EX-99.1 2 exhibit991-03312023earnings.htm EX-99.1 Document

Exhibit 99.1

cnologopr.jpg                            News

For Immediate Release

CNO Financial Group Reports First Quarter 2023 Results
Total new annualized premiums up 7%
Capital and liquidity remain above target levels

Carmel, Ind., May 1, 2023 - CNO Financial Group, Inc. (NYSE: CNO) today reported a net loss of $0.8 million, or $0.01 per diluted share, in 1Q23 compared to net income of $183.4 million, or $1.52 per diluted share, in 1Q22. Non-economic accounting impacts of market volatility often result in significant increases and decreases to our non-operating income and drove the net loss in 1Q23. Net operating income (1), which excludes these non-economic accounting impacts, was $58.6 million, or $0.51 per diluted share, in 1Q23 compared to $64.5 million, or $0.54 per diluted share, in 1Q22.
"Strengthening insurance margins, solid customer persistency and significant growth in fee income substantiate the fundamental health of CNO's operating businesses," said Gary C. Bhojwani, chief executive officer. "We posted record direct-to-consumer Life sales, record Medicare growth and continued sales momentum across nearly all insurance product categories. Successful agent recruiting generated producing agent count growth for both our Consumer and Worksite Divisions, evidencing a critical inflection point since the pandemic."
"Our capital and liquidity positions are above target levels. Our cash flow remains robust. We continue to be confident in our operating plan and reiterate our full-year operating guidance."

First Quarter 2023 Highlights (as compared to the corresponding period in the prior year where applicable)
Total new annualized premiums ("NAP") (4) up 7%
•     Medicare Supplement NAP up 20%; Medicare Advantage sales up 55%
•     Consumer Division field producing agent count up 1%; Worksite Division producing agent count up 38%
•     Returned $32.2 million to shareholders
•     Return on equity ("ROE") of 21.8%; operating ROE, as adjusted (6), of 10.3%

Adoption of New Accounting Standard
Effective January 1, 2023, we adopted ASU 2018-12 related to targeted improvements to the accounting for long-duration insurance contracts. We selected the modified retrospective transition method except for market risk benefits where we were required to use the full retrospective approach. All prior periods presented have been recast in accordance with the new standard. As a result of the adoption of the new guidance, shareholders' equity as of December 31, 2022, increased $368.0 million and was comprised of increases to retained earnings and accumulated other comprehensive income (loss) of $232.2 million and $135.8 million, respectively. Net income and operating earnings (1) for the first quarter of 2022 increased $71.1 million and $13.4 million, respectively. Concurrent with the adoption of the new guidance, we updated the method of determining non-operating earnings for our fixed indexed annuities to better identify the volatile non-economic accounting impacts of that line of business.



FINANCIAL SUMMARY
Quarter End
(Amounts in millions, except per share data)
(Unaudited)

Net operating income, a non-GAAP(a) financial measure, is used consistently by CNO’s management to evaluate the operating performance of the Company and is a measure commonly used in the life insurance industry. It differs from net income primarily because it excludes certain non-operating items such as net realized investment gains (losses) from sales and change in the allowance for credit losses, changes in fair values of embedded derivatives and market risk benefits and the liability for a deferred compensation plan, and certain significant and unusual items included in net income. Management believes an analysis of net operating income is important in understanding the profitability and operating trends of the Company’s business. Net income is the most directly comparable GAAP measure.

Per diluted share
Quarter endedQuarter ended
March 31,March 31,
20232022% change20232022% change
Income from insurance products (b)
$0.56 $0.52 $63.7 $62.4 
Fee income0.13 0.08 63 15.5 9.9 57 
Investment income not allocated to product lines (c)
0.14 0.22 (36)15.5 27.0 (43)
Expenses not allocated to product lines (d)
(0.16)(0.12)33 (18.3)(14.8)24 
Operating earnings before taxes0.67 0.70 76.4 84.5 
Income tax expense on operating income(0.16)(0.16)— (17.8)(20.0)(11)
Net operating income (1)0.51 0.54 (6)58.6 64.5 (9)
Net realized investment gains (losses) from sales and change in allowance for credit losses(0.11)(0.06)(12.7)(7.2)
Net change in market value of investments recognized in earnings(0.02)(0.21)(1.9)(25.5)
Changes in fair value of embedded derivative liabilities and market risk benefits(0.57)1.37 (65.1)165.4 
Other0.02 0.19 2.3 23.1 
Non-operating income (loss) before taxes(0.68)1.29 (77.4)155.8 
Income tax (expense) benefit on non-operating income0.16 (0.31)18.0 (36.9)
Net non-operating income (loss)(0.52)0.98 (59.4)118.9 
Net income (loss)$(0.01)$1.52 $(0.8)$183.4 
Weighted average diluted shares outstanding114.5 121.0 

(a)    GAAP is defined as accounting principles generally accepted in the United States of America.
(b)    Income from insurance products is the sum of the insurance margins of the annuity, health and life segments, less allocated insurance administrative expenses. It excludes the fee income segment, investment income not allocated to product lines, expenses not allocated to product lines and income taxes. Insurance margin is management’s measure of the profitability of its annuity, health and life segments’ performance and consists of insurance policy income plus allocated investment income less insurance policy benefits, interest credited, commissions, advertising expense and amortization of acquisition costs.
(c)    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) impact of annual option forfeitures related to fixed indexed annuity surrenders; (iv) interest expense on notes payable and investment borrowings; (v) expenses related to the funding agreement-backed notes ("FABN") program; and (vi) certain expenses related to benefit plans that are offset by special-purpose investment income.

2


FINANCIAL SUMMARY (continued)
Management vs. GAAP Measures
(Dollars in millions, except per share data)
(Unaudited)

Shareholders’ equity, excluding accumulated other comprehensive income (loss), and book value per share, excluding accumulated other comprehensive income (loss), are non-GAAP measures that are utilized by management to view the business without the effect of accumulated other comprehensive income (loss) which is primarily attributable to fluctuations in interest rates associated with fixed maturities, available for sale. Management views the business in this manner because the Company has the ability and generally, the intent, to hold investments to maturity and meaningful trends can be more easily identified without the fluctuations. In addition, shareholders' equity excludes net operating loss carryforwards in our non-GAAP return on equity measures as such assets are not discounted and, accordingly, will not provide a return to shareholders until after it is realized as a reduction to taxes that would otherwise be paid. Management believes that excluding this value from the equity component of this measure enhances the understanding of the effect these non-discounted assets have on operating returns.
_____________________________________________________________________________________________________

Quarter ended
March 31,
20232022
Trailing twelve months return on equity (a)
21.8 %14.1 %
Trailing twelve months operating return on equity, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure) (6)10.3 %12.2 %
Trailing twelve months operating return, excluding significant items, on equity, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure) (6)9.8 %12.3 %
Shareholders’ equity$2,031.8 $2,818.4 
Accumulated other comprehensive loss1,664.4 561.5 
Shareholders’ equity, excluding accumulated other comprehensive loss3,696.2 3,379.9 
Net operating loss carryforwards(152.4)(238.2)
Shareholders' equity, excluding accumulated other comprehensive loss and net operating loss carryforwards$3,543.8 $3,141.7 
Book value per diluted share$17.49 $23.58 
Accumulated other comprehensive loss14.33 4.70 
Book value per diluted share, excluding accumulated other comprehensive loss (a non-GAAP financial measure) (2)$31.82 $28.28 

(a) Calculated using average shareholders’ equity for the measurement period.

3


INSURANCE OPERATIONS


Annuity products accounted for 26 percent of the Company’s margin for the quarter and annuity premiums collected increased 1 percent in 1Q23 compared to 1Q22.

Health products accounted for 53 percent of the Company’s insurance margin for the quarter and 64 percent of insurance policy income.

Life products accounted for 21 percent of the Company’s insurance margin for the quarter and 35 percent of insurance policy income.

Sales of health products were up 14 percent and sales of life products were up 2 percent in 1Q23 compared to 1Q22.

ANNUITY COLLECTED PREMIUMS
(Dollars in millions)
(Unaudited)
Quarter ended March 31,
20232022% change
Annuity collected premiums$370.9 $368.6 


INSURANCE POLICY INCOME
(Dollars in millions)
(Unaudited)
Quarter ended March 31,
20232022% change
Annuity$5.1 $5.0 
Health401.4 406.7 (1)
Life219.0 213.3 
Total insurance policy income$625.5 $625.0  


SALES MEASURED AS NEW ANNUALIZED PREMIUMS FOR
LIFE AND HEALTH PRODUCTS
(Dollars in millions)
(Unaudited)
Quarter ended March 31,
20232022% change
Health$39.5 $34.8 14 
Life57.1 55.8 
Total new annualized premiums (4)$96.6 $90.6 


4


INSURANCE MARGIN
(Amounts in millions, except per share data)
(Unaudited)


Insurance margin is management’s measure of profitability of its annuity, health and life segments’ performance and consists of insurance policy income 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 and life segments, less allocated insurance administrative expenses. It excludes the fee income segment, investment income not allocated to product lines, expenses not allocated to product lines and income taxes. Management believes this information helps provide a better understanding of the business and a more meaningful analysis of our operations. Insurance income, a non-GAAP measure, is a component of net operating income, which is reconciled to net income in the Financial Summary section above.
Quarter ended
March 31,
2023
% of insurance policy incomeMarch 31,
2022
% of insurance policy income% change
Margin
Annuity interest margin$57.3 $55.9 
Life insurance interest margin1.1 1.1 — 
Total interest-sensitive margin58.4 57.0 
Insurance margin
Health116.5 29 115.3 28 
Life (a)46.3 21 34.9 16 33 
Total other insurance margin162.8 26 150.2 24 
Total insurance margin221.2 207.2 
Allocated expenses(157.5)(144.8)
Income from insurance products$63.7 $62.4 
Per diluted share$0.56 $0.52 
Weighted average diluted shares114.5 121.0 


(a)    Net of $28.7 million and $29.3 million of non-deferred television advertising expense related to our direct distribution channel in the 2023 and 2022 periods, respectively.
    

Total allocated expenses were $157.5 million, up 9 percent from 1Q22.





5


ANNUITY RESULTS BY PRODUCT TYPE
(Dollars in millions)
(Unaudited)
Annuity margin
Quarter ended
March 31,
20232022
Fixed indexed annuities$46.5 $44.8 
Fixed interest annuities9.1 8.5 
Other annuities1.7 2.6 
Total$57.3 $55.9 

Annuity collected premiums
Quarter ended
March 31,
20232022
Annuity collected premiums$370.9 $368.6 

Average net insurance liabilities (5)
Quarter ended
March 31,
20232022
Fixed indexed annuities$9,183.8 $8,486.3 
Fixed interest annuities1,630.9 1,761.2 
Other annuities469.5 490.2 
Total$11,284.2 $10,737.7 

Margin/average net insurance liabilities (a)
Quarter ended
March 31,
20232022
Fixed indexed annuities2.03 %2.11 %
Fixed interest annuities2.23 %1.93 %
Other annuities1.45 %2.12 %
Total2.03 %2.08 %

(a)    Defined as annualized quarterly annuity margin divided by average net insurance liabilities (5).


6


HEALTH INSURANCE RESULTS BY PRODUCT TYPE
(Dollars in millions)
(Unaudited)

Health margin
Quarter ended
March 31,
20232022
Amount% of insurance policy incomeAmount% of insurance policy income% change
Supplemental health and other health$63.3 35 $56.1 32 13 
Medicare supplement26.1 17 34.6 21 (25)
Long-term care27.1 41 24.6 37 10 
Total$116.5 29 $115.3 28 


Health insurance policy income
Quarter ended
March 31,
20232022% change
Supplemental health and other health$179.0 $173.5 
Medicare supplement156.5 166.8 (6)
Long-term care65.9 66.4 (1)
Total$401.4 $406.7 (1)

Health NAP (4)
Quarter ended
March 31,
20232022% change
Supplemental health and other health$25.5 $21.5 19 
Medicare supplement7.8 6.5 20 
Long-term care6.2 6.8 (9)
Total$39.5 $34.8 14 


7


LIFE INSURANCE RESULTS BY PRODUCT TYPE
(Dollars in millions)
(Unaudited)
Life margin
Quarter ended
March 31,
20232022
Amount% of insurance policy incomeAmount% of insurance policy income% change
Life insurance interest margin$1.1 $1.1 — 
Life insurance margin:
Traditional life24.6 14 18.7 11 32 
Interest sensitive life21.7 49 16.2 38 34 
Subtotal46.3 21 34.9 16 33 
Total margin$47.4 $36.0 32 

Life insurance policy income
Quarter ended
March 31,
20232022% change
Traditional life$174.5 $170.2 
Interest sensitive life44.5 43.1 
Total$219.0 $213.3 

Life NAP (4)
Quarter ended
March 31,
20232022% change
Traditional life$49.7 $48.2 
Interest sensitive life7.4 7.6 (3)
Total$57.1 $55.8 

Average net insurance liabilities (5) and interest margin
Quarter ended
March 31,
20232022% change
Interest sensitive life products$1,032.0 $1,009.4 
Interest margin/average net insurance liabilities (5)0.43 %0.44 %(2)






8


QUARTERLY AVERAGE EXCLUSIVE PRODUCING AGENTS

Average Exclusive Producing Agent Count
Quarter ended
March 31,%
20232022change
Consumer
Field agents (a) (c)3,985 3,939 
Registered agents (b) (c)695 663 
Worksite (a) (c)
288 208 38 
____________________
(a) Producing agents represent the monthly average of exclusive agents that have submitted at least one policy in the month.
(b) Registered agents are dually licensed as insurance agents and financial representatives who can buy and sell
securities for clients, and/or investment advisors who can provide ongoing investment advice for clients.
(c) Agent counts represent the average of the last 3 months.


INVESTMENTS
INVESTMENT INCOME NOT ALLOCATED TO PRODUCT LINES
(Dollars in millions, except per share data)

Management uses investment income not allocated to product lines as the measure to evaluate the performance of the investment segment. It 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) impact of annual option forfeitures related to fixed indexed annuity surrenders; (iv) interest expense on notes payable and investment borrowings; (v) expenses related to the FABN program; and (vi) certain expenses related to benefit plans that are offset by special-purpose investment income. We also view investment income not allocated to product lines per diluted share as an important and useful measure to evaluate performance of the investment segment as it takes into consideration our share repurchase program.

Quarter ended March 31,
20232022% change
Net investment income$343.0 $208.2 65 
Allocated to product lines:
Annuity(125.4)(117.5)
Health(74.0)(73.3)
Life(36.3)(35.5)
Equity returns credited to policyholder account balances(18.6)71.9 (126)
Amounts allocated to product lines and credited to policyholder account balances(254.3)(154.4)65 
Impact of annual option forfeitures related to fixed indexed annuity surrenders— 1.6 (100)
Amount related to variable interest entities and other non-operating items(20.9)(7.2)190 
Interest expense on corporate debt(15.7)(15.7)— 
Interest expense on investment borrowings from the Federal Home Loan Bank program(21.7)(2.4)804 
Expenses related to FABN program(7.6)(7.3)
Less amounts credited to deferred compensation plans (offsetting investment income)(7.3)4.2 (274)
Total adjustments(73.2)(26.8)
Investment income not allocated to product lines$15.5 $27.0 (43)
Per diluted share$0.14 $0.22 


9


INVESTMENT PORTFOLIO
(Dollars in millions)

The composition of the investment portfolio at March 31, 2023 is as follows:
$% of total
Fixed maturities, available for sale, at fair value$21,107.1 83 
Equity securities at fair value106.1 — 
Mortgage loans1,676.1 
Policy loans123.0 
Trading securities208.1 
Investments held by variable interest entities1,017.9 
Other invested assets1,097.1 
Total investment portfolio$25,335.4 100 

Fixed maturities, available for sale, at amortized cost by asset class as of March 31, 2023 are as follows:
Investment gradeBelow investment gradeTotal
Corporate securities$12,874.0 $623.0 $13,497.0 
United States Treasury securities and obligations of the United States government and agencies174.7 — 174.7 
States and political subdivisions2,778.8 10.6 2,789.4 
Foreign governments88.8 — 88.8 
Asset-backed securities1,335.6 123.0 1,458.6 
Agency residential mortgage-backed securities213.3 — 213.3 
Non-agency residential mortgage-backed securities1,212.4 565.8 (a)1,778.2 
Collateralized loan obligations954.3 — 954.3 
Commercial mortgage-backed securities2,480.1 83.5 2,563.6 
Total$22,112.0 $1,405.9 $23,517.9 

____________________
(a)     Certain structured securities rated below investment grade by Nationally Recognized Statistical Rating Organizations may be assigned a NAIC 1 or NAIC 2 designation based on the cost basis of the security relative to estimated recoverable amounts as determined by the National Association of Insurance Commissioners (NAIC).

The fair value of CNO’s available for sale fixed maturity portfolio was $21.1 billion compared with an amortized cost of $23.5 billion. Net unrealized losses were comprised of gross unrealized gains of $143.7 million and gross unrealized losses of $2,495.4 million. The allowance for credit losses was $59.1 million at March 31, 2023.

At both amortized cost and fair value, 94 percent of fixed maturities, available for sale, were rated “investment grade”.



10


Non-Operating Items
Net investment losses in 1Q23 were $12.7 million including the unfavorable change in the allowance for credit losses of $1.5 million which was recorded in earnings. Net investment losses in 1Q22 were $7.2 million including the unfavorable change in the allowance for credit losses of $30.7 million which was recorded in earnings.

During 1Q23 and 1Q22, we recognized a decrease in earnings of $1.9 million and $25.5 million, respectively, due to the net change in market value of investments recognized in earnings.

During 1Q23 and 1Q22, we recognized an increase (decrease) in earnings of $(65.1) million and $165.4 million, respectively, resulting from changes in the estimated fair value of embedded derivative liabilities and market risk benefits related to our fixed indexed annuities. Such amounts include the impacts of changes in market interest rates and equity impacts used to determine the estimated fair values of the embedded derivatives and market risk benefits.

In 1Q22, other non-operating items included an increase in earnings of $22.7 million for the mark-to-market change in the agent deferred compensation plan liability which was impacted by changes in the underlying actuarial assumptions used to value the liability. We recognize the mark-to-market change in the estimated value of this liability through earnings as assumptions change.

Statutory (based on non-GAAP measures) and GAAP Capital Information
Our consolidated statutory risk-based capital ratio was estimated at 380% at March 31, 2023, reflecting estimated 1Q23 statutory operating income of $39 million and the payment of insurance company dividends to the holding company of $34.2 million during 1Q23.

During 1Q23, we repurchased $15.1 million of common stock under our securities repurchase program. We repurchased .6 million common shares at an average cost of $23.87 per share. As of March 31, 2023, we had 114.9 million shares outstanding and had authority to repurchase up to an additional $171.8 million of our common stock. During 1Q23, dividends paid on common stock totaled $17.1 million.

Unrestricted cash and investments held by our holding company were $158 million at March 31, 2023, compared to $167 million at December 31, 2022.

Book value per common share was $17.68 at March 31, 2023 compared to $15.47 at December 31, 2022. Book value per diluted share, excluding accumulated other comprehensive income (loss) (2), was $31.82 at March 31, 2023, compared to $31.89 at December 31, 2022.

The debt-to-capital ratio was 35.9 percent and 39.2 percent at March 31, 2023 and December 31, 2022, respectively. Our debt-to-total capital ratio, excluding accumulated other comprehensive income (loss) (3) was 23.6 percent at March 31, 2023, compared to 23.4 percent at December 31, 2022.

Return on equity for the trailing four quarters ended March 31, 2023 and 2022, was 21.8% and 14.1%, respectively. Operating return, excluding significant items, on equity, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (6) for the trailing four quarters ended March 31, 2023 and 2022, was 9.8% and 12.3%, respectively.

In this news release, CNO includes non-GAAP measures to enhance investors’ understanding of management’s view of the business. The non-GAAP measures are not a substitute for GAAP, but rather a supplement to increase transparency by providing broader perspective. CNO’s definitions of non-GAAP measures may differ from other companies’ definitions. More detailed information including various GAAP and non-GAAP measurements are located at CNOinc.com in the Investors section under SEC Filings.


11


CAUTION REGARDING FORWARD-LOOKING STATEMENTS:

This press release may contain forward-looking statements within the meaning of federal securities laws. These prospective statements reflect management’s current expectations, but are not guarantees of future performance. Accordingly, please refer to CNO’s cautionary statement regarding forward-looking statements, and the business environment in which the Company operates, contained in the Company’s Form 10-K for the year ended December 31, 2022 and any subsequent Form 10-Q or Form 10-K on file with the Securities and Exchange Commission and on the Company’s website at CNOinc.com in the Investors section.  CNO specifically disclaims any obligation to update or revise any forward-looking statement because of new information, future developments or otherwise.

EARNINGS RELEASE CONFERENCE CALL WEBCAST:

The Company will host a conference call to discuss results on May 2, 2023 at 11:00 a.m. Eastern Time. During the call, we will be referring to a presentation that will be available at the Investors section of the company's website.

To participate by dial-in, please register at https://www.netroadshow.com/events/login?show=e35d9938&confId=49849. Upon registering, you will be provided with call details and a registrant ID used to track attendance on the conference call. Reminders will also be sent to registered participants via email.

For those investors who prefer to listen to the call online, we will be broadcasting the call live via webcast. The event can be accessed through the Investors section of the company's website: ir.CNOinc.com. Participants should go to the website at least 15 minutes before the event to register and download any necessary audio software.


ABOUT CNO FINANCIAL GROUP

CNO Financial Group, Inc. (NYSE: CNO) secures the future of middle-income America. CNO provides life and health insurance, annuities, financial services, and workforce benefits solutions through our family of brands, including Bankers Life, Colonial Penn, Optavise and Washington National. Our customers work hard to save for the future, and we help protect their health, income and retirement needs with 3.2 million policies and $34 billion in total assets. Our 3,400 associates, 4,300 exclusive agents and 4,000 independent partner agents guide individuals, families and businesses through a lifetime of financial decisions. For more information, visit CNOinc.com.
12


CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
(Dollars in millions)
(unaudited)

March 31,
2023
December 31,
2022
ASSETS
Investments:
Fixed maturities, available for sale, at fair value (net of allowance for credit losses: March 31, 2023 - $59.1 and December 31, 2022 - $56.0; amortized cost: March 31, 2023 - $23,517.9 and December 31, 2022 - $23,384.2)$21,107.1 $20,353.4 
Equity securities at fair value106.1 135.3 
Mortgage loans (net of allowance for credit losses: March 31, 2023 - $8.4 and December 31, 2022 - $8.0)1,676.1 1,411.9 
Policy loans123.0 121.6 
Trading securities208.1 207.9 
Investments held by variable interest entities (net of allowance for credit losses: March 31, 2023 - $3.5 and December 31, 2022 - $5.5; amortized cost: March 31, 2023 - $1,060.3 and December 31, 2022 - $1,134.2)1,017.9 1,077.6 
Other invested assets1,097.1 1,034.7 
Total investments25,335.4 24,342.4 
Cash and cash equivalents - unrestricted425.0 575.7 
Cash and cash equivalents held by variable interest entities97.1 69.2 
Accrued investment income241.3 235.6 
Present value of future profits197.6 203.7 
Deferred acquisition costs1,811.3 1,770.9 
Reinsurance receivables (net of allowance for credit losses: March 31, 2023 - $2.0 and December 31, 2022 - $2.0)4,189.6 4,223.4 
Market risk benefit asset57.8 65.3 
Income tax assets, net988.1 1,063.4 
Assets held in separate accounts2.8 2.7 
Other assets669.0 580.8 
Total assets$34,015.0 $33,133.1 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities: 
Liabilities for insurance products: 
Policyholder account liabilities$15,302.9 $15,234.2 
Future policy benefits11,623.3 11,240.2 
Market risk benefit liability17.6 11.3 
Liability for life insurance policy claims67.6 64.1 
Unearned and advanced premiums243.5 235.0 
Liabilities related to separate accounts2.8 2.7 
Other liabilities681.3 693.9 
Investment borrowings1,839.6 1,639.5 
Borrowings related to variable interest entities1,065.4 1,104.6 
Notes payable – direct corporate obligations1,139.2 1,138.8 
Total liabilities31,983.2 31,364.3 
Commitments and Contingencies
Shareholders' equity:
Common stock ($0.01 par value, 8,000,000,000 shares authorized, shares issued and outstanding: March 31, 2023 – 114,905,172; December 31, 2022 – 114,343,070)1.1 1.1 
Additional paid-in capital2,021.1 2,033.8 
Accumulated other comprehensive loss(1,664.4)(1,957.3)
Retained earnings1,674.0 1,691.2 
Total shareholders' equity2,031.8 1,768.8 
Total liabilities and shareholders' equity$34,015.0 $33,133.1 

13


CNO FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(Dollars in millions, except per share data)
(unaudited)
Three months ended
March 31,
 20232022
Revenues:  
Insurance policy income$625.5 $625.0 
Net investment income:
General account assets292.2 277.5 
Policyholder and other special-purpose portfolios50.8 (69.3)
Investment gains (losses):
Realized investment gains (losses)(14.6)18.8 
Other investment losses— (51.5)
Total investment losses(14.6)(32.7)
Fee revenue and other income52.1 42.4 
Total revenues1,006.0 842.9 
Benefits and expenses:  
Insurance policy benefits609.7 333.9 
Liability for future policy benefits remeasurement loss0.6 7.0 
Change in fair value of market risk benefits14.8 (32.7)
Interest expense54.7 23.8 
Amortization55.5 52.3 
Other operating costs and expenses271.7 218.3 
Total benefits and expenses1,007.0 602.6 
Income (loss) before income taxes(1.0)240.3 
Income tax expense (benefit) on period income (loss)(0.2)56.9 
Net income (loss)$(0.8)$183.4 
Earnings per common share:  
Basic:  
Weighted average shares outstanding114,545,000 118,622,000 
Net income (loss)$(.01)$1.55 
Diluted:
Weighted average shares outstanding114,545,000 121,002,000 
Net income (loss)$(.01)$1.52 


14


NOTES
(1)Management believes that an analysis of Net income applicable to common stock before: (i) net realized investment gains or losses from sales, impairments and the change in allowance for credit losses, net of taxes; (ii) net change in market value of investments recognized in earnings, net of taxes; (iii) changes in fair value of embedded derivative liabilities and market risk benefits related to our fixed indexed annuities, net of taxes; (iv) fair value changes related to the agent deferred compensation plan, net of taxes; (v) loss on extinguishment of debt, net of taxes; (vi) 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. A reconciliation of Net operating income to Net income applicable to common stock is provided in the table on page 2. Additional information concerning this non-GAAP measure is included in our periodic filings with the Securities and Exchange Commission that are available in the "Investors - SEC Filings" section of CNO's website, CNOinc.com.
(2)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. In addition, the calculation of this non-GAAP measure differs from the corresponding GAAP measure because accumulated other comprehensive income (loss) has been excluded from the value of capital used to determine this measure. Management believes this non-GAAP measure is useful because it removes the volatility that arises from changes in the unrealized appreciation (depreciation) of our investments.
(3)The calculation of this non-GAAP measure differs from the corresponding GAAP measure because accumulated other comprehensive income (loss) has been excluded from the value of capital used to determine this measure. Management believes this non-GAAP measure is useful because it removes the volatility that arises from changes in the unrealized appreciation (depreciation) of our investments.
(4)Measured by new annualized premiums for life and health products, which includes 10% of single premium whole life deposits and 100% of all other premiums (excluding annuities). Sales of third-party products are excluded.
(5)Net insurance liabilities for the purpose of allocating investment income to product lines are equal to: (i) policyholder account balances for annuity products; (ii) total reserves before the fair value adjustments reflected in accumulated other comprehensive income (loss), if applicable, for all other products; less (iii) amounts related to reinsurance business; (iv) deferred acquisition costs; (v) the present value of future profits; and (vi) the value of unexpired options credited to insurance liabilities.
(6)The following summarizes the calculations of: (i) operating return on equity, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure); (ii) operating return, excluding significant items, on equity, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure); and (iii) return on equity are as follows (dollars in millions):
Trailing twelve months ended
1Q231Q22
Net operating income$354.5 $369.7 
Net operating income, excluding significant items$336.6 $373.2 
Net income$446.4 $491.7 
Average common equity, excluding accumulated other
comprehensive income (loss) and net operating loss
carryforwards (a non-GAAP financial measure)$3,434.8 $3,030.5 
Average common shareholders' equity$2,046.3 $3,495.0 
Operating return on equity, excluding accumulated other
comprehensive income (loss) and net operating loss
carryforwards (a non-GAAP financial measure)10.3 %12.2 %
Operating return, excluding significant items, on equity, excluding
accumulated other comprehensive income (loss) and net
operating loss carryforwards (a non-GAAP financial measure)9.8 %12.3 %
Return on equity21.8 %14.1 %
15



The following summarizes: (i) operating earnings; (ii) significant items; (iii) operating earnings, excluding significant items; and (iv) net income (loss) (dollars in millions):
Net operating
Net operatingincome,
income,excludingNet
excludingsignificantincome -
Net operatingSignificantsignificantitems - trailingNettrailing
incomeitemsitems (a)four quartersincome (loss)four quarters
2Q21$94.0 $3.5 (b)$97.5 N/A$47.7 N/A
3Q21108.1 2.3 (c)110.4 N/A103.4 N/A
4Q21103.1 (2.3)(d)100.8 $410.0 157.2 $570.3 
1Q2264.5 — 64.5 373.2 183.4 491.7 
2Q22135.1 (17.4)(e)117.7 393.4 233.3 677.3 
3Q2277.9 — 77.9 360.9 175.9 749.8 
4Q2282.9 (0.5)(f)82.4 342.5 38.0 630.6 
1Q2358.6 — 58.6 336.6 (0.8)446.4 
(a) See note (7) for additional information.
(b) Comprised of: (i) $4.5 million from legal and regulatory matters; and (ii) a decrease in tax expense of $1.0 million.
(c) Comprised of: (i) $3.0 million from legal and regulatory matters; and (ii) a decrease in tax expense of $.7 million.
(d) Comprised of: (i) $3.0 million of net favorable adjustments arising from our review of actuarial assumptions; and (ii) an increase in tax expense of $.7 million.
(e) Comprised of: (i) an experience refund of $22.5 million related to a reinsurance agreement; and (ii) an increase in tax expense of $5.1 million.
(f) Comprised of: (i) $.7 million of net favorable adjustments arising from our review of actuarial assumptions; and (ii) an increase in tax expense of $.2 million.

A reconciliation of pre-tax operating earnings (a non-GAAP financial measure) to net income is as follows (dollars in millions):
Twelve months ended
1Q231Q22
Pre-tax operating earnings (a non-GAAP financial measure)$458.6 $476.9 
Income tax expense(104.1)(107.2)
Net operating income354.5 369.7 
Non-operating items:
Net realized investment gains (losses) from sales, impairments and change in allowance for credit losses(67.7)25.7 
Net change in market value of investments recognized in earnings(49.6)(36.5)
Changes in fair value of embedded derivative liabilities and market risk benefits209.7 148.9 
Fair value changes related to the agent deferred compensation plan26.2 18.4 
Other(2.0)3.4 
Non-operating income before taxes116.6 159.9 
    Income tax expense on non-operating income(24.7)(37.9)
Net non-operating income91.9 122.0 
Net income$446.4 $491.7 
16


A reconciliation of consolidated capital, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure) to common shareholders’ equity, is as follows (dollars in millions):
1Q212Q213Q214Q21
Consolidated capital, excluding accumulated other comprehensive
income (loss) and net operating loss carryforwards
(a non-GAAP financial measure)$3,003.2 $2,989.0 $2,993.3 $3,067.3 
Net operating loss carryforwards323.1 292.9 266.9 243.7 
Accumulated other comprehensive income73.1 306.7 337.5 373.7 
Common shareholders' equity$3,399.4 $3,588.6 $3,597.7 $3,684.7 
1Q222Q223Q224Q22
Consolidated capital, excluding accumulated other comprehensive
income (loss) and net operating loss carryforwards
(a non-GAAP financial measure)$3,141.7 $3,329.0 $3,510.3 $3,557.1 
Net operating loss carryforwards238.2 214.7 190.9 169.0 
Accumulated other comprehensive loss(561.5)(1,415.8)(1,837.8)(1,957.3)
Common shareholders' equity$2,818.4 $2,127.9 $1,863.4 $1,768.8 
1Q23
Consolidated capital, excluding accumulated other comprehensive
income (loss) and net operating loss carryforwards
(a non-GAAP financial measure)$3,543.8 
Net operating loss carryforwards152.4 
Accumulated other comprehensive loss(1,664.4)
Common shareholders' equity$2,031.8 

A reconciliation of consolidated capital, excluding accumulated other comprehensive income (loss) and net operating loss carryforwards (a non-GAAP financial measure) to common shareholders’ equity, is as follows (dollars in millions):
Trailing four quarter average
1Q231Q22
Consolidated capital, excluding accumulated other comprehensive
income (loss) and net operating loss carryforwards
(a non-GAAP financial measure)$3,434.8 $3,030.5 
Net operating loss carryforwards192.5 271.1 
Accumulated other comprehensive income (loss)(1,581.0)193.4 
Common shareholders' equity$2,046.3 $3,495.0 


17


(7)    The tables below summarize the financial impact of significant items on our net operating income. Management believes that identifying the impact of these items enhances the understanding of our operating results (dollars in millions, except per share data).

Three months ended
December 31, 2022
Actual resultsSignificant itemsExcluding significant
items
Insurance product margin
Annuity margin$50.8 $3.2 (a)$54.0 
Health margin140.4 (18.3)(a)122.1 
Life margin43.3 14.4 (a)57.7 
Total insurance product margin234.5 (0.7)233.8 
Allocated expenses(149.1)— (149.1)
Income from insurance products85.4 (0.7)84.7 
Fee income9.2 — 9.2 
Investment income not allocated to product lines25.2 — 25.2 
Expenses not allocated to product lines(12.8)— (12.8)
Operating earnings before taxes107.0 (0.7)106.3 
Income tax (expense) benefit on operating income(24.1)0.2 (23.9)
Net operating income$82.9 $(0.5)$82.4 
Net operating income per diluted share$0.71 $— $0.71 
___________
(a)Adjustments arising from our comprehensive annual actuarial review of assumptions.

Three months ended
June 30, 2022
Actual resultsSignificant itemsExcluding significant
items
Insurance product margin
Annuity margin$60.1 $— $60.1 
Health margin125.4 — 125.4 
Life margin70.2 — 70.2 
Total insurance product margin255.7 — 255.7 
Allocated expenses(152.2)— (152.2)
Income from insurance products103.5 — 103.5 
Fee income3.2 — 3.2 
Investment income not allocated to product lines64.6 — 64.6 
Expenses not allocated to product lines2.9 (22.5)(a)(19.6)
Operating earnings before taxes174.2 (22.5)151.7 
Income tax (expense) benefit on operating income(39.1)5.1 (34.0)
Net operating income$135.1 $(17.4)$117.7 
Net operating income per diluted share$1.15 $(0.15)$1.00 
___________
(a)Comprised of an experience refund of $22.5 million related to a reinsurance agreement.

18


Three months ended
December 31, 2021
Actual resultsSignificant itemsExcluding significant
items
Insurance product margin
Annuity margin$65.6 $0.7 (a)$66.3 
Health margin126.2 (7.1)(a)119.1 
Life margin53.4 3.4 (a)56.8 
Total insurance product margin245.2 (3.0)242.2 
Allocated expenses(143.3)— (143.3)
Income from insurance products101.9 (3.0)98.9 
Fee income2.9 — 2.9 
Investment income not allocated to product lines44.4 — 44.4 
Expenses not allocated to product lines(17.4)— (17.4)
Operating earnings before taxes131.8 (3.0)128.8 
Income tax (expense) benefit on operating income(28.7)0.7 (28.0)
Net operating income$103.1 $(2.3)$100.8 
Net operating income per diluted share$0.83 $(0.02)$0.81 
___________
(a)Adjustments arising from our comprehensive annual actuarial review of assumptions.
Three months ended
September 30, 2021
Actual resultsSignificant itemsExcluding significant
items
Insurance product margin
Annuity margin$58.5 $— $58.5 
Health margin122.8 — 122.8 
Life margin60.8 — 60.8 
Total insurance product margin242.1 — 242.1 
Allocated expenses(140.5)— (140.5)
Income from insurance products101.6 — 101.6 
Fee income2.6 — 2.6 
Investment income not allocated to product lines51.9 — 51.9 
Expenses not allocated to product lines(17.3)3.0 (a)(14.3)
Operating earnings before taxes138.8 3.0 141.8 
Income tax (expense) benefit on operating income(30.7)(0.7)(31.4)
Net operating income$108.1 $2.3 $110.4 
Net operating income per diluted share$0.84 $0.02 $0.86 
___________
(a)Comprised of $3.0 million from legal and regulatory matters.


19


Three months ended
June 30, 2021
Actual resultsSignificant itemsExcluding significant
items
Insurance product margin
Annuity margin$60.0 $— $60.0 
Health margin121.7 — 121.7 
Life margin50.3 — 50.3 
Total insurance product margin232.0 — 232.0 
Allocated expenses(141.6)— (141.6)
Income from insurance products90.4 — 90.4 
Fee income6.6 — 6.6 
Investment income not allocated to product lines48.6 — 48.6 
Expenses not allocated to product lines(23.8)4.5 (a)(19.3)
Operating earnings before taxes121.8 4.5 126.3 
Income tax (expense) benefit on operating income(27.8)(1.0)(28.8)
Net operating income$94.0 $3.5 $97.5 
Net operating income per diluted share$0.70 $0.03 $0.73 
___________
(a)Comprised of $4.5 million from legal and regulatory matters.




For further information:

CNO News Media
Valerie Dolenga
Valerie.Dolenga@CNOinc.com

CNO Investor Relations
Adam Auvil
Adam.Auvil@CNOinc.com
20