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 Mazars, LLP ), Atlanta, Georgia , PCAOB Firm ID No. 686 )
24
Consolidated Balance Sheets as of December 31, 2024 and 2023
27
Consolidated Statements of Operations for the years ended December 31, 2024 and 2023
28
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2024 and 2023
29
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2024 and 2023
30
Consolidated Statements of Cash Flows for the years ended December 31, 2024 and 2023
31
Notes to Consolidated Financial Statements
32
23
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
Atlantic American Corporation
Atlanta, Georgia
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Atlantic American Corporation (the Company) as of December 31, 2024 and 2023, 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, 2024 and the related notes (collectively referred to as the consolidated financial
statements). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United
States of America (US GAAP).
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the
Company’s consolidated 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 audit to obtain reasonable
assurance about whether the consolidated 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 its 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 consolidated financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated 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 consolidated 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 consolidated 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 consolidated 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.
24
Table of Contents
Shareholders and Board of Directors
Atlantic American Corporation
Valuation of Insurance Reserves for Losses and Claims (Claim Reserves)
As reflected on the consolidated balance sheet and discussed in Note 7 to the consolidated financial statements, the Company’s insurance reserves for
losses and claims (claim reserves), were $93.7 million as of December 31, 2024. 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.
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 7 to the consolidated financial statements, the Company’s insurance reserves for
future policy benefits (policy reserves) were $98.5 million as of December 31, 2024. 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
25
Table of Contents
Shareholders and Board of Directors
Atlantic American Corporation
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.
/s/ Forvis Mazars, LLP
We have served as the Company’s auditor since 2018.
Atlanta, Georgia
March 25, 2025
26
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED
BALANCE SHEETS
December 31,
2024
2023
(In thousands,
except share and per
share data)
ASSETS
Cash and cash equivalents
$
35,570
$
28,301
Investments:
Fixed maturities, available-for-sale, at fair value (amortized cost: $ 236,299
and $ 238,626 ; no allowance for credit losses )
212,612
218,219
Equity securities, at fair value (cost: $ 4,939 and $ 4,936 )
7,900
9,413
Other invested assets (cost: $ 7,946 and $ 6,982 )
6,616
6,381
Policy loans
1,722
1,778
Real estate
38
38
Investment in unconsolidated trusts
1,238
1,238
Total investments
230,126
237,067
Receivables:
Reinsurance (net of allowance for uncollectible reinsurance of $ 51 and $ 61 )
22,942
21,103
Insurance premiums and other (net of allowance for expected credit losses $ 201
and $ 217 )
27,458
23,690
Deferred income taxes, net
18,118
15,682
Deferred acquisition costs
44,842
43,850
Other assets
11,828
9,028
Intangibles
2,544
2,544
Total assets
$
393,428
$
381,265
LIABILITIES AND SHAREHOLDERS’ EQUITY
Insurance reserves and policyholder funds
Future policy benefits
$
98,464
$
92,495
Unearned premiums
31,178
31,317
Losses and claims
93,707
87,478
Other policy liabilities
1,757
1,132
Total insurance reserves and policyholder funds
225,106
212,422
Accounts payable and accrued expenses
30,948
24,811
Revolving credit facility
4,023
3,019
Junior subordinated debenture obligations, net
33,738
33,738
Total liabilities
293,815
273,990
Commitments and contingencies (Note 18)
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; 20,399,758 and 20,402,288
shares outstanding as of 2024 and 2023 , respectively
22,401
22,401
Additional paid-in capital
57,425
57,425
Retained earnings
45,854
50,929
Accumulated other comprehensive loss
( 18,712
)
( 16,121
)
Unearned stock grant compensation
( 2
)
( 13
)
Treasury stock, at cost, 2,001,136 and 1,998,606 shares as of 2024 and 2023 , respectively
( 7,408
)
( 7,401
)
Total shareholders’ equity
99,613
107,275
Total liabilities and shareholders’ equity
$
393,428
$
381,265
See the accompanying notes to the consolidated financial statements.
27
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
OPERATIONS
Year Ended December 31,
2024
2023
(In thousands,
except per share data)
Revenue:
Insurance premiums, net
$
178,731
$
178,825
Net investment income
9,791
10,058
Realized investment gains, net
1,210
70
Unrealized losses on equity securities, net
( 1,516
)
( 2,177
)
Other income
11
17
Total revenue
188,227
186,793
Benefits and expenses:
Insurance benefits and losses incurred
125,831
122,500
Commissions and underwriting expenses
48,030
46,124
Interest expense
3,419
3,269
Other expense
16,211
15,465
Total benefits and expenses
193,491
187,358
Loss before income taxes
( 5,264
)
( 565
)
Income tax benefit
( 996
)
( 394
)
Net loss
( 4,268
)
( 171
)
Preferred stock dividends
( 399
)
( 399
)
Net loss applicable to common shareholders
$
( 4,667
)
$
( 570
)
Loss per common share (basic and diluted)
( 0.23
)
( 0.03
)
See the accompanying notes to the consolidated financial statements.
28
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME (LOSS)
Year Ended December 31,
2024
2023
(In thousands)
Net loss
$
( 4,268
)
$
( 171
)
Other comprehensive gain (loss):
Available-for-sale fixed maturity securities:
Gross unrealized holding gain (loss) arising in the period
( 3,263
)
7,700
Related income tax effect
685
( 1,617
)
Subtotal
( 2,578
)
6,083
Less: reclassification adjustment for net realized gains included in net income
( 17
)
( 70
)
Related income tax effect
4
15
Subtotal
( 13
)
( 55
)
Total other comprehensive income (loss), net of tax
( 2,591
)
6,028
Total comprehensive income (loss)
$
( 6,859
)
$
5,857
See the accompanying notes to the consolidated financial statements.
29
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
SHAREHOLDERS’ EQUITY
Year Ended December 31,
(In thousands, except share and per share data)
2024
2023
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
57,425
57,425
Balance, end of year
57,425
57,425
Retained earnings:
Balance, beginning of year
50,929
51,982
Cumulative effect of adoption of updated accounting guidance for credit losses at January 1, 2023
—
( 75
)
Net loss
( 4,268
)
( 171
)
Dividends on common stock
( 408
)
( 408
)
Dividends accrued on preferred stock
( 399
)
( 399
)
Balance, end of year
45,854
50,929
Accumulated other comprehensive loss:
Balance, beginning of year
( 16,121
)
( 22,149
)
Other comprehensive income (loss), net of tax
( 2,591
)
6,028
Balance, end of year
( 18,712
)
( 16,121
)
Unearned stock grant compensation:
Balance, beginning of year
( 13
)
( 132
)
Amortization of unearned compensation
11
119
Balance, end of year
( 2
)
( 13
)
Treasury stock:
Balance, beginning of year
( 7,401
)
( 7,389
)
Net shares acquired related to employee share-based compensation plans
( 7
)
( 12
)
Balance, end of year
( 7,408
)
( 7,401
)
Total shareholders’ equity
$
99,613
$
107,275
Dividends declared on common stock per share
$
0.02
$
0.02
Common shares outstanding:
Balance, beginning of year
20,402,288
20,407,229
Net shares acquired under employee share-based compensation plans
( 2,530
)
( 4,941
)
Balance, end of year
20,399,758
20,402,288
See the accompanying notes to the consolidated financial statements.
30
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF
CASH FLOWS
Year Ended December 31,
2024
2023
(In thousands)
Cash flows from operating activities:
Net loss
$
( 4,268
)
$
( 171
)
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of deferred acquisition costs
16,645
16,440
Acquisition costs deferred
( 17,637
)
( 18,009
)
Realized investment gains, net
( 1,210
)
( 70
)
Unrealized losses on equity securities, net
1,516
2,177
Losses from equity method investees
766
360
Compensation expense related to share awards
11
119
(Benefit) provision for credit losses
( 26
)
26
Depreciation and amortization
366
652
Deferred income tax benefit
( 1,747
)
( 3,121
)
Increase in receivables, net
( 5,581
)
( 3,520
)
Increase in insurance reserves and policyholder funds
12,684
9,771
Increase (decrease) in accounts payable and accrued expenses
6,137
( 1,662
)
Other, net
( 2,856
)
( 370
)
Net cash provided by operating activities
4,800
2,622
Cash flows from investing activities:
Proceeds from investments sold and policy loans redeemed
2,567
5,044
Proceeds from investments matured, called or redeemed
13,791
9,744
Investments purchased
( 13,850
)
( 18,073
)
Additions to property and equipment
( 225
)
( 80
)
Net cash provided by (used in) investing activities
2,283
( 3,365
)
Cash flows from financing activities:
Payment of dividends on Series D preferred stock
( 399
)
( 399
)
Payment of dividends on common stock
( 408
)
( 408
)
Treasury stock acquired — net employee share-based compensation
( 7
)
( 12
)
Proceeds from revolving credit facility, net
1,000
1,000
Net cash provided by financing activities
186
181
Net increase (decrease) in cash
7,269
( 562
)
Cash and cash equivalents at beginning of year
28,301
28,863
Cash and cash equivalents at end of year
$
35,570
$
28,301
Supplemental cash flow information:
Cash paid for interest
$
3,445
$
3,227
Cash paid for income taxes
$
580
$
2,582
See the accompanying notes to the consolidated financial statements.
31
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, 2024, 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).
Insurance Premiums and Other Receivables
Receivables amounts due from reinsurers, insureds and agents are evaluated
periodically for collectability. Allowances for expected credit losses are established, as and when a loss has been determined probable, against the related receivable. An allowance for expected credit loss is recognized by the Company when
determined on a specific account basis and a general provision for loss is made based on the Company’s historical and expected experience.
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.
32
Table of Contents
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, less allowance for credit losses (“ACL”), 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 are fully collateralized by the cash surrender value of the underlying insurance contract. Real estate is carried at historical cost and is evaluated for impairment when circumstances would
indicate that fair value may be less than carrying value.
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, which are included in other invested assets on the balance sheet and are accounted for using the equity method. 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. Also included in the Company’s VIEs are investments in
unconsolidated trusts, which are presented on the balance sheet and carried at cost. 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 reviews its investments in other invested assets for impairment no less frequently than quarterly and monitors the performance throughout the year. If the Company becomes aware of
an impairment of an other invested asset at the balance sheet date, it will recognize an impairment by recording a reduction in the carrying value of the other invested asset with a corresponding charge to net investment income.
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.
33
Table of Contents
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 .
Amounts currently recoverable under reinsurance agreements are included in reinsurance receivables and amounts currently payable are included in other liabilities. Assets and liabilities
relating to reinsurance agreements with the same reinsurer may be recorded net on the balance sheet, if a right of offset exists within the reinsurance agreement. In the event that reinsurers do not meet their obligations to the Company under
the terms of the reinsurance agreements, reinsurance recoverable balances could become uncollectible. In such instances, reinsurance recoverable balances are stated net of allowances for uncollectible reinsurance .
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
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. The Company adopted the guidance as of June 30, 2023. The adoption of the guidance had
no significant impact on the Company’s financial condition and results of operations .
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.
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.
34
Table of Contents
Segment Reporting .
In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting- An Amendment for Improvements to Reportable Segment Disclosures (Topic 280) ( “ ASU 2023-07 ” ). The
amendments in ASU 2023-07 improve reportable segment disclosure requirements through enhanced disclosures about significant segment expenses. The amendment; introduces a new requirement to disclose significant segment expenses regularly
provided to the chief operating decision maker (CODM); extends certain annual disclosures to interim periods; clarifies single reportable segment entities must apply Topic 280 in its entirety, permits more than one measure of segment profit
or loss to be reported under certain conditions, and requires disclosure of the title and position of the CODM. The amendments in this update do not change or remove existing disclosure requirements. The Update is effective for fiscal years
beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, although early adoption is permitted. The company adopted ASU No. 2023-07 on December 31, 2024. Refer to Note 17 of Notes to
Consolidated Financial Statements for details regarding the Company’s Segment Information.
Future Adoption of New Accounting Standards
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 annual reporting periods beginning after December 15, 2024 and interim periods
beginning after December 15, 2025, although earlier adoption is permitted. The Company is currently evaluating the new guidance and considering appropriate cohorts to be reported, such as lines of business and both premium paying and
nonpremium paying policies. The Company expects to use the modified retrospective method upon adoption. Although the financial impact on the financial statements has not been determined, it is presumed to be material.
Income Taxes . In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740). The amendment requires that all entities disclose on an annual basis the following information about income
taxes paid; the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes; and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in
which income taxes paid (net of refunds received) is equal to or greater than 5% of total income taxes paid (net of refunds received). All entities also are required to disclose; income (or loss) from continuing operations before income tax
expense (or benefit) disaggregated between domestic and foreign; and income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The ASU, which also includes certain other amendments to
improve the effectiveness of income tax disclosures, is effective for public business entities for annual periods beginning after December 15, 2024. The Company is evaluating the new guidance and any effect it will have on the Company’s
financials.
Expense Disaggregation Disclosures . In
November 2024, the FASB issued ASU No. 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (“ASU 2024-03”). This Update requires disaggregated disclosure of income statement expenses for public
business entities (“PBE”). The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within
the footnotes to the financial statements. ASU 2024-03 adds ASC 220-40 to require a footnote disclosure about specific expenses by requiring companies to disaggregate, in a tabular presentation, each relevant expense caption on the face of
the income statement that includes employee compensation, depreciation, and intangible asset amortization. The tabular disclosure would also include certain other expenses, which do not apply to the Company. The ASU does not change or
remove existing expense disclosure requirements; however, it may affect where that information appears in the footnotes to the financial statements. ASU 2024-03 is effective for all PBEs for fiscal years beginning after December 15, 2026,
and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the new guidance and any effect it will have on the Company’s financials.
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, allowance for credit 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, 2024 and December 31, 2023.
35
Table of Contents
Fixed maturities were comprised of the following:
2024
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
for
Credit
Losses
Amortized
Cost
Fixed maturities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
22,251
$
24
$
2,144
$
—
$
24,371
Loan backed and structured securities
22,290
17
2,457
—
24,730
Obligations of states and political subdivisions
7,623
9
1,517
—
9,131
Corporate securities:
Utilities and telecom
24,623
108
3,206
—
27,721
Financial services
59,564
563
4,768
—
63,769
Other business – diversified
34,117
160
3,919
—
37,876
Other consumer – diversified
41,957
33
6,585
—
48,509
Total corporate securities
160,261
864
18,478
—
177,875
Redeemable preferred stocks:
Other consumer – diversified
187
—
5
—
192
Total redeemable preferred stocks
187
—
5
—
192
Total fixed maturities
$
212,612
$
914
$
24,601
$
—
$
236,299
2023
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
for
Credit
Losses
Amortized
Cost
Fixed maturities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
22,849
$
51
$
1,951
$
—
$
24,749
Loan backed and structures securities
27,210
12
2,993
—
30,191
Obligations of states and political subdivisions
8,106
15
1,424
—
9,515
Corporate securities:
Utilities and telecom
21,309
143
2,582
—
23,748
Financial services
59,584
560
4,931
—
63,955
Other business – diversified
34,386
403
2,940
—
36,923
Other consumer – diversified
44,570
87
4,870
—
49,353
Total corporate securities
159,849
1,193
15,323
—
173,979
Redeemable preferred stocks:
Other consumer – diversified
205
13
—
—
192
Total redeemable preferred stocks
205
13
—
—
192
Total fixed maturities
$
218,219
$
1,284
$
21,691
$
—
$
238,626
Bonds having an amortized cost of $ 15,065 and $ 14,647 and included in the tables above were on deposit with
insurance regulatory authorities at December 31, 2024 and 2023, respectively, in accordance with statutory requirements. In addition, the Company maintains cash and cash equivalents on deposit with insurance regulatory authorities of $ 226 at December 31, 2024 and 2023. Additionally, bonds having an amortized cost of $ 9,209 and $ 9,584 and included in the tables above were pledged as collateral
to FHLB at December 31, 2024 and 2023, respectively.
2024
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
1,149
843
—
306
Communications
6,751
2,118
—
4,633
Total equity securities
$
7,900
$
2,961
$
—
$
4,939
36
Table of Contents
2023
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
924
621
—
303
Communications
8,489
3,856
—
4,633
Total equity securities
$
9,413
$
4,477
$
—
$
4,936
The carrying value and amortized cost of the Company’s investments in fixed maturities at December 31, 2024 and 2023 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.
2024
2023
Carrying
Value
Amortized
Cost
Carrying
Value
Amortized
Cost
Due in one year or less
$
7,484
$
7,497
$
1,715
$
1,750
Due after one year through five years
62,722
64,703
60,423
62,423
Due after five years through ten years
32,820
35,552
33,596
36,752
Due after ten years
80,199
95,466
86,857
97,984
Asset backed securities
29,387
33,081
35,628
39,717
Totals
$
212,612
$
236,299
$
218,219
$
238,626
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, 2024 and 2023.
2024
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
$
3,753
$
33
$
16,136
$
2,111
$
19,889
$
2,144
Loan backed and structured securities
1,010
5
16,069
2,452
17,079
2,457
Obligations of states and political subdivisions
—
—
5,839
1,517
5,839
1,517
Corporate securities
18,510
755
125,930
17,723
144,440
18,478
Redeemable preferred stocks
188
5
—
—
188
5
Total temporarily impaired securities
$
23,461
$
798
$
163,974
$
23,803
$
187,435
$
24,601
2023
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
$
4,197
$
17
$
15,639
$
1,934
$
19,836
$
1,951
Loan backed and structured securities
997
20
23,837
2,973
24,834
2,993
Obligations of states and political subdivisions
1,145
3
5,936
1,421
7,081
1,424
Corporate securities
539
13
138,283
15,310
138,822
15,323
Total temporarily impaired securities
$
6,878
$
53
$
183,695
$
21,638
$
190,573
$
21,691
37
Table of Contents
Analysis of Securities in Unrealized Loss Positions
As
of December 31, 2024 and 2023, there were 213 and 222 securities, respectively, in an unrealized loss position which primarily included certain of the Company’s investments in fixed maturities within the utilities and telecom, financial services, other
diversified business and other diversified consumer sectors. The unrealized losses on the Company’s fixed maturity securities investments have been primarily related to general market changes in interest rates and/or the levels of credit spreads
rather than specific concerns with the issuer’s ability to pay interest and repay principal.
For
any of its fixed maturity securities with significant declines in fair value, the Company performs detailed analyses to identify whether the drivers of the declines are due to general market drivers, such as the recent increases in interest rates,
or due to credit-related factors. Identifying the drivers of the declines in fair value helps to align and allocate the Company’s resources to securities with real credit-related concerns that could impact the ultimate collection of principal and
interest. For any significant declines in fair value determined to be non-interest rate or market related, the Company performs a more focused review of the related issuers’ specific credit profile.
For
corporate issuers, the Company evaluates their assets, business profile including industry dynamics and competitive positioning, financial statements and other available financial data. For non-corporate issuers, the Company analyzes all reasonably
available sources of credit support, including issuer-specific factors. The Company utilizes information available in the public domain and, for certain private placement issuers, from consultations with the issuers directly. The Company also
considers ratings from Nationally Recognized Statistical Rating Organizations, as well as the specific characteristics of the security it owns including seniority in the issuer’s capital structure, covenant protections, or other relevant features.
From these reviews, the Company evaluates the issuers’ continued ability to service the Company’s investment through payment of interest and principal.
Assuming no credit-related factors develop, unrealized gains and losses on fixed maturity securities are expected to diminish as investments near maturity. Based on its credit
analysis, the Company believes that the issuers of its fixed maturity investments in the sectors shown in the table above have the ability to service their obligations to the Company. In addition, the Company does not intend to sell the
investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be at maturity.
However, from time to time the Company identifies certain available-for-sale fixed maturity securities where the amortized cost basis exceeds the present value of the cash flows
expected to be collected due to credit related factors and as a result, a credit allowance will be estimated. The Company had no
ACL on its available-for-sale fixed maturities as of December 31, 2024 and 2023.
Investment income was earned from the following sources:
2024
2023
Fixed maturities
$
9,520
$
9,333
Equity securities
335
332
Other
191
646
10,046
10,311
Investment expenses
255
253
Net investment income
$
9,791
$
10,058
A summary of realized investment gains (losses) follows:
2024
Fixed
Maturities
Equity
Securities
Other
Invested Assets
Total
Gains
$
19
$
—
$
1,193
$
1,212
Losses
( 2
)
—
—
( 2
)
Realized investment gains, net
$
17
$
—
$
1,193
$
1,210
2023
Fixed
Maturities
Equity
Securities
Other
Invested Assets
Total
Gains
$
70
$
—
$
—
$
70
Losses
—
—
—
—
Realized investment gains, net
$
70
$
—
$
—
$
70
38
Table of Contents
Proceeds from the sales of available-for-sale fixed maturities were as follows:
2024
2023
Sales proceeds
$
—
$
5,035
Gross gains
—
70
Gross losses
—
—
Proceeds from the sales of equity securities were as follows:
2024
2023
Sales proceeds
$
—
$
2
Gross gains
—
—
Gross losses
—
—
Proceeds from the sales of other invested assets were as follows:
2024
2023
Sales proceeds
$
2,510
$
—
Gross gains
1,193
—
Gross losses
—
—
Sales of available-for-sale securities in 2024 and 2023 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 in 2024.
The following table presents the portion of unrealized gains (losses) related to equity securities still held for the years ended December 31, 2024
and 2023.
2024
2023
Net realized and unrealized losses recognized during the period on equity securities
$
( 1,516
)
$
( 2,177
)
Less: Net realized gains recognized during the period on equity securities sold during the period
—
—
Unrealized losses on equity securities, net
$
( 1,516
)
$
( 2,177
)
The Company’s bond portfolio included 99 %
investment grade securities, as defined by the NAIC, at December 31, 2024 and 2023.
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 $ 6,616 and $ 6,381
at December 31, 2024 and 2023, respectively. The Company’s VIE interests, carried as a part of investment in unconsolidated trusts, totaled $ 1,238
at December 31, 2024 and 2023.
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 $ 7,854 and $ 7,619 ,
at December 31, 2024 and 2023, respectively. As of December 31, 2024 and 2023, the Company had outstanding commitments totaling $ 2,200
and $ 4,518 , 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. The reduction in the Company’s outstanding commitments was a result of an additional investment of $ 2,318 in
the partnership.
39
Table of Contents
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.
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 equity security. As of December 31, 2024 and December 31, 2023, the value of the equity security valued using Level 3 criteria was $ 189 and $ 185 , respectively.
The equity security is not traded and is 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 3
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.
40
Table of Contents
As of December 31, 2024, 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
$
—
$
212,612
$
—
$
212,612
Equity securities
7,711
—
189
7,900
Cash equivalents
14,948
—
—
14,948
Total
$
22,659
$
212,612
$
189
$
235,460
As of December 31, 2023, 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
$
—
$
218,219
$
—
$
218,219
Equity securities
9,228
—
185
9,413
Cash equivalents
14,834
—
—
14,834
Total
$
24,062
$
218,219
$
185
$
242,466
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, 2024 and 2023.
Level in
2024
2023
Fair Value
Hierarchy (1)
Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Assets:
Cash and cash equivalents
Level 1
$
35,570
$
35,570
$
28,301
$
28,301
Fixed maturities
Level 2
212,612
212,612
218,219
218,219
Equity securities
(1)
7,900
7,900
9,413
9,413
Policy loans
Level 3
1,722
1,722
1,778
1,778
Liabilities:
Junior subordinated debentures, net
Level 2
33,738
35,443
33,738
33,670
Revolving credit facility
Level 2
4,023
4,023
3,019
3,019
(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.
Allowance for Expected Credit Losses
Reinsurance Recoverables
The following table presents the balances of reinsurance recoverables, net of the allowance for expected credit losses, at December 31, 2024 and
2023, and the changes in the allowance for expected credit losses for the year ended December 31, 2024 and 2023.
At and year ended December 31, 2024
Reinsurance Recoverables,
Net of Allowance for
Expected Credit Losses
Allowance for Expected
Credit Losses
Balance, beginning of period
$
21,103
$
61
Cumulative effect of adoption of updated accounting guidance for credit losses at January 1, 2023
—
Current period change for estimated uncollectible reinsurance
( 10
)
Write-offs of uncollectible reinsurance recoverables
—
Balance, end of period
$
22,942
$
51
41
Table of Contents
At and year ended December 31, 2023
Reinsurance Recoverables,
Net of Allowance for
Expected Credit Losses
Allowance for Expected
Credit Losses
Balance, beginning of period
$
25,913
$
—
Cumulative effect of adoption of updated accounting guidance for credit losses at January 1, 2023
75
Current period change for estimated uncollectible reinsurance
( 14
)
Write-offs of uncollectible reinsurance recoverables
—
Balance, end of period
$
21,103
$
61
Insurance Premium and Other Receivables
The following table presents the balances of insurance premiums and other, net of the allowance for expected credit losses, at December 31, 2024 and
2023, and the changes in the allowance for expected credit losses for the year ended December 31, 2024 and 2023.
At and year ended December 31, 2024
Insurance Premiums and
Other, Net of Expected
Credit Losses
Allowance for Expected
Credit Losses
Balance, beginning of period
$
23,690
$
217
Current period change for expected credit losses
( 16
)
Write-offs of uncollectible insurance premiums and other receivables
—
Balance, end of period
$
27,458
$
201
At and year ended December 31, 2023
Insurance Premiums and
Other, Net of Expected
Credit Losses
Allowance for Expected
Credit Losses
Balance, beginning of period
$
15,386
$
177
Cumulative effect of adoption of updated accounting guidance for credit losses at January 1, 2023
—
Current period change for expected credit losses
40
Write-offs of uncollectible insurance premiums and other receivables
—
Balance, end of period
$
23,690
$
217
Note 5.
Deferred Policy Acquisition Costs
The following table presents a rollforward of deferred policy acquisition costs by segment for the years ended December 31.
2024
2023
American
Southern
Bankers
Fidelity
American
Southern
Bankers
Fidelity
Deferred policy acquisition costs:
Balance, beginning of year
$
2,700
$
41,150
$
2,401
$
39,880
Capitalization
8,498
9,139
8,689
9,320
Amortization
( 8,332
)
( 8,313
)
( 8,390
)
( 8,050
)
Balance, end of year
$
2,866
$
41,976
$
2,700
$
41,150
42
Table of Contents
Note 6.
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 , as amended , was three years . The arrangement was renewed in March 2024 for an additional five years , with a subsequent renewal
term of 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 remaining term
of the hosting arrangement, when the software is substantially ready for its intended use. The Company incurred and capitalized implementation costs of $ 108
and $ 1,545 during the years ended December 31, 2024 and 2023, respectively. The Company has capitalized $ 4,675 and $ 4,567 in implementation costs
in other assets in its condensed consolidated balance sheet as of December 31, 2024 and 2023, respectively. The Company expects the software will be substantially ready for its intended use during 2025. Accordingly, the Company has no t recorded any amortization expense related to software implementation costs for years ended December 31, 2024 and 2023.
Note 7.
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, 2024 and 2023.
Amount of
Insurance In Force, Net
2024
2023
2024
2023
Future policy benefits
Life insurance policies:
Ordinary life and annuities
$
49,467
$
50,040
$
165,856
$
172,907
Group life
19,129
11,917
809,896
633,017
68,596
61,957
$
975,752
$
805,924
Accident and health insurance policies
29,868
30,538
98,464
92,495
Unearned premiums
31,178
31,317
Losses, claims and loss adjustment expenses
93,707
87,478
Other policy liabilities
1,757
1,132
Total insurance reserves and policyholder funds
$
225,106
$
212,422
Annualized premiums for accident and health insurance policies were $ 82,730 and $ 84,127 at December 31, 2024 and 2023, respectively.
Future Policy Benefits
Liabilities for future benefits on life insurance policies and accident and health insurance policies are based on assumed investment yields,
mortality rates, disablement rates, benefit utilization rates, and lapse rates after giving effect to possible risks of unexpected adverse claim experience. The mortality, morbidity, and lapse assumptions are based upon the Company’s experience
and incorporate a margin for adverse experience development. These assumptions are modified as necessary to reflect anticipated trends and are generally established at contract inception. The interest rates assumed, which reflect future
investment yields at the time policies are issued, 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, and (v) 3.0 % to 4.0 %
for 2010 through 2024 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.
43
Table of Contents
Activity in the liability for unpaid loss and claim reserves is summarized as follows:
2024
2023
Balance at January 1
$
87,478
$
87,484
Less: Reinsurance recoverable on unpaid losses
( 14,678
)
( 17,647
)
Net balance at January 1
72,800
69,837
Incurred related to:
Current year
112,393
113,246
Prior years
5,708
(1)
1,418
(2)
Total incurred
118,101
114,664
Paid related to:
Current year
64,300
67,484
Prior years
50,284
44,217
Total paid
114,584
111,701
Net balance at December 31
76,317
72,800
Plus: Reinsurance recoverable on unpaid losses
17,390
14,678
Balance at December 31
$
93,707
$
87,478
(1)
Prior years’ development was primarily the result of unfavorable
development in the automobile liability line of business in the property and casualty operations due to frequency and severity in the inflationary factors, as well as unfavorable development in the 2021 and 2022 accident years.
(2)
Prior years’ development was primarily the result of unfavorable
development in the property and casualty operations predominately in the automobile liability line of business due to inflationary factors, partially offset by favorable development in the Medicare supplement line of business in the
life and health operations.
Following is a reconciliation of total incurred losses to total insurance benefits and losses incurred:
2024
2023
Total incurred losses
$
118,101
$
114,664
Cash surrender value and matured endowments
1,225
1,323
Benefit reserve changes
6,505
6,513
Total insurance benefits and losses incurred
$
125,831
$
122,500
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, 2024, 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,
2024
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported Claims
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
55,482
$
54,939
$
54,993
$
54,990
$
54,984
$
54,985
$
54,985
$
54,985
$
54,985
$
54,985
$
—
898
2016
58,849
59,851
63,226
63,225
63,221
63,221
63,221
63,221
63,221
—
1,037
2017
67,960
69,655
69,643
69,635
69,633
69,633
69,632
69,633
—
1,512
2018
79,140
80,404
80,361
80,357
80,351
80,348
80,348
—
2,052
2019
88,765
87,028
86,988
86,986
86,980
86,978
—
2,246
2020
75,857
75,715
75,730
75,730
75,708
—
1,853
2021
65,267
61,579
61,785
61,740
14
1,771
2022
58,777
56,047
55,970
50
2,107
2023
48,367
47,029
234
2,159
2024
43,708
12,208
1,769
$
639,320
44
Table of Contents
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
45,430
$
54,876
$
54,993
$
54,990
$
54,984
$
54,985
$
54,985
$
54,985
$
54,985
$
54,985
2016
49,165
59,747
63,226
63,225
63,221
63,221
63,221
63,221
63,221
2017
57,696
69,517
69,643
69,635
69,633
69,633
69,633
69,633
2018
66,565
80,222
80,361
80,355
80,351
80,348
80,348
2019
72,333
86,856
86,978
86,985
86,980
86,978
2020
63,129
75,527
75,710
75,715
75,708
2021
50,197
61,350
61,733
61,726
2022
46,111
55,808
55,920
2023
36,388
46,795
2024
31,500
$
626,814
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
12,506
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 (or its designee) for payment in the given year. Multiple payments on the same claim are not counted in the claim frequency data. For Medicare Supplement policies, the estimated ultimate claims
incurred, using claims data reported during each month of any given year, are calculated using the chain ladder method. Because claim patterns vary significantly during the year, this method is modified to reflect claim experience over the
corresponding four-month period prior to the statement date during the prior two calendar years, and recent claim experience during a twelve-month period from sixteen months prior to the valuation date through five months prior to the valuation
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 liability for Medicare Supplement claims that are
Incurred but Not Reported (the IBNR) is calculated by subtracting both paid claims through the valuation date and claims in the course of settlement as of the valuation date from the estimated ultimate claims. Thirty-six months of loss data are used to develop the estimated ultimate incurred claims. For other accident and health products and life products,
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,
2024
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
18,521
$
19,857
$
20,017
$
20,007
$
20,086
$
20,680
$
20,849
$
20,955
$
21,021
$
21,016
$
—
3,537
2016
20,549
21,275
21,846
22,388
22,245
22,310
22,448
22,448
22,448
—
3,863
2017
22,179
24,212
23,766
25,180
26,009
26,153
26,231
26,254
1
3,813
2018
24,284
25,682
27,338
30,013
30,464
31,135
31,170
109
3,651
2019
25,241
24,045
25,724
28,042
28,513
29,216
71
3,608
2020
22,416
16,442
20,137
21,164
21,459
163
2,523
2021
25,887
21,172
24,957
27,041
733
2,791
2022
28,860
27,293
31,633
2,446
2,918
2023
33,266
33,626
3,710
2,910
2024
34,105
15,837
2,450
$
277,968
45
Table of Contents
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
6,226
$
11,878
$
14,938
$
17,612
$
19,557
$
20,234
$
20,726
$
20,904
$
21,021
$
21,016
2016
6,796
13,141
16,397
19,613
21,408
21,809
22,448
22,448
22,448
2017
7,401
16,317
20,221
22,778
25,023
25,712
26,222
26,249
2018
6,989
15,647
21,121
24,662
27,671
29,201
30,507
2019
7,305
14,694
19,384
22,868
26,126
28,778
2020
5,172
9,941
14,693
18,133
20,466
2021
6,242
13,918
19,230
24,798
2022
7,023
18,010
24,137
2023
9,068
22,232
2024
8,939
$
229,570
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
48,398
Automobile Physical Damage
For the Years Ended December 31,
As of December 31, 2024
Incurred Losses, Claims and Allocated Loss Adjustment Expenses,
Net of Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2020
2021
2022
2023
2024
2020
$
10,288
$
10,080
$
10,047
$
10,024
$
10,013
$
4
1,645
2021
14,296
13,385
13,305
13,329
2
1,913
2022
10,962
10,648
10,564
3
1,772
2023
6,460
6,485
13
1,591
2024
7,418
135
1,542
$
47,809
Cumulative Paid Losses, Claims and Allocated Loss Adjustment
Expenses, Net of Reinsurance
Accident Year
2020
2021
2022
2023
2024
2020
$
8,347
$
9,952
$
10,008
$
9,992
$
9,973
2021
11,993
13,277
13,257
13,302
2022
8,475
10,368
10,528
2023
5,397
6,340
2024
5,864
$
46,007
All outstanding liabilities before 2020, net of reinsurance
6
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
1,808
General Liability
For the Years Ended December 31,
As of December 31,
2024
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
4,421
$
1,037
$
1,227
$
1,044
$
867
$
855
$
855
$
870
$
870
$
871
$
4
150
2016
3,119
1,148
736
608
621
619
620
620
620
—
94
2017
1,490
488
513
738
738
839
777
777
—
84
2018
1,656
333
198
128
183
183
193
2
77
2019
1,916
707
455
515
909
516
19
98
2020
2,223
670
657
363
793
45
91
2021
2,567
1,329
1,328
1,267
33
105
2022
2,770
2,380
2,530
408
135
2023
2,887
1,445
528
116
2024
3,139
1,834
86
$
12,151
46
Table of Contents
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
98
$
259
$
464
$
664
$
863
$
855
$
855
$
854
$
854
$
855
2016
116
203
568
608
617
619
620
620
620
2017
75
136
365
556
696
741
777
777
2018
65
90
115
128
183
183
185
2019
41
209
242
354
404
433
2020
208
385
462
539
593
2021
364
646
813
1,178
2022
402
1,169
1,622
2023
125
399
2024
239
$
6,901
All outstanding liabilities before 2015, net of reinsurance
208
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
5,458
Surety
For the Years Ended December 31,
As of December 31,
2024
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
1,902
$
1,630
$
1,400
$
1,359
$
1,406
$
1,310
$
1,307
$
1,280
$
1,279
$
1,279
$
—
50
2016
3,314
1,812
1,865
1,876
1,865
1,678
1,670
1,666
1,660
—
47
2017
4,677
3,671
3,799
3,629
3,514
3,440
3,448
3,403
2
67
2018
3,528
1,938
1,381
956
767
750
750
—
64
2019
2,130
657
630
513
507
439
—
32
2020
2,263
574
465
460
402
—
23
2021
2,936
1,455
1,497
1,475
—
36
2022
3,202
2,339
2,296
32
51
2023
2,634
1,627
12
122
2024
2,324
1,402
33
$
15,655
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2015
$
641
$
856
$
1,127
$
1,125
$
1,128
$
1,271
$
1,273
$
1,279
$
1,279
$
1,279
2016
1,054
1,732
1,772
1,873
1,862
1,677
1,670
1,666
1,660
2017
1,971
3,255
3,523
3,545
3,442
3,402
3,400
3,394
2018
1,157
1,454
1,361
941
760
749
748
2019
259
395
568
446
444
439
2020
97
460
464
459
400
2021
156
803
1,496
1,475
2022
970
2,191
2,180
2023
98
1,602
2024
392
$
13,569
All outstanding liabilities before 2015, net of reinsurance
78
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
2,164
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.
47
Table of Contents
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.
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, 2024.
Average Annual Percentage Payout of Incurred Claims by Age, Net of Subrogation and 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
80.9
%
17.8
%
0.2
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
Automobile Liability
25.8
%
29.6
%
17.3
%
13.8
%
9.6
%
4.3
%
2.8
%
0.3
%
0.3
%
0.0
%
Automobile Physical Damage
83.2
%
14.5
%
0.6
%
0.1
%
- 0.2
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
General Liability
16.8
%
20.0
%
21.5
%
17.3
%
14.6
%
2.2
%
1.5
%
0.0
%
0.0
%
0.1
%
Surety
48.5
%
49.5
%
13.2
%
11.4
%
- 7.1
%
- 0.7
%
- 0.1
%
0.0
%
- 0.2
%
0.0
%
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, 2024
Net outstanding liabilities
Medicare supplement
$
12,506
Automobile liability
48,398
Automobile physical damage
1,808
General liability
5,458
Surety
2,164
Other short-duration insurance lines
3,778
Liabilities for unpaid losses, claims and loss adjustment expenses, net of reinsurance
74,112
Reinsurance recoverable on unpaid losses:
Medicare supplement
8,788
Automobile liability
5,493
Automobile physical damage
—
General liability
3,109
Other short-duration insurance lines
—
Total reinsurance recoverable on unpaid losses
17,390
Unallocated claims adjustment expenses
2,205
Total gross liability for unpaid losses, claims and loss adjustment expenses
$
93,707
Note 8.
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 99.8 % of the Company’s reinsurance recoverables were due from a single reinsurer as of December 31, 2024. Reinsurance recoverables of $ 22,887 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.
48
Table of Contents
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 $ 150 ,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 life insurance policyholder is $ 200 ,000. As of December 31, 2024, $ 7.2 million of the $ 975.8 million of
life insurance in force at Bankers Fidelity was reinsured under a combination 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 2024, 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, $ 5.1 million of the Company’s $ 10.1
million of new annualized Medicare Supplement premium was ceded.
The
effects of reinsurance on premiums written, premiums earned and insurance benefits and losses incurred were as follows:
For the Year Ended December 31, 2024
American
Southern
Bankers
Fidelity
Total
Direct premiums written
$
45,837
$
164,141
$
209,978
Assumed premiums written
27,833
9
27,842
Ceded premiums written
( 5,979
)
( 53,236
)
( 59,215
)
Net premiums written
$
67,691
$
110,914
$
178,605
Direct premiums earned
$
46,149
$
164,282
$
210,431
Assumed premiums earned
27,519
9
27,528
Ceded premiums earned
( 5,979
)
( 53,249
)
( 59,228
)
Net premiums earned
$
67,689
$
111,042
$
178,731
Provision for benefits and losses incurred
$
58,024
$
109,349
$
167,373
Reinsurance loss recoveries
( 2,257
)
( 39,285
)
( 41,542
)
Insurance benefits and losses incurred
$
55,767
$
70,064
$
125,831
For the Year Ended December 31, 2023
American
Southern
Bankers
Fidelity
Total
Direct premiums written
$
49,580
$
166,093
$
215,673
Assumed premiums written
27,987
29
28,016
Ceded premiums written
( 5,902
)
( 55,933
)
( 61,835
)
Net premiums written
$
71,665
$
110,189
$
181,854
Direct premiums earned
$
46,349
$
166,368
$
212,717
Assumed premiums earned
27,996
7
28,003
Ceded premiums earned
( 5,902
)
( 55,993
)
( 61,895
)
Net premiums earned
$
68,443
$
110,382
$
178,825
Provision for benefits and losses incurred
$
52,899
$
110,995
$
163,894
Reinsurance loss recoveries
( 1,884
)
( 39,510
)
( 41,394
)
Insurance benefits and losses incurred
$
51,015
$
71,485
$
122,500
49
Table of Contents
Components of reinsurance receivables at
December 31, 2024 and 2023 were as follows:
December 31, 2024
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses, net of allowance
$
8,602
$
8,788
$
17,390
Recoverable on unpaid benefits
—
4,607
4,607
Recoverable on paid losses
—
—
—
Ceded unearned premiums
—
608
608
Ceded advanced premiums
—
337
337
Total reinsurance receivables
$
8,602
$
14,340
$
22,942
December 31, 2023
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses, net of allowance
$
6,415
$
8,263
$
14,678
Recoverable on unpaid benefits
—
5,470
5,470
Recoverable on paid losses
—
108
108
Ceded unearned premiums
—
621
621
Ceded advanced premiums
—
226
226
Total reinsurance receivables
$
6,415
$
14,688
$
21,103
Note 9.
Income Taxes
Total income taxes were allocated as follows:
2024
2023
Total tax benefit on income
$
( 996
)
$
( 394
)
Tax expense (benefit) on components of shareholders’ equity:
Net unrealized income (losses) on investment securities
( 689
)
1,602
Total tax expense (benefit)
$
( 1,685
)
$
1,208
A reconciliation of the differences between income taxes computed at the federal statutory income tax rate and the income tax benefit is as
follows:
2024
2023
Federal income tax provision at the statutory rate
$
( 1,105
)
$
( 119
)
Statutory rate
21
%
21
%
Dividends-received deduction
( 25
)
( 24
)
Meals and entertainment
76
15
Vested stock and club dues
3
16
Parking disallowance
20
17
Adjustment for prior years’ estimates to actual
35
( 299
)
Income tax benefit
$
( 996
)
$
( 394
)
Effective tax rate
18.9
%
69.7
%
The primary difference between the effective tax rate and the federal statutory income tax rate for 2024 resulted from a permanent difference related to meals and entertainment.
Also contributing to differences between the effective tax rate and the federal statutory income tax rate was 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 $ 35 in the year ended December 31, 2024. Another contributing factor to the differences between the effective tax rate
and the federal statutory income tax rate was a permanent difference related to 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 difference between the effective tax rate and the federal statutory income tax rate for 2023 resulted from the adjustment for prior years’ estimates to actual of $ 299 in the year ended December 31, 2023, which included the return to provision adjustment that is generally updated at the completion of the third
quarter of each fiscal year and an adjustment for partnership valuation. Also contributing to the differences between the effective tax rate and the federal statutory income tax rate was a permanent difference related to meals and
entertainment.
50
Table of Contents
Deferred tax assets and liabilities at December 31, 2024 and 2023 were comprised of the following:
2024
2023
Deferred tax assets:
Deferred acquisition costs
$
9,508
$
8,808
Net unrealized investment losses
4,350
3,342
Insurance reserves
3,139
2,898
Impaired assets
791
791
Bad debts and other
482
337
Net operating loss
1,940
559
Total deferred tax assets
20,210
16,735
Deferred tax liabilities:
Deferred and uncollected premiums
$
( 2,092
)
( 1,053
)
Total deferred tax liabilities
( 2,092
)
( 1,053
)
Net deferred tax asset
$
18,118
$
15,682
The components of income tax benefit were:
2024
2023
Current – Federal
$
751
$
2,727
Deferred – Federal
( 1,747
)
( 3,121
)
Total
$
( 996
)
$
( 394
)
The Company has formal tax-sharing agreements, and files a consolidated income tax return, with its subsidiaries. Tax years 2021, 2022 and 2023 are considered open tax years that remain subject to examination by the Internal Revenue Service.
Note 10.
Credit Arrangements
Bank
Debt
On May 12, 2021, the Company entered into a Revolving Credit Agreement with Truist Bank as the lender (the “Lender”). The Revolving Credit Agreement provides for an unsecured $ 10,000 revolving credit facility that originally matured on April 12, 2024 . On March 22, 2024, the Company entered into a First Amendment (the “Amendment”) to its Revolving Credit Agreement (as amended, the “Credit Agreement”) with the Lender.
The Amendment, among other things, (a) updates the interest rate provisions to memorialize that the Company pays interest on the unpaid principal balance of outstanding revolving loans at the Adjusted Term SOFR rate (as defined in the Credit Agreement), plus 2.00 %,
(b) extends the maturity date of the revolving credit facility to March 22, 2027 , (c) requires the monthly payment of an unused
commitment fee of 0.2 % of the unused facility amount, and (d) requires that the Company maintain a consolidated net worth of not
less than $ 64,200 . Except as modified by the Amendment, the existing terms of the original Credit Agreement remain in effect.
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 and maintaining a minimum consolidated net worth, as
previously mentioned. 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, 2024 and 2023, the Company had outstanding borrowings of $ 4,023 and $ 3,019 , respectively,
under the Credit Agreement.
For the year ended 2024 and 2023, the Company incurred $ 283 and $ 200 in interest expense, respectively, on the revolving credit facility borrowing. During the year ended 2024 and 2023, the Company paid $ 9 and $ 0 , respectively, in fees on
the available unused amount of the revolving credit facility of $ 6,000 . At December 31, 2024 and 2023, the effective interest rate
was 6.67 % and 7.46 %,
respectively.
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 the Company; and (iii) engaging in those activities necessary or incidental thereto.
51
Table of Contents
The outstanding $ 18,042 and $ 15,696 of Junior Subordinated Debentures mature on December 4, 2032
and May 15, 2033 , respectively, are callable quarterly, in whole or in part, only at the option of the Company. Prior to July 1,
2023, the interest rate was based on 3 -month LIBOR plus an applicable margin. Effective July 1, 2023, the interest rate is determined based on a reference rate of the 3 -month SOFR plus applicable tenor spread of 0.26161 % plus an applicable margin, ranging from 4.00 %
to 4.10 %. At December 31, 2024, the effective interest rate was 8.82 %.
The financial structure of each of Atlantic American Statutory Trust I and II, as of December 31, 2024 and 2023, was as follows:
Atlantic American
Statutory Trust I
Atlantic American
Statutory Trust II
JUNIOR SUBORDINATED DEBENTURES (1)(2)
Balance December 31, 2024
$
18,042
$
23,196
Less: Treasury debt (3)
—
( 7,500
)
Net balance December 31, 2024
$
18,042
$
15,696
Net balance December 31, 2023
$
18,042
$
15,696
Coupon rate
3-Month SOFR + 0.26161 spread adj + 4.00%
3-Month SOFR + 0.26161 spread adj + 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
3-Month SOFR + 0.26161 spread adj + 4.00%
3-Month SOFR + 0.26161 spread adj + 4.10%
Distribution payable
Quarterly
Quarterly
Distribution guaranteed by (4)
Atlantic American Corporation
Atlantic American Corporation
(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 11.
Leases
The Company has two operating
lease agreements, each for the use of office space in the ordinary course of business. The original term of the first lease was to automatically renew on an annual basis and was amended on December 26, 2024, when the Company and its subsidiary,
Bankers Fidelity Life Insurance Company, entered into a Second Amendment to Lease Agreement (the “Second Amendment”) with 4370 Peachtree LLC. The Second Amendment amends the Lease Agreement, dated November 1, 2007, by and among the same parties
(as previously amended, the “Lease Agreement”), pursuant to which the Company leases space for its principal offices and for some of its insurance operations in an office building located in Atlanta, Georgia. Pursuant to the Second Amendment, the
Lease Agreement was modified to increase the base rent payable by the Company, beginning January 1, 2025. The Second Amendment also provides for rent adjustment on January 1, 2027, January 1, 2030 and each five years thereafter.
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.
52
Table of Contents
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, 2024 and 2023 was $ 1,014 .
Additional information regarding the Company’s real estate operating leases is as follows:
Year Ended
December 31, 2024
Year Ended
December 31, 2023
Other information on operating leases:
Cash payments included in the measurement of lease liabilities reported in operating cash flows
$
1,065
1,048
Right-of-use assets included in other assets on the consolidated
balance sheet
5,225
2,614
Weighted average discount rate
6.8
%
6.8
%
Weighted average remaining lease term in years
7.9 years
2.9 years
The following table presents maturities and present value of the Company’s lease liabilities:
Lease Liability
2025
$
1,207
2026
1,066
2027
645
2028
645
2029
645
Thereafter
3,595
Total undiscounted lease payments
7,803
Less: present value adjustment
2,445
Operating lease liability included in accounts payable and accrued expenses
on the consolidated balance sheet
$
5,358
Note 12.
Benefit Plans
Equity Incentive Plan
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 2024 and 2023, there were no restricted shares issued under the 2022 Plan. The
estimated fair value of the restricted shares issued are 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
2022 Plan in 2024 and 2023.
Shares available for future grant under the 2022 Plan at December 31, 2023 and 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 2024 and 2023 was $ 306 and $ 283 , 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 2024 and 2023 of $ 682 and $ 629 , 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.
53
Table of Contents
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 13.
Preferred Stock
The Company had 55,000 shares
of Series D preferred stock (“Series D Preferred Stock”) outstanding at December 31, 2024 and 2023, 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, 2024 and 2023. During each of 2024 and 2023, the Company paid Series D Preferred Stock
dividends of $ 399 .
Note 14.
Loss Per Common Share
Basic loss per share was computed by dividing net loss available to common shareholders by the weighted average number of common shares
outstanding during the period. The computation of diluted loss per share reflected the effect of potentially dilutive securities.
A reconciliation of the numerator and denominator of the loss per common share calculations is as follows:
For the Year Ended December 31, 2024
Loss
Weighted
Average Shares
Outstanding
(In thousands)
P er Share
Amount
Basic and Diluted Loss Per Common Share
Net loss before preferred stock dividends
$
( 4,268
)
20,400
-
Less preferred stock dividends
( 399
)
—
Net loss applicable to common shareholders
$
( 4,667
)
20,400
$
( 0.23
)
For the Year Ended December 31, 2023
Loss
Weighted
Average Shares
Outstanding
(In thousands)
Per Share
Amount
Basic and Diluted Loss Per Common Share
Net loss before preferred stock dividends
$
( 171
)
20,404
-
Less preferred stock dividends
( 399
)
—
Net loss applicable to common shareholders
$
( 570
)
20,404
$
( 0.03
)
The assumed conversion of the Company’s Series D Preferred Stock was excluded from the earnings per common share calculation for 2024 and 2023
since its impact would have been antidilutive.
54
Table of Contents
Note 15.
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 and methodology 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:
2024
2023
Bankers Fidelity, net income
$
1,359
$
7,017
American Southern, net income
1,442
3,964
Statutory net income
$
2,801
$
10,981
Bankers Fidelity, capital and surplus
$
32,443
$
38,299
American Southern, capital and surplus
47,670
51,774
Statutory capital and surplus
$
80,113
$
90,073
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 $ 9,000 and $ 8,400 in the years ended 2024 and 2023, respectively, from its subsidiaries. In 2025,
dividend payments to the Parent by the insurance subsidiaries in excess of $ 6,347 would require prior approval.
Note 16.
Related Party Transactions
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, 2024, 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, 4370 Peachtree LLC. During the years ended December 31, 2024 and 2023, the Company paid $ 1,153 and $ 1,199 , respectively, under this lease.
On December 26, 2024, the Company and its subsidiary, Bankers Fidelity Life Insurance Company, entered into a Second Amendment to
Lease Agreement (the “Second Amendment”) with 4370 Peachtree LLC. The Second Amendment amends the Lease Agreement, dated November 1, 2007, by and among the same parties (as previously amended, the “Lease Agreement”), pursuant to which the
Company leases space for its principal offices and for some of its insurance operations in an office building located in Atlanta, Georgia. Pursuant to the Second Amendment, the Lease Agreement was modified to increase the base rent payable by
the Company, beginning January 1, 2025. The Second Amendment also provides for rent adjustment on January 1, 2027, January 1, 2030 and each five years thereafter.
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
13). During the years ended December 31, 2024 and 2023, 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 Media, Inc., formerly
Gray Television, Inc. (“Gray”). As of December 31, 2024 and 2023, 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, 2024 and 2023
was $ 6,751 and $ 8,490 ,
respectively.
In each of the years ended December 31, 2024 and 2023, Gray paid the Company approximately $ 2,173 and $ 2,050 in insurance premiums related to certain
voluntary employee benefit plans.
55
Table of Contents
Note 17.
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. The Company’s strategy is to focus on well-defined geographic, demographic and/or product niches within the insurance marketplace. Substantially all revenue other than that in the corporate and other segment is
from external sources.
The Company adopted ASU No. 2023-07, Segment Reporting- An Amendment for Improvements to Reportable Segment
Disclosures (Topic 280) in December 2024. The most significant provision was for the Company to disclose significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”). Our CODM is the Company’s
Chairman, President and Chief Executive Officer. The segment’s most significant expenses include insurance benefits and losses incurred and other expenses, such as commissions and underwriting. Interest expense at the segment level is
insignificant. To assess profitability on a reportable segment basis, the CODM reviews income (loss) before income taxes.
For the Year Ended December 31, 2024
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
67,689
$
111,042
$
—
$
—
$
178,731
Insurance benefits and losses incurred
55,767
70,064
—
—
125,831
Expenses deferred
( 8,498
)
( 9,139
)
—
—
( 17,637
)
Amortization and depreciation expense
8,390
8,357
1
—
16,748
Other expenses
15,673
42,660
23,356
( 13,140
)
68,549
Total expenses
71,332
111,942
23,357
( 13,140
)
193,491
Underwriting income
( 3,643
)
( 900
)
—
—
( 4,543
)
Net investment income (loss)
4,151
5,544
3,705
( 3,609
)
9,791
Other income (loss)
5
6
9,531
( 9,531
)
11
Subtotal
513
4,650
( 10,121
)
—
( 4,958
)
Net realized gains
666
544
—
—
1,210
Unrealized losses on equity securities
( 291
)
( 1,039
)
( 186
)
—
( 1,516
)
Income (loss) before income taxes
$
888
$
4,155
$
( 10,307
)
$
—
$
( 5,264
)
Total revenues
$
72,220
$
116,097
$
13,050
$
( 13,140
)
$
188,227
Intangibles
$
1,350
$
1,194
$
—
$
—
$
2,544
Total assets
$
147,214
$
210,819
$
144,522
$
( 109,127
)
$
393,428
For the Year Ended December 31, 2023
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
68,443
$
110,382
$
—
$
—
$
178,825
Insurance benefits and losses incurred
51,015
71,485
—
—
122,500
Expenses deferred
( 8,689
)
( 9,320
)
—
—
( 18,009
)
Amortization and depreciation expense
8,389
8,050
509
—
16,948
Other expenses
17,046
39,262
21,875
( 12,264
)
65,919
Total expenses
67,761
109,477
22,384
( 12,264
)
187,358
Underwriting income
682
905
—
—
1,587
Net investment income (loss)
4,507
5,755
3,325
( 3,529
)
10,058
Other income (loss)
7
7
8,738
( 8,735
)
17
Subtotal
5,196
6,667
( 10,321
)
—
1,542
Net realized gains (losses)
—
70
—
—
70
Unrealized losses on equity securities
( 111
)
( 2,015
)
( 51
)
—
( 2,177
)
Income (loss) before income taxes
$
5,085
$
4,722
$
( 10,372
)
$
—
$
( 565
)
Total revenues
$
72,846
$
114,199
$
12,012
$
( 12,264
)
$
186,793
Intangibles
$
1,350
$
1,194
$
—
$
—
$
2,544
Total assets
$
149,236
$
203,079
$
146,585
$
( 117,635
)
$
381,265
56
Table of Contents
Note 18.
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 arising 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 the opinion of management, any such known regulatory matters are not expected to have a material effect on the financial condition or results of operations of the Company.
Note 19.
Subsequent Events
On March 25, 2025 , the Company announced that the board of directors declared an annual cash dividend of $ 0.02
per share of common stock that is payable to shareholders of record at the close of business on April 9, 2025 .
57
Table of Contents
Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.