PK ! ›K
AÂ Â xl/worksheets/sheet1.xml
0
12
34
56
78
910
1112
1314
1516
1718
1920
2122
2324
2526
PK ! ?žŸÀX
X
xl/worksheets/sheet2.xml
1272829
330314
530326
733348
9353610
11373812
13394014
15414216
17434418
19454620
21474522
23484924
25505126
PK ! uªµG¸ ¸ xl/worksheets/sheet3.xml
1272852
53305455
56575859
60616263
64305165
PK ! ‹;÷¢ xl/worksheets/sheet4.xml
66
67
686970717273
74
75-0.410.680.660.81000000000000010.960.98
7677787980818283
8417.7218.2318.7319.5220.421.36
8588979127942698071026410730
86643065376635682170397223
870.80.61.10.90.80.7
88899091929394
95222424209187167128
961.50.40.40.90.80.3
973.82.32.32.72.51.9
9899100101102101103
104502501503502503502
PK ! Á¹"6¹ ¹ xl/workbook.xml
PK ! ÌŽ±k xl/sharedStrings.xml
IBESSelected Company2Q’ 2016 P/BV (ex. AOCI)
MultipleMetlife, Inc.0.83xPrudential Financial, Inc.1.18xAmeriprise Financial, Inc.2.47xPrincipal Financial Group, Inc.1.49xLincoln National Corporation0.90xUnum Group0.98xTorchmark Corporation2.04xVOYA Financial, Inc.0.52xCNO Financial Group, Inc.0.76xPrimerica, Inc.2.30xFBL Financial Group, Inc.1.61xAmerican Equity Investment Life Holding Company0.93xP/E
2017EP/E
2018E2QÂ’Â 2016Â P/BV
(ex. AOCI)8.2x7.5x7.6x9.3x8.3x11.1x10.3x7.1x6.6x9.0x8.4x13.6x12.8x8.0x6.5x10.4x9.5x11.3x15.1x15.4x7.4x7.3x2QÂ’Â 2016Â P/BV
(ex. AOCI)Radian Group Inc.7.2x1.15xMGIC Investment Corporation8.6x7.9x1.17xEssent Group Ltd.10.7x9.7x2.17xNMI Holdings, Inc.1.19xFinancial MetricsProjected Fiscal Year2016E2017E2018E2019E2020E2021E(in millions, unless per share amounts)Non-GAAP Operating Earnings (Loss) per ShareNon-GAAP Operating Return on Equity (“ROE”)(2.2)%3.8%3.6%4.2%4.8%4.7%Book Value (excluding AOCI) Per ShareBook Value (excluding AOCI)U.S. Life Book Value (excluding AOCI)Cash Flow Coverage (1)Non-GAAP Leverage Ratio25.8%18.2%17.9%19.3%17.7%13.9%MI Dividends (2)Holding Company Cash ($ in billions)Holding Company Debt ($ in billions)Debt to Capital Ratio31%23%22%24%17%Shares Outstanding (Diluted)PK ! ãx¤j j docProps/app.xml
Microsoft Excel0falseWorksheets4ibesibes-1ibes-2financial metricsfalsefalsefalse12.0000PK ! ûçÁP P docProps/core.xml
2020-01-14T10:40:31Z2020-01-14T10:40:31ZPK ! Ný…Û' ' [Content_Types].xml
PK ! ê¿}gº º
xl/styles.xml
PK ! úFTR R xl/theme/theme1.xml
PK ! òŸIÚK K _rels/.rels
PK ! Ø׺9` ` xl/_rels/workbook.xml.rels
PK ! ›K
A  € xl/worksheets/sheet1.xmlPK ! ?žŸÀX
X
€ø xl/worksheets/sheet2.xmlPK ! uªµG¸ ¸ €† xl/worksheets/sheet3.xmlPK ! ‹;÷¢ €t xl/worksheets/sheet4.xmlPK ! Á¹"6¹ ¹ €Ã4 xl/workbook.xmlPK ! ÌŽ±k €©7 xl/sharedStrings.xmlPK ! ãx¤j j €êC docProps/app.xmlPK ! ûçÁP P €‚G docProps/core.xmlPK ! Ný…Û' ' €J [Content_Types].xmlPK ! ê¿}gº º
€YP xl/styles.xmlPK ! úFTR R €>X xl/theme/theme1.xmlPK ! òŸIÚK K €Ás _rels/.relsPK ! Ø׺9` ` €5v xl/_rels/workbook.xml.relsPK
R Íz