UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2019
OR
☐ |
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 001-38945
VERICITY, INC.
(Exact name of Registrant as specified in its Charter)
Delaware |
|
46-2348863 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
8700 W. Bryn Mawr Avenue, Suite 900S, Chicago Illinois |
|
60631 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: (312) 288-0073
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol |
|
Name on each exchange on which registered |
Common Stock, Par Value $0.001 per share |
|
VERY |
|
NASDAQ Capital Market |
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 ☐ NO ☒
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☐ |
|
Accelerated filer |
|
☐ |
Non-accelerated filer |
|
☒ |
|
Smaller reporting company |
|
☒ |
Emerging growth company |
|
☒ |
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
The number of shares of Registrant’s Common Stock outstanding as of August 08, 2019 was 14,875,000.
|
|
|
|
Page |
|
|
|
|
|
|
|
PART I – |
|
|
1 |
||
Item 1. |
|
|
|
|
|
|
|
|
1 |
||
|
|
|
2 |
||
|
|
Interim Condensed Consolidated Statements of Comprehensive Income (Loss) |
|
3 |
|
|
|
Interim Condensed Consolidated Statements of Changes in Equity |
|
4 |
|
|
|
|
5 |
||
|
|
Notes the Interim Condensed Consolidated Financial Statements |
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
9 |
|
|
|
|
|
13 |
|
|
|
|
|
14 |
|
|
|
|
|
14 |
|
|
|
|
|
16 |
|
|
|
|
|
17 |
|
|
|
|
|
21 |
|
|
|
|
|
21 |
|
|
|
|
|
21 |
|
|
|
|
|
23 |
|
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
24 |
|
Item 4. |
|
|
37 |
||
|
|
|
|
|
|
PART II – |
|
|
37 |
||
Item 1. |
|
|
37 |
||
Item 1A. |
|
|
37 |
||
Item 2. |
|
|
38 |
||
Item 3. |
|
|
38 |
||
Item 4. |
|
|
38 |
||
Item 5. |
|
|
38 |
||
Item 6. |
|
|
39 |
||
|
|
|
40 |
Item I. Financial Statements
Members Mutual Holding Company
Interim Condensed Consolidated Balance Sheets
(dollars in thousands)
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
|
|
(Unaudited) |
|
|
(Audited) |
|
||
ASSETS: |
|
|
|
|
|
|
|
|
Investments: |
|
|
|
|
|
|
|
|
Fixed maturities – available-for-sale – at fair value (amortized cost; $297,360 and $304,303) |
|
$ |
314,856 |
|
|
$ |
306,586 |
|
Equity securities – available-for-sale – at fair value (cost; $104 and $99) |
|
|
104 |
|
|
|
99 |
|
Equity securities – trading – at fair value (cost; $6,416 and $6,328) |
|
|
5,682 |
|
|
|
4,823 |
|
Mortgage loans (net of valuation allowances of $62 and $236) |
|
|
54,297 |
|
|
|
50,830 |
|
Limited partnership interests |
|
|
13 |
|
|
|
118 |
|
Policyholder loans |
|
|
5,708 |
|
|
|
5,623 |
|
Total investments |
|
|
380,660 |
|
|
|
368,079 |
|
Cash and cash equivalents |
|
|
14,254 |
|
|
|
20,984 |
|
Accrued investment income |
|
|
2,726 |
|
|
|
2,985 |
|
Reinsurance recoverable |
|
|
134,861 |
|
|
|
136,601 |
|
Deferred policy acquisition costs |
|
|
85,231 |
|
|
|
84,567 |
|
Commissions and agent balances (net of allowances of $466 and $562) |
|
|
13,268 |
|
|
|
1,864 |
|
Intangible assets |
|
|
1,675 |
|
|
|
1,716 |
|
Deferred income tax assets, net |
|
|
8,104 |
|
|
|
10,663 |
|
Other assets |
|
|
32,742 |
|
|
|
27,511 |
|
Total assets |
|
|
673,521 |
|
|
|
654,970 |
|
LIABILITIES AND EQUITY: |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Future policy benefits and claims |
|
|
327,811 |
|
|
|
320,397 |
|
Policyholder account balances |
|
|
90,186 |
|
|
|
93,051 |
|
Other policyholder liabilities |
|
|
23,292 |
|
|
|
25,738 |
|
Policy dividend obligations |
|
|
11,155 |
|
|
|
9,383 |
|
Reinsurance liabilities and payables |
|
|
5,377 |
|
|
|
6,167 |
|
Long-term debt |
|
|
13,542 |
|
|
|
10,294 |
|
Short-term debt |
|
|
3,633 |
|
|
|
3,072 |
|
Other liabilities |
|
|
17,291 |
|
|
|
14,678 |
|
Total liabilities |
|
|
492,287 |
|
|
|
482,780 |
|
Commitments and contingencies |
|
|
— |
|
|
|
— |
|
Equity: |
|
|
|
|
|
|
|
|
Retained earnings |
|
|
174,296 |
|
|
|
174,558 |
|
Accumulated other comprehensive income (loss) |
|
|
6,938 |
|
|
|
(2,368 |
) |
Total equity |
|
|
181,234 |
|
|
|
172,190 |
|
Total liabilities and equity |
|
$ |
673,521 |
|
|
$ |
654,970 |
|
See notes to interim condensed consolidated financial statements
1
Members Mutual Holding Company
Interim Condensed Consolidated Statements of Operations
(dollars in thousands)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
||||||||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net insurance premiums |
|
$ |
25,791 |
|
|
$ |
22,089 |
|
|
$ |
48,880 |
|
|
$ |
43,101 |
|
Net investment income |
|
|
3,682 |
|
|
|
3,720 |
|
|
|
7,501 |
|
|
|
7,464 |
|
Sales and other net realized investment (losses) gains |
|
|
(99 |
) |
|
|
682 |
|
|
|
949 |
|
|
|
121 |
|
Earned commissions |
|
|
5,149 |
|
|
|
3,360 |
|
|
|
8,895 |
|
|
|
6,695 |
|
Insurance lead sales |
|
|
1,444 |
|
|
|
2,123 |
|
|
|
2,879 |
|
|
|
4,305 |
|
Other income |
|
|
87 |
|
|
|
44 |
|
|
|
142 |
|
|
|
157 |
|
Total revenue |
|
|
36,054 |
|
|
|
32,018 |
|
|
|
69,246 |
|
|
|
61,843 |
|
BENEFITS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life, annuity, and health claim benefits |
|
|
16,085 |
|
|
|
13,540 |
|
|
|
32,330 |
|
|
|
26,591 |
|
Interest credited to policyholder account balances |
|
|
837 |
|
|
|
867 |
|
|
|
1,638 |
|
|
|
1,789 |
|
Operating costs and expenses |
|
|
18,357 |
|
|
|
18,132 |
|
|
|
37,263 |
|
|
|
35,026 |
|
Amortization of deferred policy acquisition costs |
|
|
3,383 |
|
|
|
2,791 |
|
|
|
6,522 |
|
|
|
5,616 |
|
Other expenses |
|
|
20 |
|
|
|
41 |
|
|
|
42 |
|
|
|
83 |
|
Total benefits and expenses |
|
|
38,682 |
|
|
|
35,371 |
|
|
|
77,795 |
|
|
|
69,105 |
|
(Loss) income from operations before income tax |
|
|
(2,628 |
) |
|
|
(3,353 |
) |
|
|
(8,549 |
) |
|
|
(7,262 |
) |
Income tax (benefit) expense |
|
|
(30 |
) |
|
|
(220 |
) |
|
|
284 |
|
|
|
(863 |
) |
Net (loss) income |
|
$ |
(2,598 |
) |
|
$ |
(3,133 |
) |
|
$ |
(8,833 |
) |
|
$ |
(6,399 |
) |
See notes to interim condensed consolidated financial statements
2
Members Mutual Holding Company
Interim Condensed Consolidated Statements of Comprehensive Income (Loss)
(dollars in thousands)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
||||||||||
Net (loss) income |
|
$ |
(2,598 |
) |
|
$ |
(3,133 |
) |
|
$ |
(8,833 |
) |
|
$ |
(6,399 |
) |
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) on investments (net of tax $1,225, ($701) and $2,474, ($2,080)) |
|
|
4,608 |
|
|
|
(2,636 |
) |
|
|
9,306 |
|
|
|
(7,824 |
) |
Total comprehensive income (loss) (net of tax $1,225, ($701) and $2,474, ($2,080)) |
|
|
4,608 |
|
|
|
(2,636 |
) |
|
|
9,306 |
|
|
|
(7,824 |
) |
Total comprehensive income (loss) |
|
$ |
2,010 |
|
|
$ |
(5,769 |
) |
|
$ |
473 |
|
|
$ |
(14,223 |
) |
See notes to interim condensed consolidated financial statements
3
Members Mutual Holding Company
Interim Condensed Consolidated Statements of Changes in Equity
(dollars in thousands)
|
|
Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
|
|
(Unaudited) |
|
|||||
RETAINED EARNINGS: |
|
|
|
|
|
|
|
|
Balance – beginning of period |
|
$ |
174,558 |
|
|
$ |
188,405 |
|
Cumulative effect adjustment from changes in accounting guidance, net of tax |
|
|
8,571 |
|
|
|
— |
|
Balance after adjustments – beginning of period |
|
|
183,129 |
|
|
|
188,405 |
|
Net (loss) income attributable to the Company |
|
|
(8,833 |
) |
|
|
(6,399 |
) |
Balance – end of period |
|
|
174,296 |
|
|
|
182,006 |
|
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): |
|
|
|
|
|
|
|
|
Balance – beginning of period |
|
|
(2,368 |
) |
|
|
7,798 |
|
Other comprehensive income (loss) attributable to the Company |
|
|
9,306 |
|
|
|
(7,824 |
) |
Balance – end of period |
|
|
6,938 |
|
|
|
(26 |
) |
Total equity |
|
$ |
181,234 |
|
|
$ |
181,980 |
|
See notes to interim condensed consolidated financial statements
4
Members Mutual Holding Company
Interim Condensed Consolidated Statements of Cash Flows
(dollars in thousands)
|
|
Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
|
|
(Unaudited) |
|
|||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(8,833 |
) |
|
$ |
(6,399 |
) |
Adjustments to reconcile net (loss) to net cash provided (used) by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization and other non-cash items |
|
|
921 |
|
|
|
634 |
|
Interest credited to policyholder account balances |
|
|
1,638 |
|
|
|
1,789 |
|
Deferred income tax |
|
|
85 |
|
|
|
(888 |
) |
Realized investment gains |
|
|
(949 |
) |
|
|
(121 |
) |
Interest expense |
|
|
446 |
|
|
|
169 |
|
Change in: |
|
|
|
|
|
|
|
|
Trading securities |
|
|
(216 |
) |
|
|
(157 |
) |
Accrued investment income |
|
|
258 |
|
|
|
230 |
|
Reinsurance recoverable |
|
|
1,740 |
|
|
|
4,382 |
|
Deferred policy acquisition costs |
|
|
(665 |
) |
|
|
(1,560 |
) |
Commissions and agent balances |
|
|
(2,834 |
) |
|
|
639 |
|
Other assets |
|
|
(3,672 |
) |
|
|
(572 |
) |
Insurance liabilities |
|
|
3,309 |
|
|
|
(859 |
) |
Other liabilities |
|
|
1,823 |
|
|
|
(4,061 |
) |
Net cash (used) provided by operating activities |
|
|
(6,949 |
) |
|
|
(6,774 |
) |
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Sales, maturities and repayments of: |
|
|
|
|
|
|
|
|
Fixed maturity securities |
|
|
60,356 |
|
|
|
45,194 |
|
Equity securities |
|
|
— |
|
|
|
10 |
|
Limited partnerships |
|
|
138 |
|
|
|
780 |
|
Mortgage loans |
|
|
1,215 |
|
|
|
2,735 |
|
Purchases of: |
|
|
|
|
|
|
|
|
Fixed maturity securities |
|
|
(53,467 |
) |
|
|
(39,216 |
) |
Limited partnerships |
|
|
(38 |
) |
|
|
— |
|
Mortgage loans |
|
|
(4,508 |
) |
|
|
(5,930 |
) |
Change in policyholder loans, net |
|
|
(86 |
) |
|
|
304 |
|
Other investments, net |
|
|
(2,336 |
) |
|
|
(2,529 |
) |
Net cash provided (used) by investing activities |
|
|
1,274 |
|
|
|
1,348 |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from issuance of debt |
|
|
6,845 |
|
|
|
9,343 |
|
Repayment of debt |
|
|
(3,482 |
) |
|
|
(1,904 |
) |
Deposits to policyholder account balances |
|
|
240 |
|
|
|
280 |
|
Withdrawals from policyholder account balances |
|
|
(4,658 |
) |
|
|
(3,954 |
) |
Net cash (used) provided by financing activities |
|
|
(1,055 |
) |
|
|
3,765 |
|
Net (decrease) in cash and cash equivalents |
|
|
(6,730 |
) |
|
|
(1,661 |
) |
Cash and cash equivalents – beginning of period |
|
|
20,984 |
|
|
|
11,766 |
|
Cash and cash equivalents – end of period |
|
$ |
14,254 |
|
|
$ |
10,105 |
|
Supplemental cash flow information |
|
|
|
|
|
|
|
|
Non-cash transactions |
|
|
|
|
|
|
|
|
Cumulative effect adjustment from changes in accounting guidance, net of tax |
|
$ |
8,571 |
|
|
$ |
— |
|
See notes to interim condensed consolidated financial statements
5
Members Mutual Holding Company
Notes to Interim Condensed Consolidated Financial Statements
(dollars in thousands)
Note 1 – Summary of Significant Accounting Policies
Description of Business
Vericity, Inc. is a Delaware corporation organized to be the stock holding company for Members Mutual Holding Company (Members Mutual) and its subsidiaries. On August 7, 2019, Vericity Inc. completed the initial public offering of 14,875,000 shares of its common stock at a price of $10.00 per share (the IPO). The IPO was conducted in connection with the conversion of Members Mutual from mutual to stock form and the acquisition by Vericity Inc. of all of the capital stock of Members Mutual following its conversion to stock form after its plan of conversion and amended and restated articles of incorporation were approved at a special meeting of eligible members on August 6, 2019 (the Conversion). As a result of the Conversion, Vericity Inc. became the holding company for converted Members Mutual and its indirect subsidiaries, including Fidelity Life Association and Efinancial, LLC.
Members Mutual is an Illinois‑domiciled mutual insurance holding company. Members Mutual was formed in 2007 in connection with the conversion of Fidelity Life Association, a Legal Reserve Life Insurance Company (Fidelity Life), from a mutual insurance company into a stock insurance company. The members’ interests in Fidelity Life were transferred to Members Mutual as part of the reorganization. In addition, Fidelity LifeCorp, Inc. (Fidelity LifeCorp), a Delaware general business corporation, was formed as part of the reorganization. In 2011, the name of Fidelity LifeCorp was changed to LifeStory Interactive, Inc. In 2014, the name of LifeStory Interactive, Inc. was changed to Vericity Holdings, Inc. (Vericity). The aforementioned companies are collectively referred to as the “Company.”
Members Mutual and Vericity operate as holding companies and currently have no other business operations. Fidelity Life is an Illinois‑domiciled life insurance company that was founded in 1896. Fidelity Life markets life insurance products through independent and affiliated distributors and is licensed in the District of Columbia and all states, except New York and Wyoming. Efinancial, LLC (Efinancial) markets life and other products for non‑affiliated insurance companies and sells life products for Fidelity Life.
The accompanying interim condensed consolidated financial statements present the accounts of Members Mutual and subsidiaries for the three and six months ended June 30, 2019 and June 30, 2018 and at June 30, 2019 and December 31, 2018. These interim condensed consolidated financial statements and notes should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report for the year ended December 31, 2018. The results of operations for the interim periods should not be considered indicative of results to be expected for the full year.
Basis of Presentation
These interim condensed consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The unaudited interim condensed consolidated financial information furnished herein reflects all adjustments which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. All such adjustments are of a normal recurring nature. All intercompany accounts and transactions have been eliminated in consolidation. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted from this report, as is permitted by such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the financial statements as of and for the year ended December 31, 2018, and notes thereto, included in this registration statement.
Use of Estimates
The preparation of interim condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The more significant estimates employed in the preparation of the interim condensed consolidated financial statements include the determination of the valuation of investments in fixed maturities and equity securities, investment impairments, the valuation of deferred tax assets, future policy benefits and other policyholder liabilities.
6
We adopted Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 606”) on January 1, 2019. The majority of our revenue-generating arrangements are premiums received from insurance contracts and therefore are excluded from the scope of ASU 606. Life and health insurance contract premiums are recognized as income when due from policyholders. Deposits on deposit-type contracts are entered directly as a liability when cash is received.
Commission revenue from the sale of insurance products by Efinancial is recognized once the insurance policy is issued by the insurance company and accepted by the customer (policy placement) and recorded as commission receivable, net of any advances received. Provision is made for commission revenue that, based on experience, will ultimately not be earned due to the customer discontinuing the underlying insurance policy. Commission revenue that Efinancial earns from the sale of insurance products where Efinancial acts as the general agent (wholesale distribution) is recorded net of related commission expense paid to the writing agency.
Our primary revenue-generating arrangements that are within the scope of ASU 606 are our brokerage arrangements with third parties. In these arrangements, our customer is the insurance carrier and we have a single performance obligation to place a policy for the insurance carrier. Our performance obligation is satisfied at the point in time when the policy is placed, which is the point in time when the customer obtains control over the policy and has the right to use and obtain the benefits from the policy. In these arrangements, depending on the number of years the policy is in force, a significant majority of our consideration is received in the first year. In addition to the first-year consideration, depending on the specific carrier and product involved, we may also be entitled to renewal commissions over the period of time the policy remains in force. Our consideration is variable based on the amount of time we estimate a policy will remain in force. We estimate the amount of variable consideration that we expect to receive based on our historical experience or carrier experience to the extent available, industry data and our expectations as to future persistency rates. Additionally, we consider application of the constraint and only recognize the amount of variable consideration that we believe is probable to be received and will not be subject to a significant revenue reversal. We monitor and update this estimate at each reporting date.
Because we recognize revenue prior to being entitled to the payment for these renewal commissions, we recognize a contract asset; however, we have determined that the amount of our contract asset is immaterial. Additionally, because our brokerage arrangements consist of a single performance obligation that is satisfied at the point in time that policies are placed, we do not have any remaining performance obligations in our contracts with customers. We have evaluated our arrangements and concluded that none of our brokerage arrangements include a significant financing component, and therefore do not adjust revenue for the time value of money. We have determined that any contract costs (e.g., costs to obtain or costs to fulfill) related to our brokerage arrangements are immaterial.
Our Chief Operating Decision Maker makes decisions by analyzing our segment information, which is included in Note 10. For internal decision-making purposes and external reporting purposes, we do not disaggregate revenue beyond our segment information and believe that any further disaggregation is immaterial.
Insurance lead sales include the sale of potential life insurance customer leads to outside parties including agencies and unaffiliated insurers. Sales of leads are recorded at the time the lead data is transferred to the customer and recorded as a receivable, net of allowance for returns.
Accounting Standards Adopted
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. The guidance is effective for interim and annual periods beginning after December 15, 2017. The core principle of the updated guidance is that an entity should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard also requires additional disclosure about the nature, amount, timing, and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments, changes in judgments, and assets recognized from costs incurred to obtain or fulfill a contract. The standard excludes from its scope the accounting for insurance contracts, financial instruments, and certain other agreements that are governed under other GAAP guidance. The Company adopted the new revenue guidance effective January 1, 2019 using the modified retrospective approach.
7
The cumulative effect changes to the Interim Condensed Consolidated Balance Sheet for the adoption of the updated guidance on January 1, 2019 were as follows:
|
|
Balance at December 31, |
|
|
Adoption Adjustment |
|
|
Balance at January 1, |
|
|||
ASSETS: |
|
2018 |
|
|
Topic 606 |
|
|
2019 |
|
|||
Commissions and agent balances |
|
$ |
1,864 |
|
|
$ |
8,571 |
|
|
$ |
10,435 |
|
Deferred income tax assets, net |
|
|
10,663 |
|
|
|
— |
|
|
|
10,663 |
|
Retained earnings |
|
|
174,558 |
|
|
|
8,571 |
|
|
|
183,129 |
|
The impact of adoption on the Interim Condensed Consolidated Statement of Operations and Balance Sheet as of June 30, 2019 and for the three and six months ended June 30, 2019 was as follows:
|
|
Three Months Ended June 30, 2019 |
|
|||||||||
REVENUES: |
|
Before Adoption Adjustment |
|
|
Adoption Adjustment Effect |
|
|
After Adoption Adjustment |
|
|||
Earned commissions |
|
$ |
5,053 |
|
|
$ |
96 |
|
|
$ |
5,149 |
|
Total revenue |
|
|
35,958 |
|
|
|
96 |
|
|
|
36,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations before income tax |
|
|
(2,724 |
) |
|
|
96 |
|
|
|
(2,628 |
) |
Income tax (benefit) expense |
|
|
(30 |
) |
|
|
— |
|
|
|
(30 |
) |
Net (loss) income |
|
|
(2,694 |
) |
|
|
96 |
|
|
|
(2,598 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2019 |
|
|||||||||
REVENUES: |
|
Before Adoption Adjustment |
|
|
Adoption Adjustment Effect |
|
|
After Adoption Adjustment |
|
|||
Earned commissions |
|
$ |
8,696 |
|
|
$ |
199 |
|
|
$ |
8,895 |
|
Total revenue |
|
|
69,047 |
|
|
|
199 |
|
|
|
69,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations before income tax |
|
|
(8,748 |
) |
|
|
199 |
|
|
|
(8,549 |
) |
Income tax expense (benefit) |
|
|
284 |
|
|
|
— |
|
|
|
284 |
|
Net (loss) income |
|
|
(9,032 |
) |
|
|
199 |
|
|
|
(8,833 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2019 |
|
|||||||||
ASSETS: |
|
Before Adoption Adjustment |
|
|
Adoption Adjustment Effect |
|
|
After Adoption Adjustment |
|
|||
Commissions and agent balances |
|
$ |
13,069 |
|
|
$ |
199 |
|
|
$ |
13,268 |
|
Deferred income tax assets, net |
|
|
8,104 |
|
|
|
— |
|
|
|
8,104 |
|
LIABILITIES AND EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
174,097 |
|
|
|
199 |
|
|
|
174,296 |
|
In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments–Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. The updated guidance requires changes to the current financial instruments reporting model and is effective for annual periods beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. The Company expects that the primary effects of the new guidance will be around the accounting for equity investments. All equity investments in unconsolidated entities (other than those accounted for using the equity method of accounting) will generally be measured at fair value through earnings. There will no longer be an available-for-sale classification for changes in fair value reported in other comprehensive income (loss) for equity securities with readily determinable fair values. Under the new guidance, changes in the fair value of equity securities will be reported as net realized investment gains (losses) in the Company's consolidated statement of operations. There is no impact to the Company’s results of operations or financial position as the Company holds no investment positions in this category.
8
The Company continuously monitors its investment strategies and individual holdings with consideration of current and projected market conditions, the composition of the Company’s liabilities, projected liquidity and capital investment needs, and compliance with investment policies and state regulatory guidelines.
Available‑for‑Sale Securities
The amortized cost, gross unrealized gains, gross unrealized losses, fair value, and Other Than Temporary Impairments (OTTI) loss included in Accumulated Other Comprehensive Income (AOCI) of fixed maturities and equity securities available-for-sale are as follows:
|
|
June 30, 2019 |
|
|||||||||||||||||
Fixed maturities, available-for-sale |
|
Amortized Cost |
|
|
Unrealized Gain |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
OTTI Losses |
|
|||||
U.S. government and agencies |
|
$ |
15,823 |
|
|
$ |
1,840 |
|
|
$ |
— |
|
|
$ |
17,663 |
|
|
$ |
— |
|
U.S. agency mortgage-backed |
|
|
40,960 |
|
|
|
770 |
|
|
|
(98 |
) |
|
|
41,632 |
|
|
|
— |
|
State and political subdivisions |
|
|
18,658 |
|
|
|
1,616 |
|
|
|
— |
|
|
|
20,274 |
|
|
|
— |
|
Corporate and miscellaneous |
|
|
134,253 |
|
|
|
12,727 |
|
|
|
(754 |
) |
|
|
146,226 |
|
|
|
— |
|
Foreign government |
|
|
131 |
|
|
|
28 |
|
|
|
— |
|
|
|
159 |
|
|
|
— |
|
Residential mortgage-backed securities |
|
|
7,241 |
|
|
|
497 |
|
|
|
(9 |
) |
|
|
7,729 |
|
|
|
(266 |
) |
Commercial mortgage-backed securities |
|
|
18,922 |
|
|
|
787 |
|
|
|
(11 |
) |
|
|
19,698 |
|
|
|
— |
|
Asset-backed securities |
|
|
61,372 |
|
|
|
398 |
|
|
|
(295 |
) |
|
|
61,475 |
|
|
|
— |
|
Total fixed maturities, available-for-sale |
|
$ |
297,360 |
|
|
$ |
18,663 |
|
|
$ |
(1,167 |
) |
|
$ |
314,856 |
|
|
$ |
(266 |
) |
|
|
December 31, 2018 |
|
|||||||||||||||||
Fixed maturities, available-for-sale |
|
Amortized Cost |
|
|
Unrealized Gain |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
OTTI Losses |
|
|||||
U.S. government and agencies |
|
$ |
11,459 |
|
|
$ |
1,181 |
|
|
$ |
(129 |
) |
|
$ |
12,511 |
|
|
$ |
— |
|
U.S. agency mortgage-backed |
|
|
32,811 |
|
|
|
332 |
|
|
|
(562 |
) |
|
|
32,581 |
|
|
|
— |
|
State and political subdivisions |
|
|
23,334 |
|
|
|
694 |
|
|
|
(117 |
) |
|
|
23,911 |
|
|
|
— |
|
Corporate and miscellaneous |
|
|
155,372 |
|
|
|
5,972 |
|
|
|
(4,428 |
) |
|
|
156,916 |
|
|
|
— |
|
Foreign government |
|
|
131 |
|
|
|
11 |
|
|
|
— |
|
|
|
142 |
|
|
|
— |
|
Residential mortgage-backed securities |
|
|
9,786 |
|
|
|
374 |
|
|
|
(75 |
) |
|
|
10,085 |
|
|
|
(269 |
) |
Commercial mortgage-backed securities |
|
|
16,409 |
|
|
|
56 |
|
|
|
(313 |
) |
|
|
16,152 |
|
|
|
— |
|
Asset-backed securities |
|
|
55,001 |
|
|
|
117 |
|
|
|
(830 |
) |
|
|
54,288 |
|
|
|
— |
|
Total fixed maturities, available-for-sale |
|
$ |
304,303 |
|
|
$ |
8,737 |
|
|
$ |
(6,454 |
) |
|
$ |
306,586 |
|
|
$ |
(269 |
) |
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Maturities of mortgage-backed and asset-backed securities may be substantially shorter than their contractual maturity because they may require monthly principal installments and such loans may prepay principal. The amortized cost and fair value of fixed maturities available-for-sale by contractual maturity, are presented in the following table:
|
|
June 30, 2019 |
|
|||||
|
|
Amortized Cost |
|
|
Fair Value |
|
||
Due in one year or less |
|
$ |
10,025 |
|
|
$ |
10,154 |
|
Due after one year through five years |
|
|
38,183 |
|
|
|
39,930 |
|
Due after five years through ten years |
|
|
29,703 |
|
|
|
31,533 |
|
Due after ten years |
|
|
90,772 |
|
|
|
102,520 |
|
Securities not due at a single maturity date — primarily mortgage and asset-backed securities |
|
|
128,677 |
|
|
|
130,719 |
|
Total fixed maturities, available-for-sale |
|
$ |
297,360 |
|
|
$ |
314,856 |
|
Fixed maturities with a carrying value of $4,960 and $4,273 were on deposit with governmental authorities as required by law at June 30, 2019 and December 31, 2018, respectively.
9
The Company’s fixed maturities portfolio was primarily composed of investment grade securities, defined as a security having a rating of Aaa, Aa, A, or Baa from Moody’s, AAA, AA, A, or BBB from Standard & Poor’s, or National Association of Insurance Commissioners (NAIC) rating of NAIC 1 or NAIC 2. Investment grade securities comprised 97.9% and 94.0% of the Company’s total fixed maturities portfolio at June 30, 2019 and December 31, 2018, respectively.
Mortgage Loans
The Company makes investments in commercial mortgage loans. The Company, along with other investors, owns a pro rata share of each loan. The Company participates in 32 such investment instruments with ownership shares ranging from 3.1% to 30.0% of the trust at June 30, 2019. The Company owns a share of 297 mortgage loans with a loan average balance of $183 and a maximum exposure related to any single loan of $555. Mortgage loan holdings are diversified by geography and property type as follows:
|
|
June 30, 2019 |
|
|
December 31, 2018 |
|
||||||||||
|
|
Gross Carrying Value |
|
|
% of Total |
|
|
Gross Carrying Value |
|
|
% of Total |
|
||||
Property Type: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
17,441 |
|
|
|
32.1 |
% |
|
$ |
16,081 |
|
|
|
31.5 |
% |
Office |
|
|
13,143 |
|
|
|
24.2 |
% |
|
|
12,446 |
|
|
|
24.4 |
% |
Industrial |
|
|
8,712 |
|
|
|
16.0 |
% |
|
|
7,742 |
|
|
|
15.2 |
% |
Mixed use |
|
|
6,352 |
|
|
|
11.7 |
% |
|
|
6,526 |
|
|
|
12.8 |
% |
Apartments |
|
|
4,265 |
|
|
|
7.8 |
% |
|
|
4,118 |
|