNAUDITED)

As of June 30, 2021

INDEX TO FINANCIAL SUPPLEMENT

Page:

SUMMARY FINANCIAL HIGHLIGHTS

1

RECONCILIATION OF NET OPERATING INCOME TO NET INCOME FROM CONTINUING OPERATIONS

2

RECONCILIATION OF EBITDA TO NET INCOME FROM CONTINUING OPERATIONS

3

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND SELECTED DATA

4

SEGMENT CONDENSED BALANCE SHEETS

10

INVESTMENTS

11

INVESTMENT RESULTS BY ASSET CATEGORY AND ANNUALIZED YIELDS

13

RATINGS SUMMARY

14

REGULATION G - NON GAAP FINANCIAL MEASURES

15

CONTACT INFORMATION

Corporate Headquarters Address:

Investor Inquiries:

55 Broadway, Suite 2901

Suzanne Shepherd

Sean Moshier

New York, NY 10006

Senior Vice President

Assistant Vice President

212-859-7000

Investor Relations and Sustainability

Investor Relations

201-788-4324

914-204-2253

Website Address:

suzanne.shepherd@assurant.com

sean.moshier@assurant.com

www.assurant.com

Assurant, Inc. (NYSE: AIZ) is a leading global provider of lifestyle and housing solutions that support, protect and connect major consumer purchases. Anticipating the evolving needs of consumers, Assurant partners with the world's leading brands to develop innovative products and services and to deliver an enhanced customer experience. A Fortune 500 company with a presence in 21 countries, Assurant offers mobile device solutions; extended service contracts; vehicle protection services; renters insurance; lender-placed insurance products; and other specialty products. The Assurant Foundation strengthens communities by supporting charitable partners that help protect where people live and can thrive, connect with local resources, inspire inclusion and prepare leaders of the future. Learn more at assurant.com or on Twitter @AssurantNews.

Assurant, Inc.

Summary Financial Highlights (Unaudited)

2021

2020

Six Months

2Q21-2Q20

2Q21-1Q21

6M'21-6M'20

($ in millions, except per share amounts and closing stock price)

% Change

% Change

% Change

2Q

1Q

4Q

3Q

2Q

1Q

2021

2020

KEY FINANCIAL METRICS

Segment net earned premiums, fees and other income(1)

$

2,448.9

$

2,355.3

$

2,313.7

$

2,296.3

$

2,257.6

$

2,447.3

$

4,804.2

$

4,704.9

8.5 %

4.0 %

2.1 %

Total segment revenues(1)

$

2,522.0

$

2,425.5

$

2,382.4

$

2,357.4

$

2,318.2

$

2,524.0

$

4,947.5

$

4,842.2

8.8 %

4.0 %

2.2 %

Net income (loss) attributable to common stockholders

$

203.4

$

158.3

$

134.5

$

(34.9)

$

173.5

$

150.0

$

361.7

$

323.5

17.2 %

28.5 %

11.8 %

Net income from continuing operations

$

184.7

$

148.5

$

119.1

$

88.0

$

164.7

$

148.6

$

333.2

$

313.3

12.1 %

24.4 %

6.4 %

Net operating income(2)

$

183.2

$

147.8

$

96.6

$

69.4

$

153.7

$

148.5

$

331.0

$

302.2

19.2 %

24.0 %

9.5 %

Net operating income, excluding reportable catastrophes(2)(3)

$

183.6

$

182.3

$

123.9

$

156.4

$

163.7

$

161.4

$

365.9

$

325.1

12.2 %

0.7 %

12.5 %

Adjusted EBITDA(4)

$

297.1

$

258.6

$

192.8

$

141.6

$

257.6

$

247.7

$

555.7

$

505.3

15.3 %

14.9 %

10.0 %

Adjusted EBITDA, excluding reportable catastrophes(2)(3)

$

297.6

$

302.2

$

227.5

$

251.7

$

270.2

$

264.0

$

599.8

$

534.2

10.1 %

(1.5)%

12.3 %

Per share:

Net income (loss) attributable to common stockholders, per diluted share

$

3.32

$

2.64

$

2.23

$

(0.58)

$

2.81

$

2.43

$

5.95

$

5.24

18.1 %

25.8 %

13.5 %

Net income from continuing operations, per diluted share

$

3.01

$

2.41

$

1.91

$

1.38

$

2.59

$

2.32

$

5.41

$

4.90

16.2 %

24.9 %

10.4 %

Net operating income, per diluted share(2)

$

2.99

$

2.47

$

1.62

$

1.15

$

2.50

$

2.41

$

5.45

$

4.91

19.6 %

21.1 %

11.0 %

Net operating income, excluding reportable catastrophes, per diluted share(2)(3)

$

2.99

$

3.03

$

2.06

$

2.59

$

2.66

$

2.61

$

6.02

$

5.27

12.4 %

(1.3)%

14.2 %

Debt to total capital ratio

30.2 %

27.5 %

27.5 %

25.3 %

27.0 %

29.1 %

30.2 %

26.2 %

320

bps

270

bps

400

bps

Debt to total capital ratio, excluding AOCI(2)

32.5 %

29.3 %

30.1 %

27.6 %

29.0 %

29.5 %

32.5 %

27.7 %

350

bps

320

bps

480

bps

Dividends from subsidiaries, net of capital infusions

$

243.0

$

183.0

$

292.0

$

245.0

$

157.0

$

127.0

$

426.0

$

284.0

54.8 %

32.8 %

50.0 %

Share repurchases:

Shares repurchased

1,204,534

308,000

1,126,532

577,476

254,000

480,967

1,512,534

734,967

374.2 %

291.1 %

105.8 %

Average repurchase price per share

$

158.34

$

134.69

$

130.20

$

121.39

$

101.88

$

118.92

$

153.53

$

113.03

55.4 %

17.6 %

35.8 %

Total cost of share repurchase(5)

$

190.7

$

41.5

$

146.6

$

70.1

$

25.8

$

57.3

$

232.2

$

83.1

639.1 %

359.5 %

179.4 %

Common stock dividends:

Dividend per share

$

0.66

$

0.66

$

0.66

$

0.63

$

0.63

$

0.63

$

1.32

$

1.26

4.8 %

- %

4.8 %

Total paid

$

41.8

$

38.2

$

39.5

$

37.5

$

39.6

$

38.0

$

80.0

$

77.6

5.6 %

9.4 %

3.1 %

Yield(6)

1.69 %

1.86 %

1.94 %

2.08 %

2.44 %

2.42 %

1.69 %

2.44 %

(75) bps

(17) bps

(75) bps

AIZ closing stock price (NYSE)

$

156.18

$

141.77

$

136.22

$

121.31

$

103.29

$

104.09

$

156.18

$

103.29

51.2 %

10.2 %

51.2 %

Share Data:

Weighted average basic common shares outstanding

60,990,609

59,192,880

59,310,101

60,190,103

60,363,577

60,602,911

60,096,711

60,483,244

1.0 %

3.0 %

(0.6)%

Incremental common shares from:

Performance share units and employee stock purchase plan

331,947

367,274

387,292

235,619

206,362

327,840

380,618

291,880

60.9 %

(9.6)%

30.4 %

Mandatory convertible preferred stock(7)

-

2,223,238

2,701,925

-

2,777,250

2,696,175

1,076,673

2,698,188

(100.0)%

(100.0)%

(60.1)%

Weighted average diluted common shares outstanding

61,322,556

61,783,392

62,399,318

60,425,722

63,347,189

63,626,926

61,554,002

63,473,312

(3.2)%

(0.7)%

(3.0)%

Anti-dilutive incremental common shares from mandatory convertible preferred stock(7)

-

-

-

2,699,913

-

-

-

-

N/A

N/A

N/A

  1. Includes net earned premiums, fees and other income and total revenues of the Global Lifestyle and Global Housing operating segments.
  2. Refer to the Footnotes in Regulation G - Non GAAP Financial Measures for reconciliations of non-GAAP measures to the most comparable GAAP measure
  3. Represents reportable catastrophe losses net of reinsurance and client profit sharing adjustments and including reinstatement and other premiums. Reportable catastrophes include individual Insurance Services Office ("ISO") events greater than $5 million (pre-tax).
  4. Refer to page 3 for the reconciliation of Adjusted EBITDA to its most comparable GAAP measure, net income from continuing operations.
  5. As of June 30, 2021, there was $1.45 billion remaining under the total repurchase authorization.
  6. Common stock dividend yield is calculated by annualizing the quarterly common stock dividend per share and dividing by the quarter's closing stock price.
  7. Dilution for the mandatory convertible preferred stock is calculated based on the assumed conversion of the outstanding mandatory convertible preferred stock, using the average closing stock price for the period the shares were outstanding. Net income attributable to common stockholders per diluted share excludes the effect of shares potentially dilutive securities which were anti-dilutive for the period. Accordingly, the numerator has not been increased by the amount of the preferred stock dividends in the periods in which the incremental common shares from mandatory convertible preferred stock were anti-dilutive.

1

Assurant, Inc.

Reconciliation of Net Income from Continuing Operations to Net Operating Income (Unaudited)

2021

2020

Six Months

2Q21-2Q20

2Q21-1Q21

6M'21-6M'20

($ in millions)

2Q

1Q

4Q

3Q

2Q

1Q

2021

2020

% Change

% Change

% Change

GAAP net income from continuing operations

$

184.7

$

148.5

$

119.1

$

88.0

$

164.7

$

148.6

$

333.2

$

313.3

12.1 %

24.4 %

6.4 %

Adjustments, net of tax:

Net realized (gains) losses on investments

(8.1)

(0.7)

(22.4)

(13.5)

(22.7)

67.2

(8.8)

$

44.5

64.3 %

(1,057.1)%

(119.8)%

COVID-19 direct and incremental expenses

1.9

2.4

4.2

(0.3)

15.0

2.3

4.3

17.3

(87.3)%

(20.8)%

(75.1)%

CARES Act tax benefit

-

-

-

-

(5.1)

(79.3)

-

(84.4)

100.0 %

N/A

100.0 %

Other adjustments

4.9

2.1

0.2

(0.4)

6.7

15.5

7.0

22.2

(26.9)%

133.3 %

(68.5)%

Net (income) loss attributable to non-controlling interests

(0.2)

0.2

0.2

0.3

(0.3)

(1.1)

-

(1.4)

33.3 %

(200.0)%

100.0 %

Preferred stock dividends

-

(4.7)

(4.7)

(4.7)

(4.6)

(4.7)

(4.7)

(9.3)

100.0 %

100.0 %

49.5 %

Net operating income(1)

$

183.2

$

147.8

$

96.6

$

69.4

$

153.7

$

148.5

$

331.0

$

302.2

19.2 %

24.0 %

9.5 %

Global Lifestyle

$

123.8

$

129.1

$

87.9

$

106.6

$

121.8

$

120.9

252.9

242.7

1.6 %

(4.1)%

4.2 %

Global Housing

93.7

67.4

61.1

13.1

85.4

74.2

161.1

159.6

9.7 %

39.0 %

0.9 %

Corporate and Other(1)

(11.5)

(21.6)

(26.6)

(25.7)

(28.8)

(21.8)

(33.1)

(50.6)

60.1 %

46.8 %

34.6 %

Interest expense

(22.8)

(22.4)

(21.1)

(19.9)

(20.1)

(20.1)

(45.2)

(40.2)

(13.4)%

(1.8)%

(12.4)%

Preferred stock dividends

-

(4.7)

(4.7)

(4.7)

(4.6)

(4.7)

(4.7)

(9.3)

100.0 %

100.0 %

49.5 %

Net operating income(1)

$

183.2

$

147.8

$

96.6

$

69.4

$

153.7

$

148.5

$

331.0

$

302.2

19.2 %

24.0 %

9.5 %

Segment net earned premiums, fees and other income(2)

Global Lifestyle

$

1,937.8

$

1,862.3

$

1,817.0

$

1,805.0

$

1,768.7

$

1,946.9

$

3,800.1

$

3,715.6

9.6 %

4.1 %

2.3 %

Global Housing

511.1

493.0

496.7

491.3

488.9

500.4

1,004.1

989.3

4.5 %

3.7 %

1.5 %

Total

$

2,448.9

$

2,355.3

$

2,313.7

$

2,296.3

$

2,257.6

$

2,447.3

$

4,804.2

$

4,704.9

8.5 %

4.0 %

2.1 %

Segment net operating income(3)

$

217.5

$

196.5

$

149.0

$

119.7

$

207.2

$

195.1

$

414.0

$

402.3

5.0 %

10.7 %

2.9 %

Segment net operating margin(4)

8.9 %

8.3 %

6.4 %

5.2 %

9.2 %

8.0 %

8.6 %

8.6 %

(30) bps

60 bps

- bps

  1. Refer to the Footnotes in Regulation G - Non GAAP Financial Measures for reconciliations of non-GAAP measures to the most comparable GAAP measure.
  2. Includes net earned premiums, fees and other income of the Global Lifestyle and Global Housing operating segments.
  3. Includes net operating income of the Global Lifestyle and Global Housing operating segments. Segment net operating income is equal to GAAP segment net income.
  4. Equals segment net operating income divided by segment net earned premiums, fees and other income.

2

Assurant, Inc.

Reconciliation of Net Income from Continuing Operations to EBITDA (Unaudited)

2021

2020

Six Months

2Q21-2Q20

2Q21-1Q21

6M'21-6M'20

($ in millions)

2Q

1Q

4Q

3Q

2Q

1Q

2021

2020

% Change

% Change

% Change

GAAP net income from continuing operations

$

184.7

$

148.5

$

119.1

$

88.0

$

164.7

$

148.6

333.2

313.3

12.1 %

24.4 %

6.4 %

Less:

Interest expense

28.8

28.4

26.8

25.5

26.7

25.5

57.2

52.2

7.9 %

1.4 %

9.6 %

Provision (benefit) for income taxes

51.9

44.6

39.8

24.5

44.6

(48.5)

96.5

(3.9)

16.4 %

16.4 %

2574.4 %

Depreciation expense

17.5

16.8

15.5

13.9

14.3

12.4

34.3

26.7

22.4 %

4.2 %

28.5 %

Amortization of purchased intangible assets

17.3

17.0

16.7

12.5

12.3

11.2

34.3

23.5

40.7 %

1.8 %

46.0 %

Adjustments, pre-tax:

Net realized (gains) losses on investments

(10.3)

(0.9)

(29.6)

(17.1)

(28.9)

85.0

(11.2)

56.1

64.4 %

(1,044.4)%

(120.0)%

COVID-19 direct and incremental expenses

2.2

3.0

5.3

(0.6)

17.5

3.0

5.2

20.5

(87.4)%

(26.7)%

(74.6)%

Other adjustments(1)

5.2

1.0

(1.1)

(5.3)

6.7

11.9

6.2

18.6

(22.4)%

420.0 %

(66.7)%

(Income) loss attributable to non-controlling interests

(0.2)

0.2

0.3

0.2

(0.3)

(1.4)

-

(1.7)

33.3 %

(200.0)%

100.0 %

Adjusted EBITDA(2)

$

297.1

$

258.6

$

192.8

$

141.6

$

257.6

$

247.7

$

555.7

505.3

15.3 %

14.9 %

10.0 %

Segment Adjusted EBITDA

Global Lifestyle(3)

$

186.0

$

193.0

$

137.2

$

150.6

$

175.4

$

173.8

379.0

$

349.2

6.0 %

(3.6)%

8.5 %

Global Housing(3)

128.0

93.5

85.9

24.0

116.0

101.2

221.5

217.2

10.3 %

36.9 %

2.0 %

Corporate and Other(3)

(16.9)

(27.9)

(30.3)

(33.0)

(33.8)

(27.3)

(44.8)

(61.1)

50.0 %

39.4 %

26.7 %

Total

$

297.1

$

258.6

$

192.8

$

141.6

$

257.6

$

247.7

$

555.7

$

505.3

15.3 %

14.9 %

10.0 %

  1. Refer to Footnote (4) in the Regulation G - Non GAAP Financial Measures for detail of what is included in other adjustments.
  2. Below is a bridge from net operating income to Adjusted EBITDA (both including and excluding reportable catastrophes). Certain adjustments below are different from similarly captioned items above because of non-operating impacts that are included in GAAP net income from continuing operations and excluded from net operating income and Adjusted EBITDA. The reconciliation of these non-GAAP financial measures can be found above or in the Footnotes in Regulation G - Non GAAP Financial Measures.

2021

2020

Six Months

2Q21-2Q20

2Q21-1Q21

6M'21-6M'20

2Q

1Q

4Q

3Q

2Q

1Q

2021

2020

% Change

% Change

% Change

Net operating income

$

183.2

$

147.8

$

96.6

$

69.4

$

153.7

$

148.5

$

331.0

$

302.2

19.2 %

24.0 %

9.5 %

Interest expense

28.8

28.4

26.8

25.3

25.3

25.5

57.2

50.8

13.8 %

1.4 %

12.6 %

Provision for income taxes

51.2

44.8

33.7

16.8

48.3

46.4

96.0

94.7

6.0 %

14.3 %

1.4 %

Depreciation expense

16.6

15.9

14.3

12.9

13.4

11.4

32.5

24.8

23.9 %

4.4 %

31.0 %

Amortization of purchased intangible assets

17.3

17.0

16.7

12.5

12.3

11.2

34.3

23.5

40.7 %

1.8 %

46.0 %

Preferred stock dividends

-

4.7

4.7

4.7

4.6

4.7

4.7

9.3

(100.0)%

(100.0)%

(49.5)%

Adjusted EBITDA

$

297.1

$

258.6

$

192.8

$

141.6

$

257.6

$

247.7

$

555.7

$

505.3

15.3 %

14.9 %

10.0 %

Net operating income, excluding reportable catastrophes

$

183.6

$

182.3

$

123.9

$

156.4

$

163.7

$

161.4

$

365.9

$

325.1

12.2 %

0.7 %

12.5 %

Interest expense

28.8

28.4

26.8

25.3

25.3

25.5

57.2

50.8

13.8 %

1.4 %

12.6 %

Provision for income taxes

51.3

53.9

41.1

39.9

50.9

49.8

105.2

100.7

0.8 %

(4.8)%

4.5 %

Depreciation expense

16.6

15.9

14.3

12.9

13.4

11.4

32.5

24.8

23.9 %

4.4 %

31.0 %

Amortization of purchased intangible assets

17.3

17.0

16.7

12.5

12.3

11.2

34.3

23.5

40.7 %

1.8 %

46.0 %

Preferred stock dividends

-

4.7

4.7

4.7

4.6

4.7

4.7

9.3

(100.0)%

(100.0)%

(49.5)%

Adjusted EBITDA, excluding reportable catastrophes

$

297.6

$

302.2

$

227.5

$

251.7

$

270.2

$

264.0

$

599.8

$

534.2

10.1 %

(1.5)%

12.3 %

(3) Global Lifestyle Adjusted EBITDA, Global Housing Adjusted EBITDA and Corporate and Other Adjusted EBITDA are reconciled to its most comparable GAAP measure on pages 5, 7 and 9, respectively.

3

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original document
  • Permalink

Disclaimer

Assurant Inc. published this content on 03 August 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 03 August 2021 20:32:10 UTC.