Item 8. Financial Statements and Supplementary Data
Item 8.
Financial Statements and Supplementary Data
INDEX TO FINANCIAL STATEMENTS
Page
ATLANTIC AMERICAN CORPORATION
Report of Independent Registered Public Accounting Firm ( FORVIS, LLP (f/k/a Dixon Hughes Goodman, LLP), Atlanta, Georgia , PCAOB Firm ID No. 686 )
23
Consolidated Balance Sheets as of December 31, 2022 and 2021
25
Consolidated Statements of Operations for the years ended December 31, 2022 and 2021
26
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2022 and 2021
27
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2022 and 2021
28
Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021
29
Notes to Consolidated Financial Statements
30
22
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Shareholders
Atlantic American Corporation
Atlanta, Georgia
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Atlantic American Corporation and subsidiaries (the
Company) as of December 31, 2022, and 2021 , and the related consolidated
statements of operations, comprehensive loss , shareholders’ equity and cash flows for each of the two years in the period ended December 31, 2022, and the related notes and schedules (collectively, referred to as the financial statements). In our opinion, the financial statements present fairly, in all
material respects, the financial position of the Company as of December 31, 2022, and 2021 , and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2022 , in conformity with
accounting principles generally accepted in the United States of America (US GAAP).
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the
U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of internal control over financial
reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial
reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud,
and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of
critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the
accounts or disclosures to which they relate.
Valuation of Insurance Reserves for Losses and Claims (Claim Reserves)
As reflected on the consolidated balance sheet and discussed in Note 5 to the financial statements, the Company’s insurance reserves for losses and
claims (claim reserves), were $87.5 million as of December 31, 2022. The Company’s claim reserves relate primarily to its property casualty lines of business and Medicare supplement business. The process of establishing claim reserves requires the
use of estimates and judgments based on circumstances underlying the insured loss at the date of accrual. Management’s judgments include claims adjusters’ evaluations for unpaid claims reported prior to the close of the accounting period, estimates
of incurred but not reported (IBNR) claims based on past experience and estimates of loss adjustment expenses.
The principal considerations for our determination that the valuation of claim reserves is a critical audit matter are the high degree of judgment
and subjectivity in auditing the actuarial methods and assumptions used in the valuation process, including assumptions around expected loss ratios and reported and paid loss emergence patterns.
23
Table of Contents
Addressing the matter involved performing the following audit procedures, among others:
•
Involving our actuarial specialists to assist in our procedures in:
o
Evaluating the appropriateness of management’s actuarial reserving methodologies and assumptions;
o
Evaluating management’s hindsight analyses;
o
Comparing management’s carried reserve to the range calculated by management’s specialist for property casualty claim reserves;
•
Testing the completeness and accuracy of data provided by management that served as the basis for the actuarial analyses on a sample basis; and
•
Evaluating movement of the Company’s recorded property casualty claim reserves within the Company’s estimated reserve range year over year.
Valuation of Insurance Reserves for Future Policy Benefits (Policy Reserves)
As reflected on the consolidated balance sheet and discussed in Note 5 to the financial statements, the Company’s insurance reserves for future
policy benefits (policy reserves) were $85.6 million as of December 31, 2022. Policy reserves are related to life and health insurance policies and are based upon significant assumptions including future investment yields, mortality rates,
withdrawal rates and expenses after giving effect to possible risks of unexpected claim experience. These assumptions are based on historical experience modified as necessary to reflect anticipated trends and are generally established at contract
inception.
The principal considerations for our determination that the valuation of policy reserves is a critical audit matter are the high degree of judgment
required to assess certain assumptions that impact policy reserves and the complexity of the actuarial calculations.
Addressing the matter involved performing the following audit procedures, among others:
•
Involving our actuarial specialists to assist in our procedures in:
o
Evaluating whether the methodology applied by management is consistent in the aggregate with the methodology compliant with US GAAP;
o
Assessing the significant assumptions used by management for new insurance contracts issued during the current year by comparing the significant
assumptions noted above to historical experience, observable market data or management’s estimates of prospective changes to these assumptions;
o
Reviewing benefit reserve replication workbooks prepared by management for a sample of contracts; and
o
Evaluating management’s loss recognition testing of aggregate reserve sufficiency.
•
Testing the completeness and accuracy of data used by management in developing assumptions on a sample basis.
Actuarial System Conversion
During the fourth quarter of 2022, the Company commenced a conversion of the actuarial system for its Medicare Supplement line of
business. The system generates data used in several financial statement accounts including reinsurance receivables, deferred acquisition costs (DAC), future policy benefits, unearned premiums, insurance benefits and losses incurred and
commission and underwriting expenses.
The principal considerations for our determination that the actuarial system conversion is a critical audit matter included auditing the
financial statement accounts affected by the system conversion required increased auditor effort and significant auditor judgement, including the assistance of actuarial specialists, to design and execute the incremental audit procedures over the
importation of policy and other data from the old system to the new system and the configuration of the new system. Also included in our principal considerations for determining this as a critical audit matter was the identified material weakness
associated with certain ineffective process level controls over the development, testing, and implementation of its actuarial models used to estimate certain balances in its Medicare Supplement line of business.
Addressing the matter involved the following audit procedures, among others:
•
Obtaining an understanding of the processes and controls implemented by management to:
o
Ensure the proper implementation of the new actuarial valuation system;
o
Ensure data was imported into the new actuarial valuation system completely and accurately; and
o
Ensure that the outputs from the new actuarial valuation system were accurate.
•
Testing the completeness and accuracy of the data used by management in the new actuarial valuation system on a sample basis.
•
Involving our actuarial specialists to assist in our procedures in:
o
Evaluating whether the methodology and assumptions applied by management in the new valuation system was consistent in the aggregate with the
methodology compliant with GAAP;
o
Reviewing benefit reserve and DAC replication workbooks prepared by management for a sample of contracts; and
o
Comparing and analyzing the outputs from the new actuarial valuation system to the outputs from the legacy actuarial valuation system.
We have served as the Company’s auditor since 2018.
/s/ FORVIS, LLP (Formerly, Dixon Hughes Goodman LLP)
Atlanta, GA
June 30, 2023
24
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED
BALANCE SHEETS
December 31,
2022
2021
(In thousands,
except share and per
share data)
ASSETS
Cash and cash equivalents
$
28,863
$
24,753
Investments:
Fixed maturities, available-for-sale, at fair value (amortized cost: $ 236,766
and $ 238,597 )
208,729
260,986
Equity securities, at fair value (cost: $ 4,907 and $ 4,907 )
11,562
19,124
Other invested assets (cost: $ 5,628 and $ 698 )
5,386
198
Policy loans
1,759
1,858
Real estate
38
38
Investment in unconsolidated trusts
1,238
1,238
Total investments
228,712
283,442
Receivables:
Reinsurance
25,913
27,416
Insurance premiums and other, net of allowance for doubtful accounts of $ 177 and
$ 188 as of 2022
and 2021 , respectively
15,386
14,959
Deferred income taxes, net
14,163
1,755
Deferred acquisition costs
42,281
38,698
Other assets
9,202
8,719
Intangibles
2,544
2,544
Total assets
$
367,064
$
402,286
LIABILITIES AND SHAREHOLDERS’ EQUITY
Insurance reserves and policyholder funds
Future policy benefits
$
85,564
$
87,348
Unearned premiums
28,348
27,469
Losses and claims
87,484
85,620
Other policy liabilities
1,255
1,360
Total insurance reserves and policyholder funds
202,651
201,797
Accounts payable and accrued expenses
26,473
25,465
Revolving credit facility
2,009
—
Junior subordinated debenture obligations, net
33,738
33,738
Total liabilities
264,871
261,000
Commitments and contingencies (Note 17)
Shareholders’ equity:
Preferred stock, $ 1 par, 4,000,000 shares authorized; Series D preferred, 55,000
shares issued and outstanding; $ 5,500 redemption value
55
55
Common stock, $ 1 par, 50,000,000 shares authorized; 22,400,894 shares
issued; 20,407,229 and 20,378,576
shares outstanding as of 2022 and 2021 , respectively
22,401
22,401
Additional paid-in capital
57,425
57,441
Retained earnings
51,982
51,264
Accumulated other comprehensive income (loss)
( 22,149
)
17,688
Unearned stock grant compensation
( 132
)
( 73
)
Treasury stock, at cost, 1,993,665 and 2,022,318 shares as of 2022 and 2021 , respectively
( 7,389
)
( 7,490
)
Total shareholders’ equity
102,193
141,286
Total liabilities and shareholders’ equity
$
367,064
$
402,286
See the accompanying notes to the consolidated financial statements.
25
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
Year Ended December 31,
2022
2021
(In thousands,
except per share data)
Revenue:
Insurance premiums, net
$
185,440
$
184,216
Net investment income
9,932
8,528
Realized investment gains, net
30
4,903
Unrealized gains (losses) on equity securities, net
( 7,562
)
1,894
Other income
11
13
Total revenue
187,851
199,554
Benefits and expenses:
Insurance benefits and losses incurred
123,456
131,694
Commissions and underwriting expenses
46,713
47,496
Interest expense
1,952
1,387
Other expense
13,634
13,675
Total benefits and expenses
185,755
194,252
Income before income taxes
2,096
5,302
Income tax expense
571
1,021
Net income
1,525
4,281
Preferred stock dividends
( 399
)
( 399
)
Net income applicable to common shareholders
$
1,126
$
3,882
Earnings per common share (basic and diluted)
$
0.06
$
0.19
See the accompanying notes to the consolidated financial statements.
26
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE LOSS
Year Ended December 31,
2022
2021
(In thousands)
Net income
$
1,525
$
4,281
Other comprehensive loss:
Available-for-sale fixed maturity securities:
Gross unrealized holding loss arising in the period
( 50,377
)
( 8,686
)
Related income tax effect
10,579
1,824
Subtotal
( 39,798
)
( 6,862
)
Less: reclassification adjustment for net realized gains included in net income
( 49
)
( 570
)
Related income tax effect
10
120
Subtotal
( 39
)
( 450
)
Total other comprehensive loss, net of tax
( 39,837
)
( 7,312
)
Total comprehensive loss
$
( 38,312
)
$
( 3,031
)
See the accompanying notes to the consolidated financial statements.
27
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
SHAREHOLDERS’ EQUITY
Year Ended December 31,
(In thousands, except share and per share data)
2022
2021
Preferred stock:
Balance, beginning of year
$
55
$
55
Balance, end of year
55
55
Common stock:
Balance, beginning of year
22,401
22,401
Balance, end of year
22,401
22,401
Additional paid-in capital:
Balance, beginning of year
57,441
57,437
Restricted stock grants, net of forfeitures
( 16
)
—
Issuance of shares under stock plans
—
4
Balance, end of year
57,425
57,441
Retained earnings:
Balance, beginning of year
51,264
47,790
Net income
1,525
4,281
Dividends on common stock
( 408
)
( 408
)
Dividends accrued on preferred stock
( 399
)
( 399
)
Balance, end of year
51,982
51,264
Accumulated other comprehensive income (loss):
Balance, beginning of year
17,688
25,000
Other comprehensive loss, net of tax
( 39,837
)
( 7,312
)
Balance, end of year
( 22,149
)
17,688
Unearned stock grant compensation:
Balance, beginning of year
( 73
)
( 284
)
Restricted stock grants, net of forfeitures
( 193
)
—
Amortization of unearned compensation
134
211
Balance, end of year
( 132
)
( 73
)
Treasury stock:
Balance, beginning of year
( 7,490
)
( 7,339
)
Restricted stock grants, net of forfeitures
209
—
Net shares acquired related to employee share-based compensation plans
( 108
)
( 153
)
Issuance of shares under stock plans
—
2
Balance, end of year
( 7,389
)
( 7,490
)
Total shareholders’ equity
$
102,193
$
141,286
Dividends declared on common stock per share
$
0.02
$
0.02
Common shares outstanding:
Balance, beginning of year
20,378,576
20,415,243
Net shares acquired under employee share-based compensation plans
( 36,347
)
( 38,147
)
Issuance of shares under stock plans
—
1,480
Restricted stock grants, net of forfeitures
65,000
—
Balance, end of year
20,407,229
20,378,576
See the accompanying notes to the consolidated financial statements.
28
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
CASH FLOWS
Year Ended December 31,
2022
2021
(In thousands)
Cash flows from operating activities:
Net Income
$
1,525
$
4,281
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of deferred acquisition costs
19,445
24,064
Acquisition costs deferred
( 23,028
)
( 23,151
)
Realized investment gains, net
( 30
)
( 4,903
)
Unrealized losses (gains) on equity securities, net
7,562
( 1,894
)
(Earnings) loss from equity method investees
( 241
)
290
Compensation expense related to share awards
134
211
Depreciation and amortization
890
1,003
Deferred income tax benefit
( 1,819
)
( 1,112
)
Decrease in receivables, net
1,076
1,545
Increase in insurance reserves and policyholder funds
854
3,121
Increase (decrease) in accounts payable and accrued expenses
1,008
( 947
)
Other, net
( 923
)
( 1,420
)
Net cash provided by operating activities
6,453
1,088
Cash flows from investing activities:
Proceeds from investments sold
3,902
29,184
Proceeds from investments matured, called or redeemed
9,806
11,515
Investments purchased
( 17,010
)
( 35,292
)
Additions to property and equipment
( 126
)
( 107
)
Net cash (used in) provided by investing activities
( 3,428
)
5,300
Cash flows from financing activities:
Payment of dividends on Series D preferred stock
( 399
)
( 399
)
Payment of dividends on common stock
( 408
)
( 408
)
Proceeds from shares issued under stock plans
—
6
Treasury stock acquired — net employee share-based compensation
( 108
)
( 153
)
Proceeds from revolving credit facility, net
2,000
—
Net cash provided by (used in) financing activities
1,085
( 954
)
Net increase in cash
4,110
5,434
Cash and cash equivalents at beginning of year
24,753
19,319
Cash and cash equivalents at end of year
$
28,863
$
24,753
Supplemental cash flow information:
Cash paid for interest
$
1,794
$
1,389
Cash paid for income taxes
$
2,764
$
3,202
See the accompanying notes to the consolidated financial statements.
29
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
Note 1.
Summary of Significant Accounting Policies
Principles of Consolidation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) which, for insurance companies, differ in some respects from the statutory accounting practices prescribed or permitted by regulatory authorities. These financial statements include the accounts of Atlantic American
Corporation (“Atlantic American” or the “Parent”) and its subsidiaries (collectively with the Parent, the “Company”). All significant intercompany accounts and transactions have been eliminated in consolidation. Operating results achieved in any
historical period are not necessarily indicative of results to be expected in any future period.
At December 31, 2022, the Parent owned five
insurance subsidiaries, Bankers Fidelity Life Insurance Company and its wholly-owned subsidiaries, Bankers Fidelity Assurance Company and Atlantic Capital Life Assurance Company (together known as “Bankers Fidelity”), and American Southern
Insurance Company and its wholly-owned subsidiary, American Safety Insurance Company. American Southern Insurance Company also wholly-owned three
non-insurance subsidiaries, Premier Adjusting and Claim Services, Inc., Automobile Safety Management, Inc. and Automated Systems of Georgia, Inc. (together with American Southern Insurance Company and American Safety Insurance Company known as
“American Southern”). In addition, the Parent owned one non-insurance subsidiary, xCalibre Risk Services, Inc. The Parent has issued a
guarantee of all liabilities of Bankers Fidelity.
Premium Revenue and Cost Recognition
Life insurance premiums are recognized as revenue when due; accident and health insurance premiums are recognized as revenue over the premium paying
period and property and casualty insurance premiums are recognized as revenue over the period of the contract in proportion to the amount of insurance protection provided. Losses, benefits and expenses are accrued as incurred and are associated
with premiums as they are earned so as to result in recognition of profits over the lives of the contracts. For traditional life insurance and long-duration health insurance, this association is accomplished by the provision of a future policy
benefits reserve and the deferral and subsequent amortization of the costs of acquiring business, which are referred to as “deferred policy acquisition costs” (principally commissions, premium taxes, and other incremental direct costs of issuing
policies). Deferred policy acquisition costs (“DAC”) are amortized over the estimated premium-paying period of the related policies using assumptions consistent with those used in computing the future policy benefits reserve. The Company provides
for insurance benefits and losses on accident, health, and property-casualty claims based upon estimates of projected ultimate losses. DAC for property and casualty insurance and short-duration health insurance is amortized over the effective
period of the related insurance policies. Contingent commissions, if contractually applicable, are ultimately payable to agents based on the underlying profitability of a particular insurance contract or a group of insurance contracts, and are
periodically evaluated and accrued as earned. In periods in which revisions are made to the estimated loss reserves related to the particular insurance contract or group of insurance contracts subject to such commissions, corresponding adjustments
are also made to the related accruals. DAC is expensed when such costs are deemed not to be recoverable from future premiums (for traditional life and long-duration health insurance) and from the related unearned premiums and investment income (for
property and casualty and short-duration health insurance).
Intangibles
Intangibles consist of goodwill and other indefinite-lived intangible assets. Goodwill represents the excess of cost over the fair value of net
assets acquired and is not amortized. Other indefinite-lived intangibles represent the value of licenses and are not amortized. The Company periodically reviews its goodwill and other indefinite-lived intangibles to determine if any adverse
conditions exist that could indicate impairment. Conditions that could trigger impairment include, but are not limited to, a significant change in business climate that could affect the value of the related asset, an adverse action, or an
assessment by a regulator. No impairment of the Company’s recorded intangibles was identified during any of the periods presented.
Investments
The Company’s investments in fixed maturities, which include bonds and redeemable preferred stocks, are classified as “available-for-sale” and,
accordingly, are carried at fair value with the after-tax difference from amortized cost, as adjusted if applicable, reflected in shareholders’ equity as a component of accumulated other comprehensive income or loss. The Company’s equity
securities, which include common and non-redeemable preferred stocks, are carried at fair value with changes in fair value reported in net income. The fair values of fixed maturities and equity securities are largely determined from publicly quoted
market prices, when available, or independent broker quotations. Values that are not determined using quoted market prices inherently involve a greater degree of judgment and uncertainty and therefore ultimately greater price volatility than the
value of securities with publicly quoted market prices. Policy loans are carried at unpaid principal balance and real estate is carried at historical cost. Other invested assets are comprised of investments in limited partnerships and limited
liability companies and are accounted for using the equity method. If the value of a fixed maturity security or other invested asset declines below its cost or amortized cost, as applicable, and the decline is considered to be other than temporary,
a realized loss is recorded to reduce the carrying value of the investment to its estimated fair value, which becomes the new cost basis.
30
Table of Contents
Premiums and discounts related to investments are amortized or accreted over the life of the related investment as an adjustment to yield using the
effective interest method. Dividends and interest income are recognized when earned or declared. The cost of securities sold is based on specific identification. Unrealized gains (losses) in the value of fixed maturities are accounted for as a
direct increase (decrease) in accumulated other comprehensive income in shareholders’ equity, net of deferred tax and, accordingly, have no effect on net income.
Income Taxes
Deferred income taxes represent the expected future tax consequences when the reported amounts of assets and liabilities are recovered or paid. They
arise from differences between the financial reporting and tax basis of assets and liabilities and are adjusted for changes in tax laws and tax rates as those changes are enacted. The provision for income taxes represents the total amount of income
taxes due related to the current year, plus the change in deferred income taxes during the year. A valuation allowance is recognized if, based on management’s assessment of the relevant facts, it is more likely than not that some portion of a
deferred tax asset will not be realized.
Earnings Per Common Share
Basic earnings per common share are based on the weighted average number of common and participating shares outstanding during the relevant period.
Diluted earnings per common share are based on the weighted average number of common and participating shares outstanding during the relevant period, plus options outstanding, if applicable, using the treasury stock method and the assumed
conversion of the Series D preferred stock, if dilutive. Unless otherwise indicated, earnings per common share amounts are presented on a diluted basis.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and investments in short-term, highly liquid securities with original maturities of three months
or less from date of purchase.
Reinsurance
The Company’s insurance subsidiaries from time to time purchase reinsurance from unaffiliated insurers and reinsurers to reduce their potential liability on individual risks and to protect against catastrophic losses. In
a reinsurance transaction, an insurance company transfers, or “cedes,” a portion or all of its exposure on insurance policies to a reinsurer. The reinsurer assumes the exposure in return for a portion of the premiums. The ceding of insurance
does not legally discharge the insurer from primary liability for the full amount of the policies written by it, and the ceding company will incur a loss if the reinsurer fails to meet its obligations under the reinsurance agreement.
Property and Casualty Operations
American Southern’s basic reinsurance treaties generally cover all claims in excess of specified per occurrence limitations. Limits per occurrence within the reinsurance treaties are as follows:
Inland marine and commercial automobile physical damage - $ 225,000 excess of $ 125,000 retention; and automobile liability and general liability - excess coverage of $ 2.0 million less retentions that may vary from $ 100,000 to $ 500,000 depending on the account. American Southern maintains a property catastrophe treaty with a $ 5.5 million limit excess of $ 500,000 retention. American
Southern also issues individual surety bonds with face amounts generally up to $ 1.5 million, and limited to $ 5.0 million in aggregate per account, that are not reinsured.
Life and Health Operations
Bankers Fidelity has entered into reinsurance contracts ceding the
excess of its life retention. Maximum retention by Bankers Fidelity on any one individual in the case of life insurance policies is $ 200,000 .
At December 31, 2022, $ 9.6 million of the $ 670.6 million of life insurance in force at Bankers Fidelity was reinsured under a mix of coinsurance and yearly renewable term agreements. Certain prior year reinsurance agreements also remain in force
although they no longer provide reinsurance for new business.
Bankers Fidelity has also entered into a reinsurance contract ceding excess new Medicare supplement business to General Re Life Corporation. Ceding
thresholds are set annually. During 2022, the liability of the reinsurer was 50 % of all new Medicare supplement business issued by the
Company on amounts up to a maximum retention of $ 15.0 million of annualized premium. Accordingly, $ 1.0 million of the Company’s $ 2.0
million of new annualized Medicare supplement premium was ceded.
31
Table of Contents
Share-Based Transactions
For employee and director share-based compensation awards, the Company determines a grant date fair value based on the price of our publicly-traded
common stock and recognize the related compensation expense, adjusted for actual forfeitures, in the consolidated statement of operations on a straight-line basis over the requisite service period for the entire award. For non-employee share-based
compensation awards, the Company recognizes the impact during the period of performance, and the fair value of the award is measured as of the date performance is complete, which is the vesting date.
Treasury Stock
Treasury stock is reflected as a reduction of shareholders’ equity at cost. The Company uses the first-in-first-out (“FIFO”) purchase cost to
determine the cost of treasury stock that is reissued. The Company includes any gains and losses in additional paid-in capital when treasury stock is reissued.
Recently Issued Accounting Standards
Adoption of New Accounting Standards
Income Taxes – Simplifying the Accounting for Income Taxes. In December 2019, the FASB issued ASU No.
2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”). This updated guidance is intended to simplify the accounting for income taxes by removing several exceptions contained in existing guidance and amending
other existing guidance to simplify several other income tax accounting matters. The Company adopted ASU 2019-12 as of January 1, 2021. The adoption of this ASU did not have an impact on the Company’s consolidated financial statements.
Future Adoption of New Accounting Standards
Reference Rate Reform . In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848):
Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”). This guidance provides optional expedients and exceptions for applying GAAP to investments, derivatives, or other transactions that reference the London
Interbank Offered Rate (LIBOR) or another reference rate expected to be discontinued because of reference rate reform. Along with the optional expedients, the amendments include a general principle that permits an entity to consider contract
modifications due to reference reform to be an event that does not require contract re-measurement at the modification date or reassessment of a previous accounting determination. Additionally, a company may make a one-time election to sell,
transfer, or both sell and transfer debt securities classified as held to maturity that reference a rate affected by reference rate reform and that were classified as held to maturity before January 1, 2020. This standard may be elected over time
through December 31, 2024 as reference rate reform activities occur. The Company is currently assessing the effect of adopting this guidance on its financial condition and results of operations.
Accounting for Long-Duration Contracts. In August 2018, the FASB issued ASU No. 2018-12, Financial Services
—Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts (“ASU 2018-12”). This guidance (1) improves the timeliness of recognizing changes in the liability for future policy benefits and modifies the rate used to
discount future cash flows, (2) simplifies and improves the accounting for certain market-based options or guarantees associated with deposit (or account balance) contracts, (3) simplifies the amortization of deferred acquisition costs, and (4)
improves the effectiveness of the required disclosures. ASU 2018-12 is effective for interim and annual reporting periods beginning after December 15, 2024, although earlier adoption is permitted. The Company is currently evaluating the new
guidance, but has not yet determined the method. The Company will adopt on January 1, 2025.
Financial Instruments – Credit Losses. In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments
– Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). The updated guidance applies a new credit loss model (current expected credit losses or CECL) for determining credit-related impairments for
financial instruments measured at amortized cost (including reinsurance recoverables, premium and other receivables) and requires an entity to estimate the credit losses expected over the life of an exposure or pool of exposures. The estimate of
expected credit losses should consider historical information, current information, as well as reasonable and supportable forecasts, including estimates of prepayments. The expected credit losses, and subsequent adjustments to such losses, are
recorded through an allowance account that is deducted from the amortized cost basis of the financial asset, with the net carrying value of the financial asset presented on the consolidated balance sheet at the amount expected to be collected.
32
Table of Contents
The updated guidance also amends the previous other-than-temporary impairment model for available-for-sale debt securities by requiring the
recognition of impairments relating to credit losses through an allowance account and limits the amount of credit loss to the difference between a security’s amortized cost basis and its fair value. In addition, the length of time a security has
been in an unrealized loss position will no longer impact the determination of whether a credit loss exists.
The Company adopted the updated guidance as of January 1, 2023. The updated guidance was applied by a cumulative effect adjustment to the opening
balance of retained earnings as of January 1, 2023, the beginning of the period of adoption. The adoption of this guidance resulted in the recognition of an after-tax cumulative effect adjustment of $ 0.1 million to reflect the impact of recognizing expected credit losses, as compared to incurred credit losses recognized under the previous guidance. This adjustment is
primarily associated with reinsurance recoverables, premium and other receivables. The cumulative effect adjustment decreased retained earnings as of January 1, 2023 and increased the allowance for estimated uncollectible reinsurance.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements and related disclosures in conformity with GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reporting period. Significant estimates and assumptions are used
in developing and evaluating deferred income taxes, deferred acquisition costs, insurance reserves, investments, and receivables, among others, and actual results could differ materially from management’s estimates.
Note 2.
Investments
The following tables set forth the estimated fair value, gross unrealized gains, gross unrealized losses and cost or amortized cost of the Company’s
investments in fixed maturities and equity securities, aggregated by type and industry, as of December 31, 2022 and December 31, 2021.
Fixed maturities were comprised of the following:
2022
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Amortized
Cost
Fixed maturities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
44,412
$
5
$
5,926
$
50,333
Obligations of states and political subdivisions
9,187
4
1,702
10,885
Corporate securities:
Utilities and telecom
22,090
120
3,299
25,269
Financial services
59,054
397
7,085
65,742
Other business – diversified
31,058
161
4,689
35,586
Other consumer – diversified
42,705
35
6,089
48,759
Total corporate securities
154,907
713
21,162
175,356
Redeemable preferred stocks:
Other consumer – diversified
223
31
—
192
Total redeemable preferred stocks
223
31
—
192
Total fixed maturities
$
208,729
$
753
$
28,790
$
236,766
2021
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Amortized
Cost
Fixed maturities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
50,298
$
763
$
416
$
49,951
Obligations of states and political subdivisions
11,644
749
—
10,895
Corporate securities:
Utilities and telecom
29,717
2,961
44
26,800
Financial services
70,921
6,759
48
64,210
Other business – diversified
40,216
4,631
106
35,691
Other consumer – diversified
57,940
7,185
103
50,858
Total corporate securities
198,794
21,536
301
177,559
Redeemable preferred stocks:
Other consumer – diversified
250
58
—
192
Total redeemable preferred stocks
250
58
—
192
Total fixed maturities
$
260,986
$
23,106
$
717
$
238,597
33
Table of Contents
Bonds having an amortized cost of $ 12,333
and $ 11,169 and included in the tables above were on deposit with insurance regulatory authorities at December 31, 2022 and 2021,
respectively, in accordance with statutory requirements. Additionally, bonds having an amortized cost of $ 7,221 and $ 5,371 and included in the tables above were pledged as collateral to FHLB at December 31, 2022 and 2021, respectively.
2022
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost or
Amortized
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
790
516
—
274
Other business – diversified
10,772
6,139
—
4,633
Total equity securities
$
11,562
$
6,655
$
—
$
4,907
2021
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost or
Amortized
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
799
525
—
274
Other business – diversified
18,325
13,692
—
4,633
Total equity securities
$
19,124
$
14,217
$
—
$
4,907
The carrying value and amortized cost of the Company’s investments in fixed maturities at December 31, 2022 and 2021 by contractual maturity were
as follows. Actual maturities may differ from contractual maturities because issuers may call or prepay obligations with or without call or prepayment penalties.
2022
2021
Carrying
Value
Amortized
Cost
Carrying
Value
Amortized
Cost
Due in one year or less
$
3,776
$
3,797
$
1,734
$
1,730
Due after one year through five years
40,150
42,174
24,926
23,593
Due after five years through ten years
44,044
49,711
73,725
68,338
Due after ten years
87,719
103,095
122,045
106,181
Asset backed securities
33,040
37,989
38,556
38,755
Totals
$
208,729
$
236,766
$
260,986
$
238,597
The following tables present the Company’s unrealized loss aging for securities by type and length of time the security was in a continuous
unrealized loss position as of December 31, 2022 and 2021.
2022
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
23,763
$
2,410
$
19,259
$
3,516
$
43,022
$
5,926
Obligations of states and political subdivisions
8,183
1,702
—
—
8,183
1,702
Corporate securities
127,928
16,214
14,514
4,948
142,442
21,162
Total temporarily impaired securities
$
159,874
$
20,326
$
33,773
$
8,464
$
193,647
$
28,790
34
Table of Contents
2021
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
30,141
$
416
$
—
$
—
$
30,141
$
416
Corporate securities
3,326
49
4,761
252
8,087
301
Total temporarily impaired securities
$
33,467
$
465
$
4,761
$
252
$
38,228
$
717
The evaluation for an other than temporary impairment (“OTTI”) is a quantitative and qualitative process, which is subject to risks and
uncertainties in the determination of whether declines in the fair value of investments are other than temporary. Potential risks and uncertainties include, among other things, changes in general economic conditions, an issuer’s financial
condition or near term recovery prospects and the effects of changes in interest rates. In evaluating a potential impairment, the Company considers, among other factors, management’s intent and ability to hold the securities until price
recovery, the nature of the investment and the expectation of prospects for the issuer and its industry, the status of an issuer’s continued satisfaction of its obligations in accordance with their contractual terms, and management’s
expectation as to the issuer’s ability and intent to continue to do so, as well as ratings actions that may affect the issuer’s credit status.
There were no OTTI charges
recorded during the years ended December 31, 2022 and 2021.
As of December 31, 2022 and 2021, there were 237
and 61 securities, respectively, in an unrealized loss position which primarily included certain of the Company’s investments in fixed
maturities within the financial services, other diversified business and other diversified consumer sectors. The increase in the number and value of securities in an unrealized loss position during the year ended December 31, 2022, was primarily
attributable to a decline in market values in certain of the Company’s fixed maturity securities as a result of a rising interest rate environment. The Company does not currently intend to sell nor does it expect to be required to sell any of
the securities in an unrealized loss position. Based upon the Company’s expected continuation of receipt of contractually required principal and interest payments and its intent and ability to retain the securities until price recovery, as well
as the Company’s evaluation of other relevant factors, including those described above, the Company has deemed these securities to be temporarily impaired as of December 31, 2022.
Investment income was earned from the following sources:
2022
2021
Fixed maturities
$
9,141
$
8,640
Equity securities
327
300
Other
729
( 111
)
10,197
8,829
Investment expenses
265
301
Net investment income
$
9,932
$
8,528
A summary of realized investment gains (losses) follows:
2022
Fixed
Maturities
Equity
Securities
Other
Invested Assets
Total
Gains
$
101
$
—
$
1
$
102
Losses
( 52
)
—
( 20
)
( 72
)
Realized investment gains, net
$
49
$
—
$
( 19
)
$
30
2021
Fixed
Maturities
Equity
Securities
Other
Invested Assets
Total
Gains
$
570
$
—
$
4,333
$
4,903
Losses
—
—
—
—
Realized investment gains, net
$
570
$
—
$
4,333
$
4,903
35
Table of Contents
Proceeds from the sales of available-for-sale fixed maturities were as follows:
2022
2021
Sales proceeds
$
3,649
$
9,244
Gross gains
101
454
Gross losses
—
—
Proceeds from the sales of equity securities were as follows:
2022
2021
Sales proceeds
$
1
$
61
Gross gains
—
—
Gross losses
—
—
Proceeds from the sales of other invested assets were as follows:
2022
2021
Sales proceeds
$
161
$
19,761
Gross gains
1
4,333
Gross losses
( 20
)
—
Sales of available-for-sale securities in 2022 and 2021 were primarily a result of improving the overall risk versus return profile of the
portfolio. In addition, the Company sold its interest in a certain limited liability company held as other invested assets to a third-party.
The following table presents the portion of unrealized gains (losses) related to equity securities still held for the years ended December 31,
2022 and 2021.
2022
2021
Net realized and unrealized gains (losses) recognized during the period on equity securities
$
( 7,562
)
$
1,894
Less: Net realized gains recognized during the period on equity securities sold during the period
—
—
Unrealized gains (losses) on equity securities, net
$
( 7,562
)
$
1,894
The Company’s bond portfolio included 99 %
investment grade securities, as defined by the NAIC, at December 31, 2022.
Variable Interest Entities
The Company holds passive interests in a number of entities that are considered to be variable interest entities (“VIEs”) under GAAP guidance. The
Company’s VIE interests principally consist of interests in limited partnerships and limited liability companies formed for the purpose of achieving diversified equity returns. The Company’s VIE interests, carried as a part of other invested
assets, totaled $ 5,386 and $ 198
at December 31, 2022 and 2021, respectively. The Company’s VIE interests, carried as a part of investment in unconsolidated trusts, totaled $ 1,238
at December 31, 2022 and 2021.
The Company does not have power over the activities that most significantly impact the economic performance of these VIEs and thus is not the
primary beneficiary. Therefore, the Company has not consolidated these VIEs. The Company’s involvement with each VIE is limited to its direct ownership interest in the VIE. The Company has no arrangements with any of the VIEs to provide other
financial support to or on behalf of the VIE. The Company’s maximum loss exposure relative to these investments was limited to the carrying value of the Company’s investment in the VIEs, which amount to $ 6,624 and $ 1,436 , at December 31, 2022 and 2021, respectively.
As of December 31, 2022 and 2021, the Company had outstanding commitments totaling $ 5,872 and $ 1,997 , respectively, whereby the Company is committed to fund these investments and may be called by the partnership during the commitment period to fund the purchase of new
investments and partnership expenses.
Note 3.
Disclosures About Fair Value of Financial Instruments
The estimated fair values have been determined by the Company using available market information from various market sources and appropriate
valuation methodologies as of the respective dates. However, considerable judgment is necessary to interpret market data and to develop the estimates of fair value. Although management is not aware of any factors that would significantly affect
the estimated fair value amounts, the estimates presented herein are not necessarily indicative of the amounts which the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies
may have a material effect on the estimated fair value amounts.
The following describes the fair value hierarchy and provides information as to the extent to which the Company uses fair value to measure the
value of its financial instruments and information about the inputs used to value those financial instruments. The fair value hierarchy prioritizes the inputs in the valuation techniques used to measure fair value into three broad levels.
36
Table of Contents
Level 1
Observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Company has the ability to access at the measurement date. The Company’s financial instruments valued using Level 1 criteria
include cash equivalents and exchange traded common stocks.
Level 2
Observable inputs, other than quoted prices included in Level 1, for an asset or liability or prices for similar assets or liabilities. The Company’s financial instruments valued using Level 2 criteria include significantly most of its
fixed maturities, which consist of U.S. Treasury securities, U.S. Government securities, obligations of states and political subdivisions, and certain corporate fixed maturities, as well as its non-redeemable preferred stocks. In
determining fair value measurements of its fixed maturities and non-redeemable preferred stocks using Level 2 criteria, the Company utilizes data from outside sources, including nationally recognized pricing services and broker/dealers.
Prices for the majority of the Company’s Level 2 fixed maturities and non-redeemable preferred stocks were determined using unadjusted prices received from pricing services that utilize models where the significant inputs are observable
(e.g. interest rates, yield curves, prepayment speeds, default rates, loss severities) or can be corroborated by observable market data.
Level 3
Valuations that are derived from techniques in which one or more of the significant inputs are unobservable (including assumptions about risk). Fair value is based on criteria that use assumptions or other data that are not readily
observable from objective sources. With little or no observable market, the determination of fair values uses considerable judgment and represents the Company’s best estimate of an amount that could be realized in a market exchange for
the asset or liability. The Company’s financial instruments valued using Level 3 criteria consist of one fixed maturity security and one equity security. As of December 31, 2022 and December 31, 2021, the value of the fixed maturity
valued using Level 3 criteria was $ 0 and $ 250 , respectively. As of December 31, 2022 and December 31, 2021, the value of the equity security valued using Level 3 criteria was $ 156 and $ 157 , respectively. The equity security is
not traded and valued at cost. The use of different criteria or assumptions regarding data may have yielded materially different valuations.
Recurring Fair Value Measurements
Cash Equivalents . The carrying amount approximates fair value
due to the short-term nature of the instruments.
Fixed Maturities and Common and Non-Redeemable Preferred Stocks . The
carrying amount is determined from publicly quoted market prices. Certain fixed maturities do not have publicly quoted values and consist solely of issuances of pooled debt obligations of multiple, smaller financial services companies. They are
not actively traded and valuation techniques used to measure fair value are based on future estimated cash flows discounted at reasonable estimated rates of interest. Other qualitative and quantitative information is also considered, as
applicable.
Nonrecurring Fair Value Measurements
Non-publicly Traded Invested Assets . The fair value of
investments in certain limited partnerships which are included in other invested assets on the consolidated balance sheet were determined by officers of those limited partnerships.
Policy Loans . Policy loans, which are categorized as Level 2
fair value measurements, are carried at the unpaid principal balances.
Junior Subordinated Debentures . The fair value is estimated
based on observable interest rates and yields for debt instruments having similar characteristics.
As of December 31, 2022, financial instruments carried at fair value were measured on a recurring basis as summarized below:
37
Table of Contents
Assets:
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
Significant
Other Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Fixed maturities
$
—
$
208,729
$
—
$
208,729
Equity securities
11,406
—
156
11,562
Cash equivalents
18,861
—
—
18,861
Total
$
30,267
$
208,729
$
156
$
239,152
As of December 31, 2021, financial instruments carried at fair value were measured on a recurring basis as summarized below:
Assets:
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
Significant
Other Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Fixed maturities
$
250
$
260,486
$
250
$
260,986
Equity securities
18,967
—
157
19,124
Cash equivalents
12,713
—
—
12,713
Total
$
31,930
$
260,486
$
407
$
292,823
The following table sets forth the carrying amount, estimated fair value and level within the fair value hierarchy of the Company’s financial
instruments as of December 31, 2022 and 2021.
Level in
2022
2021
Fair Value
Hierarchy (1)
Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Assets:
Cash and cash equivalents
Level 1
$
28,863
$
28,863
$
24,753
$
24,753
Fixed maturities
(1)
208,729
208,729
260,986
260,986
Equity securities
(1)
11,562
11,562
19,124
19,124
Other invested assets
Level 3
5,386
5,386
198
198
Policy loans
Level 2
1,759
1,759
1,858
1,858
Investments in unconsolidated trusts
Level 2
1,238
1,238
1,238
1,238
Liabilities:
Junior subordinated debentures, net
Level 2
33,738
33,810
33,738
33,728
Revolving credit facility
Level 2
2,009
2,009
—
—
(1)
See the aforementioned information for a description of the fair value hierarchy as well
as a disclosure of levels for classes of these financial assets.
Note 4.
Deferred Policy Acquisition Costs
The following table presents a rollforward of deferred policy acquisition costs by segment for the years ended December 31.
2022
2021
American
Southern
Bankers
Fidelity
American
Southern
Bankers
Fidelity
Deferred policy acquisition costs:
Balance, beginning of year
$
2,390
$
36,308
$
2,299
$
37,312
Capitalization
10,161
12,867
10,690
12,461
Amortization
( 10,150
)
( 9,295
)
( 10,599
)
( 13,465
)
Balance, end of year
$
2,401
$
39,880
$
2,390
$
36,308
38
Table of Contents
Note 5.
Internal-Use Software
On March 3, 2021, the Company entered into a hosting arrangement through a service
contract with a third party software solutions vendor to provide a suite of policy, billing, claim, and customer management services. The software is managed, hosted, supported, and delivered as a cloud-based software service product offering
(software-as-a-service). The initial term of the arrangement is five years from the effective date with a renewal term of an additional
five years .
Service fees related to the hosting arrangement are recorded as an expense in the
Company’s condensed consolidated statement of operations as incurred. Implementation expenses incurred related to third party professional and consulting services have been capitalized. The Company will begin amortizing, on a straight-line basis
over the expected ten year term of the hosting arrangement, when the software is substantially ready for its intended use. The Company
incurred and capitalized implementation costs of $ 2,522 and $ 500 during the years ended December 31, 2022 and 2021, respectively. As a result, the Company has capitalized $ 3,022 in implementation costs in other assets in its condensed consolidated balance sheet as of December 31, 2022. The Company expects the software will be substantially ready for its
intended use during 2023. Accordingly, the Company has no t recorded any amortization expense related to software implementation costs
for year ended December 31, 2022.
Note 6.
Insurance Reserves and Policyholder Funds
The following table presents the Company’s reserves for life, accident and health, and property and casualty losses, claims and loss adjustment
expenses at December 31, 2022 and 2021.
Amount of
Insurance In Force, Net
2022
2021
2022
2021
Future policy benefits
Life insurance policies:
Ordinary life and annuities
$
50,660
$
51,947
$
186,863
$
194,210
Group life
2,533
1,094
474,150
212,783
53,193
53,041
$
661,013
$
406,993
Accident and health insurance policies
32,371
34,307
85,564
87,348
Unearned premiums
28,348
27,469
Losses, claims and loss adjustment expenses
87,484
85,620
Other policy liabilities
1,255
1,360
Total insurance reserves and policyholder funds
$
202,651
$
201,797
Annualized premiums for accident and health insurance policies were $ 89,471 and $ 101,315 at December 31, 2022 and 2021, respectively.
Future Policy Benefits
Liabilities for future benefits on life and accident and health policies are based upon assumed future investment yields, mortality rates,
morbidity rates, and lapse rates after giving effect to possible risks of unexpected adverse claim experience. The assumed mortality, morbidity, and lapse rates are based upon the Company’s experience and are modified as necessary to reflect
anticipated trends and are generally established at contract inception. The assumptions include a margin for adverse experience development. The interest rates assumed for life, accident and health future policy benefits are generally: (i) 2.5 % to 5.5 % for issues prior to 1977 , (ii) 5.5 % to 7.0 % for 1977 through 1979 issues,
(iii) 9.0 % for 1980 through 1987
issues, (iv) 5.0 % to 7.0 %
for 1988 through 2009 issues, (v) 4.0 %
for 2010 through 2012 issues, (vi) 3.5 %
to 4.0 % for 2013 through 2020
issues, and (vii) 3.0 % for 2021
and 2022 issues.
Loss and Claim Reserves
Loss and claim reserves represent estimates of projected ultimate losses and are based upon: (a) management’s estimate of ultimate liability and
claims adjusters’ evaluations for unpaid claims reported prior to the close of the accounting period, (b) estimates of incurred but not reported (“IBNR”) claims based on past experience, and (c) estimates of loss adjustment expenses. The
estimated liability is periodically reviewed by management and updated, with changes to the estimated liability recorded in the statement of operations in the year in which such changes are known.
39
Table of Contents
Activity in the liability for unpaid loss and claim reserves is summarized as follows:
2022
2021
Balance at January 1
$
85,620
$
79,147
Less: Reinsurance recoverable on unpaid losses
( 17,690
)
( 17,600
)
Net balance at January 1
67,930
61,547
Incurred related to:
Current year
125,754
134,284
Prior years
( 4,228
) (1)
( 3,415
) (2)
Total incurred
121,526
130,869
Paid related to:
Current year
82,002
89,838
Prior years
37,617
34,648
Total paid
119,619
124,486
Net balance at December 31
69,837
67,930
Plus: Reinsurance recoverable on unpaid losses
17,647
17,690
Balance at December 31
$
87,484
$
85,620
(1)
Prior years’ development was primarily the result of better than expected development on prior
year’s loss and claim reserves for the Medicare Supplement line of business in Bankers Fidelity, as well as the surety line of business in American Southern.
(2)
Prior years’ development was primarily the result of better than expected development on prior
year’s loss and claim reserves for certain lines of business in American Southern, somewhat offset by unfavorable development on prior years’ loss and claim reserves for the Medicare Supplement line of business in Bankers Fidelity.
Following is a reconciliation of total incurred losses to total insurance benefits and losses incurred:
2022
2021
Total incurred losses
$
121,526
$
130,869
Cash surrender value and matured endowments
1,598
2,179
Benefit reserve changes
332
( 1,354
)
Total insurance benefits and losses incurred
$
123,456
$
131,694
Liability for Unpaid Losses, Claims and Loss Adjustment Expenses
The following is information, by significant product lines, about incurred and paid claims development as of December 31, 2022, net of
reinsurance, as well as the cumulative number of reported claims and the total of IBNR reserves plus expected development on reported claims included within the net incurred claims amounts. The information presented for the years ended December
31, 2015 and prior is presented as supplementary information and is unaudited.
Medicare Supplement
For the Years Ended December 31,
As of December 31, 2022
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported Claims
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
56,974
$
56,970
$
57,034
$
57,023
$
57,021
$
57,016
$
57,015
$
57,014
$
57,014
$
57,014
$
—
867
2014
57,179
56,938
56,981
56,981
56,976
56,977
56,976
56,976
56,976
—
957
2015
55,482
54,939
54,993
54,990
54,984
54,985
54,985
54,985
—
939
2016
58,849
59,851
63,226
63,225
63,221
63,221
63,221
—
898
2017
67,960
69,655
69,643
69,635
69,633
69,633
—
1,037
2018
79,140
80,404
80,361
80,357
80,351
—
1,512
2019
88,765
87,028
86,988
86,986
1
2,052
2020
75,857
75,715
75,730
20
2,245
2021
65,267
61,579
228
1,852
2022
58,777
12,666
1,768
$
665,252
40
Table of Contents
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
47,770
$
56,970
$
57,034
$
57,023
$
57,021
$
57,016
$
57,015
$
57,014
$
57,015
$
57,014
2014
48,024
56,938
56,981
56,981
56,976
56,977
56,976
56,976
56,976
2015
45,430
54,876
54,993
54,990
54,984
54,985
54,985
54,985
2016
49,165
59,747
63,226
63,225
63,221
63,221
63,221
2017
57,696
69,517
69,643
69,635
69,633
69,633
2018
66,565
80,222
80,361
80,355
80,351
2019
72,333
86,856
86,978
86,985
2020
63,129
75,527
75,710
2021
50,197
61,350
2022
46,111
$
652,336
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
12,916
The cumulative number of reported claims for the Medicare Supplement line of business is the number of distinct claims incurred and submitted to
the Centers for Medicare and Medicaid Services for payment in the given year. Multiple payments on the same claim are not counted in the frequency information. Estimated ultimate claims incurred, using claims data reported during each month of
any given year, are calculated using the chain ladder method modified to reflect seasonality and trend-adjusted expected claims for the most recent four-month period prior to the statement date. Additional adjustments to the estimated ultimate
claims incurred are then applied to account for seasonal changes in claim experience and changes in the rate of claim processing. The IBNR is calculated as the estimated ultimate claims less the total of paid claims through the valuation date and
claims in the course of settlement as of the valuation date. Thirty-six months of loss data are used to develop the estimated ultimate
incurred claims. For other accident and health products that have very small claim volumes, similar approaches are used and modified to reflect the unique aspects of the products.
Automobile Liability
For the Years Ended December 31,
As of December 31,
2022
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported Claims
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
18,664
$
20,702
$
21,096
$
21,823
$
21,352
$
21,020
$
20,972
$
20,972
$
20,970
$
20,958
$
—
3,278
2014
20,812
21,881
22,041
22,353
21,682
22,080
22,100
22,125
22,165
35
3,558
2015
18,521
19,857
20,017
20,007
20,086
20,680
20,849
20,955
9
3,537
2016
20,549
21,275
21,846
22,388
22,245
22,310
22,448
—
3,862
2017
22,179
24,212
23,766
25,180
26,009
26,153
74
3,813
2018
24,284
25,682
27,338
30,013
30,464
466
3,650
2019
25,241
24,045
25,724
28,042
1,725
3,599
2020
22,416
16,442
20,137
1,815
2,494
2021
25,887
21,172
2,415
2,707
2022
28,860
14,911
2,532
$
241,354
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
5,144
$
12,193
$
16,782
$
19,407
$
20,382
$
20,982
$
20,972
$
20,972
$
20,970
$
20,958
2014
6,822
13,807
17,554
20,177
20,878
21,735
21,813
21,786
21,958
2015
6,226
11,878
14,938
17,612
19,557
20,234
20,726
20,904
2016
6,796
13,141
16,397
19,613
21,408
21,809
22,448
2017
7,401
16,317
20,221
22,778
25,023
25,712
2018
6,989
15,647
21,121
24,662
27,671
2019
7,305
14,694
19,384
22,868
2020
5,172
9,941
14,693
2021
6,242
13,918
2022
7,023
$
198,153
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
43,201
41
Table of Contents
Automobile Physical Damage
For the Years Ended December 31,
As of December 31, 2022
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2018
2019
2020
2021
2022
2018
$
7,805
$
7,530
$
7,447
$
7,430
$
7,461
$
—
1,461
2019
8,526
8,026
7,914
7,881
1
1,493
2020
10,288
10,080
10,047
3
1,634
2021
14,296
13,385
10
1,880
2022
10,962
232
1,617
$
49,736
Cumulative Paid Losses, Claims and Allocated Loss Adjustment
Expenses, Net of Reinsurance
Accident Year
2018
2019
2020
2021
2022
2018
$
6,344
$
7,510
$
7,446
$
7,433
$
7,461
2019
6,360
8,005
7,906
7,867
2020
8,347
9,952
10,008
2021
11,993
13,277
2022
8,475
$
47,088
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
2,648
General Liability
For the Years Ended December 31,
As of December 31,
2022
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
3,461
$
728
$
926
$
817
$
865
$
820
$
945
$
904
$
868
$
867
$
—
199
2014
3,744
501
557
476
406
497
523
519
511
3
203
2015
4,421
1,037
1,227
1,044
867
855
855
870
4
148
2016
3,119
1,148
736
608
621
619
620
—
94
2017
1,490
488
513
738
738
839
23
84
2018
1,656
333
198
128
183
—
76
2019
1,916
707
455
515
60
89
2020
2,223
670
657
93
89
2021
2,567
1,329
327
94
2022
2,770
1,780
77
$
9,161
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
104
$
339
$
579
$
811
$
791
$
803
$
805
$
855
$
867
$
867
2014
171
299
331
369
373
493
498
502
502
2015
98
259
464
664
863
855
855
854
2016
116
203
568
608
617
619
620
2017
75
136
365
556
696
741
2018
65
90
115
128
183
2019
41
209
242
354
2020
208
385
462
2021
364
646
2022
402
$
5,631
All outstanding liabilities before 2013, net of reinsurance
296
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
3,826
42
Table of Contents
Surety
For the Years Ended December 31,
As of December 31, 2022
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported Claims
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
3,060
$
2,007
$
2,743
$
2,947
$
2,866
$
2,809
$
2,765
$
2,757
$
2,753
$
2,751
$
—
60
2014
3,214
3,130
2,990
2,760
2,685
2,617
2,818
2,782
2,852
48
54
2015
1,902
1,630
1,400
1,359
1,406
1,310
1,307
1,280
—
50
2016
3,314
1,812
1,865
1,876
1,865
1,678
1,670
—
47
2017
4,677
3,671
3,799
3,629
3,514
3,440
6
63
2018
3,528
1,938
1,381
956
767
1
64
2019
2,130
657
630
513
11
31
2020
2,263
574
465
—
23
2021
2,936
1,455
318
35
2022
3,202
1,476
36
$
18,395
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2013
$
323
$
1,010
$
1,369
$
2,763
$
2,789
$
2,749
$
2,765
$
2,757
$
2,753
$
2,751
2014
1,331
2,327
2,727
2,739
2,664
2,593
2,562
2,562
2,568
2015
641
856
1,127
1,125
1,128
1,271
1,273
1,279
2016
1,054
1,732
1,772
1,873
1,862
1,677
1,670
2017
1,971
3,255
3,523
3,545
3,442
3,402
2018
1,157
1,454
1,361
941
760
2019
259
395
568
446
2020
97
460
464
2021
156
803
2022
970
$
15,113
All outstanding liabilities before 2013, net of reinsurance
31
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
3,313
For the property and casualty lines of business, the number of claims presented above equals the number of occurrences by type of claim reported
to the Company. The number of claims reported during a given year corresponds to the number of claims records opened during the year. Frequency information is maintained on a cumulative basis by accident year by line of business. For automobile
claims, a claim count is separately maintained for bodily injury, property damage and physical damage claims. The Company has consistently monitored claim frequency on this basis, and believes this provides more meaningful information than using
claimant count which can change over the course of settling a claim.
In general, when a claim is reported, claims representatives establish a “case reserve” for the estimated amount of the ultimate payment based on
the known information of the claim at that time. Claims managers review and monitor all property and casualty claims in excess of $ 25,000 .
As new information becomes available or payments are made on a claim, the case reserve is adjusted to reflect the revised estimate of the ultimate amount to be paid out. Estimates and assumptions pertaining to individual claims are based on
complex and subjective judgments and subject to change at any time as new information becomes available.
In addition to case reserves, IBNR reserves are established to provide for claims which have not been reported to the Company as of the reporting
date as well as potential adverse development on known case reserves. IBNR reserve estimates are derived through a number of analytical techniques. Actuarial data is analyzed by line of business, coverage and accident year. Qualitative factors
are also considered in determining IBNR reserves and include such factors as judicial decisions, general economic trends such as inflation, changes in policy forms, and underwriting changes. Reserves are reviewed quarterly and any indicated
adjustments are made.
43
Table of Contents
Because of the inherent uncertainties in establishing both case and IBNR reserves, ultimate loss experience may prove better or worse than
indicated by the combined claim reserves. Adjustments to claim reserves are reflected in the period recognized and could increase or decrease earnings for the period.
The following is supplementary information about average historical claims duration as of December 31, 2022.
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance (Unaudited)
Reserve Line
1 st Year
2 nd Year
3 rd Year
4 th Year
5 th Year
6 th Year
7 th Year
8 th Year
9 th Year
10 th Year
Medicare Supplement
82.4
%
16.9
%
0.2
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
Automobile Liability
27.2
%
29.9
%
17.6
%
12.2
%
7.3
%
2.9
%
1.4
%
0.2
%
0.4
%
- 0.1
%
Automobile Physical Damage
83.1
%
15.5
%
- 0.5
%
- 0.3
%
0.4
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
General Liability
20.1
%
20.7
%
21.9
%
16.5
%
11.6
%
5.9
%
0.3
%
2.1
%
0.7
%
0.0
%
Surety
49.2
%
38.0
%
10.1
%
- 3.0
%
- 4.8
%
- 1.0
%
- 0.2
%
0.1
%
0.0
%
- 0.1
%
The reconciliation of the net incurred and paid claims development tables to the liability for losses, claims and loss adjustment expenses is as
follows:
December 31, 2022
Net outstanding liabilities
Medicare Supplement
$
12,916
Automobile Liability
43,201
Automobile Physical Damage
2,648
General Liability
3,826
Surety
3,313
Other short-duration insurance lines
1,212
Liabilities for unpaid losses, claims and loss adjustment expenses, net of reinsurance
67,116
Reinsurance recoverable on unpaid losses:
Medicare Supplement
9,382
Automobile Liability
5,086
Automobile Physical Damage
334
General Liability
2,451
Other short-duration insurance lines
394
Total reinsurance recoverable on unpaid losses
17,647
Unallocated claims adjustment expenses
2,721
Total gross liability for unpaid losses, claims and loss adjustment expenses
$
87,484
Note 7.
Reinsurance
In accordance with general practice in the insurance industry, portions of the life, property and casualty insurance written by the Company are
reinsured; however, the Company remains liable with respect to reinsurance ceded should any reinsurer be unable or unwilling to meet its obligations. Approximately 99.7 % of the Company’s reinsurance recoverables were due from a single reinsurer as of December 31, 2022. Reinsurance recoverables of $ 25,824 were due from General Re Corporation, rated “AA+” by Standard & Poor’s and “A++” (Superior) by A.M. Best. Allowances for uncollectible amounts are established against
reinsurance recoverables, if appropriate.
44
Table of Contents
The
effects of reinsurance on premiums written, premiums earned and insurance benefits and losses incurred were as follows:
For the Year Ended December 31, 2022
American
Southern
Bankers
Fidelity
Total
Direct premiums written
$
52,404
$
176,119
$
228,523
Assumed premiums written
26,814
9
26,823
Ceded premiums written
( 6,547
)
( 61,701
)
( 68,248
)
Net premiums written
$
72,671
$
114,427
$
187,098
Direct premiums earned
$
51,844
$
176,995
$
228,839
Assumed premiums earned
24,978
8
24,986
Ceded premiums earned
( 6,546
)
( 61,839
)
( 68,385
)
Net premiums earned
$
70,276
$
115,164
$
185,440
Provision for benefits and losses incurred
$
49,568
$
124,478
$
174,046
Reinsurance loss recoveries
( 2,393
)
( 48,197
)
( 50,590
)
Insurance benefits and losses incurred
$
47,175
$
76,281
$
123,456
For the Year Ended December 31, 2021
American
Southern
Bankers
Fidelity
Total
Direct premiums written
$
53,815
$
182,867
$
236,682
Assumed premiums written
22,099
12
22,111
Ceded premiums written
( 6,511
)
( 67,010
)
( 73,521
)
Net premiums written
$
69,403
$
115,869
$
185,272
Direct premiums earned
$
52,424
$
183,382
$
235,806
Assumed premiums earned
22,069
7
22,076
Ceded premiums earned
( 6,511
)
( 67,155
)
( 73,666
)
Net premiums earned
$
67,982
$
116,234
$
184,216
Provision for benefits and losses incurred
$
46,500
$
144,091
$
190,591
Reinsurance loss recoveries
( 2,067
)
( 56,830
)
( 58,897
)
Insurance benefits and losses incurred
$
44,433
$
87,261
$
131,694
Components of reinsurance receivables at
December 31, 2022 and 2021 were as follows:
December 31, 2022
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses
$
8,265
$
9,382
$
17,647
Recoverable on unpaid benefits
—
6,788
6,788
Recoverable on paid losses
—
618
618
Ceded unearned premiums
—
681
681
Ceded advanced premiums
—
179
179
Total reinsurance receivables
$
8,265
$
17,648
$
25,913
December 31, 2021
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses
$
6,937
$
10,753
$
17,690
Recoverable on unpaid benefits
—
8,169
8,169
Recoverable on paid losses
—
499
499
Ceded unearned premiums
—
819
819
Ceded advanced premiums
—
239
239
Total reinsurance receivables
$
6,937
$
20,479
$
27,416
45
Table of Contents
Note 8.
Income Taxes
Total income taxes were allocated as follows:
2022
2021
Total tax expense on income
$
571
$
1,021
Tax benefit on components of shareholders’ equity:
Net unrealized losses on investment securities
( 10,589
)
( 1,944
)
Total tax benefit
$
( 10,018
)
$
( 923
)
A reconciliation of the differences between income taxes computed at the federal statutory income tax rate and the income tax benefit is as
follows:
2022
2021
Federal income tax provision at the statutory rate
$
440
$
1,112
Statutory rate
21
%
21
%
Dividends-received deduction
( 24
)
( 26
)
Meals and entertainment
61
32
Vested stock and club dues
14
( 28
)
Parking disallowance
17
16
Penalties and fines
149
—
Adjustment for prior years’ estimates to actual
( 86
)
( 85
)
Income tax expense
$
571
$
1,021
Effective tax rate
27.2
%
19.3
%
The primary difference between the effective tax rate and the federal statutory income tax rate for 2022 resulted from a permanent difference related to penalties and fines
incurred of $ 149 . Also contributing to differences between the effective tax rate and the federal statutory income tax rate were the
adjustment for prior years’ estimates to actual that are generally updated at the completion of the third quarter of each fiscal year and were $ 86
in the year ended December 31, 2022. Other contributing factors to the differences between the effective tax rate and the federal statutory income tax rate were permanent differences related to meals and entertainment and the dividends-received
deduction (“DRD”). The current estimated DRD is adjusted as underlying factors change and can vary from estimates based on, but not limited to, actual distributions from investments as well as the amount of the Company’s taxable income.
The primary differences between the effective tax rate and the federal statutory income tax rate for 2021 resulted from the adjustment for prior years’ estimates to actual that
are generally updated at the completion of the third quarter of each fiscal year and were $ 85 in the year ended December 31, 2021.
Also contributing to differences between the effective tax rate and the federal statutory income tax rate were permanent differences related to meals and entertainment and vested stock and club dues. Another contributing factor was the DRD.
Deferred tax assets and liabilities at December 31, 2022 and 2021 were comprised of the following:
2022
2021
Deferred tax assets:
Deferred acquisition costs
$
7,953
$
7,026
Net unrealized investment losses
4,489
—
Insurance reserves
1,597
2,028
Impaired assets
791
780
Bad debts and other
252
280
Total deferred tax assets
15,082
10,114
Deferred tax liabilities:
Deferred and uncollected premiums
$
( 835
)
$
( 561
)
Net unrealized investment gains
—
( 7,689
)
Other
( 84
)
( 109
)
Total deferred tax liabilities
( 919
)
( 8,359
)
Net deferred tax asset (liability)
$
14,163
$
1,755
46
Table of Contents
The components of income tax expense were:
2022
2021
Current – Federal
$
2,390
$
2,133
Deferred – Federal
( 1,819
)
( 1,112
)
Total
$
571
$
1,021
The Company has formal tax-sharing agreements, and files a consolidated income tax return, with its subsidiaries. Tax years 2019, 2020 and 2021 are considered open tax years that remain subject to examination by the Internal Revenue Service.
Note 9.
Credit Arrangements
The
Company is preparing for the expected discontinuation of LIBOR by identifying, assessing and monitoring risks associated with LIBOR transition. Preparation includes taking steps to update operational processes to support alternative reference
rates and models, as well as evaluating legacy contracts for any changes that may be required, including the determination of applicable fallbacks.
Bank
Debt
On May 12, 2021, the Company entered into a Revolving Credit Agreement (the “Credit Agreement”) with Truist Bank as the lender (the “Lender”). The Credit Agreement provides for
an unsecured $ 10,000 revolving credit facility that matures on April 12, 2024 . Under the Credit Agreement, the Company will pay interest on the unpaid principal balance of outstanding revolving loans at the LIBOR Rate (as defined in the Credit
Agreement) plus 2.00 %, subject to a LIBOR floor rate of 1.00 %.
The Credit Agreement requires the Company to comply with certain covenants, including a debt to capital ratio that restricts the Company from incurring consolidated indebtedness
that exceeds 35 % of the Company’s consolidated capitalization at any time. The Credit Agreement also contains customary
representations and warranties and events of default. Events of default include, among others, (a) the failure by the Company to pay any amounts owed under the Credit Agreement when due, (b) the failure to perform and not timely remedy
certain covenants, (c) a change in control of the Company and (d) the occurrence of bankruptcy or insolvency events. Upon an event of default, the Lender may, among other things, declare all obligations under the Credit Agreement immediately
due and payable and terminate the revolving commitments. As of December 31 2022, the Company had outstanding borrowings of $ 2,009 under the Credit
Agreement.
Junior Subordinated Debentures
The Company has two unconsolidated
Connecticut statutory business trusts, which exist for the exclusive purposes of: (i) issuing trust preferred securities (“Trust Preferred Securities”) representing undivided beneficial interests in the assets of the trusts; (ii) investing the
gross proceeds of the Trust Preferred Securities in junior subordinated deferrable interest debentures (“Junior Subordinated Debentures”) of Atlantic American; and (iii) engaging in those activities necessary or incidental thereto. At December
31, 2022, the effective interest rate was 8.73 %.
The financial structure of each of Atlantic American Statutory Trust I and II, as of December 31, 2022 and 2021, was as follows:
Atlantic American
Statutory Trust I
Atlantic American
Statutory Trust II
JUNIOR SUBORDINATED DEBENTURES (1)(2)
Balance December 31, 2022
$
18,042
$
23,196
Less: Treasury debt (3)
—
( 7,500
)
Net balance December 31, 2022
$
18,042
$
15,696
Net balance December 31, 2021
$
18,042
$
15,696
Coupon rate
LIBOR + 4.00 %
LIBOR
+ 4.10 %
Interest payable
Quarterly
Quarterly
Maturity date
December 4, 2032
May 15, 2033
Redeemable by issuer
Yes
Yes
TRUST PREFERRED SECURITIES
Issuance date
December 4, 2002
May 15, 2003
Securities issued
17,500
22,500
Liquidation preference per security
$
1
$
1
Liquidation value
$
17,500
$
22,500
Coupon rate
LIBOR + 4.00 %
LIBOR + 4.10 %
Distribution payable
Quarterly
Quarterly
Distribution guaranteed by (4)
Atlantic American Corporation
Atlantic American Corporation
47
Table of Contents
(1)
For each of the respective debentures, the Company has the right at any time, and from time to time, to defer
payments of interest on the Junior Subordinated Debentures for a period not exceeding 20 consecutive quarters up to the
debentures’ respective maturity dates. During any such period, interest will continue to accrue and the Company may not declare or pay any cash dividends or distributions on, or purchase, the Company’s common stock nor make any principal,
interest or premium payments on or repurchase any debt securities that rank equally with or junior to the Junior Subordinated Debentures. The Company has the right at any time to dissolve each of the trusts and cause the Junior
Subordinated Debentures to be distributed to the holders of the Trust Preferred Securities.
(2)
The Junior Subordinated Debentures are unsecured and rank junior and subordinate in right of payment to all
senior debt of the Parent and are effectively subordinated to all existing and future liabilities of its subsidiaries.
(3)
In 2014, the Company acquired $ 7,500 of the Junior Subordinated Debentures.
(4)
The Parent has guaranteed, on a subordinated basis, all of the obligations under the Trust Preferred Securities,
including payment of the redemption price and any accumulated and unpaid distributions to the extent of available funds and upon dissolution, winding up or liquidation.
Note 10.
Leases
The Company has two operating
lease agreements, each for the use of office space in the ordinary course of business. The first lease renews annually on an automatic basis and based on original assumptions, management is reasonably certain to exercise the renewal option
through 2026. The original term of the second lease was ten years and amended in January 2017 to provide for an additional seven years , with a termination date on September 30, 2026. The rate used in determining the present value of lease payments is based upon an estimate
of the Company’s incremental secured borrowing rate commensurate with the term of the underlying lease.
These leases are accounted for as operating leases, whereby lease expense is recognized on a straight-line basis over the term of the lease. Lease
expense reported for each of the years ended December 31, 2022 and 2021 was $ 1,014 .
Additional information regarding the Company’s real estate operating leases is as follows:
Year Ended
December 31, 2022
Year Ended
December 31, 2021
Other information on operating leases:
Cash payments included in the measurement of lease liabilities reported in operating cash flows
$
1,031
1,015
Right-of-use assets included in other assets on the consolidated
balance sheet
3,405
4,143
Weighted average discount rate
6.8
%
6.8
%
Weighted average remaining lease term in years
3.9 years
4.9 years
The following table presents maturities and present value of the Company’s lease liabilities:
Lease Liability
2023
$
1,048
2024
1,065
2025
1,083
2026
942
2027
—
Thereafter
—
Total undiscounted lease payments
4,138
Less: present value adjustment
515
Operating lease liability included in accounts payable and accrued expenses
on the consolidated balance sheet
$
3,623
As of December 31, 2022, the Company has no operating leases that have not yet commenced.
Note 11.
Benefit Plans
Equity Incentive Plan
On May 1, 2012, the
Company’s shareholders approved the 2012 Equity Incentive Plan (the “2012 Plan”). The 2012 Plan authorizes the grant of up to 2,000,000
stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares, performance units and other awards for the purpose of providing the Company’s non-employee directors, consultants, officers and other
employees incentives and rewards for performance and service. During the year ended 2022, a total of 25,000 restricted shares, with
an estimated fair value of $ 71 were issued under the 2012 Plan. During 2021, there were no restricted shares issued under the 2012 Plan. The estimated fair value of the restricted shares issued under the 2012 Plan during 2022 was based on the common stock
price at date of grant. Stock grants are generally issued from treasury shares. Vesting of restricted shares generally occurs after a one
to three year period following the date of grant. The Company accounts for forfeitures as they occur. There were no stock options granted or outstanding under the 2012 Plan in 2022 or 2021. Shares available for future grant under the 2012 Plan at December
31, 2021 were 935,200 . The 2012 Plan expired on April 30, 2022, ten years after its effective date. As such, no grants have
been or will be made under the 2012 Plan on or after its expiration, but outstanding awards granted thereunder will continue in accordance with their terms.
48
Table of Contents
On May 24, 2022, the Company’s shareholders approved the 2022 Equity and Incentive Compensation Plan (the “2022 Plan”). The 2022 Plan authorizes the grant of up to 3,000,000 stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares, performance units and other awards, and succeeded the
2012 Plan for the purpose of providing the Company’s non-employee directors, consultants, officers and other employees incentives and rewards for performance and service. During the year ended 2022, a total of 40,000 restricted shares, with an estimated fair value of $ 122 were issued under the 2022 Plan. Vesting of restricted shares generally occurs after a one
to three year period following the date of grant. Shares available for future grant under the 2022 Plan at December 31, 2022 were 2,960,000 .
401(k) Plan
The Company initiated an employees’ savings plan (the “Plan”) qualified under Section 401(k) of the Internal Revenue Code in May 1995. The Plan
covers substantially all of the Company’s employees. Effective January 1, 2009, the Company modified the Plan such that the Plan would operate on a safe harbor basis. Under the Plan, employees may defer up to 50 % of their compensation, not to exceed the annual deferral limit. The Company’s total matching contribution for 2022 and 2021 was $ 255 and $ 272 , respectively, and
consisted of a contribution equal to 35 % of up to the first 6 % of each participant’s contributions. In addition to the matching contribution, the Company also provided a 3 % safe harbor non-elective contribution in 2022 and 2021 of $ 569 and $ 549 , respectively. All contributions were made in cash. Participants are 100% vested in their own contributions and the vested percentage attributable
to certain employer contributions is based on a five-year graded schedule.
Agent Stock Purchase Plan
The Company initiated a nonqualified stock purchase plan (the “Agent Stock Purchase Plan”) in May 2012. The purpose of the Agent Stock Purchase
Plan is to promote and advance the interests of the Company and its shareholders by providing independent agents who qualify as participants with an opportunity to purchase the common stock of the Company. Under the Agent Stock Purchase Plan,
payment for shares of common stock of the Company is made by either deduction from an agent’s commission payment or a direct cash payment. Stock purchases are made at the end of each calendar quarter at the then current market value.
Note 12.
Preferred Stock
The Company had 55,000 shares
of Series D preferred stock (“Series D Preferred Stock”) outstanding at December 31, 2022 and 2021, respectively. All of the shares of Series D Preferred Stock are held by an affiliate of the Company’s controlling shareholder. The outstanding
shares of Series D Preferred Stock have a par value of $ 1 per share and a redemption value of $ 100 per share; accrue annual dividends at a rate of $ 7.25 per share (payable in cash or shares of the Company’s common stock at the option of the board of directors of the Company) and are cumulative. In certain circumstances, the shares of
the Series D Preferred Stock may be convertible into an aggregate of approximately 1,378,000 shares of the Company’s common stock,
subject to certain adjustments and provided that such adjustments do not result in the Company issuing more than approximately 2,703,000
shares of common stock without obtaining prior shareholder approval; and are redeemable solely at the Company’s option. The Series D Preferred Stock is not currently convertible. The Company had accrued, but unpaid, dividends, on the Series D
Preferred Stock of $ 18 at December 31, 2022 and 2021. During each of 2022 and 2021, the Company paid Series D Preferred Stock
dividends of $ 399 .
Note 13.
Earnings Per Common Share
Basic earnings per share was computed by dividing net income available to common shareholders by the weighted average number of common shares
outstanding during the period. The computation of diluted earnings per share reflected the effect of potentially dilutive securities.
49
Table of Contents
A reconciliation of the numerator and denominator of the income per common share calculations is as follows:
For the Year Ended December 31, 2022
Income
Weighted
Average Shares
Outstanding
(In thousands)
P er Share
Amount
Basic and Diluted Earnings Per Common Share
Net income before preferred stock dividends
$
1,525
20,390
-
Less preferred stock dividends
( 399
)
—
Net income applicable to common shareholders
$
1,126
20,390
$
0.06
For the Year Ended December 31, 2021
Income
Weighted
Average Shares
Outstanding
(In thousands)
Per Share
Amount
Basic and Diluted Earnings Per Common Share
Net income before preferred stock dividends
$
4,281
20,402
-
Less preferred stock dividends
( 399
)
—
Net income applicable to common shareholders
$
3,882
20,402
$
0.19
The assumed conversion of the Company’s Series D Preferred Stock was excluded from the earnings per common share calculation for 2022 and 2021
since its impact would have been antidilutive.
Note 14.
Statutory Reporting
The assets, liabilities and results of operations have been reported on the basis of GAAP, which varies in some respects from statutory accounting
practices (“SAP”) prescribed or permitted by insurance regulatory authorities. The principal differences between SAP and GAAP are that under SAP: (i) carrying value of certain investments differ on a GAAP versus SAP basis, such as fixed
maturities that are shown at amortized cost for SAP versus fair value for GAAP (ii) certain assets that are non-admitted assets are eliminated from the balance sheet; (iii) acquisition costs for policies are expensed as incurred, while they are
deferred and amortized over the estimated life of the policies under GAAP; (iv) the provision that is made for deferred income taxes is different than under GAAP; (v) the timing of establishing certain reserves is different than under GAAP; (vi)
reinsurance is shown net on balance sheet for SAP and (vii) certain valuation allowances attributable to certain investments are required under SAP such as asset valuation reserve and interest maintenance reserve.
The Company meets the minimum capital requirements in the states in which it does business. The amount of reported statutory net income and
capital and surplus (shareholders’ equity) for the Parent’s insurance subsidiaries for the years ended December 31 was as follows:
2022
2021
Bankers Fidelity, net income (loss)
$
3,865
$
( 364
)
American Southern, net income
5,743
7,688
Statutory net income
$
9,608
$
7,324
Bankers Fidelity, capital and surplus
$
36,672
$
38,625
American Southern, capital and surplus
53,023
52,724
Statutory capital and surplus
$
89,695
$
91,349
Under the insurance code of the state in which each insurance subsidiary is domiciled, dividend payments to the Parent by its insurance
subsidiaries are subject to certain limitations without the prior approval of the applicable state’s Insurance Commissioner. The Parent received dividends of $ 7,200 and $ 8,400 in the years ended 2022 and 2021, respectively, from its subsidiaries. In 2022,
dividend payments to the Parent by the insurance subsidiaries in excess of $ 8,739 would require prior approval.
Note 15.
Related Party Transactions
50
Table of Contents
In the normal course of business the Company has engaged in transactions with entities affiliated with the controlling shareholder of the Company.
These transactions include the leasing of office space, certain investing and financing activities, as well as inconsequential administrative and consulting services. At December 31, 2022, two members of the Company’s board of directors, including the Company’s Chairman, President and Chief Executive Officer, were considered to be affiliates of the majority
shareholder.
The Company leases approximately 49,586
square feet of office and covered garage space from one such controlled entity. During the years ended December 31, 2022 and 2021, the Company paid $ 880
and $ 879 , respectively, under this lease. In December 2022, Delta Life Insurance Company, the owner of the building, transferred title
to the building to 4370 Peachtree LLC. Each of Delta Life Insurance Company and 4370 Peachtree LLC is controlled by an affiliate of the Company. Additionally, as of December 31, 2021, Delta Life Insurance Company owned 1,663,809 shares of the Company’s common stock. No
shares of the Company’s common stock were owned by Delta Life Insurance Company as of December 31, 2022.
Certain financing for the Company has also been provided by this entity in the form of an investment in the Series D Preferred Stock (See Note
12). During the years ended December 31, 2022 and 2021, the Company paid this entity $ 399 in dividends on the Series D Preferred
Stock.
Certain members of the Company’s management and board of directors are shareholders and on the board of directors of Gray Television, Inc.
(“Gray”). As of December 31, 2022 and 2021, the Company owned 880,272 shares of Gray Class A common stock and 106,000 shares of Gray common stock. The aggregate carrying value of these investments in Gray at December 31, 2022 and 2021 was $ 10,772 and $ 18,325 , respectively.
In each of the years ended December 31, 2022 and 2021, Gray paid the Company approximately $ 1,708 and $ 1,308 in insurance premiums related to certain
voluntary employee benefit plans.
Note 16.
Segment Information
The Parent’s primary insurance subsidiaries operate with relative autonomy and each company is evaluated based on its individual performance.
American Southern operates in the property and casualty insurance market, while Bankers Fidelity operates in the life and health insurance market. Each segment derives revenue from the collection of premiums, as well as from investment income.
Substantially all revenue other than that in the corporate and other segment is from external sources.
For the Year Ended December 31, 2022
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
70,276
$
115,164
$
—
$
—
$
185,440
Insurance benefits and losses incurred
47,175
76,281
—
—
123,456
Expenses deferred
( 10,161
)
( 12,867
)
—
—
( 23,028
)
Amortization and depreciation expense
10,240
9,452
498
—
20,190
Other expenses
20,082
37,337
17,432
( 9,714
)
65,137
Total expenses
67,336
110,203
17,930
( 9,714
)
185,755
Underwriting income
2,940
4,961
—
—
7,901
Net investment income (loss)
4,147
5,414
2,461
( 2,090
)
9,932
Other income (loss)
3
8
7,624
( 7,624
)
11
Subtotal
7,090
10,383
( 7,845
)
—
9,628
Net realized gains (losses)
( 28
)
58
—
—
30
Unrealized losses on equity securities
( 449
)
( 6,629
)
( 484
)
—
( 7,562
)
Income (loss) before income taxes
$
6,613
$
3,812
$
( 8,329
)
$
—
$
2,096
Total revenues
$
73,949
$
114,015
$
9,601
$
( 9,714
)
$
187,851
Intangibles
$
1,350
$
1,194
$
—
$
—
$
2,544
Total assets
$
144,455
$
195,028
$
140,661
$
( 113,080
)
$
367,064
51
Table of Contents
For the Year Ended December 31, 2021
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
67,982
$
116,234
$
—
$
—
$
184,216
Insurance benefits and losses incurred
44,433
87,261
—
—
131,694
Expenses deferred
( 10,690
)
( 12,461
)
—
—
( 23,151
)
Amortization and depreciation expense
10,756
13,692
537
—
24,985
Other expenses
20,077
33,484
16,255
( 9,092
)
60,724
Total expenses
64,576
121,976
16,792
( 9,092
)
194,252
Underwriting income (loss)
3,406
( 5,742
)
—
—
( 2,336
)
Net investment income (loss)
3,570
5,204
1,466
( 1,712
)
8,528
Other income (loss)
4
9
7,380
( 7,380
)
13
Subtotal
6,980
( 529
)
( 7,946
)
—
( 1,495
)
Net realized gains
2,198
2,705
—
—
4,903
Unrealized gains on equity securities
114
1,550
230
—
1,894
Income (loss) before income taxes
$
9,292
$
3,726
$
( 7,716
)
$
—
$
5,302
Total revenues
$
73,868
$
125,702
$
9,076
$
( 9,092
)
$
199,554
Intangibles
$
1,350
$
1,194
$
—
$
—
$
2,544
Total assets
$
161,788
$
227,395
$
177,638
$
( 164,535
)
$
402,286
Note 17.
Commitments and Contingencies
Litigation
From time to time, the Company is, and expects to continue to be, involved in various claims and lawsuits incidental to and in the ordinary course
of its business. In the opinion of management, any such known claims are not expected to have a material effect on the financial condition or results of operations of the Company.
Regulatory Matters
Like all domestic insurance companies, the Company’s insurance subsidiaries are subject to regulation and supervision in the jurisdictions in
which they do business. Statutes typically delegate regulatory, supervisory, and administrative powers to state insurance commissioners. From time to time, and in the ordinary course of business, the Company receives notices and inquiries
from state insurance departments with respect to various matters.
In November 2021, the Company was made aware by a state regulatory authority of alleged violations relating to certain sales of insurance
policies and that the Company may be subject to regulatory action, including fines. The Company agreed to settle the matter through a consent order which included a penalty that was recorded in the financial statements in March 2022.
Note 18.
Subsequent Events
None.
52
Table of Contents
Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.