|
Pennsylvania
|
| |
6311
|
| |
82-4944172
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Wesley R. Kelso, Esq.
Stevens & Lee, P.C. 111 North Sixth Street Reading, Pennsylvania 19603 (610) 478-2242 |
| |
James M. Connolly, Esq.
Griffin Financial Group LLC 100 Lennox Drive, Suite 200 Lawrenceville, NJ 08648 (609) 987-6677 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☐ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
Calculation of Registration Fee
|
| ||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered(1) |
| |
Proposed
Maximum Offering Price Per Share(2) |
| |
Proposed
Maximum Aggregate Offering Price |
| |
Amount of
Registration Fee |
| ||||||||||||
Common Stock, par value $0.01 per share
|
| | | | 4,600,000 | | | | | $ | 10.00 | | | | | $ | 46,000,000 | | | | | $ | 5,576 | | |
|
| | |
Minimum
|
| |
Maximum
|
| ||||||
Number of shares offered
|
| | | | 3,400,000 | | | | | | 4,600,000 | | |
Gross offering proceeds
|
| | | $ | 34,000,000 | | | | | $ | 46,000,000 | | |
Estimated offering expenses
|
| | | $ | 1,000,000 | | | | | $ | 1,000,000 | | |
Commissions(1)(2) | | | | $ | 1,895,000 | | | | | $ | 2,135,000 | | |
Net proceeds
|
| | | $ | 31,105,000 | | | | | $ | 42,865,000 | | |
Net proceeds per share
|
| | | $ | 9.15 | | | | | $ | 9.32 | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 43 | | | |
| | | | | 69 | | | |
| | | | | 85 | | | |
| | | | | 106 | | | |
| | | | | 110 | | | |
| | | | | 120 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 125 | | | |
| | | | | 125 | | | |
| | | | | F-1 | | |
Stock Based Incentive Plan
|
| |
Individuals
Eligible to Receive Awards |
| |
Number of
Shares |
| |
Percentage of
shares issued in the offering |
| |
Value of shares
Based on $10.00 Share Price |
| |||||||||
Shares available for restricted stock awards
|
| | Selected officers | | | | | 140,000 | | | | | | 4.12% | | | | | $ | 1,400,000 | | |
Shares available for stock options
|
| |
Directors and selected officers
|
| | | | 340,000 | | | | | | 10.0% | | | | |
|
(1)
|
| |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Premiums written
|
| | | $ | 7,593 | | | | | $ | 7,564 | | | | | $ | 14,133 | | | | | $ | 16,299 | | |
Ceded premiums
|
| | | | (1,335) | | | | | | (968) | | | | | | (2,075) | | | | | | (1,872) | | |
Insurance revenues
|
| | | | 6,258 | | | | | | 6,596 | | | | | $ | 12,058 | | | | | $ | 14,427 | | |
Net investment income
|
| | | | 4,218 | | | | | | 4,292 | | | | | | 8,523 | | | | | | 8,821 | | |
Net realized investment gains
|
| | | | 324 | | | | | | 904 | | | | | | 2,228 | | | | | | 1,783 | | |
Other revenues
|
| | | | 97 | | | | | | 85 | | | | | | 194 | | | | | | 173 | | |
Total revenues
|
| | | | 10,897 | | | | | | 11,877 | | | | | | 23,003 | | | | | | 25,204 | | |
Benefits and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Policyholder benefits
|
| | | | 7,018 | | | | | | 7,215 | | | | | | 13,712 | | | | | | 16,069 | | |
Interest credit to policyholder balances
|
| | | | 207 | | | | | | 114 | | | | | | 386 | | | | | | 315 | | |
Operating costs and expenses
|
| | | | 4,331 | | | | | | 3,994 | | | | | | 7,889 | | | | | | 8,099 | | |
Amortization of deferred policy acquisition and sales inducement costs
|
| | | | 897 | | | | | | 1,124 | | | | | | 2,108 | | | | | | 1,876 | | |
Taxes, licenses and fees
|
| | | | 398 | | | | | | 392 | | | | | | 716 | | | | | | 722 | | |
Dividends to policyholders
|
| | | | 31 | | | | | | 31 | | | | | | 66 | | | | | | 86 | | |
Total benefits and expenses
|
| | | | 12,882 | | | | | | 12,870 | | | | | | 24,877 | | | | | | 27,167 | | |
Net loss before taxes
|
| | | | (1,985) | | | | | | (993) | | | | | | (1,874) | | | | | | (1,963) | | |
Tax expense
|
| | | | 9 | | | | | | 14 | | | | | | 34 | | | | | | 34 | | |
Net loss
|
| | | $ | (1,994) | | | | | $ | (1,007) | | | | | $ | (1,908) | | | | | $ | (1,997) | | |
|
| | |
June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||
(dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Balance Sheet Data: | | | | | |||||||||||||||
Total investments, cash and cash equivalents
|
| | | $ | 203,640 | | | | | $ | 208,993 | | | | | $ | 201,314 | | |
Deferred policy acquisition costs, net
|
| | | | 13,320 | | | | | | 12,179 | | | | | | 11,940 | | |
Deferred sales inducement costs, net
|
| | | | 1,076 | | | | | | 867 | | | | | | 315 | | |
Reinsurance recoverables
|
| | | | 3,622 | | | | | | 3,727 | | | | | | 2,107 | | |
Accrued investment income
|
| | | | 1,929 | | | | | | 1,886 | | | | | | 1,832 | | |
Accounts receivable
|
| | | | 2,417 | | | | | | 538 | | | | | | 575 | | |
Prepaid reinsurance premiums
|
| | | | 1,379 | | | | | | 1,358 | | | | | | 924 | | |
Deferred tax asset, net
|
| | | | 495 | | | | | | 458 | | | | | | 664 | | |
Other assets
|
| | | | 296 | | | | | | 202 | | | | | | 254 | | |
Separate account asset
|
| | | | 23,690 | | | | | | 24,779 | | | | | | 21,513 | | |
Real estate, property and equipment
|
| | | | 2,166 | | | | | | 2,151 | | | | | | 2,297 | | |
Total Assets
|
| | | $ | 254,030 | | | | | $ | 257,138 | | | | | $ | 243,735 | | |
Future life policy benefits
|
| | | $ | 72,608 | | | | | $ | 71,927 | | | | | $ | 73,097 | | |
Policyholder account balance
|
| | | | 113,654 | | | | | | 109,823 | | | | | | 99,440 | | |
Future accident and health policy benefits
|
| | | | 343 | | | | | | 386 | | | | | | 351 | | |
Reserve for deposit type contracts
|
| | | | 11,222 | | | | | | 10,850 | | | | | | 10,529 | | |
Other policyholder funds
|
| | | | 2,733 | | | | | | 1,970 | | | | | | 1,889 | | |
Separate account liability
|
| | | | 23,690 | | | | | | 24,779 | | | | | | 21,513 | | |
Unearned revenue
|
| | | | 1,357 | | | | | | 1,387 | | | | | | 1,396 | | |
Deferred reinsurance settlements
|
| | | | 2,826 | | | | | | 2,949 | | | | | | 1,512 | | |
Other liabilities
|
| | | | 2,080 | | | | | | 1,710 | | | | | | 1,146 | | |
Total Liabilities
|
| | | $ | 230,513 | | | | | $ | 225,781 | | | | | $ | 210,873 | | |
Retained earnings
|
| | | $ | 24,606 | | | | | $ | 26,600 | | | | | $ | 29,313 | | |
Accumulated other comprehensive income
|
| | | | (1,089) | | | | | | 4,757 | | | | | | 3,549 | | |
Total equity
|
| | | $ | 23,517 | | | | | $ | 31,357 | | | | | $ | 32,862 | | |
|
| | | | | | | | |
Pro Forma Capitalization
of Federal Life Group, Inc. as of June 30, 2018(2) |
| |||||||||
| | | | | | | | |
(dollars in thousands except share
and per share data) |
| |||||||||
| | |
Historical
Consolidated Capitalization of FLMHC at June 30, 2018 |
| |
Minimum
|
| |
Maximum
|
| |||||||||
Shareholders’ equity(1): | | | | | | | | | | | | | | | | | | | |
Common Stock, par value $0.01 per share; authorized 10,000,000 shares; shares to be outstanding – as
shown(2)(3) |
| | | $ | — | | | | | $ | 34 | | | | | $ | 46 | | |
Additional paid-in capital(2)(3)
|
| | | $ | — | | | | | $ | 31,071 | | | | | $ | 42,865 | | |
Retained earnings
|
| | | | 24,606 | | | | | | 24,606 | | | | | | 24,606 | | |
Accumulated other comprehensive income (loss),
net of tax |
| | | $ | (1,089) | | | | | $ | (1,089) | | | | | $ | (1,089) | | |
Total shareholders’ equity
|
| | | $ | 23,517 | | | | | $ | 54,622 | | | | | $ | 66,428 | | |
|
| | |
FLMHC
Historical Consolidated |
| |
Pro Forma
Adjustments |
| |
Federal Life
Group, Inc. Pro Forma Consolidated |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and investments
|
| | | $ | 203,640 | | | | | $ | 31,105 | | | | | $ | 234,745 | | |
Deferred policy acquisition costs, net
|
| | | | 13,320 | | | | | | — | | | | | | 13,320 | | |
Deferred sales inducement costs, net
|
| | | | 1,076 | | | | | | — | | | | | | 1,076 | | |
Accrued investment income
|
| | | | 1,929 | | | | | | — | | | | | | 1,929 | | |
Accounts receivable
|
| | | | 2,417 | | | | | | — | | | | | | 2,417 | | |
Prepaid reinsurance premiums
|
| | | | 1,379 | | | | | | — | | | | | | 1,379 | | |
Real estate, property and equipment
|
| | | | 2,166 | | | | | | — | | | | | | 2,166 | | |
Reinsurance recoverables
|
| | | | 3,622 | | | | | | — | | | | | | 3,622 | | |
Separate account asset
|
| | | | 23,690 | | | | | | — | | | | | | 23,690 | | |
Deferred tax asset, net
|
| | | | 495 | | | | | | — | | | | | | 495 | | |
Other assets
|
| | | | 296 | | | | | | — | | | | | | 296 | | |
Total assets
|
| | | $ | 254,030 | | | | | $ | 31,105 | | | | | $ | 285,135 | | |
|
| | |
FLMHC
Historical Consolidated |
| |
Pro Forma
Adjustments |
| |
Federal Life
Group, Inc. Pro Forma Consolidated |
| |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
Policyholder account balance
|
| | | $ | 113,654 | | | | | | — | | | | | $ | 113,654 | | |
Separate account liability
|
| | | | 23,690 | | | | | | — | | | | | | 23,690 | | |
Future policy benefits
|
| | | | 72,951 | | | | | | — | | | | | | 72,951 | | |
Reserve for deposit accounts
|
| | | | 11,222 | | | | | | — | | | | | | 11,222 | | |
Other policyholder funds
|
| | | | 2,733 | | | | | | — | | | | | | 2,733 | | |
Deferred reinsurance settlements
|
| | | | 2,826 | | | | | | | | | | | | 2,826 | | |
Unearned revenue
|
| | | | 1,357 | | | | | | — | | | | | | 1,357 | | |
Other liabilities
|
| | | | 2,080 | | | | | | — | | | | | | 2,080 | | |
Total liabilities
|
| | | $ | 230,513 | | | | | | — | | | | | $ | 230,513 | | |
Common stock
|
| | | | — | | | | | | 34(2)(3) | | | | | $ | 34 | | |
Additional paid in capital
|
| | | | — | | | | | | 31,071 | | | | | | 31,071 | | |
Retained earnings
|
| | | $ | 24,606 | | | | | | — | | | | | | 24,606 | | |
Accumulated other comprehensive income
|
| | | | (1,089) | | | | | | — | | | | | | (1,089) | | |
Total equity
|
| | | | 23,517 | | | | | | 31,105 | | | | | | 54,622 | | |
Total liabilities and equity
|
| | | $ | 254,030 | | | | | $ | 31,105 | | | | | $ | 285,135 | | |
|
|
Sale of 3,400,000 shares at $10 per share
|
| | | $ | 34,000,000 | | |
|
Conversion and offering expenses
|
| | | | 1,000,000 | | |
|
Commissions
|
| | | | 1,895,000 | | |
|
Total
|
| | | $ | 31,105,000 | | |
|
Common stock
|
| | | $ | 34,000 | | |
|
Additional paid in capital
|
| | | $ | 31,071,000 | | |
|
Total
|
| | | $ | 31,105,000 | | |
|
(dollars in thousands)
|
| |
FLMHC
Historical Consolidated |
| |
Pro Forma
Adjustments |
| |
Federal Life
Group, Inc. Pro Forma Consolidated |
| |||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Insurance revenues
|
| | | $ | 12,058 | | | | | $ | — | | | | | $ | 12,058 | | |
Net investment income
|
| | | | 8,523 | | | | | | —(1) | | | | | | 8,523 | | |
Net realized investment gains
|
| | | | 2,228 | | | | | | —(1) | | | | | | 2,228 | | |
Other revenues
|
| | | | 194 | | | | | | — | | | | | | 194 | | |
Total revenues
|
| | | $ | 23,003 | | | | | $ | — | | | | | $ | 23,003 | | |
Benefits and Expenses | | | | | | | | | | | | | | | | | | | |
Policyholder benefits
|
| | | | 13,712 | | | | | | — | | | | | | 13,712 | | |
Interest credit to policyholders
|
| | | | 386 | | | | | | — | | | | | | 386 | | |
Operating costs and expenses
|
| | | | 7,889 | | | | | | 350(2) | | | | | | 8,239 | | |
Amortization of deferred policy acquisition and sales inducement
costs |
| | | | 2,108 | | | | | | — | | | | | | 2,108 | | |
Taxes, licenses and fees
|
| | | | 716 | | | | | | — | | | | | | 716 | | |
Dividends to policyholders
|
| | | | 66 | | | | | | — | | | | | | 66 | | |
Total benefits and expenses
|
| | | | 24,877 | | | | | | 350 | | | | | | 25,227 | | |
Loss before income taxes
|
| | | | (1,874) | | | | | | (350) | | | | | | (2,224) | | |
Tax expense (benefit)
|
| | | | 34 | | | | |
|
(3)
|
| | | | | 34 | | |
Net loss
|
| | | $ | (1,908) | | | | | $ | (350) | | | | | $ | (2,258) | | |
Earnings per share data | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per common share
|
| | | | | | | | | | | | | | | $ | (0.66) | | |
Weighted average basic and diluted shares outstanding
|
| | | | | | | | | | | | | | | | 3,435,000(4) | | |
(dollars in thousands)
|
| |
FLMHC
Historical Consolidated |
| |
Pro Forma
Adjustments |
| |
Federal Life
Group, Inc. Pro Forma Consolidated |
| |||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Insurance revenues
|
| | | $ | 6,258 | | | | | $ | — | | | | | $ | 6,258 | | |
Net investment income
|
| | | | 4,218 | | | | | | —(1) | | | | | | 4,218 | | |
Net realized investment gains
|
| | | | 324 | | | | | | —(1) | | | | | | 324 | | |
Other revenues
|
| | | | 97 | | | | | | — | | | | | | 97 | | |
Total revenues
|
| | | $ | 10,897 | | | | | $ | — | | | | | $ | 10,897 | | |
Benefits and Expenses | | | | | | | | | | | | | | | | | | | |
Policyholder benefits
|
| | | | 7,018 | | | | | | — | | | | | | 7,018 | | |
Interest credit to policyholders
|
| | | | 207 | | | | | | — | | | | | | 207 | | |
Operating costs and expenses
|
| | | | 4,331 | | | | | | 350(2) | | | | | | 4,681 | | |
Amortization of deferred policy acquisition and sales inducement
costs |
| | | | 897 | | | | | | — | | | | | | 897 | | |
Taxes, licenses and fees
|
| | | | 398 | | | | | | | | | | | | 398 | | |
Dividends to policyholders
|
| | | | 31 | | | | | | — | | | | | | 31 | | |
Total benefits and expenses
|
| | | | 12,882 | | | | | | 350 | | | | | | 13,232 | | |
Loss before income taxes
|
| | | | (1,985) | | | | | | (350) | | | | | | (2,335) | | |
Tax expense (benefit)
|
| | | | 9 | | | | | | —(3) | | | | | | 9 | | |
Net loss
|
| | | $ | (1,994) | | | | | $ | (350) | | | | | $ | (2,344) | | |
Loss per share data | | | | | | | | | | | | | | | | | | | |
Basic loss per common share
|
| | | | | | | | | | | | | | | $ | (0.59)(4) | | |
Diluted loss per common share
|
| | | | | | | | | | | | | | | | (0.68) | | |
Weighted average basic shares outstanding
|
| | | | | | | | | | | | | | | | 3,400,000 | | |
Weighted average diluted shares outstanding
|
| | | | | | | | | | | | | | | | 3,540,000 | | |
| | |
At or for the Year Ended June 30, 2018
|
| |||||||||||||||
| | |
3,400,000
Shares Sold at $10.00 per Share (Minimum of Range) |
| |
4,000,000
Shares Sold at $10.00 per Share (Midpoint of Range) |
| |
4,600,000
Shares Sold at $10.00 per Share (Maximum of Range) |
| |||||||||
| | |
(dollars in thousands, except share and per share data)
|
| |||||||||||||||
Pro forma offering proceeds | | | | | | | | | | | | | | | | | | | |
Gross proceeds of public offering
|
| | | $ | 34,000 | | | | | $ | 40,000 | | | | | $ | 46,000 | | |
Less offering expenses and commissions
|
| | | $ | 2,895 | | | | | $ | 3,060 | | | | | $ | 3,135 | | |
Net Proceeds
|
| | | $ | 31,105 | | | | | $ | 36,940 | | | | | $ | 42,865 | | |
Pro forma shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Historical Equity
|
| | | $ | 23,517 | | | | | $ | 23,517 | | | | | $ | 23,517 | | |
Net proceeds
|
| | | $ | 31,105 | | | | | $ | 36,940 | | | | | $ | 42,865 | | |
Pro forma shareholders’ equity(1)
|
| | | $ | 54,622 | | | | | $ | 60,457 | | | | | $ | 66,382 | | |
Pro forma per share data | | | | | | | | | | | | | | | | | | | |
Total shares outstanding after the offering
|
| | | | 3,400,000 | | | | | | 4,000,000 | | | | | | 4,600,000 | | |
Pro forma book value per share
|
| | | $ | 16.06 | | | | | $ | 15.11 | | | | | $ | 14.43 | | |
Pro forma price-to-book value per share
|
| | | | 62.3% | | | | | | 66.2% | | | | | | 69.3% | | |
Pro forma net income | | | | | | | | | | | | | | | | | | | |
Historical net loss
|
| | | | (1,994) | | | | | $ | (1,994) | | | | | $ | (1,994) | | |
Pro forma loss
|
| | | $ | (2,344) | | | | | $ | (2,344) | | | | | $ | (2,344) | | |
Weighted average shares outstanding(2)
|
| | | | 3,435,000 | | | | | | 4,035,000 | | | | | | 4,635,000 | | |
Pro forma loss per share
|
| | | $ | (0.68) | | | | | $ | (0.58) | | | | | $ | (0.51) | | |
| | |
Expected Cash Flows
|
| |||||||||
Year
|
| |
From
Maturities |
| |
Average
Interest rate |
| ||||||
2018
|
| | | $ | 2,300,000 | | | | | | 6.73% | | |
2019
|
| | | $ | 7,500,000 | | | | | | 5.21% | | |
2020
|
| | | $ | 11,700,000 | | | | | | 4.84% | | |
| | |
(dollars in thousands)
|
| |||
Guaranteed Minimum Crediting Rates December 31, 2017
|
| |
Account Value at Minimum
Guaranteed Rate |
| |||
Policyholder account balances(1)
|
| | | | | | |
Greater than 0% to 1%
|
| | | $ | — | | |
Greater than 1% to 3%
|
| | | | 17,375 | | |
Greater than 3% to 4%
|
| | | | 42,808 | | |
Greater than 4%
|
| | | | 21,163 | | |
| | | | $ | 81,346 | | |
|
|
Fair Value of Investments as of December 31, 2017
(dollars in thousands) |
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
Fair Value |
| |||||||||
|
$37,448
|
| | | $ | 184,290 | | | | | $ | 2,182 | | | | | $ | 223,920 | | |
|
16.72%
|
| | | | 82.30% | | | | | | 0.98% | | | | | | 100.0% | | |
Deferred Tax Liability (in thousands) |
| |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||
Total deferred tax assets
|
| | | $ | 9,139 | | | | | $ | 13,939 | | |
Total deferred tax liabilities
|
| | | | (4,668) | | | | | | (7,127) | | |
Deferred tax asset (liability) before valuation allowance
|
| | | | 4,471 | | | | | | 6,812 | | |
Valuation allowance
|
| | | | (4,013) | | | | | | (6,148) | | |
Deferred income tax liability
|
| | | $ | 458 | | | | | $ | 664 | | |
|
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | |
Net insurance revenues
|
| | | $ | 6,258 | | | | | $ | 6,596 | | | | | $ | 12,058 | | | | | $ | 14,427 | | |
Net investment income
|
| | | | 4,218 | | | | | | 4,292 | | | | | | 8,523 | | | | | | 8,821 | | |
Net realized investment gains
|
| | | | 324 | | | | | | 904 | | | | | | 2,228 | | | | | | 1,783 | | |
Other income
|
| | | | 97 | | | | | | 85 | | | | | | 194 | | | | | | 173 | | |
Total revenues
|
| | | | 10,897 | | | | | | 11,877 | | | | | | 23,003 | | | | | | 25,204 | | |
BENEFITS AND EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Policyholder benefits
|
| | | | 7,018 | | | | | | 7,215 | | | | | | 13,712 | | | | | | 16,069 | | |
Interest credit to policyholders
|
| | | | 207 | | | | | | 114 | | | | | | 386 | | | | | | 315 | | |
Operating costs and expenses
|
| | | | 4,331 | | | | | | 3,994 | | | | | | 7,889 | | | | | | 8,099 | | |
Amortization of deferred policy acquisition and sales inducement costs
|
| | | | 897 | | | | | | 1,124 | | | | | | 2,108 | | | | | | 1,876 | | |
Taxes, licenses and fees
|
| | | | 398 | | | | | | 392 | | | | | | 716 | | | | | | 722 | | |
Dividends to policyholders
|
| | | | 31 | | | | | | 31 | | | | | | 66 | | | | | | 86 | | |
Total benefits and expenses
|
| | | | 12,882 | | | | | | 12,870 | | | | | | 24,877 | | | | | | 27,167 | | |
Loss before income taxes
|
| | | | (1,985) | | | | | | (993) | | | | | | (1,874) | | | | | | (1,963) | | |
Tax expense
|
| | | | 9 | | | | | | 14 | | | | | | 34 | | | | | | 34 | | |
NET LOSS
|
| | | $ | (1,994) | | | | | $ | (1,007) | | | | | $ | (1,908) | | | | | $ | (1,997) | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Call options: | | | | | | | | | | | | | |
Gain (loss) on option expiration
|
| | | $ | 94 | | | | | $ | 0 | | |
Change in unrealized gains (losses)
|
| | | | 140 | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||
| | |
2017
|
| |
2016
|
|
S&P 500 Index
|
| |
16.04 – 18.50%
|
| |
12.59 – 12.59%
|
|
Annual point-to-point strategy | | | | | | | |
Cap
|
| |
3.00 – 3.75%
|
| |
3.50 – 3.50%
|
|
Participation Rate
|
| |
30.0 – 35.0%
|
| |
30.0 – 30.0%
|
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Surrender charges
|
| | | $ | 69 | | | | | $ | 22 | | |
Lifetime income benefit riders (LIBR) fees
|
| | | $ | 34 | | | | | $ | 1 | | |
| | | | $ | 103 | | | | | $ | 23 | | |
Withdrawals from annuity policies subject to surrender charges
|
| | | $ | 1,091 | | | | | $ | 624 | | |
Average surrender charge collected on withdrawals subject to surrender charges
|
| | | | 6.32% | | | | | | 3.60% | | |
Fund values on policies subject to LIBR fees
|
| | | $ | 4,496 | | | | | $ | 114 | | |
Weighted average per policy LIBR fee
|
| | | | 0.75% | | | | | | 0.76% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Index credits on index policies
|
| | | $ | 145 | | | | | $ | 5 | | |
Interest credited (including interest credited on fixed allocation for fixed index annuities)
|
| | | $ | 4,209 | | | | | $ | 3,927 | | |
Lifetime income benefit riders
|
| | | | (34) | | | | | | (1) | | |
| | | | $ | 4,320 | | | | | $ | 3,931 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Call options: | | | | | | | | | | | | | |
Gain (loss) on option expiration
|
| | | $ | 116 | | | | | $ | 2 | | |
Change in unrealized gains/losses
|
| | | $ | (108) | | | | | $ | 51 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
S&P 500 Index
|
| | | | 14.24 – 15.72% | | | | | | 16.04 – 17.47% | | |
Annual point-to-point strategy | | | | ||||||||||
Cap
|
| | | | 3.50 – 3.50% | | | | | | 3.50 – 3.75% | | |
Participation rate
|
| | | | 35.0 – 35.0% | | | | | | 33.0 – 35.0% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Surrender charges
|
| | | $ | 21 | | | | | $ | 5 | | |
Lifetime income benefit riders (LIBR) fees
|
| | | $ | 36 | | | | | $ | 12 | | |
| | | | $ | 57 | | | | | $ | 17 | | |
Withdrawals from annuity policies subject to surrender charges
|
| | | $ | 346 | | | | | $ | 343 | | |
Average surrender charge collected on withdrawals subject to surrender charges
|
| | | | 6.03% | | | | | | 1.36% | | |
Fund values on policies subject to LIBR fees
|
| | | $ | 4,734 | | | | | $ | 1,571 | | |
Weighted average per policy LIBR fee
|
| | | | 0.75% | | | | | | 0.75% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
| | |
(Dollars in thousands)
|
| |||||||||
Index credits on index policies
|
| | | $ | 187 | | | | | $ | 5 | | |
Interest credited (including interest credited on fixed allocation for fixed index annuities)
|
| | | $ | 2,027 | | | | | $ | 2,583 | | |
Lifetime income benefit riders
|
| | | | (36) | | | | | | (12) | | |
| | | | $ | 2,178 | | | | | $ | 2,576 | | |
|
| | |
Estimated Fair Value
|
| |||||||||||||||||||||||||||||||||
(dollars in thousands) S&P Rating |
| |
June 30, 2018
|
| |
December 31, 2017
|
| |
December 31, 2016
|
| |||||||||||||||||||||||||||
AAA
|
| | | $ | 7,151 | | | | | | 3.9% | | | | | $ | 7,176 | | | | | | 3.8% | | | | | $ | 9,669 | | | | | | 5.5% | | |
AA
|
| | | | 74,402 | | | | | | 40.6% | | | | | | 77,195 | | | | | | 41.0% | | | | | | 64,354 | | | | | | 36.8% | | |
A
|
| | | | 32,496 | | | | | | 17.7% | | | | | | 35,668 | | | | | | 18.9% | | | | | | 36,714 | | | | | | 21.0% | | |
BBB
|
| | | | 60,055 | | | | | | 32.8% | | | | | | 58,921 | | | | | | 31.3% | | | | | | 54,538 | | | | | | 31.2% | | |
Total investment grade
|
| | | $ | 174,104 | | | | | | 95.0% | | | | | $ | 178,960 | | | | | | 95.0% | | | | | $ | 165,275 | | | | | | 94.5% | | |
BB
|
| | | $ | 6,750 | | | | | | 3.7% | | | | | $ | 6,575 | | | | | | 3.8% | | | | | $ | 5,919 | | | | | | 3.4% | | |
B
|
| | | | 1,918 | | | | | | 1.1% | | | | | | 2,381 | | | | | | 1.3% | | | | | | 2,649 | | | | | | 1.5% | | |
CCC
|
| | | | 408 | | | | | | 0.2% | | | | | | 459 | | | | | | 0.2% | | | | | | 1,030 | | | | | | 0.6% | | |
CC
|
| | | | 0 | | | | | | 0.0% | | | | | | 0 | | | | | | 0.0% | | | | | | 0 | | | | | | 0.0% | | |
C
|
| | | | 69 | | | | | | 0.0% | | | | | | 77 | | | | | | 0.0% | | | | | | 3 | | | | | | 0.0% | | |
D
|
| | | | 0 | | | | | | 0.0% | | | | | | 0 | | | | | | 0.0% | | | | | | 4 | | | | | | 0.0% | | |
Total below investment grade
|
| | | | 9,145 | | | | | | 5.0% | | | | | | 9,492 | | | | | | 5.0% | | | | | | 9,605 | | | | | | 5.5% | | |
Not rated
|
| | | | 0 | | | | | | 0.0% | | | | | | 0 | | | | | | 0.0% | | | | | | 0 | | | | | | 0.0% | | |
Total
|
| | | $ | 183,249 |