<PAGE> 1
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1997
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
------------- ---------------
Commission File Number 1-5846
THE LIBERTY CORPORATION
-----------------------
(Exact name of registrant as specified in its charter)
South Carolina 57-0507055
(State or other jurisdiction of (IRS Employer
incorporation or organization) identification No.)
Post Office Box 789, Wade Hampton Boulevard, Greenville, SC 29602
------------------------------------------------------------------
(Address of principal executive offices)
Registrant's telephone number, including area code: 864/609-8256
------------
Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X No
---- ----
Indicate the number of shares outstanding of each of the Registrant's classes
of common stock as of the latest practicable date.
Number of shares Outstanding
Title of each class as of September 30, 1997
------------------- ----------------------------
Common Stock 20,504,046
Page 1 of 13 sequentially numbered pages.
The Exhibit Index is on Page 11.
<PAGE> 2
PART I, ITEM 1
THE LIBERTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED AND CONDENSED BALANCE SHEETS
(In 000's)
<TABLE>
<CAPTION>
September 30, December 31,
1997 1996
------------- ------------
(Unaudited)
<S> <C> <C>
ASSETS
Investments:
Fixed Maturity Securities available for sale, at market, cost
of $1,570,443 at 9/30/97 and $1,465,213 at 12/31/96 $ 1,637,923 $ 1,517,539
Equity Securities, at market, cost of $57,199 at 9/30/97 and
$61,431 at 12/31/96 75,563 75,591
Mortgage Loans 237,464 230,910
Investment Real Estate 54,208 132,696
Loans to Policyholders 100,590 98,816
Other Long-Term Investments 22,738 22,470
Short-Term Investments 250 250
------------- -------------
Total Investments 2,128,736 2,078,272
Cash 36,852 36,774
Accrued Investment Income 21,527 20,817
Receivables 62,867 64,074
Receivable from Reinsurers 280,113 277,578
Deferred Acquisition Costs and Cost of Business Acquired 337,950 332,946
Buildings and Equipment 74,742 79,808
Intangibles Related to Television Operations 91,055 93,979
Goodwill Related to Insurance Acquisitions 34,381 35,608
Other Assets 49,576 40,909
------------- -------------
Total Assets $ 3,117,799 $ 3,060,765
============= =============
LIABILITIES, REDEEMABLE PREFERRED STOCK AND SHAREHOLDERS' EQUITY
Liabilities
Policy Liabilities $ 1,949,813 $ 1,913,111
Notes, Mortgages and Other Debt 199,914 147,861
Long Term Debt --- 100,000
Accrued Income Taxes 2,671 5,163
Deferred Income Taxes 171,557 163,139
Accounts Payable and Accrued Expenses 103,030 101,209
Other Liabilities 3,834 3,822
------------- -------------
Total Liabilities 2,430,819 2,434,305
------------- -------------
Redeemable Preferred Stock
1994-A Series, $35.00 redemption value, shares issued and outstanding -
668,207 in 1997 and 1996 23,387 23,387
1994-B Series, $37.50 redemption value, shares issued and outstanding -
568,022 in 1997 and 592,334 in 1996 21,301 22,212
------------- ------------
Total Redeemable Preferred Stock 44,688 45,599
------------- ------------
Shareholders' Equity
Common Stock 175,221 163,443
Series 1995-A Convertible Preferred Stock, $35.00 redemption value,
599,985 shares issued and outstanding 20,999 20,999
Unearned Stock Compensation (11,921) (7,168)
Unrealized Investment Gains 51,220 39,726
Cumulative Foreign Currency Translation Adjustment 826 (204)
Retained Earnings 405,947 364,065
------------- ------------
Total Shareholders' Equity 642,292 580,861
------------- ------------
Total Liabilities, Redeemable Preferred Stock and Shareholders'
Equity $ 3,117,799 $ 3,060,765
============= ============
</TABLE>
See Notes to Consolidated and Condensed Financial Statements.
2
<PAGE> 3
THE LIBERTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
Three Months ended Nine Months ended
September 30, September 30,
-------------------------- -------------------
(In 000's, except per share data) 1997 1996 1997 1996
----------- ------------ -------- ---------
(Unaudited)
<S> <C> <C> <C> <C>
REVENUES
Insurance Premiums & Policy Charges $ 88,445 $ 82,215 $ 263,807 $ 238,221
Broadcasting Revenues 33,517 34,706 100,753 98,372
Net Investment Income 40,122 38,949 118,454 114,528
Service Contract Revenue 1,872 1,971 5,302 5,591
Realized Investment Gains (Losses) 2,728 (1,372) 8,739 (1,183)
------------ ------------ ------------ ---------
Total Revenues 166,684 156,469 497,055 455,529
------------ ------------ ------------ ---------
EXPENSES
Policyholder Benefits 55,637 52,820 172,293 163,338
Insurance Commissions 20,030 17,702 59,262 48,932
General Insurance Expenses 16,796 25,779 50,584 57,630
Amortization of Deferred Acquisition Costs 11,167 39,656 33,105 61,949
Broadcasting Expenses 24,115 24,034 70,282 69,265
Interest Expense 3,123 3,962 10,093 11,421
Other Expenses 4,822 8,747 14,470 14,100
------------ ------------ ------------ ---------
Total Expenses 135,690 172,700 410,089 426,635
------------ ------------ ------------ ---------
Income (Loss) Before Income Taxes 30,994 (16,231) 86,966 28,894
Income Tax Provision (Benefit) 10,765 (5,411) 30,472 9,359
NET INCOME (LOSS) $ 20,229 $ (10,820) $ 56,494 $ 19,535
============ ============ ============ =========
EARNINGS (LOSS) PER SHARE: (Exhibit 11) $ 0.92 $ (0.55) $ 2.58 $ 0.84
Dividends Per Common Share $ .20 $ .185 $ .585 $ .54
</TABLE>
See Notes to Consolidated and Condensed Financial Statements.
3
<PAGE> 4
THE LIBERTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
Nine Months Ended September 30,
-------------------------------
(In 000's) 1997 1996
-------------------------------
(Unaudited)
<S> <C> <C>
OPERATING ACTIVITIES
Net Income $ 56,494 $ 19,535
Adjustments to reconcile net income to net cash provided (used) in
operating activities:
Increase in policy liabilities 7,186 (195)
(Decrease) increase in accounts payable and accrued liabilities (285) 25,496
(Increase) decrease in receivables (2,055) 9,472
Amortization of policy acquisition costs 33,105 61,949
Policy acquisition costs deferred (39,549) (38,204)
Realized investment (gains) losses (8,739) 1,183
Gain on sale of operating assets (1,604) (1,780)
Depreciation and amortization 15,389 16,962
Amortization of bond premium and discount (5,354) (3,166)
Provision for deferred income taxes 3,205 (15,338)
All other operating activities, net (9,456) (20,856)
----------- -----------
NET CASH PROVIDED BY OPERATING ACTIVITIES 48,337 55,058
INVESTMENT ACTIVITIES
Investment securities sold 108,522 121,703
Investment securities matured or redeemed by issuer 77,770 55,619
Cost of investment securities acquired - available for sale (229,800) (229,809)
Mortgage loans made (34,112) (31,173)
Mortgage loan repayments 27,290 16,875
Purchase of investment real estate, buildings and equipment (17,795) (33,766)
Sale of investment real estate, buildings and equipment 54,959 21,663
Purchase of short-term investments --- (64,406)
Sales of short-term investments --- 64,156
All other investment activities, net (767) (2,311)
----------- -----------
NET CASH (USED IN) INVESTING ACTIVITIES (13,933) (81,449)
FINANCING ACTIVITIES
Proceeds from borrowings 2,001,000 2,237,703
Principal payments on debt (2,048,947) (2,234,404)
Dividends paid (14,613) (13,704)
Stock issued for employee benefit and compensation programs 3,446 1,062
Return of policyholders' account balances (28,756) (26,633)
Receipts credited to policyholders' account balances 53,544 54,605
----------- -----------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (34,326) 18,629
INCREASE (DECREASE) IN CASH 78 (7,762)
Cash at beginning of year 36,774 43,741
----------- -----------
CASH AT END OF PERIOD $ 36,852 $ 35,979
=========== ===========
</TABLE>
See Notes to Consolidated and Condensed Financial Statements.
4
<PAGE> 5
THE LIBERTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED FINANCIAL STATEMENTS
September 30, 1997
(Unaudited)
1. BASIS OF PRESENTATION
The accompanying unaudited consolidated and condensed financial
statements of The Liberty Corporation and Subsidiaries have been
prepared in accordance with generally accepted accounting principles
for interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. The
information included is not necessarily indicative of the annual
results that may be expected for the year ended December 31, 1997, but
it does reflect all adjustments (which are of a normal and recurring
nature) considered, in the opinion of management, necessary for a fair
presentation of the results for the interim periods presented. For
further information, refer to the consolidated financial statements and
footnotes thereto included in The Liberty Corporation annual report on
Form 10-K for the year ended December 31, 1996.
2. EARNINGS PER SHARE
In February, 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 128, "Earnings Per
Share" ("SFAS 128"). This Standard is effective for financial
statements issued for periods ending after December 15, 1997, with no
early application permitted. This Standard replaces Accounting
Principles Board Opinion No. 15, "Earnings Per Share" ("APB 15") by
making the requirements for earnings per share information more
consistent with international accounting standards. SFAS 128 replaces
the presentation of primary earnings per share with basic earnings per
share, which is a simpler calculation that assumes no dilution from
common stock equivalents. Basic earnings per share is calculated by
dividing income available to common stockholders by the weighted
average number of common shares outstanding for the period. In
addition to basic earnings per share, diluted earnings per share must
also be presented, which is calculated similarly to fully diluted
earnings per share pursuant to APB 15. The adoption of this Standard
will not result in material differences from the earnings per share as
calculated and reported under APB 15.
3. SEGMENT REPORTING
In June, 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 131, "Disclosures
about Segments of an Enterprise and Related Information" ("SFAS 131").
This Standard is effective for financial statements issued for periods
beginning after December 15, 1997. SFAS 131 requires that a public
company report financial and descriptive information on the basis that
it is reported internally for evaluating segment performance and
deciding how to allocate resources to segments. The adoption of this
Standard will have no impact on the Company's consolidated results of
operations, financial position or cash flows, and is expected to have
very little impact on the Company's financial statement disclosures.
4. COMMITMENTS AND CONTINGENCIES
At September 30, 1997, the Company had made commitments as shown
below:
<TABLE>
<CAPTION>
(In 000's)
<S> <C>
Investment real estate $1,238
Mortgage loans and bonds 44,300
Other 8,806
-----
$54,344
=======
</TABLE>
5
<PAGE> 6
5. RECLASSIFICATIONS
Certain reclassifications have been made in the previously reported
financial statements to make the prior year amounts comparable to
those of the current year. Such reclassifications had no effect on
previously reported net income, total assets, or shareholders' equity.
6
<PAGE> 7
PART I, ITEM 2
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
RESULTS OF OPERATIONS AND FINANCIAL CONDITION
(Unaudited)
OPERATIONS
Consolidated third quarter net income totaled $20.2 million, compared with a
net loss of $10.8 million for the third quarter of 1996 (see table below). The
third quarter of 1996 included a non-recurring after-tax charge of $26.9
million related principally to the write-off of deferred acquisition costs
determined to no longer be recoverable following an extensive study of the
Company's insurance product lines. In the accompanying financial statements,
the effects of the special charges are reported in general insurance expenses
and amortization of deferred acquisition costs on the income statement, and
deferred acquisition costs and other assets on the balance sheet. Excluding
the special charges, the Company would have reported net income of $16.1
million for the third quarter of 1996. Operating earnings (which exclude net
realized investment gains and losses and the special charge in 1996) increased
$1.5 million (9%) over the third quarter of 1996. Net income reflects realized
investment gains (after-tax) of $1.7 million in the third quarter of 1997,
compared with losses of $0.9 million during the same period last year.
Year-to-date net income of $56.5 million increased $37.0 million over the
comparable 1996 period. Operating earnings increased $4.1 million (9%) over
the same period of 1996. Net income includes realized investment gains
(after-tax) of $5.3 million for the first nine months of 1997, compared with
losses of $0.6 million for the first nine months of 1996.
<TABLE>
<CAPTION>
Third Quarter Year-to-date
-------------- ------------
1997 1996 1997 1996
---------------------------- -------------------------
<S> <C> <C> <C> <C>
Income Before Income Taxes and Special Charges $ 30,994 $ 24,412 $ 86,966 $ 69,537
Income Taxes 10,765 8,288 30,472 23,058
----------------------------- ------------------------
Income Before Special Charges 20,229 16,124 56,494 46,479
Special Charges --- (40,643) --- (40,643)
Income Tax Benefit from Special Charges --- (13,699) --- (13,699)
----------------------------- -------------------------
Net Income $ 20,229 $ (10,820) $ 56,494 $ 19,535
============================= =========================
</TABLE>
Excluding realized gains and losses, the Company's insurance operations
generated an increase in operating earnings of $2.8 million over the comparable
prior year quarter, broadcasting reported a decrease of $0.7 million, and the
Parent Company had a $0.6 million higher loss than in the prior year.
The $2.8 million operating earnings increase for insurance operations was due
to a $2.7 million improvement in Liberty Life, combined with a $0.1 million
improvement in the FamilySide preneed operations. The increase in Liberty Life
was a result of strong year-over-year earnings growth in both the Agency (home
service) division and the Mortgage Protection division. The improvement in
Agency was driven by higher net investment income compared with the prior year,
along with lower deferred acquisition cost amortization. Mortgage Protection
reported an increase of $1.5 million over the prior year as that division
continues to be driven by the success of an accidental death product. The
nominal increase in FamilySide's reported earnings compared with the prior year
was a result of improvements in investment income and deferred acquisition cost
amortization offsetting negative mortality experience compared to the prior
year.
The broadcasting operations reported a 14% decrease in operating earnings
compared with the comparable prior year quarter. This was anticipated as the
third quarter of 1996 included substantial Olympic and political revenues which
would not repeat this year.
The parent company reported a $0.6 million higher loss as higher operating
expenses offset a reduction in interest expense resulting from the paydown of
bank debt in the second quarter of 1997 with proceeds from the sale of the
commercial real estate.
7
<PAGE> 8
The Liberty Corporation and Subsidiaries
Management's Discussion and Analysis of Operations September 30, 1997
Consolidated revenues increased $10.2 million over the prior year quarter.
Excluding realized gains and losses, revenues increased $6.3 million over the
third quarter of 1996. Insurance premiums and policy charges increased $6.2
million (8%) over the prior year on the strength of premium growth in the
Mortgage Protection division. The 11% year-to-date increase in premiums and
policy charges also is primarily due to the Mortgage Protection division.
The $2.3 million (13%) increase in insurance commissions for the quarter is
related to the growth of the Company's accidental death product group sold
through the Mortgage Protection division. A substantial amount of this line of
business is marketed through a third party marketing organization. All
payments to this third party, which include commissions and certain payments
for certain general and administrative functions, are reported as commissions
expense. The year-to-date variance of $10.3 million is also due to the
reporting of the payments to this third party marketing organization.
As previously mentioned, the decrease in general insurance expenses, deferred
acquisition cost amortization and other expenses was due to the impact of the
special charges during the third quarter of 1996.
Interest expense decreased from the prior year third quarter by $0.8 million as
a result of the paydown of debt using the cash proceeds from the sale of the
company's commercial real estate. Additionally, during the third quarter of
1997 the Company repaid its term loan using funds from the Company's revolving
credit facility. This resulted in interest savings for the quarter as current
floating rates are lower than the rate the Company was paying on the term loan.
INVESTMENTS
As of September 30, 1997, Liberty's consolidated investment portfolio was
carried at $2.1 billion. Approximately 77% of consolidated invested assets
were in fixed maturity securities (bonds and redeemable preferred stocks), 11%
were in mortgage loans, 5% in policy loans, with the balance consisting of
equity securities (4%), real estate (2%), and other long term investments (1%).
The overall average credit rating of fixed maturity securities as of September
30, 1997 was AA-. Less than investment grade securities comprised 2.2% of the
fixed maturity portfolio at September 30, 1997.
Approximately 40% of the Company's $1.6 billion bond portfolio at September 30,
1997, was comprised of mortgage-backed securities compared to 45% at December
31, 1996. Certain mortgage-backed securities are subject to significant
prepayment or extension risk due to changes in interest rates. In periods of
declining interest rates, mortgages may be repaid more rapidly than scheduled
as borrowers refinance higher rate mortgages to take advantage of the lower
current rates. As a result, holders of mortgage-backed securities may receive
large prepayments on their investments which cannot be reinvested at interest
rates comparable to the rates on the prepaid mortgages. In a rising interest
rate environment refinancings are significantly curtailed and the payments to
the holders of the securities decline, limiting the ability of the holder to
reinvest at the higher interest rates. Mortgage-backed pass-through securities
and sequential collateralized mortgage obligations ("CMO's"), which comprised
19% of the book value of the Company's mortgage-backed securities at September
30, 1997, and 17% at December 31, 1996, are sensitive to prepayment or
extension risk. The remaining 81% and 83% of the Company's mortgage-backed
investment portfolio at September 30, 1997 and December 31, 1996, respectively,
consisted of planned amortization class ("PAC") instruments. These investments
are designed to amortize in a more predictable manner by shifting the primary
prepayment and extension risk of the underlying collateral to investors in
other tranches of the CMO.
Mortgage loans of $237.5 million comprised 11% of the consolidated investment
portfolio at September 30, 1997. Substantially all of these mortgage loans are
commercial mortgages with a loan to value ratio not exceeding 75% when made.
These loans are concentrated in the southeast primarily in the states of North
Carolina, South Carolina, Georgia, Florida, Virginia, Louisiana and Tennessee.
8
<PAGE> 9
The Liberty Corporation and Subsidiaries
Management s Discussion and Analysis of Operations September 30, 1997
Investment real estate at September 30, 1997, of $54.2 million comprised 2% of
the consolidated investment portfolio, compared with $132.7 million (6%) at
December 31, 1996. The decline is associated with the sale of the Company's
commercial real estate to a real estate investment trust during the second
quarter of 1997. The balance of Liberty's investment real estate assets
consists primarily of residential land development properties. The majority of
the Company's remaining investment real estate is located in South Carolina and
Georgia.
FINANCIAL POSITION
In accordance with the provisions of SFAS No. 115, "Accounting for Certain
Investments in Debt and Equity Securities", the Company reported an unrealized
gain of $51.2 million on fixed maturity securities available for sale and
equity securities as of September 30, 1997. This compares with an unrealized
gain of $39.7 million at December 31, 1996. Due to the requirements of SFAS
No. 115, shareholders' equity will be subject to future volatility from the
effects of interest rate fluctuations on the fair value of fixed maturity
securities.
CAPITAL, FINANCING AND LIQUIDITY
The Company's net cash flow from operating activities was $48.3 million for the
first nine months of 1997 compared to $55.1 million for the same period of
1996. The Company's net cash used in investing activities was $13.9 million,
and cash flow used in financing activities was $34.3 million. As previously
mentioned, in consideration of the property contributed to the REIT, Liberty
received cash, a note receivable, and partnership units in the REIT. For
financial reporting, notes receivable of approximately $17.3 million and
partnership units of the REIT of approximately $23.5 million are non-cash items
for purposes of the Statement of Cash Flows. The majority of the cash used in
financing activities was to repay debt following the sale of the commercial
real estate. As a result of its activities, the Company had a $0.1 million
increase in cash compared to a decrease of $7.8 million in the same period in
1996.
At September 30, 1997, the Company's borrowings and notes payable amounted to
$199.9 million, a decrease from the $247.8 million outstanding at December 31,
1996.
The Company has periodically used various interest rate swaps and caps to help
minimize the impact of a potential significant rise in short term interest
rates. (See the Company's 1996 Annual Report to Shareholders for a description
of the interest rate swaps and caps in place.) The Company has not used
interest rate swaps or any other derivative financial instruments to manage its
interest rate exposure on interest sensitive universal-life type products.
Other Company commitments are shown in Note 4 contained in the accompanying
financial statements. Additional detail as to commitments and financing is
contained in the Notes to the Consolidated Financial Statements in the
Company's annual report on Form 10K for the year ended December 31, 1996.
Further discussion of investments and valuation is contained in Notes 1 and 2
to the Consolidated Financial Statements in the Company's annual report on Form
10K for the year ended December 31, 1996.
9
<PAGE> 10
The Liberty Corporation and Subsidiaries
Management s Discussion and Analysis of Operations September 30, 1997
ACCOUNTING DEVELOPMENTS
In February, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128").
This standard is effective for financial statements issued for periods ending
after December 15, 1997, with no early application permitted. The adoption of
this Standard is not expected to result in material differences from the
earnings per share as calculated under APB 15. For additional information, see
Note 2 to the Consolidated and Condensed Financial Statements within this
report.
In June, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS
130"). This standard is effective for financial statements issued for periods
beginning after December 15, 1997. This Standard will require companies to
report and display comprehensive income and its components as part of the
general financial statements. The most significant items which will effect
Liberty's comprehensive income are the change in unrealized security gains and
losses and the change in the foreign currency translation adjustment, both
items which historically have been reported only as a component of
shareholders' equity. This Standard requires reclassification of financial
statements for earlier periods provided for comparative purposes. The Company
plans to adopt this Standard January 1, 1998.
In June, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, "Disclosures about Segments of an
Enterprise and Related Information" ("SFAS 131"). This standard is effective
for financial statements issued for periods beginning after December 15, 1997.
This Statement establishes standards which will require additional disclosures
about a company's operating segments in annual financial statements, and
beginning in the second year of application, will require companies to report
selected information about operating segments in interim financial statements.
The Company plans to adopt this Standard January 1, 1998.
FORWARD LOOKING INFORMATION
The Private Securities Litigation Reform Act of 1995 provides a "safe harbor"
for forward looking statements. Certain information contained herein or in any
other written or oral statements made by, or on behalf of the Company, are or
may be viewed as forward looking. Although the Company has used appropriate
care in developing any such forward looking information, forward looking
information involves risks and uncertainties that could significantly impact
actual results. These risks and uncertainties include, but are not limited to,
the following: changes in general economic conditions, including the
performance of financial markets and interest rates; competitive, regulatory,
or tax changes that affect the cost of or demand for the Company's products;
and adverse litigation results. The Company undertakes no obligation to
publicly update or revise any forward looking statements, whether as a result
of new information, future developments, or otherwise.
10
<PAGE> 11
PART II, ITEM 6. EXHIBIT AND REPORTS ON FORM 8-K
(a) A list of the exhibits filed with this report is included in
the Index to Exhibits filed herewith.
(b) The filing of Form 8-K was not required during the third
quarter of 1997.
INDEX TO EXHIBITS
EXHIBIT 11 Consolidated Earnings Per Share Computation
EXHIBIT 27 Financial Data Schedule (Electronic Filing Only)
11
<PAGE> 12
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
THE LIBERTY CORPORATION
- -----------------------
(Registrant)
/s/ Kenneth W. Jones Date: November 10, 1997
- --------------------
Kenneth W. Jones
Corporate Controller
/s/ Martha G. Williams Date: November 10, 1997
- ----------------------
Martha G. Williams
Vice President, General Counsel and Secretary
12
<PAGE> 1
EXHIBIT 11
THE LIBERTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED EARNINGS PER SHARE COMPUTATION
<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
September 30 September 30,
-------------------------- -------------------------
1997 1996 1997 1996
----------- ------------ ----------- -----------
(Unaudited)
<S> <C> <C> <C> <C>
PRIMARY SHARES
Common shares outstanding - end of period 20,504,046 20,186,351 20,504,046 20,186,351
Weighted average common shares outstanding
20,471,752 20,183,661 20,318,976 20,134,707
Weighted average common stock options
outstanding 234,238 144,040 211,418 145,726
Preferred stock considered a common stock
equivalent 599,985 599,985 599,985 599,985
----------- ------------ ----------- -----------
Total primary shares 21,305,975 20,927,686 21,130,379 20,880,418
=========== ============ =========== ===========
FULLY DILUTED SHARES
Weighted average common shares outstanding 20,471,752 20,183,661 20,318,976 20,134,707
Weighted average common stock options
outstanding 252,124 171,368 223,798 154,854
Preferred stock considered a common stock
equivalent 599,985 599,985 599,985 599,985
Assumed conversion of redeemable preferred
stock not considered a common stock
equivalent 1,246,703 1,262,033 1,253,468 1,261,782
----------- ------------ ----------- -----------
Total fully diluted shares 22,570,564 22,217,047 22,396,227 22,151,328
=========== ============ ============ ============
NET INCOME 20,229,000 $(10,820,000) $56,494,000 $19,535,000
Preferred stock dividends on redeemable
preferred stock $ 654,000 $ 663,000 $ 1,976,000 $ 1,989,000
----------- ------------ ----------- -----------
Net income available to common shares $19,575,000 $(11,483,000) $54,518,000 $17,546,000
=========== ============ =========== ===========
Primary earnings per share (net income
available to common shares divided by
total primary shares) $ 0.92 $ (0.55) $ 2.58 $ 0.84
=========== ============ =========== ===========
Fully diluted earnings per share (net
income divided by total fully diluted $ 0.90 $ (0.55) $ 2.52 $ 0.84
shares) =========== ============ =========== ===========
</TABLE>
13
<TABLE> <S> <C>
<ARTICLE> 7
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> SEP-30-1997
<DEBT-HELD-FOR-SALE> 1,637,923
<DEBT-CARRYING-VALUE> 0
<DEBT-MARKET-VALUE> 0
<EQUITIES> 75,563
<MORTGAGE> 237,464
<REAL-ESTATE> 54,208
<TOTAL-INVEST> 2,128,736
<CASH> 36,852
<RECOVER-REINSURE> 280,113
<DEFERRED-ACQUISITION> 337,950
<TOTAL-ASSETS> 3,117,799
<POLICY-LOSSES> 1,884,970
<UNEARNED-PREMIUMS> 0
<POLICY-OTHER> 35,676
<POLICY-HOLDER-FUNDS> 29,167
<NOTES-PAYABLE> 199,914
44,688
20,999
<COMMON> 175,221
<OTHER-SE> 446,072
<TOTAL-LIABILITY-AND-EQUITY> 3,117,799
263,807
<INVESTMENT-INCOME> 118,454
<INVESTMENT-GAINS> 8,739
<OTHER-INCOME> 106,055
<BENEFITS> 172,293
<UNDERWRITING-AMORTIZATION> 33,105
<UNDERWRITING-OTHER> 109,846
<INCOME-PRETAX> 86,966
<INCOME-TAX> 30,472
<INCOME-CONTINUING> 56,494
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 56,494
<EPS-PRIMARY> 2.58
<EPS-DILUTED> 2.52
<RESERVE-OPEN> 0
<PROVISION-CURRENT> 0
<PROVISION-PRIOR> 0
<PAYMENTS-CURRENT> 0
<PAYMENTS-PRIOR> 0
<RESERVE-CLOSE> 0
<CUMULATIVE-DEFICIENCY> 0
</TABLE>
