Delaware
|
001‑35210
|
54‑1708481
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS. Employer Identification No.)
|
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a‑12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d‑2(b) under the Exchange Act (17 CFR 240.14d‑2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e‑4(c) under the Exchange Act (17 CFR 240.13e‑4(c)) |
Exhibit No.
|
Description
|
|
2.1
|
Stock Purchase Agreement, dated as of April 13, 2015, by and among HC2 Holdings, Inc., Continental General Corporation and Great American Financial Resources, Inc. (incorporated by reference to Exhibit 2.1 to HC2’s Current Report on Form 8-K, filed on April 15, 2015) (File No. 001-35210).
|
|
Audited financial statements of United Teacher Associates Insurance Company, as of December 31, 2014 and 2013 and for each of the three years in the period ended December 31, 2014 and the notes related thereto.
|
||
Unaudited financial statements of United Teacher Associates Insurance Company as of December 31, 2014 and June 30, 2015 and for the year ended December 31, 2014 and the six months ended June 30, 2015, and the notes related thereto.
|
||
Audited financial statements of Continental General Insurance Company, as of December 31, 2014 and 2013 and for each of the three years in the period ended December 31, 2014, and the notes related thereto.
|
||
Unaudited financial statements of Continental General Insurance Company as of December 31, 2014 and June 30, 2015 and for the year ended December 31, 2014 and the six months ended June 30, 2015, and the notes related thereto.
|
||
Unaudited pro forma condensed combined balance sheet as of June 30, 2015, unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014 and for the six months ended June 30, 2015, and the notes related thereto.
|
HC2 Holdings, Inc.
|
||
(Registrant)
|
||
Date: September 8, 2015
|
By:
|
/s/ Michael Sena
|
Name:
|
Michael Sena
|
|
Title:
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|
Ernst & Young LLP
1900 Scripps Center
312 Walnut Street
Cincinnati, OH 45202
|
Tel: +1 513 612 1400
Fax: +1 513 612 1730
ey.com
|
December 31
|
||||||||
2014
|
2013
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
42,372
|
$
|
19,774
|
||||
Investments:
|
||||||||
Fixed maturities, available for sale at fair value (amortized cost - $861,910 and $835,844)
|
983,088
|
903,645
|
||||||
Equity securities, available for sale at fair value (cost - $59,441 and $38,354)
|
61,833
|
39,988
|
||||||
Policy loans
|
15,930
|
16,361
|
||||||
Other investments
|
2,455
|
4,683
|
||||||
Total cash and investments
|
1,105,678
|
984,451
|
||||||
Recoverables from reinsurers
|
185,128
|
184,077
|
||||||
Deferred policy acquisition costs
|
52,133
|
52,725
|
||||||
Accrued investment income
|
11,535
|
11,449
|
||||||
Other assets
|
6,160
|
4,785
|
||||||
Total assets
|
$
|
1,360,634
|
$
|
1,237,487
|
||||
Liabilities and Equity:
|
||||||||
Annuity benefits accumulated
|
$
|
194,785
|
$
|
199,945
|
||||
Life, accident and health reserves
|
947,642
|
793,393
|
||||||
Net deferred tax liability
|
3,483
|
12,382
|
||||||
Other liabilities
|
12,541
|
16,208
|
||||||
Total liabilities
|
1,158,451
|
1,021,928
|
||||||
Shareholder's Equity:
|
||||||||
Common stock, par value - $1 per share:
|
||||||||
- 5,000,000 shares authorized
|
||||||||
- 2,500,005 shares issued and outstanding
|
2,500
|
2,500
|
||||||
Capital surplus
|
149,040
|
138,119
|
||||||
Retained earnings
|
30,336
|
39,423
|
||||||
Accumulated other comprehensive income, net of tax
|
20,307
|
35,517
|
||||||
Total shareholder's equity
|
202,183
|
215,559
|
||||||
Total liabilities and shareholder's equity
|
$
|
1,360,634
|
$
|
1,237,487
|
Year Ended December 31
|
||||||||||||
2014
|
2013
|
2012
|
||||||||||
Revenues:
|
||||||||||||
Life, accident and health net earned premiums
|
$
|
70,883
|
$
|
72,883
|
$
|
152,646
|
||||||
Net investment income
|
59,942
|
53,724
|
52,797
|
|||||||||
Realized gains (losses) on securities (*)
|
(5,505
|
)
|
7,809
|
21,056
|
||||||||
Other income
|
19
|
183
|
369
|
|||||||||
Total revenues
|
125,339
|
134,599
|
226,868
|
|||||||||
Cost and expenses:
|
||||||||||||
Annuity benefits
|
6,274
|
7,957
|
8,341
|
|||||||||
Life, accident and health benefits
|
106,742
|
103,741
|
192,213
|
|||||||||
Insurance acquisition expenses, net
|
15,094
|
19,162
|
99,848
|
|||||||||
Other operating and general expenses
|
11,759
|
15,542
|
19,184
|
|||||||||
Total costs and expenses
|
139,869
|
146,402
|
319,586
|
|||||||||
Loss before income taxes
|
(14,530
|
)
|
(11,803
|
)
|
(92,718
|
)
|
||||||
Income tax benefit
|
(5,443
|
)
|
(4,575
|
)
|
(32,533
|
)
|
||||||
Net loss
|
$
|
(9,087
|
)
|
$
|
(7,228
|
)
|
$
|
(60,185
|
)
|
|||
(*) Consists of the following:
|
||||||||||||
Realized gains (losses) before impairments
|
$
|
(769
|
)
|
$
|
9,084
|
$
|
21,320
|
|||||
Losses on securities with impairment
|
(4,877
|
)
|
(1,275
|
)
|
(253
|
)
|
||||||
Non-credit portion recognized in other comprehensive income (loss)
|
141
|
-
|
(11
|
)
|
||||||||
Impairment charges recognized in earnings
|
(4,736
|
)
|
(1,275
|
)
|
(264
|
)
|
||||||
Total realized gains (losses) on securities
|
$
|
(5,505
|
)
|
$
|
7,809
|
$
|
21,056
|
Year Ended December 31
|
||||||||||||
2014
|
2013
|
2012
|
||||||||||
Comprehensive Income (Loss):
|
||||||||||||
Net loss
|
$
|
(9,087
|
)
|
$
|
(7,228
|
)
|
$
|
(60,185
|
)
|
|||
Other comprehensive income (loss), net of tax:
|
||||||||||||
Net unrealized gains (losses) on securities:
|
||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
(18,788
|
)
|
33,457
|
13,972
|
||||||||
Reclassification adjustment for realized losses (gains) included in net loss
|
3,578
|
(5,076
|
)
|
(13,686
|
)
|
|||||||
Total net unrealized gains (losses) on securities
|
(15,210
|
)
|
28,381
|
286
|
||||||||
Total comprehensive income (loss), net of tax
|
$
|
(24,297
|
)
|
$
|
21,153
|
$
|
(59,899
|
)
|
Shareholder's Equity
|
||||||||||||||||||||
Common
Shares
|
Common Stock
and Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other Comp
Inc (Loss)
|
Total
|
||||||||||||||||
Balance at January 1, 2012
|
2,500,005
|
$
|
98,324
|
$
|
106,836
|
$
|
6,850
|
$
|
212,010
|
|||||||||||
Net loss
|
-
|
-
|
(60,185
|
)
|
-
|
(60,185
|
)
|
|||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
286
|
286
|
|||||||||||||||
Capital contribution from parent
|
-
|
4,000
|
-
|
-
|
4,000
|
|||||||||||||||
Other
|
-
|
644
|
-
|
-
|
644
|
|||||||||||||||
Balance at December 31, 2012
|
2,500,005
|
$
|
102,968
|
$
|
46,651
|
$
|
7,136
|
$
|
156,755
|
|||||||||||
Net loss
|
-
|
-
|
(7,228
|
)
|
-
|
(7,228
|
)
|
|||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
28,381
|
28,381
|
|||||||||||||||
Capital contributions from parent
|
-
|
35,000
|
-
|
-
|
35,000
|
|||||||||||||||
Other
|
-
|
2,651
|
-
|
-
|
2,651
|
|||||||||||||||
Balance at December 31, 2013
|
2,500,005
|
$
|
140,619
|
$
|
39,423
|
$
|
35,517
|
$
|
215,559
|
|||||||||||
Net loss
|
-
|
-
|
(9,087
|
)
|
-
|
(9,087
|
)
|
|||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(15,210
|
)
|
(15,210
|
)
|
|||||||||||||
Capital contribution from parent
|
-
|
10,000
|
-
|
-
|
10,000
|
|||||||||||||||
Other
|
-
|
921
|
-
|
-
|
921
|
|||||||||||||||
Balance at December 31, 2014
|
2,500,005
|
$
|
151,540
|
$
|
30,336
|
$
|
20,307
|
$
|
202,183
|
Year Ended December 31
|
||||||||||||
2014
|
2013
|
2012
|
||||||||||
Operating Activities:
|
||||||||||||
Net loss
|
$
|
(9,087
|
)
|
$
|
(7,228
|
)
|
$
|
(60,185
|
)
|
|||
Adjustments:
|
||||||||||||
Depreciation and amortization
|
(723
|
)
|
47
|
(5,037
|
)
|
|||||||
Annuity benefits
|
6,274
|
7,957
|
8,341
|
|||||||||
Realized (gains) losses on investing activities
|
5,505
|
(7,809
|
)
|
(21,056
|
)
|
|||||||
Deferred annuity and life policy acquisition costs
|
(538
|
)
|
(535
|
)
|
(12,248
|
)
|
||||||
Amortization of insurance acquisition costs
|
5,025
|
8,574
|
87,859
|
|||||||||
Change in:
|
||||||||||||
Life, accident and health reserves
|
73,739
|
41,437
|
326,876
|
|||||||||
Recoverables from reinsurers
|
(1,051
|
)
|
23,260
|
(196,551
|
)
|
|||||||
Accrued investment income
|
(86
|
)
|
(1,111
|
)
|
(803
|
)
|
||||||
Net deferred tax liability
|
(662
|
)
|
(795
|
)
|
(28,392
|
)
|
||||||
Other assets
|
(1,375
|
)
|
928
|
3,598
|
||||||||
Other liabilities
|
(4,032
|
)
|
6,564
|
(6,215
|
)
|
|||||||
Other operating activities, net
|
(149
|
)
|
1,614
|
1,752
|
||||||||
Net cash provided by operating activities
|
72,840
|
72,903
|
97,939
|
|||||||||
Investing Activities:
|
||||||||||||
Purchases of:
|
||||||||||||
Fixed maturities
|
(83,185
|
)
|
(158,609
|
)
|
(134,736
|
)
|
||||||
Equity securities
|
(24,778
|
)
|
(23,412
|
)
|
(16,200
|
)
|
||||||
Other investments
|
(1,724
|
)
|
(3,787
|
)
|
-
|
|||||||
Proceeds from:
|
||||||||||||
Maturities and redemptions of fixed maturities
|
50,974
|
73,787
|
45,483
|
|||||||||
Repayment of mortgage loans
|
-
|
-
|
2,949
|
|||||||||
Sales of fixed maturities
|
4,902
|
3,949
|
18,283
|
|||||||||
Sales of equity securities
|
791
|
2,051
|
5,391
|
|||||||||
Other investments
|
4,431
|
2,924
|
291
|
|||||||||
Other investing activities, net
|
247
|
222
|
221
|
|||||||||
Net cash used in investing activities
|
(48,342
|
)
|
(102,875
|
)
|
(78,318
|
)
|
||||||
Financing Activities:
|
||||||||||||
Annuity receipts
|
3,758
|
4,453
|
4,976
|
|||||||||
Annuity surrenders, benefits and withdrawals
|
(15,658
|
)
|
(18,102
|
)
|
(17,131
|
)
|
||||||
Cash contributions received
|
10,000
|
35,000
|
4,000
|
|||||||||
Net cash provided by (used in) financing activities
|
(1,900
|
)
|
21,351
|
(8,155
|
)
|
|||||||
Net Change in Cash and Cash Equivalents
|
22,598
|
(8,621
|
)
|
11,466
|
||||||||
Cash and cash equivalents at beginning of year
|
19,774
|
28,395
|
16,929
|
|||||||||
Cash and cash equivalents at end of year
|
$
|
42,372
|
$
|
19,774
|
$
|
28,395
|
A.
|
Accounting Policies
|
B.
|
Fair Value Measurements
|
December 31, 2014
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale ("AFS") fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
6,816
|
$
|
5,987
|
$
|
-
|
$
|
12,803
|
||||||||
States, municipalities and political subdivisions
|
-
|
313,429
|
5,757
|
319,186
|
||||||||||||
Foreign government
|
-
|
4,697
|
-
|
4,697
|
||||||||||||
Residential MBS
|
-
|
130,457
|
17,331
|
147,788
|
||||||||||||
Commercial MBS
|
-
|
61,675
|
3,128
|
64,803
|
||||||||||||
Asset-backed securities ("ABS")
|
-
|
31,560
|
4,142
|
35,702
|
||||||||||||
Corporate and other
|
536
|
389,472
|
8,101
|
398,109
|
||||||||||||
Total AFS fixed maturities
|
7,352
|
937,277
|
38,459
|
983,088
|
||||||||||||
Equity securities
|
54,782
|
3,005
|
4,046
|
61,833
|
||||||||||||
Total assets accounted for at fair value
|
$
|
62,134
|
$
|
940,282
|
$
|
42,505
|
$
|
1,044,921
|
||||||||
December 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
6,486
|
$
|
6,735
|
$
|
-
|
$
|
13,221
|
||||||||
States, municipalities and political subdivisions
|
-
|
254,109
|
-
|
254,109
|
||||||||||||
Foreign government
|
-
|
4,305
|
-
|
4,305
|
||||||||||||
Residential MBS
|
-
|
124,035
|
25,832
|
149,867
|
||||||||||||
Commercial MBS
|
-
|
68,631
|
2,714
|
71,345
|
||||||||||||
Asset-backed securities
|
-
|
33,335
|
4,404
|
37,739
|
||||||||||||
Corporate and other
|
524
|
365,818
|
6,717
|
373,059
|
||||||||||||
Total AFS fixed maturities
|
7,010
|
856,968
|
39,667
|
903,645
|
||||||||||||
Equity securities
|
36,140
|
2,560
|
1,288
|
39,988
|
||||||||||||
Total assets accounted for at fair value
|
$
|
43,150
|
$
|
859,528
|
$
|
40,955
|
$
|
943,633
|
Year ended December 31
|
||||||||||||||||||||||||||||||||||||||||||||||||
Level 2 to Level 1 Transfers
|
Level 1 to Level 2 Transfers
|
|||||||||||||||||||||||||||||||||||||||||||||||
# of Transfers
|
Fair Value
|
# of Transfers
|
Fair Value
|
|||||||||||||||||||||||||||||||||||||||||||||
2014
|
2013
|
2012
|
2014
|
2013
|
2012
|
2014
|
2013
|
2012
|
2014
|
2013
|
2012
|
|||||||||||||||||||||||||||||||||||||
Perpetual preferred stocks
|
1
|
-
|
1
|
$
|
1,085
|
$
|
-
|
$
|
1,125
|
2
|
-
|
2
|
$
|
3,105
|
$
|
-
|
$
|
2,113
|
||||||||||||||||||||||||||||||
Common stocks
|
-
|
2
|
-
|
-
|
2,291
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Redeemable preferred stocks
|
-
|
-
|
1
|
-
|
-
|
530
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total realized/unrealized
gains (losses) included in |
|||||||||||||||||||||||||||||||
Balance at
December 31,
2013
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
December 31,
2014
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
State and municipal
|
$
|
-
|
$
|
108
|
$
|
(918
|
)
|
$
|
-
|
$
|
-
|
$
|
6,567
|
$
|
-
|
$
|
5,757
|
|||||||||||||||
Residential M BS
|
25,832
|
(1,139
|
)
|
(147
|
)
|
-
|
(474
|
)
|
9,792
|
(16,533
|
)
|
17,331
|
||||||||||||||||||||
Commercial M BS
|
2,714
|
(21
|
)
|
435
|
-
|
-
|
-
|
-
|
3,128
|
|||||||||||||||||||||||
Asset-backed securities
|
4,404
|
20
|
85
|
-
|
(2,375
|
)
|
2,008
|
-
|
4,142
|
|||||||||||||||||||||||
Corporate and other
|
6,717
|
(802
|
)
|
371
|
-
|
(1,209
|
)
|
3,024
|
-
|
8,101
|
||||||||||||||||||||||
Equity securities
|
1,288
|
16
|
(253
|
)
|
2,498
|
-
|
1,500
|
(1,003
|
)
|
4,046
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2012
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
December 31,
2013
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential M BS
|
$
|
24,507
|
$
|
2,298
|
$
|
2,043
|
$
|
1,850
|
$
|
(1,475
|
)
|
$
|
6,552
|
$
|
(9,943
|
)
|
$
|
25,832
|
||||||||||||||
Commercial M BS
|
-
|
(114
|
)
|
(201
|
)
|
-
|
-
|
3,029
|
-
|
2,714
|
||||||||||||||||||||||
Asset-backed securities
|
6,548
|
(28
|
)
|
(67
|
)
|
-
|
(1,009
|
)
|
(1,040
|
)
|
4,404
|
|||||||||||||||||||||
Corporate and other
|
2,452
|
41
|
42
|
5,991
|
(68
|
)
|
775
|
(2,516
|
)
|
6,717
|
||||||||||||||||||||||
Equity securities
|
-
|
-
|
215
|
1,073
|
-
|
-
|
1,288
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2011 |
Net
earnings
(loss) |
Other
comp.
income
(loss) |
Purchases
and
issuances |
Sales
and
settlements |
Transfer
into
Level 3 |
Transfer
out of
Level 3 |
Balance at
December 31,
2012 |
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
State and municipal
|
$
|
2,750
|
$
|
77
|
$
|
867
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(3,694
|
)
|
$
|
-
|
|||||||||||||||
Residential M BS
|
5,914
|
278
|
385
|
10,598
|
(869
|
)
|
8,589
|
(388
|
)
|
24,507
|
||||||||||||||||||||||
Commercial M BS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Asset-backed securities
|
3,121
|
3
|
237
|
3,222
|
(35
|
)
|
-
|
-
|
6,548
|
|||||||||||||||||||||||
Corporate and other
|
3,833
|
44
|
(105
|
)
|
-
|
(300
|
)
|
-
|
(1,020
|
)
|
2,452
|
Carrying
Value
|
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
2014
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
42,372
|
$
|
42,372
|
$
|
42,372
|
$
|
-
|
$
|
-
|
||||||||||
Policy loans
|
15,930
|
15,930
|
-
|
-
|
15,930
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
58,302
|
$
|
58,302
|
$
|
42,372
|
$
|
-
|
$
|
15,930
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated (*)
|
$
|
194,425
|
$
|
208,782
|
$
|
-
|
$
|
-
|
$
|
208,782
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
194,425
|
$
|
208,782
|
$
|
-
|
$
|
-
|
$
|
208,782
|
||||||||||
Carrying
Value
|
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
2013
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
19,774
|
$
|
19,774
|
$
|
19,774
|
$
|
-
|
$
|
-
|
||||||||||
Policy loans
|
16,361
|
16,361
|
-
|
-
|
16,361
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
36,135
|
$
|
36,135
|
$
|
19,774
|
$
|
-
|
$
|
16,361
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated (*)
|
$
|
199,633
|
$
|
208,027
|
$
|
-
|
$
|
-
|
$
|
208,027
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
199,633
|
$
|
208,027
|
$
|
-
|
$
|
-
|
$
|
208,027
|
C.
|
Investments
|
2014
|
2013
|
|||||||||||||||||||||||||||||||
Amortized
|
Fair
|
Gross Unrealized
|
Amortized
|
Fair
|
Gross Unrealized
|
|||||||||||||||||||||||||||
Cost
|
Value
|
Gains
|
Losses
|
Cost
|
Value
|
Gains
|
Losses
|
|||||||||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
12,026
|
$
|
12,803
|
$
|
777
|
$
|
-
|
$
|
12,582
|
$
|
13,221
|
$
|
688
|
$
|
(49
|
)
|
|||||||||||||||
States, municipalities and political subdivisions
|
275,519
|
319,186
|
44,058
|
(391
|
)
|
244,938
|
254,109
|
14,169
|
(4,998
|
)
|
||||||||||||||||||||||
Foreign government
|
3,982
|
4,697
|
715
|
-
|
3,981
|
4,305
|
324
|
-
|
||||||||||||||||||||||||
Residential MBS
|
133,208
|
147,788
|
15,147
|
(567
|
)
|
136,037
|
149,867
|
14,321
|
(491
|
)
|
||||||||||||||||||||||
Commercial MBS
|
60,345
|
64,803
|
4,458
|
-
|
66,719
|
71,345
|
5,041
|
(415
|
)
|
|||||||||||||||||||||||
Asset-backed securities
|
35,030
|
35,702
|
759
|
(87
|
)
|
37,381
|
37,739
|
653
|
(295
|
)
|
||||||||||||||||||||||
Corporate and other
|
341,800
|
398,109
|
56,853
|
(544
|
)
|
334,206
|
373,059
|
40,803
|
(1,950
|
)
|
||||||||||||||||||||||
Total fixed maturities
|
$
|
861,910
|
$
|
983,088
|
$
|
122,767
|
$
|
(1,589
|
)
|
$
|
835,844
|
$
|
903,645
|
$
|
75,999
|
$
|
(8,198
|
)
|
||||||||||||||
Common stocks
|
$
|
37,719
|
$
|
39,691
|
$
|
3,254
|
$
|
(1,282
|
)
|
$
|
33,360
|
$
|
34,827
|
$
|
3,829
|
$
|
(2,362
|
)
|
||||||||||||||
Perpetual preferred stocks
|
$
|
21,722
|
$
|
22,142
|
$
|
674
|
$
|
(254
|
)
|
$
|
4,994
|
$
|
5,161
|
$
|
168
|
$
|
(1
|
)
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
2014
|
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
-
|
-
|
-
|
%
|
(391
|
)
|
11,161
|
97
|
%
|
|||||||||||||||
Residential MBS
|
(331
|
)
|
21,576
|
98
|
%
|
(236
|
)
|
6,021
|
96
|
%
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(62
|
)
|
6,415
|
99
|
%
|
(25
|
)
|
6,123
|
100
|
%
|
||||||||||||||
Corporate and other
|
(474
|
)
|
5,154
|
92
|
%
|
(70
|
)
|
6,173
|
99
|
%
|
||||||||||||||
Total fixed maturities
|
$
|
(867
|
)
|
$
|
33,145
|
97
|
%
|
$
|
(722
|
)
|
$
|
29,478
|
98
|
%
|
||||||||||
Common stocks
|
$
|
(779
|
)
|
$
|
14,298
|
95
|
%
|
$
|
(503
|
)
|
$
|
4,474
|
90
|
%
|
||||||||||
Perpetual preferred stocks
|
$
|
(254
|
)
|
$
|
8,246
|
97
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
2013
|
Unrealized
Loss
|
Fair
Value
|
Fair Value as
% of Cost
|
Unrealized
Loss
|
Fair
Value
|
Fair Value as
% of Cost
|
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
(49
|
)
|
$
|
1,912
|
98
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
|||||||||||
States, municipalities and political subdivisions
|
(4,093
|
)
|
71,275
|
95
|
%
|
(905
|
)
|
6,536
|
88
|
%
|
||||||||||||||
Residential MBS
|
(184
|
)
|
17,184
|
99
|
%
|
(307
|
)
|
4,040
|
93
|
%
|
||||||||||||||
Commercial MBS
|
(180
|
)
|
2,915
|
94
|
%
|
(235
|
)
|
1,765
|
88
|
%
|
||||||||||||||
Asset-backed securities
|
(214
|
)
|
17,206
|
99
|
%
|
(81
|
)
|
3,644
|
98
|
%
|
||||||||||||||
Corporate and other
|
(1,844
|
)
|
40,902
|
96
|
%
|
(106
|
)
|
1,381
|
93
|
%
|
||||||||||||||
Total fixed maturities
|
$
|
(6,564
|
)
|
$
|
151,394
|
96
|
%
|
$
|
(1,634
|
)
|
$
|
17,366
|
91
|
%
|
||||||||||
Common stocks
|
$
|
(2,362
|
)
|
$
|
13,983
|
86
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
|||||||||||
Perpetual preferred stocks
|
$
|
(1
|
)
|
$
|
999
|
100
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
a)
|
whether the unrealized loss is credit-driven or a result of changes in market interest rates,
|
b)
|
the extent to which fair value is less than cost basis,
|
c)
|
cash flow projections received from independent sources,
|
d)
|
historical operating, balance sheet and cash flow data contained in issuer SEC filings and news releases,
|
e)
|
near-term prospects for improvement in the issuer and/or its industry,
|
f)
|
third party research and communications with industry specialists,
|
g)
|
financial models and forecasts,
|
h)
|
the continuity of dividend payments, maintenance of investment grade ratings and hybrid nature of certain investments,
|
i)
|
discussions with issuer management, and
|
j)
|
ability and intent to hold the investment for a period of time sufficient to allow for anticipated recovery in fair value.
|
2014
|
2013
|
2012
|
||||||||||
Balance at January 1
|
$
|
4,307
|
$
|
4,730
|
$
|
4,710
|
||||||
Additional credit impairments on:
|
||||||||||||
Previously impaired securities
|
-
|
-
|
20
|
|||||||||
Securities without prior impairments
|
78
|
-
|
-
|
|||||||||
Reductions due to sales or redemptions
|
(129
|
)
|
(423
|
)
|
-
|
|||||||
Balance at December 31
|
$
|
4,256
|
$
|
4,307
|
$
|
4,730
|
Amortized
|
Fair Value
|
|||||||||||
Maturity
|
Cost
|
Amount
|
%
|
|||||||||
One year or less
|
$
|
15,694
|
$
|
16,034
|
2
|
%
|
||||||
After one year through five years
|
115,631
|
126,653
|
13
|
%
|
||||||||
After five years through ten years
|
103,502
|
112,712
|
11
|
%
|
||||||||
After ten years
|
398,500
|
479,396
|
49
|
%
|
||||||||
Subtotal
|
633,327
|
734,795
|
75
|
%
|
||||||||
MBS (average life of approximately 5 years)
|
193,553
|
212,591
|
21
|
%
|
||||||||
ABS (average life of approximately 5 years)
|
35,030
|
35,702
|
4
|
%
|
||||||||
Total
|
$
|
861,910
|
$
|
983,088
|
100
|
%
|
2014
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
121,178
|
$
|
(42,412
|
)
|
$
|
78,766
|
|||||
Equity securities
|
2,392
|
(837
|
)
|
1,555
|
||||||||
Deferred policy acquisition costs
|
(5,909
|
)
|
2,068
|
(3,841
|
)
|
|||||||
Life, accident & health reserves
|
(86,420
|
)
|
30,247
|
(56,173
|
)
|
|||||||
$
|
31,241
|
$
|
(10,934
|
)
|
$
|
20,307
|
||||||
2013
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
67,801
|
$
|
(23,730
|
)
|
$
|
44,071
|
|||||
Equity securities
|
1,634
|
(572
|
)
|
1,062
|
||||||||
Deferred policy acquisition costs
|
(8,884
|
)
|
3,109
|
(5,775
|
)
|
|||||||
Life, accident & health reserves
|
(5,909
|
)
|
2,068
|
(3,841
|
)
|
|||||||
$
|
54,642
|
$
|
(19,125
|
)
|
$
|
35,517
|
2014
|
2013
|
2012
|
||||||||||
Investment income
|
||||||||||||
Fixed maturities
|
$
|
53,743
|
$
|
50,196
|
$
|
51,000
|
||||||
Equity securities
|
4,804
|
2,338
|
608
|
|||||||||
Policy loans
|
988
|
1,060
|
1,022
|
|||||||||
Other
|
526
|
408
|
420
|
|||||||||
Gross investment income
|
60,061
|
54,002
|
53,050
|
|||||||||
Investment expenses
|
(119
|
)
|
(278
|
)
|
(253
|
)
|
||||||
Net investment income
|
$
|
59,942
|
$
|
53,724
|
$
|
52,797
|
Fixed
Maturities |
Equity
Securities |
Mortgage
Loans |
Other (a)
|
Tax Effects
|
Total
|
|||||||||||||||||||
Year ended December 31, 2014
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
(1,299
|
)
|
$
|
321
|
$
|
-
|
$
|
209
|
$
|
269
|
$
|
(500
|
)
|
||||||||||
Realized - impairments
|
(1,500
|
)
|
(3,236
|
)
|
-
|
-
|
1,658
|
(3,078
|
)
|
|||||||||||||||
Change in unrealized
|
53,377
|
758
|
-
|
(77,536
|
)
|
8,191
|
(15,210
|
)
|
||||||||||||||||
Year ended December 31, 2013
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
8,556
|
$
|
1,143
|
$
|
-
|
$
|
(615
|
)
|
$
|
(3,179
|
)
|
$
|
5,905
|
||||||||||
Realized - impairments
|
(491
|
)
|
(866
|
)
|
-
|
82
|
446
|
(829
|
)
|
|||||||||||||||
Change in unrealized
|
(49,179
|
)
|
123
|
-
|
92,720
|
(15,283
|
)
|
28,381
|
||||||||||||||||
Year ended December 31, 2012
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
18,520
|
$
|
2,991
|
$
|
-
|
$
|
(191
|
)
|
$
|
(2,377
|
)
|
$
|
18,943
|
||||||||||
Realized - impairments
|
(20
|
)
|
(249
|
)
|
-
|
5
|
92
|
(172
|
)
|
|||||||||||||||
Change in unrealized
|
23,769
|
(428
|
)
|
-
|
(22,901
|
)
|
(154
|
)
|
286
|
(a)
|
Primarily adjustments to deferred policy acquisition costs and reserves related to long-term care business |
2014
|
2013
|
2012
|
||||||||||
Fixed maturities:
|
||||||||||||
Gross gains
|
$
|
805
|
$
|
1,802
|
$
|
3,186
|
||||||
Gross losses
|
(80
|
)
|
(30
|
)
|
-
|
|||||||
Equity securities:
|
||||||||||||
Gross gains
|
321
|
1,143
|
2,991
|
|||||||||
Gross losses
|
-
|
-
|
-
|
D.
|
Derivatives
|
E.
|
Reinsurance
|
2014
|
2013
|
2012
|
||||||||||
Direct premiums
|
$
|
170,003
|
$
|
178,225
|
$
|
185,230
|
||||||
Reinsurance assumed
|
4,803
|
4,767
|
5,781
|
|||||||||
Reinsurance ceded
|
(103,923
|
)
|
(110,109
|
)
|
(38,365
|
)
|
||||||
Net premiums
|
$
|
70,883
|
$
|
72,883
|
$
|
152,646
|
F.
|
Deferred Policy Acquisition Costs
|
Deferred
Costs
|
Sales
Inducements
|
Present Value
of Future Profits
|
Unrealized
|
Total
|
||||||||||||||||
Balance at January 1, 2012
|
$
|
130,703
|
$
|
3,479
|
$
|
12,716
|
$
|
(84,669
|
)
|
$
|
62,229
|
|||||||||
Additions and other
|
12,248
|
(91
|
)
|
-
|
-
|
12,157
|
||||||||||||||
Amortization:
|
||||||||||||||||||||
Periodic amortization
|
(14,366
|
)
|
(278
|
)
|
(1,296
|
)
|
-
|
(15,940
|
)
|
|||||||||||
LTC loss recognition
|
(66,938
|
)
|
-
|
(5,222
|
)
|
-
|
(72,160
|
)
|
||||||||||||
Annuity unlocking
|
(34
|
)
|
(18
|
)
|
(3
|
)
|
-
|
(55
|
)
|
|||||||||||
Included in realized gains
|
(118
|
)
|
(61
|
)
|
(7
|
)
|
-
|
(186
|
)
|
|||||||||||
Change in unrealized
|
-
|
-
|
-
|
73,433
|
73,433
|
|||||||||||||||
Balance at December 31, 2012
|
$
|
61,495
|
$
|
3,031
|
$
|
6,188
|
$
|
(11,236
|
)
|
$
|
59,478
|
|||||||||
Additions and other
|
535
|
(97
|
)
|
-
|
-
|
438
|
||||||||||||||
Amortization:
|
||||||||||||||||||||
Periodic amortization
|
(7,305
|
)
|
(203
|
)
|
(823
|
)
|
-
|
(8,331
|
)
|
|||||||||||
Annuity unlocking
|
(412
|
)
|
(233
|
)
|
(34
|
)
|
-
|
(679
|
)
|
|||||||||||
Included in realized gains
|
(318
|
)
|
(170
|
)
|
(45
|
)
|
-
|
(533
|
)
|
|||||||||||
Change in unrealized
|
-
|
-
|
-
|
2,352
|
2,352
|
|||||||||||||||
Balance at December 31, 2013
|
$
|
53,995
|
$
|
2,328
|
$
|
5,286
|
$
|
(8,884
|
)
|
$
|
52,725
|
|||||||||
Additions and other
|
538
|
(52
|
)
|
-
|
-
|
486
|
||||||||||||||
Amortization:
|
||||||||||||||||||||
Periodic amortization
|
(6,304
|
)
|
(188
|
)
|
(733
|
)
|
-
|
(7,225
|
)
|
|||||||||||
Annuity unlocking
|
1,957
|
951
|
55
|
2,963
|
||||||||||||||||
Included in realized gains
|
134
|
63
|
12
|
-
|
209
|
|||||||||||||||
Change in unrealized
|
-
|
-
|
-
|
2,975
|
2,975
|
|||||||||||||||
Balance at December 31, 2014
|
$
|
50,320
|
$
|
3,102
|
$
|
4,620
|
$
|
(5,909
|
)
|
$
|
52,133
|
G.
|
Life, Accident and Health Reserves
|
2014
|
2013
|
|||||||
Long-term care insurance reserves
|
$
|
751,535
|
$
|
588,660
|
||||
Traditional life insurance reserves
|
23,216
|
22,398
|
||||||
Other accident and health insurance reserves
|
172,891
|
182,335
|
||||||
Total life, accident and health reserves
|
$
|
947,642
|
$
|
793,393
|
2014
|
2013
|
2012
|
||||||||||
Beginning balance as of January 1
|
$
|
71,132
|
$
|
55,854
|
$
|
42,209
|
||||||
Less reinsurance recoverables
|
(2,518
|
)
|
(2,397
|
)
|
(1,328
|
)
|
||||||
Net balance as of January 1
|
68,614
|
53,457
|
40,881
|
|||||||||
Incurred related to insured events of:
|
||||||||||||
Current year
|
38,282
|
38,138
|
30,946
|
|||||||||
Prior years
|
(1,675
|
)
|
361
|
(311
|
)
|
|||||||
Total incurred
|
36,607
|
38,499
|
30,635
|
|||||||||
Paid related to insured events of:
|
||||||||||||
Current year
|
(4,527
|
)
|
(4,712
|
)
|
(3,101
|
)
|
||||||
Prior years
|
(25,983
|
)
|
(21,014
|
)
|
(16,799
|
)
|
||||||
Total paid
|
(30,510
|
)
|
(25,726
|
)
|
(19,900
|
)
|
||||||
Interest on liability for policy and contract claims
|
3,041
|
2,384
|
1,841
|
|||||||||
Reinsurance recaptured
|
2,177
|
-
|
-
|
|||||||||
Net balance as of December 31
|
79,929
|
68,614
|
53,457
|
|||||||||
Add reinsurance recoverables
|
-
|
2,518
|
2,397
|
|||||||||
Ending balance as of December 31
|
$
|
79,929
|
$
|
71,132
|
$
|
55,854
|
H.
|
Shareholder's Equity
|
Other Comprehensive Income
|
||||||||||||||||||||
AOCI
Beginning
Balance
|
Pretax
|
Tax
|
Net
Of
Tax
|
AOCI
Ending
Balance
|
||||||||||||||||
Year ended December 31, 2014
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
(28,906
|
)
|
$
|
10,118
|
$
|
(18,788
|
)
|
||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
5,505
|
(1,927
|
)
|
3,578
|
||||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
35,517
|
(23,401
|
)
|
8,191
|
(15,210
|
)
|
$
|
20,307
|
|||||||||||
Year ended December 31, 2013
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
51,473
|
$
|
(18,016
|
)
|
$
|
33,457
|
|||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
(7,809
|
)
|
2,733
|
(5,076
|
)
|
|||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
7,136
|
43,664
|
(15,283
|
)
|
28,381
|
$
|
35,517 | ||||||||||||
Year ended December 31, 2012
|
||||||||||||||||||||
Net unrealized gains on securities (b)
|
$
|
6,850
|
$
|
440
|
$
|
(154
|
)
|
$
|
286
|
$ |
7,136
|
(a)
|
The reclassification adjustment out of net unrealized gains on securities affected the following lines in UTAIC’s Consolidated Statement of Operations:
|
OCI component
|
Affected line in the Consolidated Statement of Operations
|
|
Pretax
|
Realized gains on securities
|
|
Tax
|
Provision for income taxes
|
(b)
|
Includes net unrealized gains of $585,000 at December 31, 2014 compared to $186,000 at December 31, 2013 and $0 at December 31, 2012, related to securities for which only the credit portion of an other-than-temporary impairment has been recorded in earnings.
|
I.
|
Income Taxes
|
2014
|
2013
|
2012
|
||||||||||||||||||||||
Amount
|
% of LBT
|
Amount
|
% of LBT
|
Amount
|
% of LBT
|
|||||||||||||||||||
Losses before income taxes ("LBT")
|
$
|
(14,530
|
)
|
$
|
(11,803
|
)
|
$
|
(92,718
|
)
|
|||||||||||||||
Income tax benefit at statutory rate
|
$
|
(5,086
|
)
|
35
|
%
|
$
|
(4,131
|
)
|
35
|
%
|
$
|
(32,451
|
)
|
35
|
%
|
|||||||||
Effect of:
|
||||||||||||||||||||||||
Tax-exempt interest
|
(524
|
)
|
4
|
%
|
(221
|
)
|
2
|
%
|
(125
|
)
|
0
|
%
|
||||||||||||
Dividends received deduction
|
(45
|
)
|
0
|
%
|
(105
|
)
|
1
|
%
|
(10
|
)
|
0
|
%
|
||||||||||||
State income taxes
|
35
|
0
|
%
|
(66
|
)
|
1
|
%
|
118
|
0
|
%
|
||||||||||||||
Other
|
177
|
(1
|
%)
|
(52
|
)
|
0
|
%
|
(65
|
)
|
0
|
%
|
|||||||||||||
Income tax benefit as shown on the Statement of Operations
|
$
|
(5,443
|
)
|
38
|
%
|
$
|
(4,575
|
)
|
39
|
%
|
$
|
(32,533
|
)
|
35
|
%
|
2014
|
2013
|
2012
|
||||||||||
Current taxes:
|
||||||||||||
Federal
|
$
|
(4,306
|
)
|
$
|
(2,269
|
)
|
$
|
(4,019
|
)
|
|||
Foreign
|
8
|
-
|
17
|
|||||||||
State
|
54
|
(101
|
)
|
182
|
||||||||
Deferred taxes:
|
||||||||||||
Federal
|
(1,199
|
)
|
(2,205
|
)
|
(28,713
|
)
|
||||||
Income tax benefit
|
$
|
(5,443
|
)
|
$
|
(4,575
|
)
|
$
|
(32,533
|
)
|
2014
|
2013
|
|||||||
Deferred tax assets:
|
||||||||
Insurance claims and reserves
|
$
|
7,441
|
$
|
7,451
|
||||
Deferred policy acquisition costs
|
1,281
|
402
|
||||||
Employee benefits
|
454
|
420
|
||||||
Other, net
|
951
|
2,001
|
||||||
Total deferred tax assets
|
10,127
|
10,274
|
||||||
Deferred tax liabilities:
|
||||||||
Investment securities
|
(2,676
|
)
|
(3,531
|
)
|
||||
Unrealized gains related to investments
|
(10,934
|
)
|
(19,125
|
)
|
||||
Total deferred tax liabilities
|
(13,610
|
)
|
(22,656
|
)
|
||||
Net deferred tax liability
|
$
|
(3,483
|
)
|
$
|
(12,382
|
)
|
2014
|
2013
|
2012
|
||||||||||
Balance at January 1
|
$
|
148
|
$
|
106
|
$
|
249
|
||||||
Reductions for tax positions of prior years
|
(61
|
)
|
-
|
(200
|
)
|
|||||||
Additions for tax positions of prior year
|
-
|
-
|
15
|
|||||||||
Additions for tax positions of current year
|
-
|
42
|
42
|
|||||||||
Settlements
|
(87
|
)
|
-
|
-
|
||||||||
Balance at December 31
|
$
|
-
|
$
|
148
|
$
|
106
|
J.
|
Contingencies
|
K.
|
Statutory Information
|
Net Earnings/(Losses)
|
Capital and Surplus
|
|||||||||||||||||
2014
|
2013
|
2012
|
2014
|
2013
|
||||||||||||||
$ |
(36,576)
|
$
|
3,471
|
$
|
(16,379
|
)
|
$
|
56,138
|
$
|
84,410
|
L.
|
Additional Information
|
M.
|
Subsequent Event
|
June 30,
2015
|
December 31,
2014
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
21,760
|
$
|
42,372
|
||||
Investments:
|
||||||||
Fixed maturities, available for sale at fair value (amortized cost - $911,503 and $861,910)
|
1,003,150
|
983,088
|
||||||
Equity securities, available for sale at fair value (cost - $66,193 and $59,441)
|
67,407
|
61,833
|
||||||
Policy loans
|
15,831
|
15,930
|
||||||
Other investments
|
3,666
|
2,455
|
||||||
Total cash and investments
|
1,111,814
|
1,105,678
|
||||||
Recoverables from reinsurers
|
179,262
|
185,128
|
||||||
Deferred policy acquisition costs
|
49,472
|
52,133
|
||||||
Accrued investment income
|
12,100
|
11,535
|
||||||
Other assets
|
4,551
|
6,160
|
||||||
Total assets
|
$
|
1,357,199
|
$
|
1,360,634
|
||||
Liabilities and Equity:
|
||||||||
Annuity benefits accumulated
|
$
|
191,760
|
$
|
194,785
|
||||
Life, accident and health reserves
|
947,004
|
947,642
|
||||||
Net deferred tax liability
|
289
|
3,483
|
||||||
Other liabilities
|
12,705
|
12,541
|
||||||
Total liabilities
|
1,151,758
|
1,158,451
|
||||||
Shareholder's Equity:
|
||||||||
Common stock, par value - $1 per share:
|
||||||||
- 5,000,000 shares authorized
|
||||||||
- 2,500,005 shares issued and outstanding
|
2,500
|
2,500
|
||||||
Capital surplus
|
149,524
|
149,040
|
||||||
Retained earnings
|
33,772
|
30,336
|
||||||
Accumulated other comprehensive income, net of tax
|
19,645
|
20,307
|
||||||
Total shareholder's equity
|
205,441
|
202,183
|
||||||
Total liabilities and shareholder's equity
|
$
|
1,357,199
|
$
|
1,360,634
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Revenues:
|
||||||||
Life, accident and health net earned premiums
|
$
|
35,947
|
$
|
36,084
|
||||
Net investment income
|
30,213
|
31,009
|
||||||
Realized gains (losses) on securities (*)
|
(1,485
|
)
|
825
|
|||||
Other income
|
19
|
19
|
||||||
Total revenues
|
64,694
|
67,937
|
||||||
Cost and expenses:
|
||||||||
Annuity benefits
|
3,628
|
3,710
|
||||||
Life, accident and health benefits
|
40,735
|
50,122
|
||||||
Insurance acquisition expenses, net
|
8,435
|
8,766
|
||||||
Other operating and general expenses
|
7,029
|
5,991
|
||||||
Total costs and expenses
|
59,827
|
68,589
|
||||||
Earnings (loss) before income taxes
|
4,867
|
(652
|
)
|
|||||
Provision (benefit) for income taxes
|
1,431
|
(494
|
)
|
|||||
Net earnings (loss)
|
$
|
3,436
|
$
|
(158
|
)
|
|||
(*) Consists of the following:
|
||||||||
Realized gains (losses) before impairments
|
$
|
169
|
$
|
825
|
||||
Losses on securities with impairment
|
(1,654
|
)
|
-
|
|||||
Non-credit portion recognized in other comprehensive income (loss)
|
-
|
-
|
||||||
Impairment charges recognized in earnings
|
(1,654
|
)
|
-
|
|||||
Total realized gains (losses) on securities
|
$
|
(1,485
|
)
|
$
|
825
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Comprehensive Income:
|
||||||||
Net earnings (loss)
|
$
|
3,436
|
$
|
(158
|
)
|
|||
Other comprehensive income, net of tax:
|
||||||||
Net unrealized gains (losses) on securities:
|
||||||||
Unrealized holding gains (losses) on securities arising during the period
|
(1,627
|
)
|
14,209
|
|||||
Reclassification adjustment for realized losses (gains) included in net earnings (loss)
|
965
|
(536
|
)
|
|||||
Total net unrealized gains (losses) on securities
|
(662
|
)
|
13,673
|
|||||
Total comprehensive income, net of tax
|
$
|
2,774
|
$
|
13,515
|
Shareholder's Equity
|
||||||||||||||||||||
Common
Shares
|
Common Stock
and Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other Comp
Inc. (Loss)
|
Total
|
||||||||||||||||
Balance at December 31, 2014
|
2,500,005
|
$
|
151,540
|
$
|
30,336
|
$
|
20,307
|
$
|
202,183
|
|||||||||||
Net earnings
|
-
|
-
|
3,436
|
-
|
3,436
|
|||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(662
|
)
|
(662
|
)
|
|||||||||||||
Other
|
-
|
484
|
-
|
-
|
484
|
|||||||||||||||
Balance at June 30, 2015
|
2,500,005
|
$
|
152,024
|
$
|
33,772
|
$
|
19,645
|
$
|
205,441
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Operating Activities:
|
||||||||
Net earnings (loss)
|
$
|
3,436
|
$
|
(158
|
)
|
|||
Adjustments:
|
||||||||
Depreciation and amortization
|
(211
|
)
|
(479
|
)
|
||||
Annuity benefits
|
3,628
|
3,710
|
||||||
Realized (gains) losses on investing activities
|
1,485
|
(825
|
)
|
|||||
Deferred annuity and life policy acquisition costs
|
(222
|
)
|
(292
|
)
|
||||
Amortization of insurance acquisition costs
|
3,611
|
3,733
|
||||||
Change in:
|
||||||||
Life, accident and health reserves
|
28,250
|
37,022
|
||||||
Recoverables from reinsurers
|
5,866
|
(2,920
|
)
|
|||||
Accrued investment income
|
(565
|
)
|
(341
|
)
|
||||
Net deferred tax liability
|
(2,885
|
)
|
4,108
|
|||||
Other assets
|
1,851
|
(1,128
|
)
|
|||||
Other liabilities
|
(2,048
|
)
|
(3,714
|
)
|
||||
Other operating activities, net
|
(468
|
)
|
(17
|
)
|
||||
Net cash provided by operating activities
|
41,728
|
38,699
|
||||||
Investing Activities:
|
||||||||
Purchases of:
|
||||||||
Fixed maturities
|
(92,497
|
)
|
(52,811
|
)
|
||||
Equity securities
|
(7,149
|
)
|
(14,212
|
)
|
||||
Other investments
|
(939
|
)
|
(670
|
)
|
||||
Proceeds from:
|
||||||||
Maturities and redemptions of fixed maturities
|
38,940
|
27,031
|
||||||
Sales of fixed maturities
|
3,542
|
2,510
|
||||||
Sales of equity securities
|
1,654
|
-
|
||||||
Other investments
|
235
|
2,829
|
||||||
Other investing activities, net
|
99
|
190
|
||||||
Net cash used in investing activities
|
(56,115
|
)
|
(35,133
|
)
|
||||
Financing Activities:
|
||||||||
Annuity receipts
|
1,691
|
1,980
|
||||||
Annuity surrenders, benefits and withdrawals
|
(7,916
|
)
|
(7,676
|
)
|
||||
Net cash used in financing activities
|
(6,225
|
)
|
(5,696
|
)
|
||||
Net Change in Cash and Cash Equivalents
|
(20,612
|
)
|
(2,130
|
)
|
||||
Cash and cash equivalents at beginning of year
|
42,372
|
19,774
|
||||||
Cash and cash equivalents at end of year
|
$
|
21,760
|
$
|
17,644
|
A.
|
Accounting Policies
|
B.
|
Fair Value Measurements
|
June 30, 2015
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale ("AFS") fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
4,105
|
$
|
5,512
|
$
|
-
|
$
|
9,617
|
||||||||
States, municipalities and political subdivisions
|
-
|
320,197
|
5,461
|
325,658
|
||||||||||||
Foreign government
|
-
|
4,717
|
-
|
4,717
|
||||||||||||
Residential MBS
|
-
|
114,829
|
23,891
|
138,720
|
||||||||||||
Commercial MBS
|
-
|
58,867
|
2,983
|
61,850
|
||||||||||||
Asset-backed securities ("ABS")
|
-
|
27,541
|
2,126
|
29,667
|
||||||||||||
Corporate and other
|
2,472
|
421,681
|
8,768
|
432,921
|
||||||||||||
Total AFS fixed maturities
|
6,577
|
953,344
|
43,229
|
1,003,150
|
||||||||||||
Equity securities
|
60,363
|
4,244
|
2,800
|
67,407
|
||||||||||||
Total assets accounted for at fair value
|
$
|
66,940
|
$
|
957,588
|
$
|
46,029
|
$
|
1,070,557
|
December 31, 2014
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
6,816
|
$
|
5,987
|
$
|
-
|
$
|
12,803
|
||||||||
States, municipalities and political subdivisions
|
-
|
313,429
|
5,757
|
319,186
|
||||||||||||
Foreign government
|
-
|
4,697
|
-
|
4,697
|
||||||||||||
Residential MBS
|
-
|
130,457
|
17,331
|
147,788
|
||||||||||||
Commercial MBS
|
-
|
61,675
|
3,128
|
64,803
|
||||||||||||
Asset-backed securities
|
-
|
31,560
|
4,142
|
35,702
|
||||||||||||
Corporate and other
|
536
|
389,472
|
8,101
|
398,109
|
||||||||||||
Total AFS fixed maturities
|
7,352
|
937,277
|
38,459
|
983,088
|
||||||||||||
Equity securities
|
54,782
|
3,005
|
4,046
|
61,833
|
||||||||||||
Total assets accounted for at fair value
|
$
|
62,134
|
$
|
940,282
|
$
|
42,505
|
$
|
1,044,921
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2014
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
June 30,
2015
|
|||||||||||||||||||||||||
AFS fixed maturities: | ||||||||||||||||||||||||||||||||
State and municipal
|
$
|
5,757
|
$
|
197
|
$
|
(493
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
5,461
|
|||||||||||||||
Residential MBS
|
17,331
|
(512
|
)
|
212
|
-
|
(182
|
)
|
10,697
|
(3,655
|
)
|
23,891
|
|||||||||||||||||||||
Commercial MBS
|
3,128
|
(45
|
)
|
(100
|
)
|
-
|
-
|
-
|
-
|
2,983
|
||||||||||||||||||||||
Asset-backed securities
|
4,142
|
(16
|
)
|
-
|
-
|
(2,000
|
)
|
-
|
-
|
2,126
|
||||||||||||||||||||||
Corporate and other
|
8,101
|
17
|
(208
|
)
|
-
|
(111
|
)
|
969
|
-
|
8,768
|
||||||||||||||||||||||
Equity securities
|
4,046
|
(308
|
)
|
29
|
-
|
-
|
-
|
(967
|
)
|
2,800
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2013
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
June 30,
2014
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
25,832
|
$
|
(786
|
)
|
$
|
203
|
$
|
-
|
$
|
(263
|
)
|
$
|
6,709
|
$
|
(16,533
|
)
|
$
|
15,162
|
|||||||||||||
Commercial MBS
|
2,714
|
(8
|
)
|
118
|
-
|
-
|
-
|
-
|
2,824
|
|||||||||||||||||||||||
Asset-backed securities
|
4,404
|
(8
|
)
|
134
|
-
|
-
|
2,008
|
-
|
6,538
|
|||||||||||||||||||||||
Corporate and other
|
6,717
|
233
|
(301
|
)
|
-
|
(918
|
)
|
-
|
-
|
5,731
|
||||||||||||||||||||||
Equity securities
|
1,288
|
-
|
264
|
2,250
|
-
|
1,503
|
(1,337
|
)
|
3,968
|
Carrying
Value
|
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||||
June 30, 2015
|
|||||||||||||||||||||
Financial assets:
|
|||||||||||||||||||||
Cash and cash equivalents
|
$
|
21,760
|
$
|
21,760
|
$
|
21,760
|
$
|
-
|
$
|
-
|
|||||||||||
Policy loans
|
15,831
|
15,831
|
-
|
-
|
15,831
|
||||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
37,591
|
$
|
37,591
|
$
|
21,760
|
$
|
-
|
$
|
15,831
|
|||||||||||
Financial liabilities:
|
|||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
191,196
|
$
|
199,437
|
$
|
-
|
$
|
-
|
$
|
199,437
|
|||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
191,196
|
$
|
199,437
|
$
|
-
|
$
|
-
|
$
|
199,437
|
Carrying
Value |
Estimated
Fair Value |
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||||
December 31, 2014
|
|||||||||||||||||||||
Financial assets:
|
|||||||||||||||||||||
Cash and cash equivalents
|
$
|
42,372
|
$
|
42,372
|
$
|
42,372
|
$
|
-
|
$
|
-
|
|||||||||||
Policy loans
|
15,930
|
15,930
|
-
|
-
|
15,930
|
||||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
58,302
|
$
|
58,302
|
$
|
42,372
|
$
|
-
|
$
|
15,930
|
|||||||||||
Financial liabilities:
|
|||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
194,425
|
$
|
208,782
|
$
|
-
|
$
|
-
|
$
|
208,782
|
|||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
194,425
|
$
|
208,782
|
$
|
-
|
$
|
-
|
$ |
(*)
|
Excludes life contingent annuities in the payout phase.
|
C.
|
Investments
|
June 30, 2015
|
December 31, 2014
|
||||||||||||||||||||||||||||||||
Amortized |
Fair
|
Gross Unrealized
|
Amortized
|
Fair |
Gross Unrealized
|
||||||||||||||||||||||||||||
Cost
|
Value
|
Gains
|
Losses |
Cost
|
Value
|
Gains
|
Losses | ||||||||||||||||||||||||||
Fixed Maturities:
|
|||||||||||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
8,990
|
$
|
9,617
|
$
|
627
|
$
|
-
|
$
|
12,026
|
$
|
12,803
|
$
|
777
|
$
|
-
|
|||||||||||||||||
States, municipalities and political subdivisions
|
294,331
|
325,658
|
34,177
|
(2,850
|
)
|
275,519
|
319,186
|
44,058
|
(391
|
)
|
|||||||||||||||||||||||
Foreign government
|
3,982
|
4,717
|
735
|
-
|
3,982
|
4,697
|
715
|
-
|
|||||||||||||||||||||||||
Residential MBS
|
125,425
|
138,720
|
13,664
|
(369
|
)
|
133,208
|
147,788
|
15,147
|
(567
|
)
|
|||||||||||||||||||||||
Commercial MBS
|
58,462
|
61,850
|
3,388
|
-
|
60,345
|
64,803
|
4,458
|
-
|
|||||||||||||||||||||||||
Asset-backed securities
|
29,034
|
29,667
|
685
|
(52
|
)
|
35,030
|
35,702
|
759
|
(87
|
)
|
|||||||||||||||||||||||
Corporate and other
|
391,279
|
432,921
|
44,920
|
(3,278
|
)
|
341,800
|
398,109
|
56,853
|
(544
|
)
|
|||||||||||||||||||||||
Total fixed maturities
|
$
|
911,503
|
$
|
1,003,150
|
$
|
98,196
|
$
|
(6,549
|
)
|
$
|
861,910
|
$
|
983,088
|
$
|
122,767
|
$
|
(1,589
|
)
|
|||||||||||||||
Common stocks
|
$
|
38,936
|
$
|
39,759
|
$
|
2,771
|
$
|
(1,948
|
)
|
$
|
37,719
|
$
|
39,691
|
$
|
3,254
|
$
|
(1,282
|
)
|
|||||||||||||||
Perpetual preferred stocks
|
$
|
27,257
|
$
|
27,648
|
$
|
632
|
$
|
(241
|
)
|
$
|
21,722
|
$
|
22,142
|
$
|
674
|
$
|
(254
|
)
|
Less Than Twelve Months
|
Twelve Months or M ore
|
|||||||||||||||||||||||
June 30, 2015
|
Unrealized
Loss
|
Fair
Value
|
Fair Value as
% of Cost |
Unrealized
Loss
|
Fair
Value
|
Fair Value as
% of Cost
|
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
(2,066
|
)
|
43,678
|
95
|
%
|
(784
|
)
|
3,828
|
83
|
%
|
||||||||||||||
Residential M BS
|
(64
|
)
|
11,028
|
99
|
%
|
(305
|
)
|
11,584
|
97
|
%
|
||||||||||||||
Commercial M BS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(46
|
)
|
6,727
|
99
|
%
|
(6
|
)
|
1,994
|
100
|
%
|
||||||||||||||
Corporate and other
|
(3,278
|
)
|
82,678
|
96
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Total fixed maturities
|
$
|
(5,454
|
)
|
$
|
144,111
|
96
|
%
|
$
|
(1,095
|
)
|
$
|
17,406
|
94
|
%
|
||||||||||
Common stocks
|
$
|
(1,948
|
)
|
$
|
19,943
|
91
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
|||||||||||
Perpetual preferred stocks
|
$
|
(170
|
)
|
$
|
7,337
|
98
|
%
|
$
|
(71
|
)
|
$
|
2,929
|
98
|
%
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
December 31, 2014
|
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
||||||||||||||||||
Fixed M aturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
-
|
-
|
-
|
%
|
(391
|
)
|
11,161
|
97
|
%
|
|||||||||||||||
Residential M BS
|
(331
|
)
|
21,576
|
98
|
%
|
(236
|
)
|
6,021
|
96
|
%
|
||||||||||||||
Commercial M BS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(62
|
)
|
6,415
|
99
|
%
|
(25
|
)
|
6,123
|
100
|
%
|
||||||||||||||
Corporate and other
|
(474
|
)
|
5,154
|
92
|
%
|
(70
|
)
|
6,173
|
99
|
%
|
||||||||||||||
Total fixed maturities
|
$
|
(867
|
)
|
$
|
33,145
|
97
|
%
|
$
|
(722
|
)
|
$
|
29,478
|
98
|
%
|
||||||||||
Common stocks
|
$
|
(779
|
)
|
$
|
14,298
|
95
|
%
|
$
|
(503
|
)
|
$
|
4,474
|
90
|
%
|
||||||||||
Perpetual preferred stocks
|
$
|
(254
|
)
|
$
|
8,246
|
97
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
a)
|
whether the unrealized loss is credit-driven or a result of changes in market interest rates,
|
b)
|
the extent to which fair value is less than cost basis,
|
c)
|
cash flow projections received from independent sources,
|
d)
|
historical operating, balance sheet and cash flow data contained in issuer SEC filings and news releases,
|
e)
|
near-term prospects for improvement in the issuer and/or its industry,
|
f)
|
third party research and communications with industry specialists,
|
g)
|
financial models and forecasts,
|
h)
|
continuity of dividend payments, maintenance of investment grade ratings and hybrid nature of certain investments,
|
i)
|
discussions with issuer management, and
|
j)
|
ability and intent to hold the investment for a period of time sufficient to allow for anticipated recovery in fair value.
|
2015
|
2014
|
|||||||
Balance at January 1
|
$
|
4,256
|
$
|
4,307
|
||||
Additional credit impairments on:
|
||||||||
Securities without prior impairments
|
29
|
-
|
||||||
Reductions due to sales or redemptions
|
(61
|
)
|
(64
|
)
|
||||
Balance at June 30
|
$
|
4,224
|
$
|
4,243
|
Amortized | Fair Value | |||||||||||
Maturity
|
Cost
|
Amount
|
%
|
|||||||||
One year or less
|
$
|
16,705
|
$
|
17,180
|
2
|
%
|
||||||
After one year through five years
|
105,256
|
114,456
|
11
|
%
|
||||||||
After five years through ten years
|
114,124
|
122,685
|
12
|
%
|
||||||||
After ten years
|
462,497
|
518,592
|
52
|
%
|
||||||||
Subtotal
|
698,582
|
772,913
|
77
|
%
|
||||||||
MBS (average life of approximately 5 years)
|
183,887
|
200,570
|
20
|
%
|
||||||||
ABS (average life of approximately 5 years)
|
29,034
|
29,667
|
3
|
%
|
||||||||
Total
|
$
|
911,503
|
$
|
1,003,150
|
100
|
%
|
June 30, 2015
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
91,647
|
$
|
(32,076
|
)
|
$
|
59,571
|
|||||
Equity securities
|
1,214
|
(425
|
)
|
789
|
||||||||
Deferred policy acquisition costs
|
(5,108
|
)
|
1,788
|
(3,320
|
)
|
|||||||
Life, accident & health reserves
|
(57,530
|
)
|
20,135
|
(37,395
|
)
|
|||||||
$
|
30,223
|
$
|
(10,578
|
)
|
$
|
19,645
|
December 31, 2014
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
121,178
|
$
|
(42,412
|
)
|
$
|
78,766
|
|||||
Equity securities
|
2,392
|
(837
|
)
|
1,555
|
||||||||
Deferred policy acquisition costs
|
(5,909
|
)
|
2,068
|
(3,841
|
)
|
|||||||
Life, accident & health reserves
|
(86,420
|
)
|
30,247
|
(56,173
|
)
|
|||||||
$
|
31,241
|
$
|
(10,934
|
)
|
$
|
20,307
|
2015
|
2014
|
|||||||
Investment income
|
||||||||
Fixed maturities
|
$
|
26,952
|
$
|
27,464
|
||||
Equity securities
|
2,385
|
2,782
|
||||||
Policy loans
|
523
|
505
|
||||||
Other
|
516
|
310
|
||||||
Gross investment income
|
30,376
|
31,061
|
||||||
Investment expenses
|
(163
|
)
|
(52
|
)
|
||||
Net investment income
|
$
|
30,213
|
$
|
31,009
|
Fixed
Maturities |
Equity
Securities |
Mortgage
Loans
and Other
Investments
|
Other (a)
|
Tax Effects
|
Total
|
|||||||||||||||||||
Six months ended June 30, 2015
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
(597
|
)
|
$
|
702
|
$
|
-
|
$
|
64
|
$
|
(59
|
)
|
$
|
110
|
||||||||||
Realized - impairments
|
(29
|
)
|
(1,625
|
)
|
-
|
-
|
579
|
(1,075
|
)
|
|||||||||||||||
Change in unrealized
|
(29,531
|
)
|
(1,178
|
)
|
-
|
29,691
|
356
|
(662
|
)
|
|||||||||||||||
Six months ended June 30, 2014
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
775
|
$
|
-
|
$
|
-
|
$
|
50
|
$
|
(289
|
)
|
$
|
536
|
|||||||||||
Realized - impairments
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Change in unrealized
|
42,024
|
2,276
|
-
|
(23,265
|
)
|
(7,362
|
)
|
13,673
|
(a)
|
Primarily adjustments to deferred policy acquisition costs and reserves related to long-term care business
|
2015
|
2014
|
|||||||
Fixed maturities:
|
||||||||
Gross gains
|
$
|
1,091
|
$
|
355
|
||||
Gross losses
|
(30
|
)
|
(79
|
)
|
||||
Equity securities:
|
||||||||
Gross gains
|
702
|
-
|
||||||
Gross losses
|
-
|
-
|
D.
|
Derivatives
|
E.
|
Shareholder's Equity
|
Other Comprehensive Income
|
||||||||||||||||||
AOCI
Beginning
Balance
|
Pretax
|
Tax
|
Net
of
Tax
|
AOCI
Ending
Balance |
||||||||||||||
Six Months Ended June 30, 2015
|
||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
(2,503
|
)
|
$
|
876
|
$
|
(1,627
|
)
|
||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
1,485
|
(520
|
)
|
965
|
||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
20,307
|
(1,018
|
|
356
|
(662
|
|
$
|
19,645
|
Six Months Ended June 30, 2014
|
||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
21,860
|
$
|
(7,651
|
)
|
$
|
14,209
|
|||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
(825
|
)
|
289
|
(536
|
)
|
|||||||||||||
Total net unrealized gains on securities (b)
|
$
|
35,517
|
21,035
|
(7,362
|
)
|
13,673
|
$
|
49,190
|
(a)
|
The reclassification adjustment out of net unrealized gains on securities affected the following lines in UTAIC’s Consolidated Statement of Earnings:
|
OCI component
|
Affected line in the Consolidated Statement of Earnings
|
|
Pretax
|
Realized gains on securities
|
|
Tax
|
Provision for income taxes
|
(b)
|
Includes net unrealized gains of $723,000 at June 30, 2015 compared to $585,000 at December 31, 2014 related to securities for which only the credit portion of an other-than-temporary impairment has been recorded in earnings.
|
F.
|
Income Taxes
|
2015
|
2014
|
|||||||||||||||
Amount
|
% of EBT
|
Amount
|
% of EBT
|
|||||||||||||
Earnings (loss) before income taxes ("EBT")
|
$
|
4,867
|
$
|
(652
|
)
|
|||||||||||
Income taxes (benefit) at statutory rate
|
$
|
1,703
|
35
|
%
|
$
|
(228
|
)
|
35
|
%
|
|||||||
Effect of:
|
||||||||||||||||
Tax-exempt interest
|
(278
|
)
|
(6
|
%)
|
(254
|
)
|
39
|
%
|
||||||||
Dividends received deduction
|
(46
|
)
|
(1
|
%)
|
(25
|
)
|
4
|
%
|
||||||||
State income taxes
|
41
|
1
|
%
|
10
|
(2
|
%)
|
||||||||||
Other
|
11
|
0
|
%
|
3
|
0
|
%
|
||||||||||
Provision (benefit) for income taxes as shown on the Statement of Earnings
|
$
|
1,431
|
29
|
%
|
$
|
(494
|
)
|
76
|
%
|
G.
|
Contingencies
|
H.
|
Subsequent Event
|
Ernst & Young LLP
1900 Scripps Center
312 Walnut Street
Cincinnati, OH 45202
|
Tel: +1 513 612 1400
Fax: +1 513 612 1730
ey.com
|
December 31
|
||||||||
2014
|
2013
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
12,305
|
$
|
5,267
|
||||
Investments:
|
||||||||
Fixed maturities, available for sale at fair value (amortized cost - $204,107 and $207,790)
|
229,116
|
225,592
|
||||||
Equity securities, available for sale at fair value (cost - $10,378 and $5,620)
|
10,185
|
5,932
|
||||||
Mortgage loans
|
2,706
|
2,856
|
||||||
Policy loans
|
2,810
|
2,944
|
||||||
Other investments
|
334
|
793
|
||||||
Total cash and investments
|
257,456
|
243,384
|
||||||
Recoverables from reinsurers
|
420,140
|
419,078
|
||||||
Deferred policy acquisition costs
|
17,264
|
19,474
|
||||||
Accrued investment income
|
2,514
|
2,785
|
||||||
Net deferred tax asset
|
22,250
|
20,314
|
||||||
Other assets
|
4,112
|
5,399
|
||||||
Total assets
|
$
|
723,736
|
$
|
710,434
|
||||
Liabilities and Equity:
|
||||||||
Annuity benefits accumulated
|
$
|
78,161
|
$
|
86,411
|
||||
Life, accident and health reserves
|
564,809
|
536,992
|
||||||
Other liabilities
|
12,840
|
13,474
|
||||||
Total liabilities
|
655,810
|
636,877
|
||||||
Shareholder's Equity:
|
||||||||
Common stock, par value - $1 per share:
|
||||||||
- 6,500,000 shares authorized
|
||||||||
- 4,196,559 shares issued and outstanding
|
4,197
|
4,197
|
||||||
Capital surplus
|
96,674
|
96,479
|
||||||
Accumulated deficit
|
(37,575
|
)
|
(37,022
|
)
|
||||
Accumulated other comprehensive income, net of tax
|
4,630
|
9,903
|
||||||
Total shareholder's equity
|
67,926
|
73,557
|
||||||
Total liabilities and shareholder's equity
|
$
|
723,736
|
$
|
710,434
|
Year Ended December 31
|
||||||||||||
2014
|
2013
|
2012
|
||||||||||
Revenues:
|
||||||||||||
Life, accident and health net earned premiums
|
$
|
12,606
|
$
|
13,737
|
$
|
40,055
|
||||||
Net investment income
|
15,484
|
13,974
|
13,199
|
|||||||||
Realized gains (losses) on securities (*)
|
(1,471
|
)
|
1,313
|
2,210
|
||||||||
Other income
|
4,800
|
5,175
|
5,359
|
|||||||||
Total revenues
|
31,419
|
34,199
|
60,823
|
|||||||||
Cost and expenses:
|
||||||||||||
Annuity benefits
|
2,627
|
3,166
|
3,266
|
|||||||||
Life, accident and health benefits
|
22,915
|
24,001
|
62,403
|
|||||||||
Insurance acquisition expenses, net
|
3,525
|
4,123
|
13,700
|
|||||||||
Other operating and general expenses
|
3,220
|
2,021
|
2,941
|
|||||||||
Total costs and expenses
|
32,287
|
33,311
|
82,310
|
|||||||||
Earnings (loss) before income taxes
|
(868
|
)
|
888
|
(21,487
|
)
|
|||||||
Provision (benefit) for income taxes
|
(315
|
)
|
290
|
(7,504
|
)
|
|||||||
Net earnings (loss)
|
$
|
(553
|
)
|
$
|
598
|
$
|
(13,983
|
)
|
||||
(*) Consists of the following:
|
||||||||||||
Realized gains (losses) before impairments
|
$
|
(335
|
)
|
$
|
2,535
|
$
|
2,288
|
|||||
Losses on securities with impairment
|
(1,170
|
)
|
(1,222
|
)
|
(78
|
)
|
||||||
Non-credit portion recognized in other comprehensive income
|
34
|
-
|
-
|
|||||||||
Impairment charges recognized in earnings
|
(1,136
|
)
|
(1,222
|
)
|
(78
|
)
|
||||||
Total realized gains (losses) on securities
|
$
|
(1,471
|
)
|
$
|
1,313
|
$
|
2,210
|
Year Ended December 31 | ||||||||||||
2014
|
2013
|
2012
|
||||||||||
Comprehensive Income (Loss):
|
||||||||||||
Net earnings (loss)
|
$
|
(553
|
)
|
$
|
598
|
$
|
(13,983
|
)
|
||||
Other comprehensive income (loss), net of tax:
|
||||||||||||
Net unrealized gains (losses) on securities:
|
||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
(6,229
|
)
|
5,354
|
(857
|
)
|
|||||||
Reclassification adjustment for realized losses (gains) included in net earnings (loss)
|
956
|
(1,430
|
)
|
(1,437
|
)
|
|||||||
Total net unrealized gains (losses) on securities
|
(5,273
|
)
|
3,924
|
(2,294
|
)
|
|||||||
Total comprehensive income (loss), net of tax
|
$
|
(5,826
|
)
|
$
|
4,522
|
$
|
(16,277
|
)
|
Shareholder's Equity | |||||||||||||||||||||
Common
Shares
|
Common Stock
and Capital
Surplus
|
Accumulated
Deficit
|
Accumulated
Other Comp
Inc (Loss)
|
Total
|
|||||||||||||||||
Balance at January 1, 2012
|
4,196,559
|
$
|
100,005
|
$
|
(23,637
|
)
|
$
|
8,273
|
$
|
84,641
|
|||||||||||
Net loss
|
-
|
-
|
(13,983
|
)
|
-
|
(13,983
|
)
|
||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(2,294
|
)
|
(2,294
|
)
|
||||||||||||||
Balance at December 31, 2012
|
4,196,559
|
$
|
100,005
|
$
|
(37,620
|
)
|
$
|
5,979
|
$
|
68,364
|
|||||||||||
Net earnings
|
-
|
-
|
598
|
-
|
598
|
||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
3,924
|
3,924
|
||||||||||||||||
Other
|
-
|
671
|
-
|
-
|
671
|
||||||||||||||||
Balance at December 31, 2013
|
4,196,559
|
$
|
100,676
|
$
|
(37,022
|
)
|
$
|
9,903
|
$
|
73,557
|
|||||||||||
Net loss
|
-
|
-
|
(553
|
)
|
-
|
(553
|
)
|
||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(5,273
|
)
|
(5,273
|
)
|
||||||||||||||
Other
|
-
|
195
|
-
|
-
|
195
|
||||||||||||||||
Balance at December 31, 2014
|
4,196,559
|
$
|
100,871
|
$
|
(37,575
|
)
|
$
|
4,630
|
$
|
67,926
|
Year Ended December 31
|
||||||||||||
2014
|
2013
|
2012
|
||||||||||
Operating Activities:
|
||||||||||||
Net earnings (loss)
|
$
|
(553
|
)
|
$
|
598
|
$
|
(13,983
|
)
|
||||
Adjustments:
|
||||||||||||
Depreciation and amortization
|
65
|
(95
|
)
|
(1,081
|
)
|
|||||||
Annuity benefits
|
2,627
|
3,166
|
3,266
|
|||||||||
Realized (gains) losses on investing activities
|
1,471
|
(1,313
|
)
|
(2,210
|
)
|
|||||||
Deferred annuity and life policy acquisition costs
|
(12
|
)
|
57
|
(1,305
|
)
|
|||||||
Amortization of insurance acquisition costs
|
2,450
|
2,871
|
11,368
|
|||||||||
Change in:
|
||||||||||||
Life, accident and health reserves
|
12,777
|
(3,805
|
)
|
107,724
|
||||||||
Recoverables from reinsurers
|
(1,062
|
)
|
11,243
|
(75,882
|
)
|
|||||||
Accrued investment income
|
271
|
(352
|
)
|
(113
|
)
|
|||||||
Net deferred tax asset
|
949
|
775
|
(4,944
|
)
|
||||||||
Other assets
|
1,213
|
3,915
|
(2,390
|
)
|
||||||||
Other liabilities
|
(634
|
)
|
(125
|
)
|
(2,265
|
)
|
||||||
Other operating activities, net
|
43
|
305
|
(451
|
)
|
||||||||
Net cash provided by operating activities
|
19,605
|
17,240
|
17,734
|
|||||||||
Investing Activities:
|
||||||||||||
Purchases of:
|
||||||||||||
Fixed maturities
|
(15,503
|
)
|
(28,409
|
)
|
(27,061
|
)
|
||||||
Equity securities
|
(5,521
|
)
|
(2,052
|
)
|
(3,567
|
)
|
||||||
Proceeds from:
|
||||||||||||
Maturities and redemptions of fixed maturities
|
18,247
|
18,796
|
19,483
|
|||||||||
Repayment of mortgage loans
|
150
|
470
|
352
|
|||||||||
Sales of fixed maturities
|
254
|
922
|
689
|
|||||||||
Sales of equity securities
|
-
|
352
|
611
|
|||||||||
Other investments
|
461
|
1,434
|
754
|
|||||||||
Other investing activities, net
|
134
|
(129
|
)
|
251
|
||||||||
Net cash used in investing activities
|
(1,778
|
)
|
(8,616
|
)
|
(8,488
|
)
|
||||||
Financing Activities:
|
||||||||||||
Annuity receipts
|
441
|
322
|
3,873
|
|||||||||
Annuity surrenders, benefits and withdrawals
|
(11,230
|
)
|
(11,684
|
)
|
(9,940
|
)
|
||||||
Net cash used in financing activities
|
(10,789
|
)
|
(11,362
|
)
|
(6,067
|
)
|
||||||
Net Change in Cash and Cash Equivalents
|
7,038
|
(2,738
|
)
|
3,179
|
||||||||
Cash and cash equivalents at beginning of year
|
5,267
|
8,005
|
4,826
|
|||||||||
Cash and cash equivalents at end of year
|
$
|
12,305
|
$
|
5,267
|
$
|
8,005
|
A.
|
Accounting Policies
|
B.
|
Fair Value Measurements
|
December 31, 2014
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale ("AFS") fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
1,784
|
$
|
6,475
|
$
|
-
|
$
|
8,259
|
||||||||
States, municipalities and political subdivisions
|
-
|
50,237
|
-
|
50,237
|
||||||||||||
Foreign government
|
-
|
1,761
|
-
|
1,761
|
||||||||||||
Residential MBS
|
-
|
39,523
|
5,432
|
44,955
|
||||||||||||
Commercial MBS
|
-
|
20,303
|
464
|
20,767
|
||||||||||||
Asset-backed securities ("ABS")
|
-
|
6,137
|
-
|
6,137
|
||||||||||||
Corporate and other
|
-
|
95,770
|
1,230
|
97,000
|
||||||||||||
Total AFS fixed maturities
|
1,784
|
220,206
|
7,126
|
229,116
|
||||||||||||
Equity securities
|
8,132
|
1,027
|
1,026
|
10,185
|
||||||||||||
Total assets accounted for at fair value
|
$
|
9,916
|
$
|
221,233
|
$
|
8,152
|
$
|
239,301
|
December 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
1,953
|
$
|
6,265
|
$
|
-
|
$
|
8,218
|
||||||||
States, municipalities and political subdivisions
|
-
|
40,715
|
-
|
40,715
|
||||||||||||
Foreign government
|
-
|
1,615
|
-
|
1,615
|
||||||||||||
Residential MBS
|
-
|
36,330
|
7,278
|
43,608
|
||||||||||||
Commercial MBS
|
-
|
23,595
|
475
|
24,070
|
||||||||||||
Asset-backed securities
|
-
|
6,326
|
1,002
|
7,328
|
||||||||||||
Corporate and other
|
-
|
98,399
|
1,639
|
100,038
|
||||||||||||
Total AFS fixed maturities
|
1,953
|
213,245
|
10,394
|
225,592
|
||||||||||||
Equity securities
|
4,837
|
1,060
|
35
|
5,932
|
||||||||||||
Total assets accounted for at fair value
|
$
|
6,790
|
$
|
214,305
|
$
|
10,429
|
$
|
231,524
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2013
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
December 31
2014
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
7,278
|
$
|
(79
|
)
|
$
|
(55
|
)
|
$
|
-
|
$
|
(500
|
) |
$
|
$ 2,757
|
$
|
(3,969
|
)
|
$
|
5,432
|
||||||||||||
Commercial MBS
|
475
|
(11
|
)
|
-
|
-
|
- |
-
|
-
|
464
|
|||||||||||||||||||||||
Asset-backed securities
|
1,002
|
-
|
5
|
-
|
(12 | ) |
-
|
(995
|
)
|
-
|
||||||||||||||||||||||
Corporate and other
|
1,639
|
(300
|
)
|
(33
|
)
|
-
|
(76 | ) |
-
|
-
|
1,230
|
|||||||||||||||||||||
Equity securities
|
35
|
-
|
(7
|
)
|
998
|
- |
-
|
-
|
1,026
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31,
2012
|
Net
earnings |
|
Other
comp.income
(loss) |
Purchases
and |
Sales
and |
Transfer
into |
Transfer
out of |
|
Balance at
December 31, |
|||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
9,516
|
$
|
737
|
$
|
224
|
$
|
446
|
$
|
(1,467
|
)
|
$
|
687
|
$
|
(2,865
|
)
|
$
|
7,278
|
||||||||||||||
Commercial MBS
|
-
|
(57
|
)
|
-
|
-
|
-
|
532
|
-
|
475
|
|||||||||||||||||||||||
Asset-backed securities
|
1,051
|
-
|
(34
|
)
|
-
|
(15
|
)
|
-
|
-
|
1,002
|
||||||||||||||||||||||
Corporate and other
|
-
|
18
|
40
|
1,615
|
(34
|
)
|
-
|
-
|
1,639
|
|||||||||||||||||||||||
Equity securities
|
-
|
-
|
-
|
35
|
-
|
-
|
-
|
35
|
Total realized/unrealized
gains (losses) included in |
||||||||||||||||||||||||||||||||
Balance at
December 31, |
Net
earnings |
|
Other
comp. |
Purchases
and |
Sales
and |
Transfer
into
Level 3 |
Transfer
out of |
Balance at
December 31, |
||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
5,092
|
$
|
133
|
$
|
14
|
$
|
3,928
|
$
|
(809
|
)
|
$
|
1,761
|
$
|
(603
|
)
|
$
|
9,516
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Asset-backed securities
|
1,031
|
(1
|
)
|
35
|
-
|
(14
|
)
|
-
|
-
|
1,051
|
Carrying
Value
|
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
2014
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
12,305
|
$
|
12,305
|
$
|
12,305
|
$
|
-
|
$
|
-
|
||||||||||
Mortgage loans
|
2,706
|
2,706
|
-
|
-
|
2,706
|
|||||||||||||||
Policy loans
|
2,810
|
2,810
|
-
|
-
|
2,810
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
17,821
|
$
|
17,821
|
$
|
12,305
|
$
|
-
|
$
|
5,516
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
76,702
|
$
|
78,442
|
$
|
-
|
$
|
-
|
$
|
78,442
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
76,702
|
$
|
78,442
|
$
|
-
|
$
|
-
|
$
|
78,442
|
Carrying
Value
|
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
2013
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
5,267
|
$
|
5,267
|
$
|
5,267
|
$
|
-
|
$
|
-
|
||||||||||
Mortgage loans
|
2,856
|
2,856
|
-
|
-
|
2,856
|
|||||||||||||||
Policy loans
|
2,944
|
2,944
|
-
|
-
|
2,944
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
11,067
|
$
|
11,067
|
$
|
5,267
|
$
|
-
|
$
|
5,800
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
84,773
|
$
|
81,691
|
$
|
-
|
$
|
-
|
$
|
81,691
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
84,773
|
$
|
81,691
|
$
|
-
|
$
|
-
|
$
|
81,691
|
(*)
|
Excludes life contingent annuities in the payout phase.
|
C.
|
Investments
|
2014
|
2013
|
|||||||||||||||||||||||||||||||
Amortized
|
Fair
|
Gross Unrealized
|
Amortized
|
Fair
|
Gross Unrealized
|
|||||||||||||||||||||||||||
Cost
|
Value
|
Gains
|
Losses
|
Cost
|
Value
|
Gains
|
Losses
|
|||||||||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
7,902
|
$
|
8,259
|
$
|
357
|
$
|
-
|
$
|
7,993
|
$
|
8,218
|
$
|
359
|
$
|
(134
|
)
|
|||||||||||||||
States, municipalities and political subdivisions
|
46,093
|
50,237
|
4,256
|
(112
|
)
|
40,730
|
40,715
|
1,281
|
(1,296
|
)
|
||||||||||||||||||||||
Foreign government
|
1,493
|
1,761
|
268
|
-
|
1,493
|
1,615
|
122
|
-
|
||||||||||||||||||||||||
Residential MBS
|
40,718
|
44,955
|
4,324
|
(87
|
)
|
39,181
|
43,608
|
4,447
|
(20
|
)
|
||||||||||||||||||||||
Commercial MBS
|
19,102
|
20,767
|
1,665
|
-
|
22,106
|
24,070
|
1,964
|
-
|
||||||||||||||||||||||||
Asset-backed securities
|
5,841
|
6,137
|
320
|
(24
|
)
|
6,984
|
7,328
|
375
|
(31
|
)
|
||||||||||||||||||||||
Corporate and other
|
82,958
|
97,000
|
14,215
|
(173
|
)
|
89,303
|
100,038
|
11,088
|
(353
|
)
|
||||||||||||||||||||||
Total fixed maturities
|
$
|
204,107
|
$
|
229,116
|
$
|
25,405
|
$
|
(396
|
)
|
$
|
207,790
|
$
|
225,592
|
$
|
19,636
|
$
|
(1,834
|
)
|
||||||||||||||
Common stocks
|
$
|
5,878
|
$
|
5,700
|
$
|
116
|
$
|
(294
|
)
|
$
|
4,620
|
$
|
4,872
|
$
|
671
|
$
|
(419
|
)
|
||||||||||||||
Perpetual preferred stocks
|
$
|
4,500
|
$
|
4,485
|
$
|
37
|
$
|
(52
|
)
|
$
|
1,000
|
$
|
1,060
|
$
|
60
|
$
|
-
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
2014
|
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
-
|
-
|
-
|
%
|
(112
|
)
|
3,414
|
97
|
%
|
|||||||||||||||
Residential MBS
|
(71
|
)
|
5,186
|
99
|
%
|
(16
|
)
|
2,010
|
99
|
%
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(24
|
)
|
465
|
95
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Corporate and other
|
(173
|
)
|
1,332
|
89
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Total fixed maturities
|
$
|
(268
|
)
|
$
|
6,983
|
96
|
%
|
$
|
(128
|
)
|
$
|
5,424
|
98
|
%
|
||||||||||
Common stocks
|
$
|
(129
|
)
|
$
|
2,079
|
94
|
%
|
$
|
(165
|
)
|
$
|
1,352
|
89
|
%
|
||||||||||
Perpetual preferred stocks
|
$
|
(52
|
)
|
$
|
1,449
|
97
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
2013
|
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
Unrealized
Loss |
Fair
Value |
Fair Value as
% of Cost |
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
(134
|
)
|
$
|
3,839
|
97
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
|||||||||||
States, municipalities and political subdivisions
|
(941
|
)
|
13,089
|
93
|
%
|
(355
|
)
|
2,594
|
88
|
%
|
||||||||||||||
Residential MBS
|
(3
|
)
|
422
|
99
|
%
|
(17
|
)
|
1,987
|
99
|
%
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
-
|
-
|
-
|
%
|
(31
|
)
|
456
|
94
|
%
|
|||||||||||||||
Corporate and other
|
(318
|
)
|
9,655
|
97
|
%
|
(35
|
)
|
460
|
93
|
%
|
||||||||||||||
Total fixed maturities
|
$
|
(1,396
|
)
|
$
|
27,005
|
95
|
%
|
$
|
(438
|
)
|
$
|
5,497
|
93
|
%
|
||||||||||
Common stocks
|
$
|
(419
|
)
|
$
|
1,597
|
79
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
|||||||||||
Perpetual preferred stocks
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
a)
|
whether the unrealized loss is credit-driven or a result of changes in market interest rates,
|
b)
|
the extent to which fair value is less than cost basis,
|
c)
|
cash flow projections received from independent sources,
|
d)
|
historical operating, balance sheet and cash flow data contained in issuer SEC filings and news releases,
|
e)
|
near-term prospects for improvement in the issuer and/or its industry,
|
f)
|
third party research and communications with industry specialists,
|
g)
|
financial models and forecasts,
|
h)
|
the continuity of dividend payments, maintenance of investment grade ratings and hybrid nature of certain investments,
|
i)
|
discussions with issuer management, and
|
j)
|
ability and intent to hold the investment for a period of time sufficient to allow for anticipated recovery in fair value.
|
2014
|
2013
|
2012
|
||||||||||
Balance at January 1
|
$
|
225
|
$
|
225
|
$
|
373
|
||||||
Additional credit impairments on:
|
||||||||||||
Previously impaired securities
|
-
|
-
|
-
|
|||||||||
Securities without prior impairments
|
19
|
-
|
25
|
|||||||||
Reductions due to sales or redemptions
|
(125
|
)
|
-
|
(173
|
)
|
|||||||
Balance at December 31
|
$
|
119
|
$
|
225
|
$
|
225
|
Amortized
|
Fair Value
|
|||||||||||
Maturity
|
Cost
|
Amount
|
%
|
|||||||||
One year or less
|
$
|
6,211
|
$
|
6,389
|
3
|
%
|
||||||
After one year through five years
|
24,514
|
27,441
|
12
|
%
|
||||||||
After five years through ten years
|
40,455
|
43,544
|
19
|
%
|
||||||||
After ten years
|
67,266
|
79,883
|
35
|
%
|
||||||||
Subtotal
|
138,446
|
157,257
|
69
|
%
|
||||||||
MBS (average life of approximately 5 years)
|
59,820
|
65,722
|
29
|
%
|
||||||||
ABS (average life of approximately 4 1/2 years)
|
5,841
|
6,137
|
2
|
%
|
||||||||
Total
|
$
|
204,107
|
$
|
229,116
|
100
|
%
|
2014
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
25,009
|
$
|
(8,753
|
)
|
$
|
16,256
|
|||||
Equity securities
|
(193
|
)
|
68
|
(125
|
)
|
|||||||
Deferred policy acquisition costs
|
(221
|
)
|
77
|
(144
|
)
|
|||||||
Life, accident and health reserves
|
(17,472
|
)
|
6,115
|
(11,357
|
)
|
|||||||
$
|
7,123
|
$
|
(2,493
|
)
|
$
|
4,630
|
2013
|
||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
17,802
|
$
|
(6,231
|
)
|
$
|
11,571
|
|||||
Equity securities
|
312
|
(109
|
)
|
203
|
||||||||
Deferred policy acquisition costs
|
(446
|
)
|
156
|
(290
|
)
|
|||||||
Life, accident and health reserves
|
(2,432
|
)
|
851
|
(1,581
|
)
|
|||||||
$
|
15,236
|
$
|
(5,333
|
)
|
$
|
9,903
|
2014
|
2013
|
2012
|
||||||||||
Investment income
|
||||||||||||
Fixed maturities
|
$
|
14,262
|
$
|
13,131
|
$
|
12,537
|
||||||
Equity securities
|
918
|
425
|
132
|
|||||||||
Policy loans
|
180
|
237
|
158
|
|||||||||
Other
|
162
|
270
|
458
|
|||||||||
Gross investment income
|
15,522
|
14,063
|
13,285
|
|||||||||
Investment expenses
|
(38
|
)
|
(89
|
)
|
(86
|
)
|
||||||
Net investment income
|
$
|
15,484
|
$
|
13,974
|
$
|
13,199
|
Fixed
Maturities
|
Equity
Securities
|
Mortgage
Loans and
Other
Investments
|
Other (a)
|
Tax
Effects
|
Total
|
|||||||||||||||||||
Year ended December 31, 2014
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
(338
|
)
|
$
|
-
|
$
|
-
|
$
|
3
|
$
|
117
|
$
|
(218
|
)
|
||||||||||
Realized - impairments
|
(374
|
)
|
(762
|
)
|
-
|
-
|
398
|
(738
|
)
|
|||||||||||||||
Change in unrealized
|
7,207
|
(505
|
)
|
-
|
(14,815
|
)
|
2,840
|
(5,273
|
)
|
|||||||||||||||
Year ended December 31, 2013
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
2,479
|
$
|
125
|
$
|
(69
|
)
|
$
|
-
|
$
|
(887
|
)
|
$
|
1,648
|
||||||||||
Realized - impairments
|
(164
|
)
|
(240
|
)
|
(818
|
)
|
-
|
428
|
(794
|
)
|
||||||||||||||
Change in unrealized
|
(11,999
|
)
|
84
|
-
|
17,952
|
(2,113
|
)
|
3,924
|
||||||||||||||||
Year ended December 31, 2012
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
2,156
|
$
|
132
|
$
|
-
|
$
|
-
|
$
|
(801
|
)
|
$
|
1,487
|
|||||||||||
Realized - impairments
|
(26
|
)
|
(52
|
)
|
-
|
-
|
27
|
(51
|
)
|
|||||||||||||||
Change in unrealized
|
8,842
|
231
|
-
|
(12,602
|
)
|
1,235
|
(2,294
|
)
|
(a)
|
Primarily adjustments to deferred policy acquisition costs and reserves related to long-term care business.
|
2014
|
2013
|
2012
|
||||||||||
Fixed maturities:
|
||||||||||||
Gross gains
|
$
|
87
|
$
|
740
|
$
|
94
|
||||||
Gross losses
|
(27
|
)
|
-
|
-
|
||||||||
Equity securities:
|
||||||||||||
Gross gains
|
-
|
125
|
132
|
|||||||||
Gross losses
|
-
|
-
|
-
|
D.
|
Derivatives
|
E.
|
Reinsurance
|
2014
|
2013
|
2012
|
||||||||||
Direct premiums
|
$
|
92,519
|
$
|
102,521
|
$
|
106,371
|
||||||
Reinsurance assumed
|
313
|
33
|
41
|
|||||||||
Reinsurance ceded
|
(80,226
|
)
|
(88,817
|
)
|
(66,357
|
)
|
||||||
Net premiums
|
$
|
12,606
|
$
|
13,737
|
$
|
40,055
|
F.
|
Deferred Policy Acquisition Costs
|
Deferred
Costs
|
Present Value
of Future Profits
|
Unrealized
|
Total
|
|||||||||||||
Balance at January 1, 2012
|
$
|
13,294
|
$
|
19,617
|
$
|
(8,241
|
)
|
$
|
24,670
|
|||||||
Additions
|
977
|
328
|
-
|
1,305
|
||||||||||||
Amortization:
|
||||||||||||||||
Periodic amortization
|
(2,229
|
)
|
(2,251
|
)
|
-
|
(4,480
|
)
|
|||||||||
LTC loss recognition
|
-
|
(6,888
|
)
|
-
|
(6,888
|
)
|
||||||||||
Change in unrealized
|
-
|
-
|
7,722
|
7,722
|
||||||||||||
Balance at December 31, 2012
|
$
|
12,042
|
$
|
10,806
|
$
|
(519
|
)
|
$
|
22,329
|
|||||||
Additions and other
|
(60
|
)
|
3
|
-
|
(57
|
)
|
||||||||||
Amortization:
|
||||||||||||||||
Periodic amortization
|
(1,424
|
)
|
(1,441
|
)
|
-
|
(2,865
|
)
|
|||||||||
Annuity unlocking
|
2
|
(8
|
)
|
-
|
(6
|
)
|
||||||||||
Change in unrealized
|
-
|
-
|
73
|
73
|
||||||||||||
Balance at December 31, 2013
|
$
|
10,560
|
$
|
9,360
|
$
|
(446
|
)
|
$
|
19,474
|
|||||||
Additions
|
12
|
-
|
-
|
12
|
||||||||||||
Amortization:
|
||||||||||||||||
Periodic amortization
|
(1,242
|
)
|
(1,207
|
)
|
-
|
(2,449
|
)
|
|||||||||
Annuity unlocking
|
-
|
(1
|
)
|
-
|
(1
|
)
|
||||||||||
Included in realized gains
|
1
|
2
|
-
|
3
|
||||||||||||
Change in unrealized
|
-
|
-
|
225
|
225
|
||||||||||||
Balance at December 31, 2014
|
$
|
9,331
|
$
|
8,154
|
$
|
(221
|
)
|
$
|
17,264
|
G.
|
Life, Accident and Health Reserves
|
2014
|
2013
|
|||||||
Long-term care insurance reserves
|
$
|
427,798
|
$
|
394,713
|
||||
Interest-sensitive and universal life policies
|
49,351
|
50,690
|
||||||
Traditional life insurance reserves
|
29,204
|
28,817
|
||||||
Other accident and health insurance reserves
|
58,456
|
62,772
|
||||||
Total life, accident and health reserves
|
$
|
564,809
|
$
|
536,992
|
2014
|
2013
|
2012
|
||||||||||
Beginning balance as of January 1
|
$
|
104,638
|
$
|
90,251
|
$
|
84,493
|
||||||
Less reinsurance recoverables
|
(72,532
|
)
|
(62,730
|
)
|
(58,688
|
)
|
||||||
Net balance as of January 1
|
32,106
|
27,521
|
25,805
|
|||||||||
Incurred related to insured events of:
|
||||||||||||
Current year
|
11,771
|
11,607
|
11,145
|
|||||||||
Prior years
|
(2,300
|
)
|
(226
|
)
|
(1,823
|
)
|
||||||
Total incurred
|
9,471
|
11,381
|
9,322
|
|||||||||
Paid related to insured events of:
|
||||||||||||
Current year
|
(2,293
|
)
|
(1,863
|
)
|
(3,010
|
)
|
||||||
Prior years
|
(6,902
|
)
|
(6,390
|
)
|
(5,955
|
)
|
||||||
Total paid
|
(9,195
|
)
|
(8,253
|
)
|
(8,965
|
)
|
||||||
Interest on liability for policy and contract claims
|
1,591
|
1,457
|
1,359
|
|||||||||
Net balance as of December 31
|
33,973
|
32,106
|
27,521
|
|||||||||
Add reinsurance recoverables
|
75,564
|
72,532
|
62,730
|
|||||||||
Ending balance as of December 31
|
$
|
109,537
|
$
|
104,638
|
$
|
90,251
|
H.
|
Shareholder's Equity
|
Other Comprehensive Income
|
||||||||||||||||||||
AOCI
Beginning
Balance
|
Pretax
|
Tax
|
Net
of
Tax
|
AOCI
Ending
Balance
|
||||||||||||||||
Year ended December 31, 2014
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
(9,584
|
)
|
$
|
3,355
|
$
|
(6,229
|
)
|
||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
1,471
|
(515
|
)
|
956
|
||||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
9,903
|
(8,113
|
)
|
2,840
|
(5,273
|
)
|
$
|
4,630
|
|||||||||||
Year ended December 31, 2013
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
8,237
|
$
|
(2,883
|
)
|
$
|
5,354
|
|||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
(2,200
|
)
|
770
|
(1,430
|
)
|
|||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
5,979
|
6,037
|
(2,113
|
)
|
3,924
|
$
|
9,903
|
||||||||||||
Year ended December 31, 2012
|
||||||||||||||||||||
Net unrealized gains on securities (b)
|
$
|
8,273
|
$
|
(3,529
|
)
|
$
|
1,235
|
$
|
(2,294
|
)
|
$
|
5,979
|
(a)
|
The reclassification adjustment out of net unrealized gains on securities affected the following lines in CGI’s Consolidated Statement of Earnings:
|
OCI component
|
Affected line in the Consolidated Statement of Earnings
|
|
Pretax
|
Realized gains on securities
|
|
Tax
|
Provision for income taxes
|
(b)
|
Includes net unrealized gains of $35,000 at December 31, 2014 compared to net unrealized gains of $163,000 and $149,000 at December 31, 2013 and 2012, related to securities for which only the credit portion of an other-than-temporary impairment has been recorded in earnings.
|
I.
|
Income Taxes
|
2014
|
2013
|
2012
|
||||||||||||||||||||||
Amount
|
% of EBT
|
Amount
|
% of EBT
|
Amount
|
% of EBT
|
|||||||||||||||||||
Earnings (loss) before income taxes ("EBT")
|
$
|
(868
|
)
|
$
|
888
|
$
|
(21,487
|
)
|
||||||||||||||||
Income taxes (benefit) at statutory rate
|
$
|
(304
|
)
|
35
|
%
|
$
|
311
|
35
|
%
|
$
|
(7,520
|
)
|
35
|
%
|
||||||||||
Effect of:
|
||||||||||||||||||||||||
Tax-exempt interest
|
(19
|
)
|
2
|
%
|
(6
|
)
|
(1
|
%)
|
(2
|
)
|
0
|
%
|
||||||||||||
Other
|
8
|
(1
|
%)
|
(15
|
)
|
(2
|
%)
|
18
|
0
|
%
|
||||||||||||||
Provision (benefit) for income taxes as shown on the Statement of Earnings
|
$
|
(315
|
)
|
36
|
%
|
$
|
290
|
32
|
%
|
$
|
(7,504
|
)
|
35
|
%
|
2014
|
2013
|
2012
|
||||||||||
Current taxes:
|
||||||||||||
Federal
|
$
|
(1,126
|
)
|
$
|
(151
|
)
|
$
|
(2,515
|
)
|
|||
Foreign
|
-
|
-
|
6
|
|||||||||
State
|
12
|
58
|
51
|
|||||||||
Deferred taxes:
|
||||||||||||
Federal
|
799
|
383
|
(5,046
|
)
|
||||||||
Provision for income tax expense (benefit)
|
$
|
(315
|
)
|
$
|
290
|
$
|
(7,504
|
)
|
2014
|
2013
|
|||||||
Deferred tax assets:
|
||||||||
Insurance claims and reserves
|
$
|
14,578
|
$
|
14,430
|
||||
Deferred policy acquisition costs
|
8,493
|
9,177
|
||||||
Other, net
|
1,672
|
2,040
|
||||||
Total deferred tax assets
|
24,743
|
25,647
|
||||||
Deferred tax liabilities:
|
||||||||
Unrealized gains related to investments
|
(2,493
|
)
|
(5,333
|
)
|
||||
Total deferred tax liabilities
|
(2,493
|
)
|
(5,333
|
)
|
||||
Net deferred tax asset
|
$
|
22,250
|
$
|
20,314
|
2014
|
2013
|
2012
|
||||||||||
Balance at January 1
|
$
|
255
|
$
|
251
|
$
|
26
|
||||||
Reductions for tax positions of prior years
|
(255
|
)
|
-
|
-
|
||||||||
Additions for tax positions of current year
|
-
|
4
|
225
|
|||||||||
Balance at December 31
|
$
|
-
|
$
|
255
|
$
|
251
|
J.
|
Contingencies
|
K.
|
Statutory Information
|
Net Earnings/(Losses)
|
Capital and Surplus
|
|||||||||||||||||
2014
|
2013
|
2012
|
2014
|
2013
|
||||||||||||||
$
|
1,944
|
$
|
4,709
|
$
|
(886
|
)
|
$
|
21,500
|
$
|
22,775
|
L.
|
Additional Information
|
M.
|
Subsequent Event
|
©2015 Great American Insurance Company is an equal opportunity provider. 301 E. Fourth Street, Cincinnati, OH 45202.
|
June 30,
2015
|
December 31,
2014
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
6,651
|
$
|
12,305
|
||||
Investments:
|
||||||||
Fixed maturities, available for sale at fair value (amortized cost - $211,984 and $204,107)
|
231,487
|
229,116
|
||||||
Equity securities, available for sale at fair value (cost - $11,644 and $10,378)
|
11,757
|
10,185
|
||||||
Mortgage loans
|
2,113
|
2,706
|
||||||
Policy loans
|
2,764
|
2,810
|
||||||
Other investments
|
223
|
334
|
||||||
Total cash and investments
|
254,995
|
257,456
|
||||||
Recoverables from reinsurers
|
420,504
|
420,140
|
||||||
Deferred policy acquisition costs
|
15,851
|
17,264
|
||||||
Accrued investment income
|
2,634
|
2,514
|
||||||
Net deferred tax asset
|
19,759
|
22,250
|
||||||
Other assets
|
3,182
|
4,112
|
||||||
Total assets
|
$
|
716,925
|
$
|
723,736
|
||||
Liabilities and Equity:
|
||||||||
Annuity benefits accumulated
|
$
|
75,931
|
$
|
78,161
|
||||
Life, accident and health reserves
|
559,315
|
564,809
|
||||||
Other liabilities
|
14,063
|
12,840
|
||||||
Total liabilities
|
649,309
|
655,810
|
||||||
Shareholder's Equity:
|
||||||||
Common stock, par value - $1 per share:
|
||||||||
- 6,500,000 shares authorized
|
||||||||
- 4,196,559 shares issued and outstanding
|
4,197
|
4,197
|
||||||
Capital surplus
|
96,792
|
96,674
|
||||||
Accumulated deficit
|
(38,048
|
)
|
(37,575
|
)
|
||||
Accumulated other comprehensive income, net of tax
|
4,675
|
4,630
|
||||||
Total shareholder's equity
|
67,616
|
67,926
|
||||||
Total liabilities and shareholder's equity
|
$
|
716,925
|
$
|
723,736
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Revenues:
|
||||||||
Life, accident and health net earned premiums
|
$
|
5,263
|
$
|
6,602
|
||||
Net investment income
|
7,081
|
8,292
|
||||||
Realized gains (losses) on securities (*)
|
(844
|
)
|
227
|
|||||
Other income
|
2,342
|
2,323
|
||||||
Total revenues
|
13,842
|
17,444
|
||||||
Cost and expenses:
|
||||||||
Annuity benefits
|
1,179
|
1,350
|
||||||
Life, accident and health benefits
|
8,917
|
12,573
|
||||||
Insurance acquisition expenses, net
|
1,966
|
1,981
|
||||||
Other operating and general expenses
|
2,530
|
1,469
|
||||||
Total costs and expenses
|
14,592
|
17,373
|
||||||
Earnings (loss) before income taxes
|
(750
|
)
|
71
|
|||||
Provision (benefit) for income taxes
|
(277
|
)
|
18
|
|||||
Net earnings (loss)
|
$
|
(473
|
)
|
$
|
53
|
|||
(*) Consists of the following:
|
||||||||
Realized gains (losses) before impairments
|
$
|
(372
|
)
|
$
|
227
|
|||
Losses on securities with impairment
|
(472
|
)
|
-
|
|||||
Non-credit portion recognized in other comprehensive income (loss)
|
-
|
-
|
||||||
Impairment charges recognized in earnings
|
(472
|
)
|
-
|
|||||
Total realized gains (losses) on securities
|
$
|
(844
|
)
|
$
|
227
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Comprehensive Income (Loss):
|
||||||||
Net earnings (loss)
|
$
|
(473
|
)
|
$
|
53
|
|||
Other comprehensive income (loss), net of tax:
|
||||||||
Net unrealized gains (losses) on securities:
|
||||||||
Unrealized holding gains (losses) on securities arising during the period
|
(514
|
)
|
(1,215
|
)
|
||||
Reclassification adjustment for realized losses (gains) included in net earnings (loss)
|
549
|
(148
|
)
|
|||||
Total net unrealized gains (losses) on securities
|
35
|
(1,363
|
)
|
|||||
Total comprehensive income (loss), net of tax
|
$
|
(438
|
)
|
$
|
(1,310
|
)
|
Shareholder's Equity
|
||||||||||||||||||||
Common
Shares
|
Common Stock
and Capital
Surplus
|
Accumulated
Deficit
|
Accumulated
Other Comp
Inc. (Loss)
|
Total
|
||||||||||||||||
Balance at December 31, 2014
|
4,196,559
|
$
|
100,871
|
$
|
(37,575
|
)
|
$
|
4,630
|
$
|
67,926
|
||||||||||
Net loss
|
-
|
-
|
(473
|
)
|
-
|
(473
|
)
|
|||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
45
|
45
|
|||||||||||||||
Other
|
-
|
118
|
-
|
-
|
118
|
|||||||||||||||
Balance at June 30, 2015
|
4,196,559
|
$
|
100,989
|
$
|
(38,048
|
)
|
$
|
4,675
|
$
|
67,616
|
Six Months Ended June 30
|
||||||||
2015
|
2014
|
|||||||
Operating Activities:
|
||||||||
Net earnings (loss)
|
$
|
(473
|
)
|
$
|
53
|
|||
Adjustments:
|
||||||||
Depreciation and amortization
|
(21
|
)
|
4
|
|||||
Annuity benefits
|
1,179
|
1,350
|
||||||
Realized (gains) losses on investing activities
|
844
|
(227
|
)
|
|||||
Deferred annuity and life policy acquisition costs
|
(11
|
)
|
(8
|
)
|
||||
Amortization of insurance acquisition costs
|
1,420
|
1,420
|
||||||
Change in:
|
||||||||
Life, accident and health reserves
|
(217
|
)
|
11,140
|
|||||
Recoverables from reinsurers
|
(364
|
)
|
(3,834
|
)
|
||||
Accrued investment income
|
(120
|
)
|
114
|
|||||
Net deferred tax asset
|
2,447
|
1,852
|
||||||
Other assets
|
942
|
1,142
|
||||||
Other liabilities
|
(1,259
|
)
|
(1,718
|
)
|
||||
Other operating activities, net
|
77
|
136
|
||||||
Net cash provided by operating activities
|
4,444
|
11,424
|
||||||
Investing Activities:
|
||||||||
Purchases of:
|
||||||||
Fixed maturities
|
(16,859
|
)
|
(12,507
|
)
|
||||
Equity securities
|
(1,690
|
)
|
(1,456
|
)
|
||||
Proceeds from:
|
||||||||
Maturities and redemptions of fixed maturities
|
10,766
|
10,264
|
||||||
Repayment of mortgage loans
|
593
|
102
|
||||||
Sales of fixed maturities
|
290
|
235
|
||||||
Sales of equity securities
|
102
|
-
|
||||||
Other investments
|
-
|
351
|
||||||
Other investing activities, net
|
46
|
125
|
||||||
Net cash used in investing activities
|
(6,752
|
)
|
(2,886
|
)
|
||||
Financing Activities:
|
||||||||
Annuity receipts
|
304
|
299
|
||||||
Annuity surrenders, benefits and withdrawals
|
(3,650
|
)
|
(6,222
|
)
|
||||
Net cash used in financing activities
|
(3,346
|
)
|
(5,923
|
)
|
||||
Net Change in Cash and Cash Equivalents
|
(5,654
|
)
|
2,615
|
|||||
Cash and cash equivalents at beginning of year
|
12,305
|
5,267
|
||||||
Cash and cash equivalents at end of year
|
$
|
6,651
|
$
|
7,882
|
A.
|
Accounting Policies
|
B.
|
Fair Value Measurements
|
June 30, 2015
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale ("AFS") fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
1,732
|
$
|
5,078
|
$
|
-
|
$
|
6,810
|
||||||||
States, municipalities and political subdivisions
|
-
|
53,676
|
-
|
53,676
|
||||||||||||
Foreign government
|
-
|
1,769
|
-
|
1,769
|
||||||||||||
Residential MBS
|
-
|
34,190
|
7,152
|
41,342
|
||||||||||||
Commercial MBS
|
-
|
19,833
|
442
|
20,275
|
||||||||||||
Asset-backed securities ("ABS")
|
-
|
5,750
|
-
|
5,750
|
||||||||||||
Corporate and other
|
-
|
100,663
|
1,202
|
101,865
|
||||||||||||
Total AFS fixed maturities
|
1,732
|
220,959
|
8,796
|
231,487
|
||||||||||||
Equity securities
|
9,684
|
2,062
|
11
|
11,757
|
||||||||||||
Total assets accounted for at fair value
|
$
|
11,416
|
$
|
223,021
|
$
|
8,807
|
$
|
243,244
|
||||||||
December 31, 2014
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Available for sale fixed maturities:
|
||||||||||||||||
U.S. Government and government agencies
|
$
|
1,784
|
$
|
6,475
|
$
|
-
|
$
|
8,259
|
||||||||
States, municipalities and political subdivisions
|
-
|
50,237
|
-
|
50,237
|
||||||||||||
Foreign government
|
-
|
1,761
|
-
|
1,761
|
||||||||||||
Residential MBS
|
-
|
39,523
|
5,432
|
44,955
|
||||||||||||
Commercial MBS
|
-
|
20,303
|
464
|
20,767
|
||||||||||||
Asset-backed securities
|
-
|
6,137
|
-
|
6,137
|
||||||||||||
Corporate and other
|
-
|
95,770
|
1,230
|
97,000
|
||||||||||||
Total AFS fixed maturities
|
1,784
|
220,206
|
7,126
|
229,116
|
||||||||||||
Equity securities
|
8,132
|
1,027
|
1,026
|
10,185
|
||||||||||||
Total assets accounted for at fair value
|
$
|
9,916
|
$
|
221,233
|
$
|
8,152
|
$
|
239,301
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31, 2014
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
June 30,
2015
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
5,432
|
$
|
29
|
$
|
(39
|
)
|
$
|
-
|
$
|
(193
|
)
|
$
|
2,849
|
$
|
(926
|
)
|
$
|
7,152
|
|||||||||||||
Commercial MBS
|
464
|
(22
|
)
|
-
|
-
|
-
|
-
|
-
|
442
|
|||||||||||||||||||||||
Corporate and other
|
1,230
|
11
|
3
|
-
|
(42
|
)
|
-
|
-
|
1,202
|
|||||||||||||||||||||||
Equity securities
|
1,026
|
(15
|
)
|
(33
|
)
|
-
|
-
|
-
|
(967
|
)
|
11
|
Total realized/unrealized
gains (losses) included in
|
||||||||||||||||||||||||||||||||
Balance at
December 31, 2013
|
Net
earnings
(loss)
|
Other
comp.
income
(loss)
|
Purchases
and
issuances
|
Sales
and
settlements
|
Transfer
into
Level 3
|
Transfer
out of
Level 3
|
Balance at
June 30,
2014
|
|||||||||||||||||||||||||
AFS fixed maturities:
|
||||||||||||||||||||||||||||||||
Residential MBS
|
$
|
7,278
|
$
|
(86
|
)
|
$
|
(18
|
)
|
$
|
-
|
$
|
(263
|
)
|
$
|
836
|
$
|
(3,969
|
)
|
$
|
3,778
|
||||||||||||
Commercial MBS
|
475
|
(5
|
)
|
-
|
-
|
-
|
-
|
-
|
470
|
|||||||||||||||||||||||
Asset-backed securities
|
1,002
|
-
|
16
|
-
|
(8
|
)
|
-
|
-
|
1,010
|
|||||||||||||||||||||||
Corporate and other
|
1,639
|
(5
|
)
|
(140
|
)
|
-
|
(53
|
)
|
-
|
-
|
1,441
|
|||||||||||||||||||||
Equity securities
|
35
|
-
|
35
|
750
|
-
|
-
|
-
|
820
|
Carrying
|
Estimated
|
|||||||||||||||||||
Value
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
June 30, 2015
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
6,651
|
$
|
6,651
|
$
|
6,651
|
$
|
-
|
$
|
-
|
||||||||||
Mortgage loans
|
2,113
|
2,113
|
-
|
-
|
2,113
|
|||||||||||||||
Policy loans
|
2,764
|
2,764
|
-
|
-
|
2,764
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
11,528
|
$
|
11,528
|
$
|
6,651
|
$
|
-
|
$
|
4,877
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
74,562
|
$
|
75,105
|
$
|
-
|
$
|
-
|
$
|
75,105
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
74,562
|
$
|
75,105
|
$
|
-
|
$
|
-
|
$
|
75,105
|
Carrying
|
Estimated
|
|||||||||||||||||||
Value
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
December 31, 2014
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
12,305
|
$
|
12,305
|
$
|
12,305
|
$
|
-
|
$
|
-
|
||||||||||
Mortgage loans
|
2,706
|
2,706
|
-
|
-
|
2,706
|
|||||||||||||||
Policy loans
|
2,810
|
2,810
|
-
|
-
|
2,810
|
|||||||||||||||
Total financial assets not accounted for at fair value
|
$
|
17,821
|
$
|
17,821
|
$
|
12,305
|
$
|
-
|
$
|
5,516
|
||||||||||
Financial liabilities:
|
||||||||||||||||||||
Annuity benefits accumulated(*)
|
$
|
76,702
|
$
|
78,442
|
$
|
-
|
$
|
-
|
$
|
78,442
|
||||||||||
Total financial liabilities not accounted for at fair value
|
$
|
76,702
|
$
|
78,442
|
$
|
-
|
$
|
-
|
$
|
78,442
|
C.
|
Investments
|
June 30, 2015
|
December 31, 2014
|
|||||||||||||||||||||||||||||||
Amortized
|
Fair
|
Gross Unrealized
|
Amortized
|
Fair
|
Gross Unrealized
|
|||||||||||||||||||||||||||
Cost
|
Value
|
Gains
|
Losses
|
Cost
|
Value
|
Gains
|
Losses
|
|||||||||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
6,586
|
$
|
6,810
|
$
|
224
|
$
|
-
|
$
|
7,902
|
$
|
8,259
|
$
|
357
|
$
|
-
|
||||||||||||||||
States, municipalities and political subdivisions
|
50,992
|
53,676
|
3,348
|
(664
|
)
|
46,093
|
50,237
|
4,256
|
(112
|
)
|
||||||||||||||||||||||
Foreign government
|
1,493
|
1,769
|
276
|
-
|
1,493
|
1,761
|
268
|
-
|
||||||||||||||||||||||||
Residential MBS
|
37,488
|
41,342
|
3,904
|
(50
|
)
|
40,718
|
44,955
|
4,324
|
(87
|
)
|
||||||||||||||||||||||
Commercial MBS
|
18,946
|
20,275
|
1,329
|
-
|
19,102
|
20,767
|
1,665
|
-
|
||||||||||||||||||||||||
Asset-backed securities
|
5,516
|
5,750
|
236
|
(2
|
)
|
5,841
|
6,137
|
320
|
(24
|
)
|
||||||||||||||||||||||
Corporate and other
|
90,963
|
101,865
|
11,400
|
(498
|
)
|
82,958
|
97,000
|
14,215
|
(173
|
)
|
||||||||||||||||||||||
Total fixed maturities
|
$
|
211,984
|
$
|
231,487
|
$
|
20,717
|
$
|
(1,214
|
)
|
$
|
204,107
|
$
|
229,116
|
$
|
25,405
|
$
|
(396
|
)
|
||||||||||||||
Common stocks
|
$
|
6,644
|
$
|
6,770
|
$
|
335
|
$
|
(209
|
)
|
$
|
5,878
|
$
|
5,700
|
$
|
116
|
$
|
(294
|
)
|
||||||||||||||
Perpetual preferred stocks
|
$
|
5,000
|
$
|
4,987
|
$
|
14
|
$
|
(27
|
)
|
$
|
4,500
|
$
|
4,485
|
$
|
37
|
$
|
(52
|
)
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
Unrealized
|
Fair
|
Fair Value as
|
Unrealized
|
Fair
|
Fair Value as
|
|||||||||||||||||||
June 30, 2015
|
Loss
|
Value
|
% of Cost
|
Loss
|
Value
|
% of Cost
|
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
(455
|
)
|
8,369
|
95
|
%
|
(209
|
)
|
731
|
78
|
%
|
||||||||||||||
Residential MBS
|
(12
|
)
|
3,391
|
100
|
%
|
(38
|
)
|
1,325
|
97
|
%
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(2
|
)
|
488
|
100
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Corporate and other
|
(498
|
)
|
11,955
|
96
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Total fixed maturities
|
$
|
(967
|
)
|
$
|
24,203
|
96
|
%
|
$
|
(247
|
)
|
$
|
2,056
|
89
|
%
|
||||||||||
Common stocks
|
$
|
(122
|
)
|
$
|
2,353
|
95
|
%
|
$
|
(87
|
)
|
$
|
309
|
78
|
%
|
||||||||||
Perpetual preferred stocks
|
$
|
(27
|
)
|
$
|
1,472
|
98
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||||||||||
Unrealized
|
Fair
|
Fair Value as
|
Unrealized
|
Fair
|
Fair Value as
|
|||||||||||||||||||
December 31, 2014
|
Loss
|
Value
|
% of Cost
|
Loss
|
Value
|
% of Cost
|
||||||||||||||||||
Fixed Maturities:
|
||||||||||||||||||||||||
U.S. Government and government agencies
|
$
|
-
|
$
|
-
|
-
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
||||||||||||
States, municipalities and political subdivisions
|
-
|
-
|
-
|
%
|
(112
|
)
|
3,414
|
97
|
%
|
|||||||||||||||
Residential MBS
|
(71
|
)
|
5,186
|
99
|
%
|
(16
|
)
|
2,010
|
99
|
%
|
||||||||||||||
Commercial MBS
|
-
|
-
|
-
|
%
|
-
|
-
|
-
|
%
|
||||||||||||||||
Asset-backed securities
|
(24
|
)
|
465
|
95
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Corporate and other
|
(173
|
)
|
1,332
|
89
|
%
|
-
|
-
|
-
|
%
|
|||||||||||||||
Total fixed maturities
|
$
|
(268
|
)
|
$
|
6,983
|
96
|
%
|
$
|
(128
|
)
|
$
|
5,424
|
98
|
%
|
||||||||||
Common stocks
|
$
|
(129
|
)
|
$
|
2,079
|
94
|
%
|
$
|
(165
|
)
|
$
|
1,352
|
89
|
%
|
||||||||||
Perpetual preferred stocks
|
$
|
(52
|
)
|
$
|
1,449
|
97
|
%
|
$
|
-
|
$
|
-
|
-
|
%
|
a)
|
whether the unrealized loss is credit-driven or a result of changes in market interest rates,
|
b)
|
the extent to which fair value is less than cost basis,
|
c)
|
cash flow projections received from independent sources,
|
d)
|
historical operating, balance sheet and cash flow data contained in issuer SEC filings and news releases,
|
e)
|
near-term prospects for improvement in the issuer and/or its industry,
|
f)
|
third party research and communications with industry specialists,
|
g)
|
financial models and forecasts,
|
h)
|
the continuity of dividend payments, maintenance of investment grade ratings and hybrid nature of certain investments,
|
i)
|
discussions with issuer management, and
|
j)
|
ability and intent to hold the investment for a period of time sufficient to allow for anticipated recovery in fair value.
|
2015
|
2014
|
|||||||
Balance at January 1
|
$
|
119
|
$
|
225
|
||||
Additional credit impairments on:
|
||||||||
Securities without prior impairments
|
9
|
-
|
||||||
Balance at June 30
|
$
|
128
|
$
|
225
|
Amortized
|
Fair Value
|
|||||||||||
Maturity
|
Cost
|
Amount
|
%
|
|||||||||
One year or less
|
$
|
4,893
|
$
|
5,034
|
2
|
%
|
||||||
After one year through five years
|
24,404
|
27,063
|
12
|
%
|
||||||||
After five years through ten years
|
43,161
|
46,193
|
20
|
%
|
||||||||
After ten years
|
77,576
|
85,830
|
37
|
%
|
||||||||
Subtotal
|
150,034
|
164,120
|
71
|
%
|
||||||||
MBS (average life of approximately 5 years)
|
56,434
|
61,617
|
27
|
%
|
||||||||
ABS (average life of approximately 4 1/2 years)
|
5,516
|
5,750
|
2
|
%
|
||||||||
Total
|
$
|
211,984
|
$
|
231,487
|
100
|
%
|
June 30, 2015 | ||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
19,503
|
$
|
(6,826
|
)
|
$
|
12,677
|
|||||
Equity securities
|
113
|
(40
|
)
|
73
|
||||||||
Deferred policy acquisition costs
|
(230
|
)
|
81
|
(149
|
)
|
|||||||
Life, accident and health reserves
|
(12,194
|
)
|
4,268
|
(7,926
|
)
|
|||||||
$
|
7,192
|
$
|
(2,517
|
)
|
$
|
4,675
|
December 31, 2014 | ||||||||||||
Pretax
|
Deferred Tax
|
Net
|
||||||||||
Unrealized gain on:
|
||||||||||||
Fixed maturity securities
|
$
|
25,009
|
$
|
(8,753
|
)
|
$
|
16,256
|
|||||
Equity securities
|
(193
|
)
|
68
|
(125
|
)
|
|||||||
Deferred policy acquisition costs
|
(221
|
)
|
77
|
(144
|
)
|
|||||||
Life, accident and health reserves
|
(17,472
|
)
|
6,115
|
(11,357
|
)
|
|||||||
$
|
7,123
|
$
|
(2,493
|
)
|
$
|
4,630
|
2015
|
2014
|
|||||||
Investment income
|
||||||||
Fixed maturities
|
$
|
6,542
|
$
|
7,508
|
||||
Equity securities
|
409
|
629
|
||||||
Policy loans
|
85
|
89
|
||||||
Other
|
91
|
86
|
||||||
Gross investment income
|
7,127
|
8,312
|
||||||
Investment expenses
|
(46
|
)
|
(20
|
)
|
||||
Net investment income
|
$
|
7,081
|
$
|
8,292
|
Mortgage
|
||||||||||||||||||||||||
Loans
|
||||||||||||||||||||||||
Fixed
|
Equity
|
and Other
|
||||||||||||||||||||||
Maturities
|
Securities
|
Investments
|
Other (a)
|
Tax Effects
|
Total
|
|||||||||||||||||||
Six Months ended June 30, 2015
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
(406
|
)
|
$
|
(82
|
)
|
$
|
111
|
$
|
5
|
$
|
130
|
$
|
(242
|
)
|
|||||||||
Realized - impairments
|
(10
|
)
|
(351
|
)
|
(111
|
)
|
-
|
165
|
(307
|
)
|
||||||||||||||
Change in unrealized
|
(5,506
|
)
|
306
|
-
|
5,269
|
(24
|
)
|
45
|
||||||||||||||||
Six Months ended June 30, 2014
|
||||||||||||||||||||||||
Realized before impairments
|
$
|
228
|
$
|
-
|
$
|
-
|
$
|
(1
|
)
|
$
|
(79
|
)
|
$
|
148
|
||||||||||
Realized - impairments
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Change in unrealized
|
6,650
|
(211
|
)
|
-
|
(8,522
|
)
|
730
|
(1,353
|
)
|
(a)
|
Primarily adjustments to deferred policy acquisition costs and reserves related to long-term care business.
|
2015
|
2014
|
|||||||
Fixed maturities:
|
||||||||
Gross gains
|
$
|
180
|
$
|
-
|
||||
Gross losses
|
-
|
(26
|
)
|
|||||
Equity securities:
|
||||||||
Gross gains
|
29
|
-
|
||||||
Gross losses
|
-
|
-
|
D.
|
Derivatives
|
E.
|
Shareholder's Equity
|
Other Comprehensive Income
|
||||||||||||||||||||
AOCI
|
Net
|
AOCI
|
||||||||||||||||||
Beginning
|
of
|
Ending
|
||||||||||||||||||
Balance
|
Pretax
|
Tax
|
Tax
|
Balance
|
||||||||||||||||
Six Months Ended June 30, 2015
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
(775
|
)
|
$
|
271
|
$
|
(504
|
)
|
||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
844
|
(295
|
)
|
549
|
||||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
4,630
|
69
|
(24
|
)
|
45
|
$
|
4,675
|
||||||||||||
Six Months Ended June 30, 2014
|
||||||||||||||||||||
Net unrealized gains on securities:
|
||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
$
|
(1,856
|
)
|
$
|
651
|
$
|
(1,205
|
)
|
||||||||||||
Reclassification adjustment for realized (gains) losses included in net earnings (a)
|
(227
|
)
|
79
|
(148
|
)
|
|||||||||||||||
Total net unrealized gains on securities (b)
|
$
|
9,903
|
(2,083
|
)
|
730
|
(1,353
|
)
|
$
|
8,550
|
(a)
|
The reclassification adjustment out of net unrealized gains on securities affected the following lines in CGI’s Consolidated Statement of Earnings:
|
OCI component
|
Affected line in the Consolidated Statement of Earnings
|
|
Pretax
|
Realized gains on securities
|
|
Tax
|
Provision for income taxes
|
(b)
|
Includes net unrealized gains of $46,000 at June 30, 2015 compared to $35,000 at December 31, 2014 related to securities for which only the credit portion of an other-than-temporary impairment has been recorded in earnings.
|
F.
|
Income Taxes
|
2015
|
2014
|
|||||||||||||||
Amount
|
% of EBT
|
Amount
|
% of EBT
|
|||||||||||||
|
||||||||||||||||
Earnings (loss) before income taxes ("EBT")
|
$
|
(750
|
)
|
$
|
71
|
|||||||||||
Income taxes (benefit) at statutory rate
|
$
|
(263
|
)
|
35
|
%
|
$
|
25
|
35
|
%
|
|||||||
Effect of:
|
||||||||||||||||
Tax-exempt interest
|
(10
|
)
|
1
|
%
|
(8
|
)
|
(11
|
%)
|
||||||||
Other
|
(4
|
)
|
1
|
%
|
1
|
1
|
%
|
|||||||||
Provision (benefit) for income taxes as shown on the Statement of Earnings
|
$
|
(277
|
)
|
37
|
%
|
$
|
18
|
25
|
%
|
G.
|
Contingencies
|
H.
|
Subsequent Event
|
· | Our historical audited and unaudited consolidated financial statements and related notes and the sections entitled Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014, filed on March 16, 2015, and Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2015, filed on August 10, 2015. |
· | UTAIC’s and CGIC’s historical audited financial statements and related notes for the fiscal years ended December 31, 2014 and 2013, and the related consolidated statements of earnings, comprehensive income, changes in equity and cash flows for each of the three fiscal years ended December 31, 2014, which is attached hereto as Exhibit 99.5 and is incorporated herein by reference. |
· | Schuff’s historical audited financial statements and related notes as of and for the year ended December 29, 2013, and the unaudited historical financial statements of Schuff and related notes as of and for the three-month period ended March 31, 2014, which were previously filed as Exhibit 99.1 and Exhibit 99.2, respectively, to the Company’s Current Report on Form 8-K/A, filed on August 14, 2014. |
· | Bridgehouse Marine’s historical audited financial statements and related notes as of December 31, 2013 and for the year then ended, which were previously filed as Exhibit 99.1 to the Company’s Current Report on Form 8-K/A, filed on December 8, 2014. |
HC2 HOLDING, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of June 30, 2015
(in thousands, except share data amounts)
|
||||||||||||||||||||||||||||
Pro Forma Adjustments
|
||||||||||||||||||||||||||||
|
HC2
|
UTAIC
|
CGIC
|
Combined
UTAIC and CGIC
|
UTAIC and CGIC
Acquisition
|
Ref.
|
Pro Forma As Adjusted
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||
Investments
|
||||||||||||||||||||||||||||
Fixed maturities, available for sale at fair value
|
$
|
1,032
|
$
|
1,003,150
|
$
|
231,487
|
$
|
1,234,637
|
$
|
-
|
$
|
1,235,669
|
||||||||||||||||
Equity securities, available for sale at fair value
|
27,329
|
67,407
|
11,757
|
79,164
|
-
|
106,493
|
||||||||||||||||||||||
Mortgage loans
|
-
|
-
|
2,113
|
2,113
|
-
|
2,113
|
||||||||||||||||||||||
Policy loans
|
-
|
15,831
|
2,764
|
18,595
|
-
|
18,595
|
||||||||||||||||||||||
Other investments
|
55,697
|
3,666
|
223
|
3,889
|
-
|
59,586
|
||||||||||||||||||||||
Total investments
|
84,058
|
1,090,054
|
248,344
|
1,338,398
|
-
|
1,422,456
|
||||||||||||||||||||||
Cash and cash equivalents
|
68,941
|
21,760
|
6,651
|
28,411
|
(9,296
|
)
|
(6a
|
)
|
88,056
|
|||||||||||||||||||
Restricted cash
|
7,188
|
-
|
-
|
-
|
-
|
7,188
|
||||||||||||||||||||||
Accounts receivable, net
|
214,027
|
-
|
-
|
-
|
-
|
214,027
|
||||||||||||||||||||||
Cost and recognized earnings in excess of billings on uncompleted contracts
|
35,573
|
-
|
-
|
-
|
-
|
35,573
|
||||||||||||||||||||||
Inventories
|
17,796
|
-
|
-
|
-
|
-
|
17,796
|
||||||||||||||||||||||
Recoverables from reinsurers
|
-
|
179,262
|
420,504
|
599,766
|
-
|
599,766
|
||||||||||||||||||||||
Accrued investment income
|
-
|
12,100
|
2,634
|
14,734
|
-
|
14,734
|
||||||||||||||||||||||
Deferred tax asset
|
22,699
|
-
|
19,759
|
19,759
|
16,448
|
(6b
|
)
|
58,906
|
||||||||||||||||||||
Property and equipment, net
|
235,862
|
-
|
-
|
-
|
-
|
235,862
|
||||||||||||||||||||||
Goodwill
|
29,649
|
2,146
|
-
|
2,146
|
22,697
|
(6c
|
)
|
54,492
|
||||||||||||||||||||
Intangibles including DAC, net
|
27,987
|
49,472
|
18,546
|
68,018
|
(65,323
|
)
|
(6d
|
)
|
30,682
|
|||||||||||||||||||
Other assets
|
42,175
|
2,405
|
487
|
2,892
|
(581
|
)
|
(6e
|
)
|
44,486
|
|||||||||||||||||||
Assets held for sale
|
8,597
|
-
|
-
|
-
|
-
|
8,597
|
||||||||||||||||||||||
Total assets
|
794,552
|
1,357,199
|
716,925
|
2,074,124
|
(36,055
|
)
|
2,832,621
|
|||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||
Life, accident and health reserves
|
$
|
-
|
$
|
947,004
|
$
|
559,315
|
$
|
1,506,319
|
$
|
196,190
|
(6f
|
)
|
$
|
1,702,509
|
||||||||||||||
Annuity benefits accumulated
|
-
|
191,760
|
75,931
|
267,691
|
-
|
267,691
|
||||||||||||||||||||||
Accounts payable and other current liabilities
|
187,816
|
-
|
-
|
-
|
-
|
187,816
|
||||||||||||||||||||||
Billings in excess of costs and recognized earnings on uncompleted contracts
|
29,859
|
-
|
-
|
-
|
-
|
29,859
|
||||||||||||||||||||||
Deferred tax liability
|
-
|
289
|
-
|
289
|
(289
|
)
|
(6g
|
)
|
-
|
|||||||||||||||||||
Long-term obligations
|
387,073
|
-
|
-
|
-
|
13,000
|
(6h
|
)
|
400,073
|
||||||||||||||||||||
Pension liability
|
34,538
|
-
|
-
|
-
|
-
|
34,538
|
||||||||||||||||||||||
Other liabilities
|
7,754
|
12,705
|
14,063
|
26,768
|
22,249
|
(6i
|
)
|
56,771
|
||||||||||||||||||||
Total liabilities
|
647,040
|
1,151,758
|
649,309
|
1,801,067
|
231,150
|
2,679,257
|
||||||||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||||||||||
Temporary equity
|
||||||||||||||||||||||||||||
Preferred stock
|
53,013
|
-
|
-
|
-
|
-
|
53,013
|
||||||||||||||||||||||
Stockholders' equity:
|
||||||||||||||||||||||||||||
Common stock
|
26
|
2,500
|
4,197
|
6,697
|
(6,696
|
)
|
(6j
|
)
|
27
|
|||||||||||||||||||
Additional paid-in capital
|
150,537
|
149,524
|
96,792
|
246,316
|
(240,206
|
)
|
(6k
|
)
|
156,647
|
|||||||||||||||||||
Retained earnings (accumulated deficit)
|
(58,157
|
)
|
33,772
|
(38,048
|
)
|
(4,276
|
)
|
4,017
|
(6l
|
)
|
(58,416
|
)
|
||||||||||||||||
Treasury stock, at cost
|
(378
|
)
|
-
|
-
|
-
|
-
|
(378
|
)
|
||||||||||||||||||||
Accumulated other comprehensive loss (income)
|
(20,139
|
)
|
19,645
|
4,675
|
24,320
|
(24,320
|
)
|
(6m
|
)
|
(20,139
|
)
|
|||||||||||||||||
Total HC2 Holdings, Inc. stockholders’ equity before noncontrolling interest
|
71,889
|
205,441
|
67,616
|
273,057
|
(267,205
|
)
|
77,741
|
|||||||||||||||||||||
Noncontrolling interest
|
22,610
|
-
|
-
|
-
|
-
|
22,610
|
||||||||||||||||||||||
Total stockholders' equity
|
94,499
|
205,441
|
67,616
|
273,057
|
(267,205
|
)
|
100,351
|
|||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
794,552
|
$
|
1,357,199
|
$
|
716,925
|
$
|
2,074,124
|
$
|
(36,055
|
)
|
$
|
2,832,621
|
HC2 HOLDING, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Six Months Ended June 30, 2015
(in thousands, except per share data amounts)
|
||||||||||||||||||||||||||||
Pro Forma Adjustments
|
||||||||||||||||||||||||||||
|
HC2
|
UTAIC
|
CGIC
|
Combined
UTAIC and CGIC
|
UTAIC and CGIC
Acquisition
Adjustments
|
Ref.
|
Pro Forma As adjusted
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Services revenue
|
$
|
221,559
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
221,559
|
||||||||||||||||
Sales revenue
|
261,231
|
-
|
-
|
-
|
-
|
261,231
|
||||||||||||||||||||||
Life, accident and health net earned premiums
|
-
|
35,947
|
5,263
|
41,210
|
-
|
41,210
|
||||||||||||||||||||||
Net investment income
|
-
|
30,213
|
7,081
|
37,294
|
(3,088
|
)
|
(7a
|
)
|
34,206
|
|||||||||||||||||||
Realized gains/(losses) on investments
|
(1,485
|
)
|
(844
|
)
|
(2,329
|
)
|
-
|
(2,329
|
)
|
|||||||||||||||||||
.
|
||||||||||||||||||||||||||||
Net revenue
|
482,790
|
64,675
|
11,500
|
76,175
|
(3,088
|
)
|
555,877
|
|||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||
Cost of revenue-services
|
196,509
|
-
|
-
|
-
|
-
|
196,509
|
||||||||||||||||||||||
Cost of revenue-sales
|
221,445
|
-
|
-
|
-
|
-
|
221,445
|
||||||||||||||||||||||
Life, accident and health benefits
|
-
|
40,735
|
8,917
|
49,652
|
(4,250
|
)
|
(7b
|
)
|
45,402
|
|||||||||||||||||||
Annuity benefits
|
-
|
3,628
|
1,179
|
4,807
|
-
|
4,807
|
||||||||||||||||||||||
Insurance acquisition expenses, net
|
-
|
8,435
|
1,966
|
10,401
|
(5,031
|
)
|
(7c
|
)
|
5,370
|
|||||||||||||||||||
Selling, general and administrative
|
49,529
|
7,029
|
2,530
|
9,559
|
-
|
59,088
|
||||||||||||||||||||||
Depreciation and amortization
|
10,242
|
-
|
-
|
-
|
-
|
10,242
|
||||||||||||||||||||||
(Gain) loss on sale or disposal of assets
|
971
|
-
|
-
|
-
|
-
|
971
|
||||||||||||||||||||||
Total operating expenses
|
478,696
|
59,827
|
14,592
|
74,419
|
(9,281
|
)
|
543,834
|
|||||||||||||||||||||
Income (loss) from operations
|
4,094
|
4,848
|
(3,092
|
)
|
1,756
|
6,193
|
12,043
|
|||||||||||||||||||||
Interest expense
|
(18,649
|
)
|
-
|
-
|
-
|
-
|
(18,649
|
)
|
||||||||||||||||||||
Amortization of debt discount
|
(176
|
)
|
-
|
-
|
-
|
-
|
(176
|
)
|
||||||||||||||||||||
Other income (expense), net
|
(4,744
|
)
|
19
|
2,342
|
2,361
|
-
|
(2,383
|
)
|
||||||||||||||||||||
Foreign currency transaction gain (loss)
|
1,051
|
-
|
-
|
-
|
-
|
1,051
|
||||||||||||||||||||||
Income (loss) from continuing operations before income taxes and income (loss) from equity investees
|
(18,424
|
)
|
4,867
|
(750
|
)
|
4,117
|
6,193
|
(8,114
|
)
|
|||||||||||||||||||
Income (loss) from equity investees
|
(1,259
|
)
|
-
|
-
|
-
|
-
|
(1,259
|
)
|
||||||||||||||||||||
Income tax benefit (expense)
|
3,369
|
(1,431
|
)
|
277
|
(1,154
|
)
|
(2,168
|
)
|
(7d
|
)
|
47
|
|
||||||||||||||||
Income (loss) from continuing operations
|
(16,314
|
)
|
3,436
|
(473
|
)
|
2,963
|
4,025
|
(9,326
|
)
|
|||||||||||||||||||
Less: Net (income) loss from continuing operations attributable to the noncontrolling interest
|
57
|
-
|
-
|
-
|
-
|
57
|
||||||||||||||||||||||
Net income (loss) from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(16,257
|
)
|
$
|
3,436
|
$
|
(473
|
)
|
$
|
2,963
|
$
|
4,025
|
$
|
(5,778
|
)
|
|||||||||||||
Less: Perferred stock and dividends accretion
|
2,177
|
-
|
-
|
-
|
-
|
2,177
|
||||||||||||||||||||||
Net income (loss) from continuing operations attributable to common stock and participating preferred stockholders
|
$
|
(18,434
|
)
|
$
|
3,436
|
$
|
(473
|
)
|
$
|
2,963
|
$
|
4,025
|
$
|
(11,446
|
)
|
|||||||||||||
Basic income (loss) per common share
|
||||||||||||||||||||||||||||
Net loss from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(0.74
|
)
|
$
|
(0.45
|
)
|
||||||||||||||||||||||
Diluted income (loss) per common share
|
||||||||||||||||||||||||||||
Net loss from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(0.74
|
)
|
$
|
(0.45
|
)
|
||||||||||||||||||||||
Common shares outstanding
|
||||||||||||||||||||||||||||
Basic
|
24,838
|
867
|
(9
|
)
|
25,705
|
|||||||||||||||||||||||
Diluted
|
24,838
|
867
|
(9
|
)
|
25,705
|
HC2 HOLDING, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2014
(in thousands, except per share data amounts)
|
2014 Acquisitions Pro Forma Adjustments
|
Pro Forma Adjustments
|
||||||||||||||||||||||||||||||||||||||||||||||||
HC2
Year Ended
December 31, 2014
|
Schuff
Five Months Ended
May 26, 2014
|
BML
Nine Months Ended
September 30, 2014
|
Schuff
Acquisition
Adjustments
|
BML
Acquisition
Adjustments
|
Other Pro Forma
Accounting
Adjustments
|
Pro forma
As adjusted
for 2014 Acquisitions
|
UTAIC Historical
Year Ended
December 31, 2014
|
CGIC Historical
Year Ended
December 31, 2014
|
Combined
UTAIC and CGIC
Year Ended
December 31, 2014
|
UTAIC and CGIC
Acquisition
Adjustments
|
Ref.
|
Pro Forma
As Adjusted
Year ended
December 31, 2014
|
|||||||||||||||||||||||||||||||||||||
Services revenue
|
$
|
193,044
|
$
|
-
|
$
|
132,503
|
$
|
-
|
$
|
(159
|
) (8d)
|
$
|
-
|
$
|
325,388
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
325,388
|
||||||||||||||||||||||||
Sales revenue
|
350,158
|
177,823
|
-
|
-
|
-
|
-
|
527,981
|
-
|
-
|
-
|
-
|
527,981
|
|||||||||||||||||||||||||||||||||||||
Life, accident and health net earned premiums
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,883
|
12,606
|
83,489
|
-
|
83,489
|
|||||||||||||||||||||||||||||||||||||
Net investment income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59,942
|
15,484
|
75,426
|
(6,176
|
)
|
(7a)
|
69,250
|
|||||||||||||||||||||||||||||||||||
Realized gains/(losses) on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,505
|
)
|
(1,471
|
)
|
(6,976
|
)
|
-
|
(6,976
|
)
|
|||||||||||||||||||||||||||||||||
Net revenue
|
543,202
|
177,823
|
132,503
|
-
|
(159
|
)
|
-
|
853,369
|
125,320
|
26,619
|
151,939
|
(6,176
|
)
|
999,132
|
|||||||||||||||||||||||||||||||||||
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Operating expenses:
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Cost of revenue-services
|
174,956
|
-
|
91,104
|
1,019
|
(8a)
|
-
|
-
|
267,079
|
-
|
-
|
-
|
-
|
267,079
|
||||||||||||||||||||||||||||||||||||
Cost of revenue-sales
|
296,530
|
149,226
|
-
|
-
|
-
|
-
|
445,756
|
-
|
-
|
-
|
-
|
445,756
|
|||||||||||||||||||||||||||||||||||||
Life, accident and health benefits
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
106,742
|
22,915
|
129,657
|
(8,649
|
)
|
(7b)
|
121,008
|
|||||||||||||||||||||||||||||||||||
Annuity benefits
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,274
|
2,627
|
8,901
|
-
|
8,901
|
|||||||||||||||||||||||||||||||||||||
Insurance acquisition expenses, net
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,094
|
3,525
|
18,619
|
(7,475
|
)
|
(7c)
|
11,144
|
|||||||||||||||||||||||||||||||||||
Selling, general and administrative
|
81,396
|
14,385
|
8,527
|
-
|
-
|
-
|
104,308
|
11,759
|
3,220
|
14,979
|
-
|
|
119,287
|
||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
4,617
|
3,086
|
10,351
|
174
|
(8b)
|
3,470
|
(8e)
|
-
|
21,698
|
-
|
-
|
-
|
-
|
21,698
|
|||||||||||||||||||||||||||||||||||
Asset impairment expense
|
291
|
-
|
-
|
-
|
-
|
-
|
291
|
-
|
-
|
-
|
-
|
291
|
|||||||||||||||||||||||||||||||||||||
Loss on sale or disposal of assets
|
(162
|
)
|
208
|
104
|
-
|
-
|
-
|
150
|
-
|
-
|
-
|
-
|
150
|
||||||||||||||||||||||||||||||||||||
Total operating expenses
|
557,628
|
166,905
|
110,086
|
1,193
|
3,470
|
-
|
839,282
|
139,869
|
32,287
|
172,156
|
(16,124
|
)
|
995,314
|
||||||||||||||||||||||||||||||||||||
Income (loss) from operations
|
(14,426
|
)
|
10,918
|
22,417
|
(1,193
|
)
|
(3,629
|
)
|
-
|
14,087
|
(14,549
|
)
|
(5,668
|
)
|
(20,217
|
)
|
9,948
|
3,818
|
|||||||||||||||||||||||||||||||
Interest expense
|
(10,754
|
)
|
(1,033
|
)
|
(3,677
|
)
|
-
|
-
|
(24,444
|
) (8g)
|
(39,908
|
)
|
-
|
-
|
-
|
-
|
(39,908
|
)
|
|||||||||||||||||||||||||||||||
Amortization of debt discount
|
(1,593
|
)
|
-
|
-
|
-
|
-
|
-
|
(1,593
|
)
|
-
|
-
|
-
|
-
|
(1,593
|
)
|
||||||||||||||||||||||||||||||||||
Other income (expense), net
|
436
|
(37
|
)
|
3,164
|
-
|
-
|
-
|
3,563
|
19
|
4,800
|
4,819
|
-
|
8,382
|
||||||||||||||||||||||||||||||||||||
Loss on early extinguishment or restructuring of debt
|
(11,969
|
)
|
-
|
-
|
-
|
-
|
-
|
(11,969
|
)
|
-
|
-
|
-
|
-
|
(11,969
|
)
|
||||||||||||||||||||||||||||||||||
Foreign currency transaction gain (loss)
|
1,061
|
-
|
(1,634
|
)
|
-
|
-
|
-
|
(573
|
)
|
-
|
-
|
-
|
-
|
(573
|
)
|
||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations before income (loss) from equity investees and income taxes
|
(37,245
|
)
|
9,848
|
20,270
|
(1,193
|
)
|
(3,629
|
)
|
(24,444
|
)
|
(36,393
|
)
|
(14,530
|
)
|
(868
|
)
|
(15,398
|
)
|
9,948
|
(41,843
|
)
|
||||||||||||||||||||||||||||
Income (loss) from equity investees
|
3,359
|
-
|
2,955
|
-
|
-
|
-
|
6,314
|
-
|
-
|
-
|
-
|
6,314
|
|||||||||||||||||||||||||||||||||||||
Income tax benefit (expense)
|
24,484
|
(3,619
|
)
|
(979
|
)
|
-
|
-
|
-
|
19,886
|
5,443
|
315
|
5,758
|
(3,482
|
)
|
(7d)
|
22,162
|
|||||||||||||||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
(9,402
|
)
|
$
|
6,229
|
$
|
22,246
|
$
|
(1,193
|
)
|
$
|
(3,629
|
)
|
$
|
(24,444
|
)
|
$
|
(10,193
|
)
|
$
|
(9,087
|
)
|
$
|
(553
|
)
|
$
|
(9,640
|
)
|
$
|
6,466
|
$
|
(13,367
|
)
|
||||||||||||||||
Less: Net (income) loss from continuing operations attributable to the noncontrolling interest
|
(2,559
|
)
|
(58
|
)
|
(2,220
|
)
|
1,372
|
(8c)
|
(497
|
) (8f)
|
-
|
(3,962
|
)
|
-
|
-
|
-
|
-
|
(3,962
|
)
|
||||||||||||||||||||||||||||||
Net income (loss) from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(11,961
|
)
|
$
|
6,171
|
$
|
20,026
|
$
|
179
|
$
|
(4,126
|
)
|
$
|
(24,444
|
)
|
$
|
(14,155
|
)
|
$
|
(9,087
|
)
|
$
|
(553
|
)
|
$
|
(9,640
|
)
|
$
|
6,466
|
$
|
(17,329
|
)
|
|||||||||||||||||
Less: Perferred stock and dividends accretion
|
2,049
|
-
|
-
|
-
|
-
|
1,246
|
(8h)
|
3,295
|
3,295
|
||||||||||||||||||||||||||||||||||||||||
Net income (loss) from continuing operations attributable to common stock and participating preferred stockholders
|
(14,010
|
)
|
(17,450
|
)
|
(20,624
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Basic income (loss) per common share
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Net loss from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(0.71
|
)
|
$
|
(1.00
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Diluted income (loss) per common share
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Net loss from continuing operations attributable to HC2 Holdings, Inc.
|
$
|
(0.71
|
)
|
$
|
(1.00
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Basic
|
19,729
|
867
|
(9)
|
20,596
|
|||||||||||||||||||||||||||||||||||||||||||||
Diluted
|
19,729
|
867
|
(9)
|
20,596
|
1. | Description of the Transaction |
2. | Basis of Presentation |
3. | Accounting Policies |
4. | Historical HC2, and Insurance Companies conforming adjustments |
(dollars in thousands)
|
Before Reclassification
|
Reclassification Amount
|
After Reclassification
|
Ref.
|
||||||||||||
Assets:
|
||||||||||||||||
Short-Term Investments
|
12,265
|
(12,265
|
)
|
-
|
1
|
|||||||||||
Long-Term Investments
|
71,793
|
(71,793
|
)
|
-
|
2
|
|||||||||||
Fixed Maturities
|
-
|
1,032
|
1,032
|
1
|
||||||||||||
Equity Securities
|
-
|
27,329
|
27,329
|
1,2
|
||||||||||||
Other Investments
|
-
|
55,697
|
55,697
|
1,2
|
||||||||||||
Deferred tax asset - current
|
1,701
|
(1,701
|
)
|
-
|
3
|
|||||||||||
Deferred tax asset - long-term
|
20,998
|
(20,998
|
)
|
-
|
3
|
|||||||||||
Deferred tax asset
|
22,699
|
22,699
|
3
|
|||||||||||||
Prepaid expenses and other current assets
|
23,746
|
(23,746
|
)
|
-
|
4
|
|||||||||||
Other assets
|
18,429
|
23,746
|
42,175
|
4
|
||||||||||||
Liabilities:
|
||||||||||||||||
Accounts payable
|
81,644
|
(81,644
|
)
|
-
|
5
|
|||||||||||
Accrued interconnection costs
|
31,551
|
(31,551
|
)
|
-
|
5
|
|||||||||||
Accrued payroll and employee benefits
|
19,222
|
(19,222
|
)
|
-
|
5
|
|||||||||||
Accrued expenses and other current liabilities
|
51,640
|
(51,640
|
)
|
-
|
5
|
|||||||||||
Accrued income taxes
|
912
|
(912
|
)
|
-
|
5
|
|||||||||||
Accrued interest
|
2,847
|
(2,847
|
)
|
-
|
5
|
|||||||||||
Accounts payable and other current liabilities
|
-
|
187,816
|
187,816
|
5
|
||||||||||||
Current portion of long-term obligations
|
12,752
|
(12,752
|
)
|
-
|
6
|
|||||||||||
Long-Term Obligations
|
374,321
|
12,752
|
387,073
|
6
|
||||||||||||
Current portion of pension liability
|
6,037
|
(6,037
|
)
|
-
|
7
|
|||||||||||
Pension Liability
|
28,501
|
6,037
|
34,538
|
7
|
1. | Adjustment to reclassify $12,265 of “Short-term investments” into $1,032 of “Fixed maturities”, $11,214 of “Equity securities”, and $19 of “Other Investments” |
2. | Adjustment to reclassify $71,793 of “Long-term investments” into $16,115 of “Equity securities” and $55,678 of “Other investments” |
3. | Adjustment to reclassify “Deferred tax asset - current” and “Deferred tax asset - long-term” to “Deferred tax asset” |
4. | Adjustment to reclassify “Prepaid expenses and other current assets” to “Other assets” |
5. | Adjustment to reclassify “Accounts payable”, “Accrued interconnection costs”, “Accrued payroll and employee benefits”, “Accrued expenses and other current liabilities”, “Accrued income taxes”, and “Accrued interest” to “Accounts payable and other current liabilities” |
6. | Adjustment to reclassify “Current portion of long-term obligations” to “Long-term obligations” |
7. | Adjustment to reclassify “Current portion of pension liability” to “Pension liability” |
UTAIC
|
CGIC
|
Ref.
|
||||||||||||||||||||||||||
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
|||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||
Deferred policy acquisition costs
|
49,472
|
(49,472
|
)
|
- |
15,851
|
(15,851
|
)
|
- |
1
|
|||||||||||||||||||
Other assets
|
4,551
|
(2,146
|
)
|
2,405
|
3,182
|
(2,695
|
)
|
487
|
1
|
|||||||||||||||||||
Intangibles including DAC, net
|
-
|
49,472
|
49,472
|
-
|
18,546
|
18,546
|
1
|
|||||||||||||||||||||
Goodwill
|
-
|
2,146
|
2,146
|
-
|
-
|
-
|
1
|
1. | Adjustment to reclassify “Deferred policy acquisition costs” and intangible assets within “Other assets” into “Intangibles including DAC, net” and “Goodwill” |
UTAIC
|
CGIC
|
Ref.
|
||||||||||||||||||||||||||
(dollars in thousands)
|
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
||||||||||||||||||||||
Other Income |
19
|
(19
|
)
|
-
|
2,342
|
(2,342
|
)
|
-
|
1
|
|||||||||||||||||||
Other income (expense), net
|
-
|
19
|
19
|
-
|
2,342
|
2,342
|
1
|
|||||||||||||||||||||
Other operating and general expenses
|
7,029
|
(7,029
|
)
|
-
|
2,530
|
(2,530
|
)
|
-
|
2
|
|||||||||||||||||||
Selling, general and administrative
|
-
|
7,029
|
7,029
|
-
|
2,530
|
2,530
|
2
|
1. | Adjustment to reclassify “Other Income” into “Other income (expense), net.” |
2. | Adjustment to reclassify “Other operating general expenses” into “Selling, general and administrative” expenses. |
UTAIC
|
CGIC
|
Ref.
|
||||||||||||||||||||||||||
(dollars in thousands)
|
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
Before
Reclassification
|
Reclassification
Amount
|
After
Reclassification
|
||||||||||||||||||||||
Other Income
|
19
|
(19
|
)
|
-
|
4,800
|
(4,800
|
)
|
-
|
1
|
|||||||||||||||||||
Other income (expense), net
|
-
|
19
|
19
|
-
|
4,800
|
4,800
|
1
|
|||||||||||||||||||||
Other operating and general expenses
|
11,759
|
(11,759
|
)
|
- |
3,220
|
(3,220
|
)
|
-
|
2
|
|||||||||||||||||||
Selling, general and administrative
|
-
|
11,759
|
11,759
|
-
|
3,220
|
3,220
|
2
|
1. | Adjustment to reclassify “Other Income” into “Other income (expense), net.” |
2. | Adjustment to reclassify “Other operating general expenses” into “Selling, general and administrative” expenses. |
5. | Preliminary Purchase Consideration Allocation |
UTAIC and CGIC Purchase Price Allocation
|
||||||||||||
(in thousands)
|
Cash
|
Equity
|
Total
|
|||||||||
Base Purchase Price
|
$
|
7,000
|
$
|
-
|
$
|
7,000
|
||||||
Excess Capital and Surplus Adjustment
|
2,037
|
6,111
|
8,148
|
|||||||||
Reserve Release (Contingent Payment)
|
3,250
|
9,750
|
13,000
|
|||||||||
Due to Sellers
|
$
|
12,287
|
$
|
15,861
|
$
|
28,148
|
(in thousands)
|
||||
Preliminary estimate of assets acquired and liabilities assumed
|
||||
Assets:
|
||||
Cash and cash equivalents
|
$
|
28,411
|
||
Fixed maturities, available for sale at fair value
|
1,234,637
|
|||
Equity securities, available for sale at fair value
|
79,164
|
|||
Mortgage loans
|
2,113
|
|||
Policy loans
|
18,595
|
|||
Other investments
|
3,889
|
|||
Accrued investment income
|
14,734
|
|||
Reinsurance recoverable on losses and loss expenses
|
599,766
|
|||
Intangibles
|
2,695
|
|||
Other assets, net
|
2,311
|
|||
Deferred tax asset
|
36,207
|
|||
Liabilities:
|
||||
Annuity reserves
|
267,691
|
|||
Life, accident and health reserves
|
1,702,509
|
|||
Other liabilities
|
49,017
|
|||
Total identifiable net assets acquired
|
3,305
|
|||
Goodwill
|
24,843
|
|||
Estimated purchase price
|
$
|
28,148
|
Year following the acquisition
|
|||||||||||||||||||||||||
(dollars in thousands)
|
June 30, 2015
|
Estimated
remaining useful
life (years)
|
Year
1
|
Year
2
|
Year
3
|
Year
4
|
Year
5
|
||||||||||||||||||
Amortization of intangibles:
|
|||||||||||||||||||||||||
State licenses
|
2,695
|
Indefinite
|
n/a
|
|
n/a
|
|
n/a
|
|
n/a
|
|
n/a
|
|
|||||||||||||
Benefit of the fair value adjustment to acquire Life accident and health reserves
|
196,190
|
60
|
$ |
8,649
|
$ |
8,500
|
$ |
7,861
|
$ |
7,198
|
$ |
6,608
|
|||||||||||||
Total expected amortization, pre-tax
|
$ |
8,649
|
$ |
8,500
|
$ |
7,861
|
$ |
7,198
|
$ |
6,608
|
|||||||||||||||
Total expected amortization, after-tax
|
$ |
5,622
|
$ |
5,525
|
$ |
5,109
|
$ |
4,678
|
$ |
4,295
|
6. | Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments |
(dollars in thousands)
|
Increase (decrease)
as of
June 30, 2015
|
|||||
Assets:
|
||||||
(6a
|
)
|
Adjustments to cash and cash equivalents:
|
||||
To reflect the cash consideration paid by HC2 to UTAIC/CGIC common shareholders to effect the merger funded by available cash resources
|
(9,037
|
)
|
||||
To reflect estimated transaction costs to be paid by HC2
|
(259
|
)
|
||||
(9,296
|
)
|
|||||
(6b
|
)
|
Adjustments to deferred tax assets:
|
||||
To eliminate deferred tax asset of CGIC as a result of Section 338(h)(10) election
|
(19,759
|
)
|
||||
To reflect impact to deferred tax asset as a result of Section 338(h)(10) adjustment
|
36,207
|
|||||
16,448
|
||||||
(6c
|
)
|
Adjustments to goodwill:
|
||||
Eliminate UTAIC/CGIC 's historical goodwill
|
(2,146
|
)
|
||||
To record goodwill determined as the preliminary acquisition consideration paid to effect the merger in excess of the estimated fair value of the net assets acquired
|
24,843
|
|||||
22,697
|
||||||
(6d
|
)
|
Adjustment to eliminate UTAIC/CGIC 's deferred acquisition costs and VOBA
|
(65,323
|
)
|
||
(6e
|
)
|
Adjustment to eliminate intercompany transactions between UTAIC/CGIC
|
(581
|
)
|
||
Total adjustments to assets
|
(36,055
|
)
|
||||
Liabilities:
|
||||||
(6g
|
)
|
To eliminate deferred tax liability of UTAIC as a result of Section 338(h)(10) election
|
(289
|
)
|
||
(6f
|
)
|
To reflect Life, accident and health reserves at fair value
|
196,190
|
|||
(6h
|
)
|
To reflect the fair value of additional Contingent Payment
|
13,000
|
|||
(6i
|
)
|
Adjustments to other liabilities:
|
||||
To eliminate intercompany receivables and payables between UTAIC and CGI
|
(581
|
)
|
||||
To record Federal Income Tax payable
|
22,830
|
|||||
22,249
|
||||||
Total adjustments to liabilities
|
231,150
|
(dollars in thousands)
|
Increase (decrease)
as of
June 30, 2015
|
|||||
Stockholders' equity:
|
||||||
(6j
|
)
|
Adjustments to common stock:
|
||||
To reflect the elimination of the par value of UTAIC and CGIC 's common shares outstanding
|
(6,697
|
)
|
||||
To reflect the common stock issued as part of the acquisition of the Insurance Companies
|
1
|
|||||
(6,696
|
)
|
|||||
(6k
|
)
|
Adjustments to additional paid-in capital:
|
||||
To eliminate UTAIC/CGIC's historical additional paid-in capital.
|
(246,316
|
)
|
||||
To reflect the additional paid-in-capital due to the stock issuance
|
6,110
|
|||||
(240,206
|
)
|
|||||
(6l
|
)
|
Adjustments to retained earnings:
|
||||
To reflect the elimination of UTAIC/CGIC 's historical retained earnings (accumulated deficit)
|
4,276
|
|||||
To reflect estimated transaction costs to be paid by HC2, net of tax.
|
(259
|
)
|
||||
4,017
|
||||||
(6m
|
)
|
Adjustment to eliminate UTAIC/CGIC's accumulated other comprehensive income.
|
(24,320
|
)
|
||
Total adjustments to stockholders' equity
|
(267,205
|
)
|
||||
Total adjustments to liabilities and stockholders' equity
|
(36,055
|
)
|
7. | Unaudited Pro Forma Condensed Combined Statements of Operations Adjustments |
(dollars in thousands)
|
Increase (decrease)
for the six months ended
June 30, 2015
|
Increase (decrease)
for the year ended
December 31, 2014
|
||||||||
Revenues:
|
||||||||||
(7a
|
)
|
Adjustment to net investment income to amortize the fair value adjustment to UTAIC/CGIC 's investments
|
(3,088
|
)
|
(6,176
|
)
|
||||
Total adjustments to revenues
|
(3,088
|
)
|
(6,176
|
)
|
||||||
Expenses:
|
||||||||||
(7b
|
)
|
Adjustment to amortize the difference between the estimated fair value and the historical value of UTA and CGI's Life, accident and health Reserves
|
(4,250
|
)
|
(8,649
|
)
|
||||
(7c
|
)
|
Adjustment to eliminate UTAIC/CGIC 's historical policy acquisition costs following the write-off of the deferred policy acquisition costs asset
|
(5,031
|
)
|
(7,475
|
)
|
||||
Total adjustments to expenses
|
(9,281
|
)
|
(16,124
|
)
|
||||||
(7d
|
)
|
Adjustment to reflect the income tax impact on the unaudited pro forma adjustments using the U.S. statutory tax rate of 35%
|
(2,168
|
) |
(3,482
|
) | ||||
Total adjustments to net income
|
4,025
|
6,466
|
8. | Unaudited Pro Forma Condensed Combined Statements of Operations Adjustments related to Schuff and GMSL |
(dollars in thousands)
|
Increase (decrease)
for the year ended
December 31, 2014
|
|||||
Expenses:
|
||||||
(8a
|
)
|
Adjustment for depreciation expense resulting from adjustment of net book value to fair value of Schuff's property and equipment arising from the Schuff acquisition
|
1,019
|
|||
(8b
|
)
|
Adjustment to depreciation expense resulting from adjustment of net book value to fair value of Schuff’s property and equipment and the amortization of intangible assets arising from the Schuff Acquisition.
|
174
|
|||
Total adjustments to expenses
|
(1,193
|
)
|
||||
(8c
|
)
|
Noncontrolling interest income percentage from 30% to 9% of net income (loss) not attributable to HC2’s ownership of Schuff.
|
(1,372
|
)
|
||
Total adjustments to net income
|
179
|
(dollars in thousands)
|
Increase (decrease)
for the year ended
December 31, 2014
|
|||||
Revenues:
|
||||||
(8d
|
)
|
Adjustment to installation and maintenance revenue.
|
(159
|
)
|
||
Total adjustments to revenues
|
(159
|
)
|
||||
Expenses:
|
||||||
(8e
|
)
|
Depreciation expense resulting from adjustment of net book value to fair value of Bridgehouse Marine’s property and equipment and the amortization of intangible assets arising from the acquisition of Bridgehouse Marine.
|
3,470
|
|||
Total adjustments to expenses
|
3,470
|
|||||
(8f
|
)
|
Noncontrolling interest income adjustment for the approximate 3% of net income (loss) not attributable to HC2’s ownership
|
497
|
|||
Total adjustments to net income
|
(4,126
|
)
|
(dollars in thousands)
|
Increase (decrease)
for the year ended
December 31, 2014
|
|||||
Expenses:
|
||||||
(8g
|
)
|
The increase in interest expense as a result of $250 million principal amount notes issued at 11% per annum.
|
24,444
|
|||
Total adjustments to expenses
|
24,444
|
|||||
Other:
|
||||||
(8h
|
)
|
Preferred stock and dividend accretion adjustment
|
1,246
|
9. | Earnings per Share |