United States

Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 10-K

(Mark One)

[ X ]

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2017

For the fiscal year ended December 31, 2019

 

[   ]

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period Fromto.

For the transition period Fromto.

 

Commission file number 000-52613

 

FIRST TRINITY FINANCIAL CORPORATION

(Exact name of small business issuer as specified in its charter)

 

Oklahoma34-1991436
(State or other jurisdiction of incorporation or organization)(I.R.S. Employer number)

 

7633 East 63rd Place, Suite 230Tulsa, Oklahoma74133-124674133-1246
(Address of principal executive offices)

 

(918) 249-2438

(Issuer's telephone number)

 

Securities registered pursuant to Section 12(b) of the Exchange Act:

Title of Each Class 

None

 

Securities registered pursuant to section 12(g) of the Exchange Act:

Title of Each Class 

Common Stock, $.01$.01 Par Value

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  ☐    No  ☒

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes  ☐    No  ☒

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☒  No ☐

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  ☒

 


1

 

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” "accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.  (Check one):

 

Large accelerated filer:  ☐

Accelerated filer:  ☐

Non-accelerated filer:  ☐

Smaller reporting company:  ☑

Emerging growth company:  

 

  

 

If an emerging growth company, indicate by check mark if registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act).

Yes ☐       No ☒

 

State the aggregateaggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter.

  

Because of the absence of an established trading market for the common stock, the registrant is unable to calculate the aggregate market value of the voting stock held by non-affiliates as of the last business day of the registrant’s most recently completed second fiscal quarter.

 

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.    Common stock $.01 par value as of March 5, 2018:9, 2020: 7,802,593 shares

 

DOCUMENTS INCORPORATED BY REFERENCE

 

Portions of the registrant’sregistrant’s definitive Proxy Statement to be used in connection with its 20182020 Annual Meeting of Shareholders, which is expected to be filed with the Securities and Exchange Commission within 120 days after the close of the fiscal year covered by this Form 10-K, are incorporated by reference into Part III of this report.

 


2

 

 

FIRST TRINITY FINANCIAL CORPORATION

 

TABLE OF CONTENTS

 

Part I

  
   

Item  1.

Business

4

Item  2.

Properties

9

Item  3.

Legal Proceedings

10

Item

Item  4.

Mine Safety Disclosures

10

11

   

Part II

  
   

Item  5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Small Business Issuer Purchases of Equity Securities

11

Item  7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

12

Item  8.8.

Financial Statements

39

37

Item  99.

Changes In and Disagreements With Accountants on Accounting and Financial Disclosure

82

80

Item  9A. 9A.

Controls and Procedures

82

80

Item  9B.9B.

Other Information

83

81

   

Part III

  
   

Item  10.10.

Directors, Executive Officers and Corporate Governance

83

81

Item  11.11.

Executive Compensation

83

81

Item  1212.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

8381

Item  13.13.

Certain Relationships and Related Transactions, and Director Independence

83

81

Item  14.

Principal Accounting Fees and ServicesServices.

83

81

Item  15.

Exhibits

83

81

Signatures

84

82

Exhibit Index

85

83

 

 

Exhibit 21.1

Exhibit 31.1

Exhibit 31.2

Exhibit 32.1

Exhibit 32.2

Exhibit No.No. 101.INS

Exhibit No. 101.SCH

Exhibit No. 101.CAL

Exhibit No. 101.DEF

Exhibit No. 101.LAB

Exhibit No. 101.PRE

 


3

 

 

PART I

 

Item 1. Business

 

Business Development

 

First Trinity Financial Corporation (the Company”“Company” or “FTFC”) is the parent holding company of Trinity Life Insurance Company (“TLIC”), Family Benefit Life Insurance Company (“FBLIC”) and, First Trinity Capital Corporation (“FTCC”) and Trinity American, Inc. (“TAI”). The Company was incorporated in Oklahoma on April 19, 2004, for the primary purpose of organizing a life insurance subsidiary.

 

The Company owns 100% of TLIC. TLIC owns 100% of FBLIC. TLIC and FBLIC are primarily engaged in the business of marketing, underwriting and distributing a broad range of individual life insurance products and annuity contracts to individuals.

 

TLIC’sTLIC’s and FBLIC’s current product portfolio consists of a modified premium whole life insurance policy with a flexible premium deferred annuity rider, whole life, term, final expense, accidental death and dismemberment policies and annuity contracts. The term products are both renewable and convertible and issued for 10, 15, 20 and 30 years. They can be issued with premiums fully guaranteed for the entire term period or with a limited premium guarantee. The final expense is issued as either a simplified issue or as a graded benefit, determined by underwriting. The TLIC and FBLIC products are sold through independent agents.

 

TLIC is licensed in the states of Illinois, Kansas, Kentucky, Montana, Nebraska, North Dakota, Ohio, Oklahoma, Tennessee and Texas. FBLIC is licensed in the states of Alabama, Arizona, Arkansas, Colorado, Georgia, Illinois, Indiana, Kansas, Kentucky, Louisiana, Michigan, Mississippi, Missouri, Montana, Nebraska, New Mexico, North Carolina, North Dakota, Ohio, Oklahoma, Pennsylvania, South Dakota, Tennessee, Texas, Utah, Virginia and West Virginia.

 

The Company owns 100% of FTCC that was incorporated in 2006, and began operations in January 2007. FTCC provided financing for casualty insurance premiums for individuals and companies and was licensed to conduct premium financing business in the states of Alabama, Arkansas, Louisiana, Mississippi and Oklahoma. FTCC has made no premium financing loans since June 30, 2012.

The Company owns 100% of TAI (formerly known as Citizens American Life, Inc.). TAI was incorporated in Barbados, West Indies on March 24, 2016 for the primary purpose of forming a life insurance company producing United States (U.S.) dollar denominated life insurance policies and annuity contracts outside of the United States and Barbados. TAI is licensed as an Exempt Insurance Company under the Exempt Insurance Act of Barbados. TAI was initially involved in developing life insurance and annuity contracts and identifying distribution channels but is now issuing life insurance policies and annuity contracts through associations with distribution channels. The Company’s acquisition of TAI was formally approved by Barbados regulators and the certifications were received in 2019.   

 

Company Capitalization

 

Our operations have been financed primarily through the private placement of equity securities and intrastate public stock offerings. Through December 31, 2017,2019, we have received $27,119,480 from the sale of our shares.

The Company raised $1,450,000 from two private placements during 2004 and $25,669,480 from two public stock offerings and one private placement stock offering from June 22, 2005 through February 23, 2007; June 29, 2010 through April 30, 2012 and August 15, 2012 through March 8, 2013. The Company issued 7,347,488 shares of its common stock and incurred $3,624,518 of offering costs during these private placements and public stock offerings.

Our operations have been profitable and have generated $13,890,213 of net income from operations since we were incorporated in 2004. The Company also issued 702,685 shares of its common stock in connection with two stock dividends paid to shareholders in 2011 and 2012 that resulted in accumulated earnings being charged $5,270,138 with an offsetting credit of $5,270,138 to common stock and additional paid-in capital.2012.

 

The historic impact of these two stock dividend charges of $5,270,138 decreasedDuring 2012, 2013, 2014 and 2015, the balance of accumulated earnings during 2011 and 2012 and resulted in a reported balance as of December 31, 2017 of $8,620,075, as shown in the accumulated earnings caption in the December 31, 2017 consolidated statement of financial position.

The Company has also purchasedrepurchased 247,580 shares of treasuryits common stock at a total cost of $893,947 from former members of the Board of Directorsand others including the former Chairman of the Board of Directors, a former agent, the former spouse of the Company’s current Chairman, Chief Executive Officer and President and a charitable organization where a former member of the Board of Directors had donated shares of the Company’s common stock.

 


4

 

Acquisitions

 

On December 23, 2008, FTFC acquired 100% of the outstanding common stock of First Life America Corporation (“FLAC”) from an unaffiliated company. The acquisition of FLAC was accounted for as a purchase. The aggregate purchase price for FLACFLAC was $2,695,234 including direct cost associated with the acquisition of $195,234. The acquisition of FLAC was financed with the working capital of FTFC.

 

On December 31, 2008, FTFC made FLAC a 15 year loan in the form of a surplus note in the amount of $250,000 with an interest rate of 6% payable monthly, that was approved by the Oklahoma Insurance Department (“OID”). This surplus note is eliminated in consolidation.

 

On August 31, 2009, two of the Company’sCompany’s subsidiaries, Trinity Life Insurance Company (“Old TLIC”) and FLAC, were merged, with FLAC being the surviving company. Immediately following the merger, FLAC changed its name to TLIC.

 

On December 28, 2011, TLIC acquired 100% of the outstanding common stock of FBLIC from FBLIC’sFBLIC’s shareholders. The acquisition of FBLIC was accounted for as a purchase. The aggregate purchase price for the acquisition of FBLIC was $13,855,129. The acquisition of FBLIC was financed with the working capital of TLIC.

 

On April 28, 2015, the Company acquired a block of life insurance policies and annuity contracts according to the terms of an assumption reinsurance agreement. The Company acquired assets of $3,644,839 (including cash), assumed liabilities of $3,055,916 and recorded a gain on reinsurance assumption of $588,923.

On April 3, 2018, FTFC acquired 100% of the outstanding stock of TAI domiciled in Barbados, West Indies. The Barbados regulators approved the acquisition and supplied certifications during 2019. The aggregate purchase price for the acquisition of TAI was $250,000. The acquisition of TAI was financed with the working capital of FTFC.    

Effective January 1, 2020, the Company acquired 100% of the outstanding common stock of K-TENN Insurance Company (“K-TENN”) from its sole shareholder in exchange for 168,866 shares of FTFC’s common stock. The acquisition of K-TENN was accounted for as a purchase. The aggregate purchase price of K-TENN was $1,837,469. Immediately subsequent to this acquisition, the $1,837,469 of net assets and liabilities of K-TENN along with the related life insurance business operations were contributed to TLIC.

 

Financial Information about Segments

 

The Financial Accounting Standards Board (“FASB”) guidance requires a "management approach" in the presentation of business segments based on how management internally evaluates the operating performance of business units. The discussion of segment operating results that follows is being provided based on segment data prepared in accordance with this methodology.

 

Our business segments are as follows:

 

 

Life insurance operations, consisting of the life insurance operations of TLIC and FBLIC;

 

Annuity operations, consisting of the annuity operations of TLIC and FBLIC and

 

Corporate operations, which includes the results of the parent company and FTCC after the elimination of intercompany amounts.

 

Please see below and Note 11 to the Consolidated Financial Statementsconsolidated financial statements as of and for the years ended December 31, 20172019 and 2016 and as of December 31, 2017 and 20162018 for additional information regarding segment information.

 

Life Insurance and Annuity Operations

 

Our Life Insurance and Annuity Operations consists of issuing ordinary whole life insurance, endowments, modified premium whole life with an annuity rider, term, final expense and accidental death and dismemberment policies and annuity contracts. The policies can be issued with premiums fully guaranteed for the entire term period or with a limited premium guarantee. The final expense is issued as either a simplified issue or as a graded benefit, determined by underwriting.

5

 

TLIC renewed its administrative services agreement with Investors Heritage Life Insurance Company (“IHLIC”) on September 1, 2017. Under the terms of this agreement, the services provided by IHLIC include underwriting, actuarial, policy issue, accounting, claims processing and other services incidental to the operations of TLIC. The agreement is effective for a period of five (5) years from September 1, 2017 through August 31, 2022 and includes a provision that the agreement may be terminated at any time by either party with a 180 day prior notice.

 

FBLIC renewed its administrative services agreement with IHLIC on November 1, 2017. Under the terms of this agreement, the services provided by IHLIC include underwriting, actuarial, policy issue, accounting, claims processing and other services incidental to the operations of FBLIC. The agreement is effective for a period of five (5) years from November 1, 2017 through October 31, 2022 and includes a provision that the agreement may be terminated at any time by either party with a 180 day prior notice.


 

TLIC continues to seek to serve middle income households in the states of Illinois, Kansas, Kentucky, Nebraska, North Dakota, Ohio, Oklahoma and Texas. TLIC markets its products through independent agents. With the acquisition of FBLIC in late 2011, we expanded into Arizona, Colorado, Missouri and New Mexico. FBLIC also had initial licenses in Kansas, Nebraska and Oklahoma where TLIC was also licensed. In late 2012, FBLIC was licensed in Arkansas, Indiana, Kentucky, North Dakota, South Dakota, Texas and West Virginia. In 2013, FBLIC was licensed in Illinois and Pennsylvania. In 2014, FBLIC was licensed in Georgia, Louisiana, Michigan, Mississippi, North Carolina, Ohio, Tennessee and Virginia. In 2015, FBLIC was licensed in Alabama and Utah. In 2018, FBLIC and TLIC were licensed in Montana. In 2019, FBLIC and TLIC were licensed in Tennessee.

 

The following tablestables sets forth our direct collected life insurance premiums and annuity considerations by the policyholder’s state of residence at the time of premium collection and annuity consideration, for the most significant states in which we are licensed, for the years ended December 31, 20172019 and 2016,2018, in accordance with statutory accounting practices prescribed by the states of domicile of TLIC and FBLIC.

 

 

Year Ended December 31, 2017

  

Year Ended December 31, 2019

 
 

Life

  

Annuity

  

Life

  

Annuity

 

State

 

Premiums

  

Percentage

  

Considerations

  

Percentage

 

Arizona

 $61,364   0.38% $401,702   0.72%

Arkansas

  238,372   1.48%  406,520   0.72%

Colorado

  459,708   2.85%  38,387   0.07%

Georgia

  474,792   2.94%  534,626   0.95%

Illinois

  1,441,519   8.94%  719,662   1.28%

Indiana

  534,599   3.32%  59,299   0.11%

Kansas

  2,236,609   13.87%  1,796,931   3.20%

Kentucky

  530,972   3.29%  82,408   0.15%

Louisiana

  433,371   2.69%  -   0.00%

Michigan

  263,984   1.64%  2,381,477   4.24%

Missouri

  820,326   5.09%  195,035   0.35%

Nebraska

  217,740   1.35%  802,251   1.43%

North Carolina

  966,643   5.99%  149,092   0.27%

North Dakota

  108,810   0.67%  18,239,925   32.49%

Ohio

  2,003,162   12.42%  1,431,925   2.55%

Oklahoma

  1,484,722   9.21%  1,922,469   3.42%

Pennsylvania

  422,290   2.62%  1,762,619   3.14%

Tennessee

  269,038   1.67%  2,290,127   4.08%

Texas

  2,406,525   14.92%  21,532,935   38.36%

Virginia

  195,474   1.21%  40,017   0.07%

All other states

  555,891   3.45%  1,344,979   2.40%

Total direct collected premiums and considerations

 $16,125,911   100.00% $56,132,386   100.00%

State

 

Premiums

  

Percentage

  

Considerations

  

Percentage

 

Alabama

 $521,441   2.39% $239,232   0.15%

Arizona

  153,169   0.70%  3,512,507   2.15%

Arkansas

  306,292   1.41%  1,091,080   0.67%

Colorado

  713,272   3.28%  1,829,878   1.12%

Georgia

  846,972   3.89%  2,025,709   1.24%

Illinois

  1,665,679   7.65%  4,156,611   2.55%

Indiana

  902,189   4.14%  5,116,469   3.13%

Kansas

  2,155,408   9.90%  8,797,802   5.39%

Kentucky

  673,336   3.09%  1,486,046   0.91%

Louisiana

  634,294   2.91%  2,308,710   1.41%

Michigan

  469,578   2.16%  13,352,907   8.18%

Missouri

  784,434   3.60%  2,421,882   1.48%

Nebraska

  210,395   0.97%  5,037,505   3.08%

North Carolina

  1,931,032   8.87%  14,891,247   9.12%

North Dakota

  89,808   0.41%  18,626,695   11.41%

Ohio

  2,886,556   13.26%  4,518,836   2.77%

Oklahoma

  1,160,860   5.33%  3,001,413   1.84%

Pennsylvania

  844,738   3.88%  6,038,947   3.70%

Tennessee

  454,065   2.09%  1,697,493   1.04%

Texas

  3,500,652   16.08%  53,321,880   32.63%

Virginia

  381,508   1.75%  3,970,829   2.43%

All other states

  488,075   2.24%  5,873,697   3.60%

Total direct collected premiums and considerations

 $21,773,753   100.00% $163,317,375   100.00%

 


6

 

 

Year Ended December 31, 2016

  

Year Ended December 31, 2018

 
 

Life

  

Annuity

  

Life

  

Annuity

 

State

 

Premiums

  

Percentage

  

Considerations

  

Percentage

 

Arizona

 $22,587   0.18% $301,465   0.56%

Arkansas

  161,096   1.26%  259,162   0.49%

Colorado

  267,553   2.09%  376,154   0.70%

Georgia

  288,856   2.26%  794,230   1.49%

Illinois

  1,300,813   10.16%  1,280,438   2.40%

Indiana

  338,717   2.65%  381,349   0.71%

Kansas

  2,253,534   17.59%  1,933,441   3.62%

Kentucky

  439,721   3.43%  244,864   0.46%

Louisiana

  286,694   2.24%  100,000   0.19%

Michigan

  153,541   1.20%  1,244,644   2.33%

Missouri

  715,992   5.59%  580,712   1.09%

Nebraska

  216,880   1.69%  827,130   1.55%

North Carolina

  498,876   3.90%  366,841   0.69%

North Dakota

  119,710   0.94%  17,972,674   33.64%

Ohio

  1,514,308   11.83%  382,893   0.72%

Oklahoma

  1,613,573   12.60%  1,641,576   3.07%

Pennsylvania

  282,608   2.21%  2,510,524   4.70%

Tennessee

  141,227   1.10%  1,103,240   2.07%

Texas

  1,756,722   13.72%  19,525,059   36.55%

Virginia

  94,680   0.74%  466,108   0.87%

All other states

  335,044   2.62%  1,121,001   2.10%

Total direct collected premiums and considerations

 $12,802,732   100.00% $53,413,505   100.00%

State

 

Premiums

  

Percentage

  

Considerations

  

Percentage

 

Alabama

 $359,367   1.91% $50,800   0.09%

Arizona

  100,989   0.54%  177,560   0.33%

Arkansas

  256,591   1.36%  205,795   0.38%

Colorado

  582,423   3.09%  343,234   0.63%

Georgia

  630,534   3.35%  695,687   1.28%

Illinois

  1,623,150   8.62%  1,644,945   3.01%

Indiana

  768,182   4.08%  496,481   0.91%

Kansas

  2,253,023   11.96%  1,976,325   3.62%

Kentucky

  603,186   3.20%  231,112   0.42%

Louisiana

  573,141   3.04%  160,132   0.29%

Michigan

  364,120   1.93%  1,201,305   2.20%

Missouri

  750,749   3.98%  673,760   1.23%

Nebraska

  212,891   1.13%  1,564,585   2.87%

North Carolina

  1,407,279   7.47%  422,725   0.77%

North Dakota

  98,125   0.52%  13,311,590   24.40%

Ohio

  2,360,144   12.53%  699,796   1.28%

Oklahoma

  1,285,488   6.82%  1,179,828   2.16%

Pennsylvania

  629,500   3.34%  2,618,266   4.80%

Tennessee

  339,087   1.80%  414,392   0.76%

Texas

  2,952,455   15.67%  24,492,681   44.90%

Virginia

  310,985   1.65%  50,000   0.09%

All other states

  378,239   2.01%  1,949,102   3.58%

Total direct collected premiums and considerations

 $18,839,648   100.00% $54,560,101   100.00%

 

Reinsurance

 

TLICTLIC cedes reinsurance under various agreements allowing management to control exposure to potential losses arising from large risks and providing additional capacity for growth and risk diversification. TLIC reinsures all amounts of risk on any one life in excess of $75,000$100,000 for individual life insurance with IHLIC, Optimum Re Insurance Company (“Optimum Re”), RGA Reinsurance Company and Wilton Reassurance Company (“Wilton Re”).

 

The Company also assumes reinsurance under various agreements allowing management to increase growth in assets and profitability. TLIC is a party to an Automatic Retrocession Pool Agreement (the “Reinsurance“Reinsurance Pool”) with Optimum Re, Catholic Order of Foresters, American Home Life Insurance Company and Woodmen of the World. The agreement provides for automatic retrocession of coverage in excess of Optimum Re’s retention on business ceded to Optimum Re by the other parties to the Reinsurance Pool. TLIC’s maximum exposure on any one insured under the Reinsurance Pool is $75,000.$100,000. As of January 1, 2008, the Reinsurance Pool stopped accepting new cessions.

 

Effective September 29, 2005, FLAC and Wilton Re executed a binding letter of intent whereby both parties agreed that FLAC would cede the simplified issue version of its Golden Eagle Whole Life (Final Expense) product to Wilton Re on a 50/50 quota share original term coinsurance basis. The letter of intent was executed on a retroactive basis to cover all applicable business issued by FLAC subsequent to January 1, 2005. Wilton Re agreed to provide various commission and expense allowances to FLAC in exchange for FLAC ceding 50% of the applicable premiums to Wilton Re as they were collected. As of June 24, 2006, Wilton Re terminated the reinsurance agreement for new business issued after the termination date.

 

FBLIC also participates in reinsurance in order to provide risk diversification, additional capacity for future growth and limit the maximum net loss potential arising from large amounts of risk. FBLIC reinsures initial amounts of risk on any one life in excess of $75,000$100,000 for individual life insurance with Optimum Re. TLIC and FBLIC also reinsure its accidental death benefit portion of their life policies under a bulk agreement with Optimum Re.

To the extent that the reinsurance companies are unable to meet their obligations under the reinsurance agreements, TLIC and FBLIC remain primarily liable for the entire amount at risk.

 


7

 

Coinsurance

Effective January 1, 2018, TLIC entered into an annuity coinsurance agreement with an offshore annuity and life insurance company whereby 90% of TLIC’s annuity considerations originated after December 31, 2017 were ceded to the assuming company. The assuming company contractually reimburses TLIC for the related commissions, withdrawals, settlements, interest credited, submission costs, maintenance costs, marketing costs, excise taxes and other costs plus a placement fee.

In accordance with this annuity coinsurance agreement, TLIC holds assets and recognizes a funds withheld liability for the benefit of the assuming company in an amount at least equal to the annuity reserves in accordance with U.S. statutory accounting principles generated by this ceded business. In addition, the assuming company maintains a trust related to this ceded business amounting to at least an additional 4% of assets above the annuity reserve required under U.S. statutory accounting principles. This coinsurance agreement may be terminated for new business by either party at any time upon 30 days prior written notice to the other party.

In 2019, TLIC entered into a life insurance coinsurance agreement with TAI, effective October 1, 2018, whereby 100% of TAI’s life insurance policies and annuity contracts issued after September 30, 2018 were ceded to TLIC. TLIC contractually reimburses TAI for the related commissions, submission costs, maintenance costs, marketing costs and other costs related to the production of life insurance policies and annuity contracts.

Competition 

 

The U.S. life insurance industry is a mature industry that in recent years, has experienced little to no growth. Competition is intense because the life insurance industry is consolidating, with larger, more efficient and more effective organizations emerging from consolidation. In addition, legislation became effective in the United States that permits commercial banks, insurance companies and investment banks to combine. These factors have increased competitive pressures in general.

 

Many domestic life insurance companies have significantly greater financial,, marketing and other resources, longer business histories and more diversified lines of insurance products than we do. We also face competition from companies marketing in person as well as with direct mail and internet sales campaigns. Although we may be at a competitive disadvantage to these entities, we believe that our premium rates, policy features, marketing approaches and policyholder services are generally competitive with those of other life insurance companies selling similar types of products and provide us with niche marketing opportunities not actively pursued by other life insurance companies.

 

Governmental Regulation 

 

TLIC and FBLIC, respectively, are subject to regulation and supervision by the OID and the Missouri Department of Insurance (“MDOI”). The insurance laws of Oklahoma and Missouri give the OID and MDOI broad regulatory authority, including powers to: (i) grant and revoke licenses to transact business; (ii) regulate and supervise trade practices and market conduct; (iii) establish guaranty associations; (iv) license agents; (v) approve policy forms; (vi) approve premium rates for some lines of business; (vii) establish reserve requirements; (viii) prescribe the form and content of required financial statements and reports; (ix) determine the reasonableness and adequacy of statutory capital and surplus and (x) regulate the type and amount of permitted investments.

 

TLIC and FBLIC can be required, under the solvency or guaranty laws of most states in which they do business, to pay assessments (up to prescribed limits) to fund policyholder losses or liabilities of other insurance companies that become insolvent. These assessments may be deferred or foregone under most guaranty laws if they would threaten an insurer's financial strength and, in certain instances, may be offset against future premium taxes.

 

TLIC is subject to Oklahoma laws and FBLIC is subject to Missouri laws that limit the amount of dividends insurance companies can pay to stockholders without approval of the respective Departments of Insurance. The maximum dividend, which may be paid in any twelve-month period without notification or approval, is limited to the greater of 10% of statutory surplus as of December 31 of the preceding year or the net gain from operations of the preceding calendar year. Cash dividends may only be paid out of surplus derived from realized net profits. Based on these limitations, there is capacity for TLIC to pay a dividend up to $1,124,823$1,245,184 in 20182020 without prior approval. In addition, based on those limitations, there is the capacity for FBLIC to pay a dividend up to $760,348$918,511 in 20182020 without prior approval. FBLIC paid a dividend of $1,000,000$760,347 to TLIC in 20162018 but none in 2017.2019. Dividends paid by FBLIC are eliminated in consolidation. TLIC has paid no dividends to FTFC.

8

 

There are certain factors particular to the life insurance business which may have an adverse effect on the statutory operating results of TLIC and FBLIC. One such factor is that the costs associated with issuing a new policy in force is usually greater than the first year’s policy premium. Accordingly, in the early years of a new life insurance company, these initial costs and the required provisions for reserves often have an adverse effect on statutory operating results.

Premium Finance Operations

FTCC was incorporated in 2006 and provided financing for casualty insurance premiums for individuals and companies and was licensed to conduct premium financing business in the states of Alabama, Arkansas, Louisiana, Mississippi and Oklahoma. FTCC has made no premium financing loans since June 30, 2012.

 

Employees 

 

As of March 5, 2018,9, 2020, the Company had tenfifteen full-time employees and one part-time employee.


 

Item 2. Properties

 

The Company leases 6,769 square feet of office space pursuant to an original five-year lease that began October 1, 2010 and was amended on October 1, 2015 for another five-year term. Under the terms of the original home office lease, the monthly rent was $7,897 from October 1, 2010 through September 30, 2015. Under the terms of the amended home office lease, the monthly rent is $8,461 from October 1, 2015 through September 30, 2016,, $8,630 from October 1, 2016 through September 30, 2017, and $8,805 from October 1, 2017 through September 30, 2018, with increases of two percent each twelve month period$8,920 from October 1, 2018 through September 30, 2019 and $9,161 from October 1, 2019 through September 30, 2020. The Company incurred rent expense (including charges for the lessor’s building operating expenses above those specified in the lease agreement less monthly amortization of the leasehold improvement allowance received from the lessor) of $92,041$97,489 and $93,415$97,063 for the years ended December 31, 20172019 and 2016,2018, respectively, under this lease.

 

On January 1, 2011, thethe Company received a $120,000 leasehold improvement allowance from the lessor related to the original lease that was fully amortized by September 30, 2015. In accordance with the amended lease on October 1, 2015, the Company was provided an allowance of $54,152 for leasehold improvements. The leasehold improvement allowance is amortized over the remaining amended non-cancellable lease term and reduced rent expense by $14,491 and $8,627$10,830 for both the years ended December 31, 20172019 and 2016, respectively.2018. The future minimum lease payments to be paid under the amended non-cancellable lease agreement are $106,189, $108,304 andis $82,446 for the years 2018 through 2020, respectively.year 2020.

 

TLIC owns approximately six and one-half acres of land located in Topeka, Kansas. A 20,000 square foot office building has been constructed on approximately one-fourth of this land.

TLIC executed a two year lease agreement effective January 1, 2015, for 7,500 square feet of its building in Topeka, Kansas. Effective January 1, 2017, this lease was renewed for two years. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance. The monthly lease payments arewere $8,696 for 2015, 2016, 2017 and 2018.

Effective December 31, 2018, the lease agreement expired without renewal. TLIC renewed a five year lease agreement effective June 1, 2011, for 10,000 square feet in the Topeka, Kansas office building. Beginning June 1, 2014, the lessee can terminate the lease with a 180 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease agreement calls for minimum monthly base lease payments of $17,750.

 

This 10,000 square feet lease was renewed for five years to be effective from June 1, 2016 through May 31, 2021, with an option for an additional five years from June 1, 2021 through May 31, 2026. Beginning June 1, 2021, the lessee can terminate the lease with a 120 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease agreement calls for a monthly lease payment of $16,598 from June 1, 2016 through June 30, 2016.2016. Starting July 1, 2016, the lease agreement includes an $88,833 tenant improvement allowance that is amortized over 59 months with interest at 5.00%. The monthly lease payments arewere $18,299 from July 1, 2016 through June 30,May 31, 2017, and $18,376 from JulyJune 1, 2017 through May 31, 2018, $18,508 from June 1, 2018 through May 31, 2019 and $18,584 from June 1, 2019 through May 31, 2021.

 

A five year lease agreement effective September 1, 2010 automatically renewed on 2,500 square feet of the Topeka, Kansas office building with a 90 day notice by the lessee to terminate the lease. This lease was renewed on September 1, 2015 to run through August 31, 2017 with an option for an additional three years through August 31, 2020. Beginning September 1, 2017, the lessee can terminate the lease with a 120 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease payments are $4,236 per month from September 1, 2015 through August 31, 2016,, $4,242 from September 1, 2016 through September 30,August 31, 2017, and $4,263 from OctoberSeptember 1, 2017 through August 31, 2018, $4,293 from September 1, 2018 through August 31, 2019 and $4,310 from September 1, 2019 through December 31, 2017.2019.

9

 

The future minimum lease payments to be received under the non-cancellable lease agreements are $324,858, $220,512, $220,512$223,008 and $91,880$92,920 for the years 2018 through2020 and 2021, respectively.

 

FBLIC owns approximately one-half acre of undeveloped land located in Jefferson City, Missouri with a carrying value of $131,000.$131,000.

 


During 2017During 2019 and 2018 the Company foreclosed on residential mortgage loans of real estate totaling $207,482$99,218 and $467,593, respectively, and transferred those properties to investment real estate held for sale. The Company’s policy is to reduce the carrying value of this residential real estate obtained through foreclosure to the lower of acquisition cost or net realizable value.

During 2017,2019, the Company sold investment real estate property with an aggregate carrying value of $185,701.$394,002. The Company recorded a gross realized investment gainloss on sale of $4,382$43,185 based on an aggregate sales price of $190,083.

$350,817. During 2016 the Company foreclosed on seven residential mortgage loans of real estate totaling $394,427 and transferred those properties to investment real estate held for sale. The Company’s policy is to reduce the carrying value of this residential real estate obtained through foreclosure to the lower of acquisition cost or net realizable value. During 20162018, the Company sold investment real estate property with an aggregate carrying value of $63,931.$313,040. The Company recorded a gross realized investment lossgain on sale of $20,662$51,649 based on an aggregate sales price of $43,269.$364,689.

 

Item 3. Legal Proceedings

 

A lawsuit filed by the Company and Chairman, President and Chief Executive Officer, Gregg E. Zahn, in 2013 against former Company Board of Directors member Wayne Pettigrew and Mr. Pettigrew's company, Group & Pension Planners, Inc. (the(the "Defendants"), concluded on February 17, 2017.  The lawsuit was filed in the District Court of Tulsa County, Oklahoma (Case No. CJ-2013-03385).  In the lawsuit, the Company alleged that Mr. Pettigrew had defamed the Company by making untrue statements to certain shareholders of the Company, to the press and to regulators of the state of Oklahoma and had breached his fiduciary duties.  Mr. Pettigrew denied the allegations.

 

The jury concluded that Mr. Pettigrew, while still a member of the Company’sCompany’s Board of Directors, did, in fact, make untrue statements regarding the Company and Mr. Zahn and committed breaches of his fiduciary duties to the Company and the jury awarded the Company $800,000 of damages against Mr. Pettigrew.  In addition, the jury found that Mr. Pettigrew had defamed Mr. Zahn and intentionally inflicted emotional distress on Mr. Zahn and awarded Mr. Zahn $3,500,000 of damages against Mr. Pettigrew.  In addition to the damages awarded by the jury, the Company and Mr. Zahn have initiated steps to aggressively communicate the correction of the untrue statements to outside parties.

 

Mr. Pettigrew has appealed this decision but has failed to post andecision.  The appeal bond. Aschallenged two trial court judgments based on separate verdicts against him in the jury trial.  On February 28, 2020, the Court of Civil Appeals of the state of Oklahoma reversed the judgments entered by the trial court and remanded the case for a consequence,new trial.  The Court of Appeals reversal, however, is not final.  The Company will request that the Court of Appeals grant a rehearing and reverse its decision.  Should it not do so, the Company andwill petition the Oklahoma Supreme Court to reverse the Court of Appeals decision.

In 2013, the Company’s Board of Directors, represented by independent counsel, concluded that there was no action to be taken against Mr. Zahn are inand that the process of executing on the judgments againstallegations by Mr. Pettigrew’s assets. were without substance.  The Company was also informed back in 2013 by the Oklahoma Insurance Department that it would take no action and Mr. Zahn have so far collected some property and moneywas also informed in 2013 that the execution process and will continue to execute on the judgments. Any money or property collected to date during the executionOklahoma Department of Securities, after its investigation of the judgments are heldallegations, concluded that no proceedings were needed with respect to the alleged matters.  It remains the Company’s intention to again vigorously prosecute this action against the Defendants for damages and for correction of the defamatory statements.  In the opinion of the Company’s management, the ultimate resolution of any contingencies that may arise from this litigation is not considered material in escrow by a third party, have not been reflected inrelation to the December 31, 2017 consolidated financial statements, would have to be returned to Mr. Pettigrew inposition or results of operations of the event the judgments are reversed by the appellate courts.Company.

 

Prior to being acquired by TLIC, FBLIC developed, marketed, and sold life insurance products known as “Decreasing Term to 95” policies. On January 17, 2013, FBLIC’s Board of Directors voted that, effective March 1, 2013, it was not approving, and therefore was not providing, a non-guaranteed dividend for the Decreasing Term to 95 policies. policies since that group of policies was not producing a positive divisible surplus to allow the payment of a non-guaranteed dividend.

On November 22, 2013, a lawsuit was filed in the Circuit Court of Greene County, Missouri asserting claims by two individuals and a class of Missouri residents against FBLIC relating to this decision.decision to not pay a non-guaranteed dividend. A trial was held November 27, 2017 through December 1, 2017 onregarding those class and individual claims. During 2018, a settlement was reached by the individual claims of two policyholders asserting fraudparties and negligent misrepresentation and on claims of a class of Missouri residents asking the Court to (1) find thatapproved the dividend provisions in the Decreasing Term to 95 policies violate Missouri law, specifically, § 376.360 RSMo.; (2) order that the policies are void ab initio and (3) order thatsettlement agreement on June 11, 2018. FBLIC return all premiums collected under these policies, plus interest and attorneys’ fees.

Following the conclusion of the trial, subject to the approval of the Court, the parties reached a settlement resolving of both the individual and class claims. If approved by the Court, FBLIC will paypaid $1.85 million as accrued in the consolidated financial statements to resolve all class and individual claims and all active Decreasing Term to 95 policies for individuals in the class will bewere cancelled. A hearing date for approval of the settlement has not yet been scheduled.

10

 

Item 4. Mine Safety Disclosures

 

None


 

PART II

 

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Small Business Issuer Purchases of Equity Securities

 

(a)

(a)Market Information

 

Trading of the Company’s common stock is limited and an established public market does not exist.

 

(b)

(b)Holders

 

As of March 5, 2018,9, 2020, there were approximately 4,500 shareholders of the Company’s outstanding common stock.

 

(c)On October 2, 2019, at our Annual Shareholders’ Meeting, our shareholders approved the following proposals subject to regulatory approval and adoption by our Board of Directors:

An amendment and restatement of our Certificate of Incorporation to authorize 40,000,000 shares of Class A common stock and 10,000,000 shares of Class B common stock and to establish the relative rights, preferences and privileges of, and the restrictions and limitations on, the Class A common Stock and the Class B common stock.

An amendment and restatement of the Certificate of Incorporation to automatically reclassify each issued and outstanding share of our existing common stock as one (1) share of Class A common stock or, at the shareholder’s election, into one (1) share of new Class B common stock.

These proposals recently received regulatory approval from the OID and MDOI. Upon full implementation after formal adoption by our Board of Directors in March 2020, Class B shareholders will be entitled to elect a majority of our Board of Directors (one-half plus one) but will only receive, compared to Class A shareholders, 85% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event. Class B shareholders may also convert one share of Class B common stock for a .85 share of Class A common stock. Class A shareholders will elect the remaining Board of Directors members and will receive 100% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event.

(c)

Dividends

 

The Company has not paid any cash dividends since inception (April 19, 2004). The Board of Directors of the Company has not adopted a dividend payment policy; however, dividends must necessarily depend upon the Company's earnings and financial condition, applicable legal restrictions, and other factors relevant at the time the Board of Directors considers a dividend policy. Cash available for dividends to shareholders of the Company must initially come from income and capital gains earned on its investment portfolio and dividends paid by the Company’s subsidiaries.

 

Provisions of the Oklahoma Insurance Code relating to insurance holding companies subject transactions between the Company and TLIC and the Company and FBLIC, including dividend payments, to certain standards generally intended to prevent such transactions from adversely affecting the adequacy of life insurance subsidiaries' capital and surplus available to support policyholder obligations. In addition, under the Oklahoma General Corporation Act, the Company may not pay dividends if, after giving effect to a dividend, it would not be able to pay its debts as they become due in the usual course of business or if its total liabilities would exceed its total assets.

 

On January 10, 2011, the Company’sCompany’s Board of Directors approved a 5% share dividend by which shareholders received a share of common stock for each 20 shares of common stock of the Company they hold. The dividend was payable to the holders of shares of the Corporation as of March 10, 2011. Fractional shares were rounded to the nearest whole number of shares. The Company issued 323,777 shares in connection with the stock dividend that resulted in accumulated deficit being charged $2,428,328 with an offsetting credit of $2,428,328 to common stock and additional paid-in capital.dividend.

 

11

On

On January 11, 2012, the Company’s Board of Directors approved another 5% share dividend by which shareholders received a share of common stock for each 20 shares of common stock of the Company they hold. The dividend was payable to the holders of shares of the Corporation as of March 10, 2012. Fractional  shares were rounded to the nearest whole number of shares. The Company issued 378,908 shares in connection with the stock dividend that resulted in accumulated deficit being charged $2,841,810 with an offsetting credit of $2,841,810 to common stock and additional paid-in capital.dividend.

 

(d)      Securities Authorized for Issuance Under Equity Compensation PlansUpon full implementation after formal adoption by our Board of Directors in March 2020, Class A shareholders will receive a $0.05 per share cash dividend followed by a 10% stock dividend. The Class B shareholders will not receive these cash and stock dividends.

 

(d)

Securities Authorized for Issuance Under Equity Compensation Plans

 

There are no plans under which equity securities are authorized for issuance.

 

(e)       Performance Graph -

(e)

Performance Graph – Not Required

(f)

Purchases of Equity Securities by Issuer

 

(f)       Purchases of Equity Securities by Issuer

TheDuring 2012, 2013, 2014 and 2015, the Company repurchased 185,313247,580 shares of its common stock at a total cost of $648,595 during 2012$893,947 from former members of the Board of Directors; repurchased 12,896 shares of its common stock at a cost of $45,136 from aDirectors including the former memberChairman of the Board of Directors, and a charitable organization for which that former Director had donated 10,250 shares of the Company’s common stock during 2013, repurchased 39,946 shares of its common stock at a cost of $161,573 from a former agent, the former spouse of the Company’s current Chairman, Chief Executive Officer and thePresident and a charitable organization where a former Chairmanmember of the Board of Directors during 2014 and repurchased 9,425had donated shares of itsthe Company’s common stock at a cost of $38,643 from the former Chairman of the Board of Directors during 2015.stock.

 


 

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Overview 

 

First Trinity Financial Corporation (“(“we” “us”, “our”, “FTFC” or the “Company”) conducts operations as an insurance holding company emphasizing ordinary life insurance products and annuity contracts in niche markets. We are no longer operating a premium finance company that financed casualty insurance premiums. As an insurance provider, we collect premiums and annuity considerations in the current period to pay future benefits to our policy and contract holders. Our core TLIC operations include issuing modified premium whole life insurance with a flexible premium deferred annuity, ordinary whole life, final expense and term products and annuity contracts to predominately middle income households in the states of Illinois, Kansas, Kentucky, Nebraska, North Dakota, Ohio, Oklahoma and Texas through independent agents. In 2018, TLIC was licensed in Montana. In 2019, TLIC was licensed in Tennessee.

 

With the acquisition of FBLIC in late 2011, we expanded into Arizona, Colorado, Missouri and New Mexico. FBLIC also had initial licenses in Kansas, Nebraska and Oklahoma where TLIC was also licensed. In late 2012, FBLIC was licensed in Arkansas, Indiana, Kentucky, North Dakota, South Dakota, Texas and West Virginia. In 2013, FBLIC was licensed in Illinois and Pennsylvania. In 2014, FBLIC was licensed in Georgia, Louisiana, Michigan, Mississippi, North Carolina, Ohio, Tennessee and Virginia. In 2015, FBLIC was licensed in Alabama and Utah. In 2018, FBLIC was licensed in Montana. In 2019, FBLIC was licensed in Tennessee.

 

We also realize revenues from our investment portfolio, which is a key component of our operations. The revenues and funds we collect as premiums and annuity considerations from policyholders are invested to ensure future benefit payments under the policy contracts. Life insurance companies earn profits on the investment spread, which reflects the investment income earned on the premiums and annuity considerations paid to the insurer between the time of receipt and the time benefits are paid out under our policies and contracts. Changes in interest rates, changes in economic conditions and volatility in the capital markets can all impact the amount of earnings that we realize from our investment portfolio.

 

Prior to June 30, 2012, we provided financing for casualty insurance premiums for individuals and companies through independent property and casualty insurance agents through our wholly owned subsidiary FTCC. FTCC was licensed to conduct premium financing business in the states of Alabama, Arkansas, Louisiana, Mississippi and Oklahoma. FTCC has made no premium financing loans since June 30, 2012.

12

 

Acquisitions 

 

The Company expects to facilitate growth through acquisitions of other life insurance companies and/or blocks of life insurance and annuity business. In late December 2008, the Company completed its acquisition of 100% of the outstanding stock of First Life America Corporation for $2,500,000 and had additional acquisition related expenses of $195,234.

 

In late December 2011, the Company completed its acquisition of 100% of the outstanding stock of FBLIC for $13,855,129.

 

In late April 2015, the Company acquired a block of life insurance policies and annuity contracts according to the terms of an assumption reinsurance agreement. The Company acquired assets of $3,644,839, (including cash), assumed liabilities of $3,055,916 and recorded a gain on reinsurance assumption of $588,923.

On April 3, 2018, FTFC acquired 100% of the outstanding stock of TAI domiciled in Barbados, West Indies. The Barbados regulators approved the acquisition and supplied certifications during 2019. The aggregate purchase price for the acquisition of TAI was $250,000. The acquisition of TAI was financed with the working capital of FTFC.    

Effective January 1, 2020, the Company acquired 100% of the outstanding common stock of K-TENN Insurance Company (“K-TENN”) from its sole shareholder in exchange for 168,866 shares of FTFC’s common stock. The acquisition of K-TENN was accounted for as a purchase. The aggregate purchase price of K-TENN was $1,837,469. Immediately subsequent to this acquisition, the $1,837,469 of net assets and liabilities of K-TENN along with the related life insurance business operations were contributed to TLIC.

 

Critical Accounting Policies and Estimates

 

The discussion and analysisanalysis of our financial condition, results of operations and liquidity and capital resources is based on our consolidated financial statements that have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). Preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses. We evaluate our estimates and assumptions continually, including those related to investments, deferred acquisition costs, value of insurance business acquired and policy liabilities. We base our estimates on historical experience and on various other factors and assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe the following accounting policies, judgments and estimates are the most critical to the preparation of our consolidated financial statements.


 

Investments in Fixed Maturities and Equity Maturity Securities

 

We hold fixed maturities and equitymaturity interests in a varietyvariety of companies. We continuously evaluate all of our fixed maturity investments based on current economic conditions, credit loss experience and other developments. We evaluate the difference between the cost/amortized cost and estimated fair value of our fixed maturity investments to determine whether any decline in fair value is other-than-temporary in nature. This determination involves a degree of uncertainty. If a decline in the fair value of a fixed maturity security is determined to be temporary, the decline is recognized in other comprehensive income (loss) within shareholders’ equity. If a decline in a security’s fair value is considered to be other-than-temporary, we then determine the proper treatment for the other-than-temporary impairment.

 

For fixed maturities,maturity securities, the amount of any other-than-temporary impairment related to a credit loss is recognized in earnings and reflected as a reduction in the cost basis of the security.security. The amount of any other-than-temporary impairment related to other factors is recognized in other comprehensive income (loss) with no change to the cost basis of the security. For equity securities, the amount of any other-than-temporary impairment is recognized in earnings and reflected as a reduction in the cost basis of the security.

 

The assessment of whether a decline in fair value is considered temporary or other-than-temporary includes management’s judgment as to the financial position and future prospects of the entity issuing the security. It is not possible to accurately predict when it may be determined that a specific security will become impaired. Future adverse changes in market conditions, poor operating results of underlying fixed maturity investments and defaults on interest and principal payments could result in losses or an inability to recover the current carrying value of the fixed maturity investments, thereby possibly requiring an impairment charge in the future.

13

 

In addition, if a change occurs in our intent to sell temporarily impaired fixed maturity securities prior to maturity or recovery in value, or if it becomes more likely than not that we will be required to sell such securities prior to recovery in value or maturity, a future impairment charge could result. If an other-than-temporary impairment related to a credit loss occurs with respect to a bond,fixed maturity security, we amortize the reduced book value back to the security’s expected recovery value over the remaining term of the bond.fixed maturity investment. We continue to review the fixed maturity security for further impairment that would prompt another write-down in the book value.

 

Mortgage Loans on Real Estate

 

We carry mortgagemortgage loans on real estate at unpaid balances, net of unamortized premium or discounts. Interest income and the amortization of premiums or discounts are included in net investment income. Mortgage loan fees, certain direct loan origination costs and purchase premiums and discounts on loans are recognized as an adjustment of yield by the interest method based on the contractual terms of the loan. In certain circumstances, prepayments may be anticipated. We have established a valuation allowance for mortgage loans on real estate that are not supported by funds held in escrow.

 

This allowance for possible loan losses from investments in mortgage loans on real estate is a reserve established through a provision for possible loan losses charged to expense which represents, in our judgment, the known and inherent credit losses existing in the residential and commercial and industrial mortgage loan portfolio. This allowance, in our judgment, is necessary to reserve for estimated loan losses inherent in the residential and commercial and industrial mortgage loan portfolio and reduces the carrying value of investments in mortgage loans on real estate to the estimated net realizable value on the consolidated statement of financial position.

 

While we utilize our best judgment and information available, the ultimate adequacy of this allowance is dependent upon a variety of factors beyond our control, including the performance of the residential and commercial and industrial mortgage loan portfolio, the economy and changes in interest rates. Our allowance for possible mortgage loan losses consists of specific valuation allowances established for probable losses on specific loans and a portfolio reserve for probable incurred but not specifically identified loans.

 

We consider mortgagemortgage loans on real estate impaired when, based on current information and events, it is probable that we will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the mortgage loan agreement. Impairment is measured on a loan-by-loan basis. Factors that we consider in determining impairment include payment status, collateral value of the real estate subject to the mortgage loan and the probability of collecting scheduled principal and interest payments when due. Mortgage loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.


 

We determine the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the mortgage loan on real estate and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis.

 

Deferred Policy Acquisition Costs

 

Commissions and other acquisition costs which vary with and are primarily related to the successful production of new and renewal insurance contracts are deferred and amortized in a systematic manner based on the related contract revenues or gross profits as appropriate. The recovery of deferred acquisition costs is dependent on the future profitability of the underlying business for which acquisition costs were incurred. Each reporting period, we evaluate the recoverability of the unamortized balance of deferred acquisition costs. We consider estimated future gross profits or future premiums; expected mortality or morbidity; interest earned and credited rates; persistency and expenses in determining whether the balance is recoverable.

 

If we determine a portion of the unamortized balance is not recoverable, it is immediately charged to amortization expense. The assumptions we use to amortize and evaluate the recoverabilityrecoverability of the deferred acquisition costs involve significant judgment. A revision to these assumptions may impact future financial results. Deferred acquisition costs related to the successful production of new and renewal insurance business for traditional life insurance contracts are deferred to the extent deemed recoverable and amortized over the premium paying period of the related policies using assumptions consistent with those used in computing future policy benefit liabilities.

14

 

Deferred acquisitionacquisition costs related to the successful production of new and renewal insurance and annuity products that subject us to mortality or morbidity risk over a period that extends beyond the period or periods in which premiums are collected and that have terms that are fixed and guaranteed (i.e., limited-payment long-duration annuity contracts) are deferred to the extent deemed recoverable and amortized in relation to the present value of actual and expected gross profits on the policies. To the extent that realized gains and losses on securities result in adjustments to deferred acquisition costs related to insurance and annuity products, such adjustments are reflected as a component of the amortization of deferred acquisition costs.

 

Deferred acquisition costs related to limited-payment long-duration insurance and annuity contracts are also adjusted, net of tax, for the change in amortization that would have been recorded if the unrealized gains (losses) from securities had actually been realized. This adjustment is included in the change in net unrealized appreciation (depreciation) on available-for-sale securities, a component of “Accumulated Other Comprehensive Income (Loss)” in the shareholders’ equity section of the statement of financial position.

 

Value of Insurance Business Acquired

 

As a result of our purchases of FLAC and FBLIC, an asset was recorded in the application of purchase accounting to recognize the value of acquired insurance in force.  The Company’s value of acquired insurance in force is an intangible asset with a definite life and is amortized under FASB guidance.

The value of acquired insurance in force is amortized primarily over the emerging profit of the related policies using the same assumptions that were used in computing liabilities for future policy benefits. The recovery of the value of insurance business acquired is dependent on the future profitability of the underlying business that was initially recorded in the purchases of FLAC and FBLIC. Each reporting period, we evaluate the recoverability of the unamortized balance of the value of insurance business acquired.

 

For the amortization of the value of acquired insuranceinsurance in force, the Company reviews its estimates of gross profits each reporting period. The most significant assumptions involved in the estimation of gross profits include interest rate spreads; future financial market performance; business surrender and lapse rates; mortality and morbidity; expenses and the impact of realized investment gains and losses. In the event actual experience differs significantly from assumptions or assumptions are significantly revised, the Company is required to record a charge or credit to amortization expense for the period in which an adjustment is made.


 

As of December 31, 20172019 and 2016,2018, there was $3,213,233$3,848,430 and $2,831,043,$3,554,008, respectively, of accumulated amortization of the value of insurance business acquired due to the purchases of FLAC and FBLIC. The Company expects to amortize the value of insurance business acquired by the following amounts over the next five years: $306,567 in 2018, $286,076 in 2019, $264,029$275,501 in 2020, $244,791$257,083 in 2021, $237,034 in 2022, $226,150 in 2023 and $227,007$216,735 in 2022.2024.

 

Future Policy Benefits

 

Our liability for future policy benefits is primarily comprised of the present value of estimated future payments to or on behalf of policyholders, where the timing and amount of payment depends on policyholder mortality or morbidity, less the present value of future net premiums. For life insurance and annuity products, expected mortality and morbidity is generally based on the Company’s historical experience or standard industry tables including a provision for the risk of adverse deviation.

 

Interest rate assumptions are based on factors such as market conditions and expected investment returns. Although mortality and morbidity and interest rate assumptions are “locked-in” upon the issuance of new insurance with fixed and guaranteed terms, significant changes in experience or assumptions may require the Company to provide for expected future losses on a product by establishing premium deficiency reserves.

 

Estimating liabilities for our long-duration insurance contracts requires management to make various assumptions, including policyholder persistency;persistency, mortality rates;rates, investment yields; discretionaryyields, discretionary benefit increases;increases, new business pricing and operating expense levels. We evaluate historical experience for these factors when assessing the need for changing current assumptions.

 

SinceSince many of these factors are interdependent and subject to short-term volatility during the long-duration contract period, substantial judgment is required. Actual experience may emerge differently from that originally estimated. Any such difference would be recognized in the current year’s consolidated statement of operations.

15

 

Recent Accounting Pronouncements

 

Revenue from Contracts with CustomersLeases

In May 2014, the FASB issued updated guidance to clarify the principles for recognizing revenue. While insurance contracts are not within the scope of this updated guidance, the Company's fee income related to providing services will be subject to this updated guidance. The updated guidance requires an entity to recognize revenue as performance obligations are met, in order to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration the entity is entitled to receive for those goods or services. The following steps are applied in the updated guidance: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when, or as, the entity satisfies a performance obligation.

In July 2015, the FASB deferred the effective date of the updated guidance on revenue recognitionby one year to the quarter ending March 31, 2018.  The adoption of this guidance is not expected to have a material effect on the Company’s result of operations, financial position or liquidity.

Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern

In August 2014, the FASB issued guidance to address the diversity in practice in determining when there is substantial doubt about an entity's ability to continue as a going concern and when an entity must disclose certain relevant conditions and events. The new guidance requires an entity to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued (or available to be issued). The new guidance allows the entity to consider the mitigating effects of management's plans that will alleviate the substantial doubt and requires certain disclosures when substantial doubt is alleviated as a result of consideration of management's plans.


If conditions or events raise substantial doubt that is not alleviated, an entity should disclose that there is substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued (or available to be issued), along with the principal conditions or events that raise substantial doubt, management's evaluation of the significance of those conditions or events in relation to the entity's ability to meet its obligations and management's plans that are intended to mitigate those conditions. The guidance is effective for annual periods ending after December 15, 2016, and interim and annual periods thereafter. The adoption of this guidance did not have a material effect on the Company's results of operations, financial position or liquidity since there are no uncertainties about the Company’s ability to continue as a going concern.

Recognition and Measurement of Financial Assets and Financial Liabilities

In January 2016, the FASB issued updated guidance regarding financial instruments. This guidance intends to enhance reporting for financial instruments and addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The significant amendments in this update generally require equity investments to be measured at fair value with changes in fair value recognized in net income, require the use of an exit price notion when measuring the fair value of financial instruments for disclosure purposes and clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities. This guidance also intends to enhance the presentation of certain fair value changes for financial liabilities measured at fair value. It also amends certain disclosure requirements associated with the fair value of financial instruments.

This guidance is effective for fiscal years beginning after December 15, 2017. The recognition and measurement provisions of this guidance will be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption and early adoption is not permitted. The Company is evaluating this guidance but expects the primary impact will be the recognition of unrealized gains and losses on available-for-sale equity securities in net income. Currently, all unrealized gains and losses on available-for-sale equity securities are recognized in other comprehensive income (loss). The effect of the adoption of this guidance on the Company’s results of operations, financial position and liquidity is primarily dependent on the fair value of the available-for-sale equity securities in future periods, the existence of a deferred tax asset related to available-for-sale securities in future periods and the economic conditions at the time of that future adoption.

Leases

In February 2016, the FASB issued updated guidance regarding leases that generally requires the lessee and lessor(Accounting Standards Update 2016-02) to recognize lease assets and lease liabilities on the statement of financial position. A lessee should recognize on the statement of financial position a liability to make lease payments and an asset representing its right-to-use the underlying assets for the lease term. Optional payments to extend the lease or purchase the underlying leased asset should be included in the measurement of lease assets and lease liabilities only if the lessee is reasonably certain to exercise the option(s).

If the lease has a term of 12 months or less, a lessee can make an election to recognize lease expenses for such leases on a straight-line basis over the lease term. There is a differentiation between finance leases and operating leases for the lessee in the statements of operations and cash flows. Finance leases recognize interest on the lease liability separately from the right-to-use the asset whereas an operating lease recognizes a single lease cost allocated over the lease term on a generally straight-line basis. All cash payments are within operating activities in the statement of cash flows except finance leases classify repayments of the principal portion of the lease liability within financing activities.

The accounting applied by the lessor is largely unchanged from that applied under previous U.S. GAAP. Key aspects of the lessor accounting model, however, were aligned with the revenue recognition guidance of Codification Topic 606. The previous accounting model for leverage leases continues to apply only to those leveraged leases that commenced before the effective date of Codification Update 2016-02 Leases (Topic 842).

Entities will generally continue to account for leases that commenced before the effective date of this update in accordance with previous U.S. GAAP unless the lease is modified. Lessees are requiredrequire lessees to recognize a right-of-use asset and a lease liability for allleases with terms of more than 12 months. The updated guidance retains the two classifications of a lease as either an operating leases at each reporting dateor finance lease (previously referred to as a capital lease). Both lease classifications require the lessee to record the right-of-use asset and the lease liability based onupon the present value of cash flows. Finance leases will reflect the remaining minimal rental payments that were tracked and disclosed under previous U.S. GAAP.financial arrangement by recognizing interest expense on the lease liability separately from the amortization expense of the right-of-use asset. Operating leases will recognize lease expense (with no separate recognition of interest expense) on a straight-line basis over the term of the lease. The accounting by lessors is not significantly changed by the updated guidance. The updated guidance is to be applied using a modified retrospective approach effective for annualrequires expanded qualitative and interim periods beginning after December 15, 2018. Early adoption is permitted.  The adoption of this guidance is not expected to have a material effect onquantitative disclosures, including additional information about the Company’s results of operations,amounts recorded in the financial position or liquidity.


Investments — Equity Method and Joint Ventures:  Simplifying the Transition to the Equity Method of Accountingstatements.

 

In March 2016,July 2018, the FASB issuedamended the updated guidance that eliminates the requirement to retroactively apply the equity method of accounting when an investmenton leases that was previously accounted for using anotherissued in February 2016 (Accounting Standards Update 2018-11) and provided an additional transition method with which to adopt the updated guidance. Under the additional transition method, entities may elect to recognize a cumulative-effect adjustment to the opening balance of accounting becomes qualified to apply the equity method due to an increaseretained earnings in the levelyear of ownership interest or degree of influence.  If the investment was previously accounted for asadoption. Consequently, if this transition method is elected, an available-for-sale security, any related unrealized gain or loss in accumulated other comprehensive income at the date the investment becomes qualifiedentity’s reporting for the equity method is recognized through earnings.comparative periods prior to adoption presented in the financial statements would continue to be in accordance with current lease guidance. The amendments also provide lessors with a practical expedient to combine non-lease components (e.g., a fee for common area maintenance when leasing office space) with the associated lease component rather than accounting for those components separately if certain criteria are met. The updated guidance requires entities to recognize a right-of-use asset and lease liability equal to the present value of lease payments for all leases other than those that are less than one year. The updated guidance, as amended, is effective for reporting periods beginning after December 15, 2016,2018.

In December 2018, the FASB issued additional guidance (Accounting Standards Update 2018-20) that permits an accounting policy election for lessors to not evaluate whether certain sales taxes and isother similar taxes are lessor costs or lessee costs. A lessor making this election will exclude from the consideration in the contract and from variable payments not included in the consideration of the contract all collections from lessees of certain sales taxes and other similar taxes and to be applied prospectively. Early adoption was permitted.provide certain disclosures.

The Company adopted this guidance in first quarter 2019. The adoption of this guidance did not have an impact on the Company’s results of operations, financial position or liquidity.

Derivatives and Hedging:  Contingent Put and Call Options in Debt Instruments

In March 2016, the FASB issued updated guidance clarifying that when a call (put) option in a debt instrument is contingently exercisable, the event that triggers the ability to exercise the option is considered to be clearly and closely related to the debt instrument (i.e., the economic characteristics and risks of the option are related to interest rates or credit risks) and the entity does not have to assess whether the option should be accounted for separately.

The updated guidance is effective for reporting periods beginning after December 15, 2016. Early adoption was permitted. The adoption of this guidance2019 did not have a material effect on the Company’s results of operations, financial position or liquidity.

Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments

In June 2016, the FASB issued updated guidance (Accounting Standards Update 2016-13) for the accounting for credit losses for financial instruments. 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 (e.g. mortgage loans and reinsurance amounts recoverable)recoverables, including structured settlements that are recorded as part of reinsurance recoverables) 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, will be 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 current 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’ssecurity’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 updated guidance iswas effective for reporting periods beginning after December 15, 2019. As a Smaller Reporting Company, the effective date was recently changed and the delayed effective date is now for reporting periods beginning after December 15, 2022. Early adoption is permitted for reporting periods beginning after December 15, 2018.

16

Based on the financial instruments currently held by the Company, the Company expects there would not be a material effect on the Company’s results of operations, financial position or liquidity if the new guidance were able to behad been adopted in the current accounting period. The impact on the Company’s results of operations, financial position or liquidity at the date of adoption of the updated guidance will be determined by the financial instruments held by the Company and the economic conditions at that time.

Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments

In August 2016, the FASB issued specific guidance to reduce the existing diversity in practice in how eight specific cash flow issues of certain cash receipts and cash payments are presented and classified in the statement of cash flows. The updated guidance is effective for annual and interim periods beginning after December 15, 2017, and is to be applied retrospectively. Early adoption is permitted.  The adoption of this guidance is not expected to have a material effect on the Company’s cash flows statement.


Consolidation – Interests Held through Related Parties that Are Under Common Control

In October 2016, the FASB issued further guidance that makes targeted amendments to consolidation accounting. This update changes how a reporting entity that is the primary beneficiary of a variable interest entity treats indirect interests in the entity held through related parties that are under common control with the reporting entity. The updated guidance is effective for annual and interim periods beginning after December 15, 2016, and is to be applied retrospectively. Early adoption was permitted.  The adoption of this guidance did not have an impact on the Company’s results of operations, financial position or liquidity.

Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments

In November 2016, the FASB issued specific guidance on the cash flow classification and presentation of changes in restricted cash or restricted cash equivalents when there are transfers between cash, cash equivalents and restricted cash or restricted cash equivalents and when there are direct cash receipts into restricted cash or restricted cash equivalents or direct cash payments made from restricted cash or restricted cash equivalents. The updated guidance is effective for annual and interim periods beginning after December 15, 2017, and is to be applied retrospectively. Early adoption is permitted.  The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Business Combinations – Clarifying the Definition of a BusinessIntangibles - Goodwill and Other

In January 2017, the FASB issued updated guidance (Accounting Standards Update 2017-04) that eliminates the requirement to clarifycalculate the definitionimplied fair value of goodwill (i.e., Step 2 of the current goodwill impairment test) to measure a goodwill impairment charge. Instead, entities will record an impairment charge by comparing a reporting unit’s fair value with its carrying amount and recognizing an impairment charge for the excess of the carrying amount over estimated fair value (i.e., Step 1 of current guidance). The implied fair value of goodwill is currently determined in Step 2 by deducting the fair value of all assets and liabilities of the reporting unit (determined in the same manner as a business to assistcombination) from the reporting entitiesunit’s fair value as determined in evaluating whether transactions should be accounted for as an acquisition or disposal ofStep 1 (including any corporate-level assets or businesses. This update providesliabilities that were included in the determination of the carrying amount and fair value of the reporting unit in Step 1). The updated guidance requires an entity to perform its annual, or interim, impairment test by either: (1) an initial qualitative assessment of factors (such as changes in management, key personnel, strategy, key technology or customers) that may impact a screenreporting unit’s fair value and lead to determine when an integrated set of assetsthe determination that it is more likely than not that the reporting unit’s fair value is less than its carrying value, including goodwill (consistent with current guidance), or activities is not a business and the requirements to be met to be considered a business.(2) applying Step 1.

 

The updated guidance is effective for annual and interimreporting periods beginning after December 15, 2017, and is to be applied retrospectively. Early adoption is permitted in certain situations.  The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Intangibles – Goodwill and Other - Simplifying the Test for Goodwill Impairment

In January 2017, the FASB issued guidance to modify the concept of impairment from the condition that exists when the carrying amount of goodwill exceeds its implied value to the condition that exists when the carrying amount of a reporting unit exceeds its fair value. Reporting entities will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. The updated guidance is effective for annual and interim periods beginning after December 15, 2017,2019 and is to be applied prospectively. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Compensation — Retirement Benefits: ImprovingTargeted Improvements to the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit CostAccounting for Long-Duration Contracts

 

In March 2017,August 2018, the FASB issued updated guidance (Accounting Standards Update 2018-12) to improve the existing recognition, measurement, presentation and disclosure requirements for long-duration contracts issued by an insurance entity. This update improves the timeliness of net periodic pension costrecognizing changes in the liability for future policy benefits, modifies the rate used to discount future cash flows, simplifies and net periodic post retirement cost (net benefit costs). Net benefitimproves accounting for certain market-based options or guarantees associated with deposit (i.e., account balance) contracts, simplifies the amortization of deferred acquisitions costs comprise several components that reflect different aspectsand expands required disclosures.

The expanded disclosure requires an insurance entity to provide disaggregated roll forwards of beginning to ending balances of the following: liability for future policy benefits, policyholder account balances, market risk benefits, separate account liabilities and deferred acquisition costs including disclosure about, changes to and effect of changes for significant inputs, judgments, assumptions and methods used in measurements.

The updated guidance was effective for reporting periods beginning after December 15, 2020. As a Smaller Reporting Company, the effective date was recently changed and the delayed effective date is now for reporting periods beginning after December 15, 2023. Early adoption is permitted. With respect to the liability for future policyholder benefits for traditional and limited-payment contracts and deferred acquisition costs, an employer’s financial arrangementsinsurance entity may elect to apply the amendments retrospectively as wellof the beginning of the earliest period presented. With respect to the market risk benefits, an insurance entity should apply the amendments retrospectively as of the costbeginning of benefits provided to employees.the earliest period presented. The update requiresCompany expects that the employer service cost componentimpact on the Company’s results of operations, financial position and liquidity at the date of adoption of the updated guidance in 2024 will be reported indetermined by the same lines as other employee compensation costlong-duration contracts then held by the Company and the economic conditions at that time.

Disclosure Framework – Changes to the other components (non-service costs) be presented separately from the service cost and outside of a subtotal of income from operations if one is presented.  The update also allows only the service cost component to be eligibleDisclosure Requirements for capitalization in assets when applicable.Fair Value Measurement

 

In August 2018, the FASB issued amendments (Accounting Standards Update 2018-13) to modify the disclosure requirements related to fair value measurements including the consideration of costs and benefits of producing the modified disclosures. The updated guidance is effective for reporting periods beginning after December 15, 2017. The update is to be applied retrospectively with respect to the presentation of service cost and non-service cost and prospectively with respect to applying the service cost only eligible for capitalization in assets guidance.2019. Early adoption is permitted asand an entity is permitted to early adopt any removed or modified disclosures upon issuance and delay adoption of the first interim periodadditional disclosures until their effective date. The adoption of an annual period if an entity issues interimthis guidance in 2020 is not expected to have a material effect on the Company's results of operations, financial statements. This pronouncement will not impact the Company since it does not have any pensionposition or postretirement benefit plans and has no intention to adopt such plans.liquidity.

 


17

 

Compensation — Stock Compensation: Scope of ModificationIncome Taxes - Simplifying the Accounting for Income Taxes


In May 2017,December 2019, the FASB issued updated guidance related to a change to(Accounting Standards Update 2019-12) for the terms or conditions (modification) of a share-based payment award.accounting for income taxes. The updated guidance provides that an entity should accountis intended to simplify the accounting for the effects of a modification unless the fair valueincome taxes by removing several exceptions contained in existing guidance and vesting conditions of the modified award and the classification of the modified award (equity or liability instrument) are the same as the original award immediately before the modification.

amending other existing guidance to simplify several other income tax accounting matters. The updated guidance is effective for the quarter ending March 31, 2018.  The update is to be applied prospectively to an award modified on or after the adoption date.2021. Early adoption is permitted in any interim periods for which financial statements have not yet been made available for issuance.permitted. The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Target Improvement to Accounting for Hedging Activities

In August 2017, the FASB issued updated authoritative guidance for the application of hedge accounting. The updated guidance updates certain recognition and measurement requirements for hedge accounting. The objective of the guidance is to more closely align the economics of a company’s risk management activities in its financial results and reduce the complexity of applying hedge accounting. The updates include the expansion of hedging strategies that are eligible for hedge accounting, elimination of the separate measurement and reporting of hedge ineffectiveness, presentation of the changes in the fair value of the hedging instrument in the same consolidated statement of operations line as the earnings effect of the hedged item and simplification of hedge effectiveness assessments. This guidance also includes new disclosures and will be applied using a modified retrospective approach by recording a cumulative-effect adjustment to retained earnings as of the beginning of the fiscal year of adoption.

The updated guidance is effective for reporting periods beginning after December 15, 2018. Early adoption is permitted for reporting periods beginning before December 15, 2018. The Company does not currently and does not intend to participate in hedging activities and there is therefore no impact on the Company’s results of operations, financial position or liquidity. This pronouncement would be adopted if the Company begins to participate in hedging activities in the future.

 

Business Segments

 

The FASB guidance requires a "management approach" in the presentation of business segments based on how management internally evaluates the operating performance of business units. The discussion of segment operating results that follows is being provided based on segment data prepared in accordance with this methodology.

 

Our business segments are as follows:

 

 

Life insurance operations, consisting of the life insurance operations of TLIC and FBLIC;

 

Annuity operations, consisting of the annuity operations of TLIC and FBLIC and

 

Corporate operations, which includes the results of the parent company and FTCC after the elimination of intercompany amounts.

 

Please see below and Note 11 to the Consolidated Financial Statementsconsolidated financial statements as of and for the years ended December 31, 20172019 and 2016 and as of December 31, 2017 and 20162018 for additional information regarding segment information.


 

The following is a discussion and analysis of our financial condition, results of operations and liquidity and capital resources.

 

FINANCIAL HIGHLIGHTS

 

Consolidated Condensed Results of Operations for the Years Ended December 31, 20179 and 20168

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Premiums

 $15,855,686  $12,870,483  $2,985,203 

Net investment income

  16,710,408   13,190,643   3,519,765 

Net realized investment gains

  271,470   729,739   (458,269)

Loss on other-than-temporary impairments

  (224,250)  (212,342)  (11,908)

Other income

  116,523   139,967   (23,444)

Total revenues

  32,729,837   26,718,490   6,011,347 

Benefits and claims

  19,868,790   16,602,839   3,265,951 

Expenses

  10,518,164   7,695,869   2,822,295 

Total benefits, claims and expenses

  30,386,954   24,298,708   6,088,246 

Income before federal income tax expense (benefit)

  2,342,883   2,419,782   (76,899)

Federal income tax expense (benefit)

  1,373,519   (170,957)  1,544,476 

Net income

 $969,364  $2,590,739  $(1,621,375)

Net income per common share basic and diluted

 $0.12  $0.33  $(0.21)

Premiums

 $23,125,090  $18,822,517  $4,302,573 

Net investment income

  24,370,040   19,609,386   4,760,654 

Net realized investment gains

  967,978   266,498   701,480 

Service fees

  1,087,181   465,528   621,653 

Other income

  226,406   77,166   149,240 

Total revenues

  49,776,695   39,241,095   10,535,600 

Benefits and claims

  28,395,457   22,455,883   5,939,574 

Expenses

  13,161,622   10,180,945   2,980,677 

Total benefits, claims and expenses

  41,557,079   32,636,828   8,920,251 

Income before federal income tax expense

  8,219,616   6,604,267   1,615,349 

Federal income tax expense

  2,119,896   1,462,121   657,775 

Net income

 $6,099,720  $5,142,146  $957,574 

Net income per common share basic and diluted

 $0.78  $0.66  $0.12 

 

18

 

Consolidated Condensed Financial Position as of December 31, 20179 and 20168

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

  

2017 less 2016

  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 
                        
                        

Investment assets

 $313,257,430  $255,214,510  $58,042,920 

Other assets

  77,870,244   78,038,103   (167,859)

Total assets

 $391,127,674  $333,252,613  $57,875,061 

Investment assets

 $419,242,515  $325,844,275  $93,398,240 

Assets held in trust under coinsurance agreement

  105,089,240   25,494,700   79,594,540 

Other assets

  80,604,619   82,167,875   (1,563,256)

Total assets

 $604,936,374  $433,506,850  $171,429,524 
                        

Policy liabilities

 $343,789,864  $290,680,384  $53,109,480 

Deferred federal income taxes

  2,961,929   693,470   2,268,459 

Other liabilities

  3,123,702   5,598,484   (2,474,782)

Total liabilities

  349,875,495   296,972,338   52,903,157 

Shareholders' equity

  41,252,179   36,280,275   4,971,904 

Total liabilities and shareholders' equity

 $391,127,674  $333,252,613  $57,875,061 

Policy liabilities

 $429,631,596  $354,604,734  $75,026,862 

Funds withheld under coinsurance agreement

  105,638,974   29,285,119   76,353,855 

Deferred federal income taxes

  6,345,918   2,373,478   3,972,440 

Other liabilities

  5,901,624   8,118,268   (2,216,644)

Total liabilities

  547,518,112   394,381,599   153,136,513 

Shareholders' equity

  57,418,262   39,125,251   18,293,011 

Total liabilities and shareholders' equity

 $604,936,374  $433,506,850  $171,429,524 
                        

Shareholders' equity per common share

 $5.29  $4.65  $0.64 

Shareholders' equity per common share

 $7.36  $5.01  $2.35 

 


 

Results of Operations – Years Ended December 31, 20179 and 20168

 

Revenues

 

Our primary sources of revenue are life insurance premium income and investment income. Premium payments are classified as first-year, renewal and single. In addition, realized gains and losses on investment holdings can significantly impact revenues from period to period.

 

Our revenues for the years ended December 31,, 2017 2019 and 20162018 are summarized as follows:

 

  

Years Ended December 31,

  

Amount Change

 
  

2017

  

2016

  

2017 less 2016

 

Premiums

 $15,855,686  $12,870,483  $2,985,203 

Net investment income

  16,710,408   13,190,643   3,519,765 

Net realized investment gains

  271,470   729,739   (458,269)

Loss on other-than-temporary impairments

  (224,250)  (212,342)  (11,908)

Other income

  116,523   139,967   (23,444)

Total revenues

 $32,729,837  $26,718,490  $6,011,347 

  

Years Ended December 31,

  

Amount Change

 
  

2019

  

2018

  

2019 less 2018

 

Premiums

 $23,125,090  $18,822,517  $4,302,573 

Net investment income

  24,370,040   19,609,386   4,760,654 

Net realized investment gains

  967,978   266,498   701,480 

Service fees

  1,087,181   465,528   621,653 

Other income

  226,406   77,166   149,240 

Total revenues

 $49,776,695  $39,241,095  $10,535,600 

 

The $6,011,347$10,535,600 increase in total revenues for the year ended December 31, 20172019 is discussed below.

 

19

Premiums

 

Our premiums for the yearsyears ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Whole life and term first year

 $171,220  $224,607  $(53,387)

Whole life and term renewal

  2,292,825   2,478,252   (185,427)

Final expense first year

  4,694,380   3,521,136   1,173,244 

Final expense renewal

  8,658,393   6,267,914   2,390,479 

Supplementary contracts with life contingencies

  38,868   378,574   (339,706)

Total premiums

 $15,855,686  $12,870,483  $2,985,203 

Ordinary life first year

 $1,533,619  $406,793  $1,126,826 

Ordinary life renewal

  2,224,638   2,094,982   129,656 

Final expense first year

  4,809,064   4,498,389   310,675 

Final expense renewal

  14,430,278   11,736,143   2,694,135 

Supplementary contracts with life contingencies

  127,491   86,210   41,281 

Total premiums

 $23,125,090  $18,822,517  $4,302,573 

 

The $2,985,203$4,302,573 increase in premiums for the year ended December 31, 20172019 is primarily due to the following: $2,390,479a $2,694,135 increase in final expense renewal premiums $1,173,244and a $1,126,826 increase in final expenseordinary life first year premiums and $339,706 decrease in supplementary contracts with life contingencies considerations.premiums.

 

The increase in final expense first year premiums represents management’s focus on expanding final expense production by contracting new, independent agents in expanded locations. The increase in final expense renewal premiums reflects the persistency of prior years’ final expense production. Our marketing efforts are focused on final expense and annuity production and we have not been focused on wholeproduction. The increase in ordinary life and term productionfirst year premiums reflects ordinary life insurance sold in the past few years. The decreaseinternational market that the Company started producing in supplementary contracts with life contingencies reflects policyholder decisions to receive future payment streams during their remaining life instead of a lump sum payment.


fourth quarter 2018.

Net Investment Income

 

The major components of our net investmentinvestment income for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

  

Years Ended December 31,

  

Amount Change

 
  

2019

  

2018

  

2019 less 2018

 

Fixed maturity securities

 $7,419,650  $6,278,105  $1,141,545 

Preferred stock and equity securities

  131,823   83,263   48,560 

Other long-term investments

  4,860,323   3,992,882   867,441 

Mortgage loans

  13,544,895   11,079,802   2,465,093 

Policy loans

  137,492   122,587   14,905 

Real estate

  269,123   376,599   (107,476)

Short-term and other investments

  637,999   233,366   404,633 

Gross investment income

  27,001,305   22,166,604   4,834,701 

Investment expenses

  (2,631,265)  (2,557,218)  74,047 

Net investment income

 $24,370,040  $19,609,386  $4,760,654 

 

  

Years Ended December 31,

  

Amount Change

 
  

2017

  

2016

  

2017 less 2016

 

Fixed maturity securities

 $6,504,233  $5,970,940  $533,293 

Equity securities

  20,167   27,364   (7,197)

Other long-term investments

  3,645,043   2,685,639   959,404 

Mortgage loans

  8,364,448   5,774,229   2,590,219 

Policy loans

  114,246   107,541   6,705 

Real estate

  375,369   340,032   35,337 

Short-term and other investments

  141,259   44,013   97,246 

Gross investment income

  19,164,765   14,949,758   4,215,007 

Investment expenses

  (2,454,357)  (1,759,115)  695,242 

Net investment income

 $16,710,408  $13,190,643  $3,519,765 

The $4,215,007$4,834,701 increase in gross investment income for the year ended December 31, 20172019 is primarily due to increases inincreased investments in fixed maturity securities, mortgage loans and other long-term investments and fixed maturity securities.investments. In the twelve months sinceyear ended December 31, 2016,2019, we have increased investments in fixed maturity securities by $47.8 million, mortgage loans on real estate by $28.1 million, available-for-sale fixed maturity securities by $20.4$32.4 million and other long-term investments by $9.0$12.6 million.

 

The $695,242$74,047 increase in investment expense is primarily related to increased production of investments in mortgage loans on real estate including the costs of the Company’s mortgage loan department that were fully assigned to investment expenses beginning in 2017.estate.

20

 


Net Realized Investment Gains(Losses)

 

Our net realized investment gains (losses) result from sales of available–for-sale fixed maturity andsecurities, equity securities, early payoffs of mortgage loans on real estate, sales of investment real estate, preferred stock securities and saleschanges in the fair value of other long-term investments.equity securities.

 

Our net realized investment gains (losses) for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Fixed maturity securities available-for-sale:

            

Sale proceeds

 $20,230,756  $20,532,968  $(302,212)

Amortized cost at sale date

  20,025,943   19,954,481   71,462 

Fixed maturity securities available-for-sale:

            

Sale proceeds

 $33,700,106  $22,037,796  $11,662,310 

Amortized cost at sale date

  32,710,599   21,791,718   10,918,881 

Net realized gains

 $204,813  $578,487  $(373,674) $989,507  $246,078  $743,429 

Equity securities available-for-sale:

            

Sale proceeds

 $-  $324,556  $(324,556)

Cost at sale date

  -   225,155   (225,155)

Equity securities at fair value:

            

Sale proceeds

 $19,371  $361,947  $(342,576)

Cost at sale date

  6,999   336,214   (329,215)

Net realized gains

 $-  $99,401  $(99,401) $12,372  $25,733  $(13,361)

Mortgage loans on real estate:

            

Payments and sale proceeds on mortgage loans

 $25,670,590  $17,550,870  $8,119,720 

Principal collections

  25,670,590   17,478,357   8,192,233 

Net realized gains

 $-  $72,513  $(72,513)

Investment real estate:

            

Sale proceeds

 $190,083  $43,269  $146,814 

Carrying value at sale date

  185,701   63,931   121,770 

Net realized gains (losses)

 $4,382  $(20,662) $25,044 

Other long-term investments

            

Sale proceeds

 $792,012  $-  $792,012 

Carrying value at sale date

  729,737   -   729,737 

Net realized gains (losses)

 $62,275  $-  $62,275 

Investment real estate:

            

Sale proceeds

 $350,817  $364,689  $(13,872)

Carrying value at sale date

  394,002   313,040   80,962 

Net realized gains (losses)

 $(43,185) $51,649  $(94,834)

Preferred stock securities available-for-sale:

            

Sale proceeds

 $50,000  $-  $50,000 

Cost at sale date

  50,000   -   50,000 

Net realized gains (losses)

 $-  $-  $- 
            

Equity securities, changes in fair value

 $9,284  $(56,962) $66,246 
            

Net realized investment gains

 $271,470  $729,739  $(458,269) $967,978  $266,498  $701,480 

 

During 2017 and 2016 the Company foreclosed on residential mortgage loans of real estate totaling $207,482 and $394,427, respectively, and transferred those properties to investment real estate held for sale.

During 2017, the Company sold investment real estate property with an aggregate carrying value of $185,701. The Company recorded a gross realized investment gain on sale of $4,382 based on an aggregate sales price of $190,083.

During 2016, the Company sold investment real estate property with an aggregate carrying value of $63,931. The Company recorded a gross realized investment loss on this sale of $20,662 based on an aggregate sales price of $43,269.

Loss on Other-Than-Temporary ImpairmentsService Fees

 

The Company has recorded other-than-temporary impairments on its available-for-sale fixed maturity investment$621,653 increase in service fees for the year ended December 31, 2019 is primarily due to ceding fees related to TLIC’s annuity coinsurance agreement with an energy corporation with a total par value of $650,000 as a result of continuing unrealized losses. During fourth quarter 2016 this security was initially impaired by a $207,450 charge to the statement of operations. During second quarter 2017 this security was further impaired by a $224,250 charge to the statement of operations. These impairments were considered fully credit-relatedoffshore annuity and represent the difference between the amortized cost basis of the security and its fair value. The Company has experienced no additional other-than-temporary impairments on fixed maturity available-for-sale securities during 2017.life insurance company.

 


21

During 2016 management also impaired FBLIC’s one-half acre of undeveloped land located in Jefferson City, Missouri by $4,892 from its carrying value to its net realizable value expected at the time of ultimate resale.


 

Total Benefits, Claims and Expenses

 

Our benefits, claims and expenses are primarily generatedgenerated from benefit payments, surrenders, interest credited to policyholders, change in reserves, commissions and other underwriting, insurance and acquisition expenses. Benefit payments can significantly impact expenses from period to period.

Our benefits, claims and expenses for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Benefits and claims

                        

Increase in future policy benefits

 $5,402,902  $4,786,377  $616,525 

Death benefits

  4,463,854   3,814,049   649,805 

Surrenders

  878,361   728,122   150,239 

Interest credited to policyholders

  8,840,019   6,977,306   1,862,713 

Dividend, endowment and supplementary life contract benefits

  283,654   296,985   (13,331)

Total benefits and claims

  19,868,790   16,602,839   3,265,951 
       

Expenses

            

Policy acquisition costs deferred

  (9,321,726)  (7,445,304)  (1,876,422)

Amortization of deferred policy acquisition costs

  2,870,412   2,202,367   668,045 

Amortization of value of insurance business acquired

  382,190   379,365   2,825 

Commissions

  8,585,278   6,882,311   1,702,967 

Increase in future policy benefits

 $8,769,777  $6,634,114  $2,135,663 

Death benefits

  6,555,001   5,345,707   1,209,294 

Surrenders

  1,000,447   913,977   86,470 

Interest credited to policyholders

  11,782,286   9,282,425   2,499,861 

Dividend, endowment and supplementary life contract benefits

  287,946   279,660   8,286 

Total benefits and claims

  28,395,457   22,455,883   5,939,574 

Expenses

            

Policy acquisition costs deferred

  (12,369,350)  (8,527,380)  (3,841,970)

Amortization of deferred policy acquisition costs

  4,015,480   3,515,624   499,856 

Amortization of value of insurance business acquired

  294,422   340,775   (46,353)

Commissions

  12,125,929   8,228,279   3,897,650 

Other underwriting, insurance and acquisition expenses

  8,002,010   5,677,130   2,324,880   9,095,141   6,623,647   2,471,494 

Total expenses

  10,518,164   7,695,869   2,822,295 

Total benefits, claims and expenses

 $30,386,954  $24,298,708  $6,088,246 

Total expenses

  13,161,622   10,180,945   2,980,677 

Total benefits, claims and expenses

 $41,557,079  $32,636,828  $8,920,251 

 

The $6,088,246$8,920,251 increase in total benefits, claims and expenses for the year ended December 31, 20172019 is discussed below.

 

Benefits and Claims

 

The $3,265,951The $5,939,574 increase in total benefits and claims for the year ended December 31, 20172019 is primarily due to the following:

 

 

$1,862,7132,499,861 increase in interest credited to policyholders is primarily due to an increase of approximately $47,600,000$65.9 million in the amount of policyholders’ account balances in the consolidated statement of financial position (increased deposits and interest credited in excess of withdrawals) sinceduring the year ended December 31, 2016.2019.

 

 

$649,8052,135,663 increase in future policy benefits is primarily due to the increased number of life policies in force and the aging of existing life policies.

$1,209,294 increase in death benefits is primarily due to approximately $783,000$1.2 million of increased final expense settlements, $119,000 of increased ordinary life settlements and $252,000 of increased ceded claims.settlements. The increase in final expense incurred claims is expected by the Company due to the continued growth in the number and amount of final expense policies in force.

 

$616,525 increase in future policy benefits is primarily due to the increased number of life policies in force and the aging of existing life policies.

$150,239 increase in surrenders is based upon policyholder election and corresponds to the growth in the number of policies in force.


22

 

Deferral and Amortization of Deferred Acquisition Costs

 

Certain costs related to the successful acquisition of traditional life insurance policies are capitalized and amortized over the premium-paying period of the policies. Certain costs related to the successful acquisition of insurance and annuity policies that subject us to mortality or morbidity risk over a period that extends beyond the period or periods in which premiums are collected and that have terms that are fixed and guaranteed (i.e., limited-payment long-duration annuity contracts) are capitalized and amortized in relation to the present value of actual and expected gross profits on the policies. These acquisition costs, which are referred to as deferred policy acquisition costs, include commissions and other successful costs of acquiring life insurance, which vary with, and are primarily related to, the successful production of new and renewal insurance and annuity contracts.

 

For the years ended December 31, 20172019 and 2016,2018, capitalized costs were $9,321,726$12,369,350 and $7,445,304,$8,527,380, respectively. During 2017, $8,009,7582019, $11,521,406 of commissions (93.3%(95.0% of total 20172019 commissions of $8,585,278)$12,125,929) and $1,311,968$847,944 of expenses (16.4%(9.3% of total 20172019 other underwriting, insurance and acquisition expenses of $8,002,010)$9,095,141) were eligible for deferral and were capitalized. During 2016, $6,420,9342018, $7,505,616 of commissions (93.3%(91.2% of total 20162018 commissions of $6,882,311)$8,228,279) and $1,024,370$1,021,764 of expenses (18.0%(15.4% of total 20162018 other underwriting, insurance and acquisition expenses of $5,677,130)$6,623,647) were eligible for deferral and were capitalized. The $1,876,422$3,841,970 increase in the 20172019 acquisition costs deferred primarily relates to increased ordinary life, final expense and annuity production and deferral and capitalization of the increased eligible commissions and decreased eligible expenses.

 

Amortization of deferred policy acquisition costs for the years ended December 31, 20172019 and 20162018 were $2,870,412$4,015,480 and $2,202,367,$3,515,624, respectively. The $668,045$499,856 increase in the 20172019 amortization of deferred acquisition costs is primarily due to an increased number and amount of final expense policies and annuity contracts in force and lapsation of ordinary life policies reflected by increased death benefits, surrenders and annuity withdrawals.

 

Amortization of Value of Insurance Business Acquired

 

The cost of acquiring insurance business is amortized over the emerging profit of the related policies using the same assumptions that were used in computing liabilities for future policy benefits. Amortization of the value of insurance business acquired was $382,190$294,422 and $379,365$340,775 for the years ended December 31, 20172019 and 2016,2018, respectively.

 

Commissions

 

OurOur commissions for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Annuity

 $1,912,429  $1,896,150  $16,279 

Whole life and term first year

  151,739   125,467   26,272 

Whole life and term renewal

  81,295   100,247   (18,952)

Final expense first year

  5,612,755   4,195,896   1,416,859 

Final expense renewal

  827,060   564,551   262,509 

Total commissions

 $8,585,278  $6,882,311  $1,702,967 

Annuity

 $3,225,813  $1,221,517  $2,004,296 

Ordinary life first year

  1,672,935   406,707   1,266,228 

Ordinary life renewal

  73,071   61,268   11,803 

Final expense first year

  5,734,930   5,385,178   349,752 

Final expense renewal

  1,419,180   1,153,609   265,571 

Total commissions

 $12,125,929  $8,228,279  $3,897,650 

 

The $1,702,967$3,897,650 increase in commissions for the year ended December 31, 20172019 is primarily due to a $1,416,859$2,004,296 increase in annuity commissions (due to a $67,299,833 increase in annuity considerations net of coinsurance), a $1,266,228 increase in ordinary life first year commissions (due to a $1,126,826 increase in ordinary life first year premiums), a $349,752 increase in final expense first year commissions that correspond(due to the $1,173,244a $310,675 increase in final expense first year premiumspremiums) and a $262,509$265,571 increase in final expense renewal commissions that corresponds(due to the $2,390,479$2,694,135 increase in final expense renewal premiums.premiums).

 


23

 

Other Underwriting, Insurance and Acquisition Expenses

 

The $2,324,880$2,471,494 increase in other underwriting, insurance and acquisition expenses for the year ended December 31, 20172019 was primarily related to the accrual of a $1.85 million settlement of FBLIC Term to 95 lawsuit, increased acquisitionincreases in bonuses, salaries, benefits, consulting fees, legal fees, third party administration fees and maintenance costsexpenses associated with the increased production of ordinary life, final expense and annuity production, increased third party administration fees primarily related to the increased number of policies in force and increased service requests, increased salaries and benefits due to increased salary and bonus levels that exceeded the costs of the Company’s mortgage loan department that were fully assigned to investment expenses beginning in 2017 and the 2016 recording of bad debt expense against uncollectible receivables for financed casualty premiums for individuals and companies by FTCC.contracts.

 

Federal Income Taxes

 

FTFC files a consolidated federal income tax return with FTCC but does not file a consolidated tax return with TLIC, or FBLIC. TLICFBLIC and FBLIC are taxed as life insurance companies under the provisions of the Internal Revenue Code. Life insurance companies must file separate tax returns until they have been a member of the consolidated filing group for five years. However, we filed consolidated life insurance company federal tax returns for TLIC and FBLIC for 2016 and 2015 and intend to also file a consolidated life insurance company federal tax return for TLIC and FBLIC for 2017 during 2018.

FTCC. Certain items included in income reported for financial statement purposes are not included in taxable income for the current period, resulting in deferred income taxes.

 

For the years ended December 31, 20172019 and 2016,2018, current income tax expense was $105,696$1,388,711 and $37,404,$100,075, respectively. Deferred federal income tax expense (benefit) was $1,267,823$731,185 and ($208,361)$1,362,046 for the years ended December 31, 20172019 and 2016,2018, respectively.

 

Net Income Per Common Share Basic and Diluted

 

Net income was $969,364$6,099,720 ($0.120.78 per common share basic and diluted) and $2,590,739$5,142,146 ($0.330.66 per common share basic and diluted) for the years ended December 31, 20172019 and 2016,2018, respectively.

 

Net income per common share basic and diluted is calculated using the weighted average number of common shares outstanding and subscribed during the year. The weighted average outstanding and subscribed common shares basic and diluted were 7,802,593 for both of the years ended December 31, 20172019 and 2016.2018.

 

Business Segments

 

TheThe Company has a life insurance segment, consisting of the life insurance operations of TLIC and FBLIC, an annuity segment, consisting of the annuity operations of TLIC and FBLIC and a corporate segment. Results for the parent company and the operations of FTCC, after elimination of intercompany amounts, are allocated to the corporate segment.

 

The revenues and income (loss) before federal income taxes from our business segments for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Revenues:

            

Life insurance operations

 $18,308,660  $14,996,543  $3,312,117 

Annuity operations

  14,061,953   11,135,950   2,926,003 

Corporate operations

  359,224   585,997   (226,773)

Total

 $32,729,837  $26,718,490  $6,011,347 

Income (loss) before federal income taxes:

            

Life insurance operations

 $(207,655) $866,648  $(1,074,303)

Annuity operations

  2,280,615   1,271,600   1,009,015 

Corporate operations

  269,923   281,534   (11,611)

Total

 $2,342,883  $2,419,782  $(76,899)

Revenues:

            

Life insurance operations

 $27,170,994  $21,985,441  $5,185,553 

Annuity operations

  21,931,249   16,739,274   5,191,975 

Corporate operations

  674,452   516,380   158,072 

Total

 $49,776,695  $39,241,095  $10,535,600 

Income before federal income taxes:

            

Life insurance operations

 $621,436  $780,362  $(158,926)

Annuity operations

  7,109,199   5,369,900   1,739,299 

Corporate operations

  488,981   454,005   34,976 

Total

 $8,219,616  $6,604,267  $1,615,349 

 


 

Life Insurance Operations

 

The $3,312,117$5,185,553 increase in revenues from Life Insurance Operations for the year ended December 31, 20172019 is primarily due to the following:

 

 

$2,985,2034,302,573 increase in premiums

 

 

$417,467711,824 increase in net investment income

24

$104,777 increase in service fees and other income

 

 

$17,209 decrease in other income

$73,344 decrease66,379 increase in net realized investment gains (that also includes a loss on other-than-temporary impairment)

 

The $1,074,303$158,926 decreased profitability from Life Insurance Operations for the year ended December 31, 20172019 is primarily due to the following:

 

 

$2,778,3772,135,663 increase in other underwriting, insurance and acquisition expensesfuture policy benefits

 

 

$1,686,6881,893,354 increase in commissions

 

 

$649,8051,603,984 increase in death benefitsother underwriting, insurance and acquisition expenses

 

 

$616,5251,209,294 increase in future policydeath benefits

 

 

$150,23986,470 increase in surrenders

 

 

$73,344 decrease8,286 increase in net realized investment gains (that also includes a loss on other-than-temporary impairment)dividend, endowment and supplementary life contract benefits

 

 

$17,20923,177 decrease in other incomeamortization of value of insurance business acquired

 

 

$1,41366,379 increase in amortization of value of insurance business acquirednet realized investment gains

 

 

$13,331 decrease104,777 increase in dividend, endowmentservice fees and supplementary life contract benefitsother income

 

 

$417,467711,824 increase in net investment income

 

 

$1,483,2961,569,395 increase in policy acquisition costs deferred net of amortization

 

 

$2,985,2034,302,573 increase in premiums

 

Annuity Operations

 

The $2,926,003$5,191,975 increase in revenues from Annuity Operations for the year ended December 31, 20172019 is due to the following:

 

 

$3,322,8363,947,177 increase in net investment income

 

$396,833 decrease635,101 increase in net realized investment gains (that also includes a loss on other-than-temporary impairment)

$609,697 increase in service fees and other income

 


The $1,009,015$1,739,299 increased profitability from Annuity Operations for the year ended December 31, 20172019 is due to the following:

 

 

$3,322,8363,947,177 increase in net investment income

$1,772,719 increase in policy acquisition costs deferred net of amortization

$635,101 increase in net realized investment gains

$609,697 increase in service fees and other income

$23,176 decrease in amortization of value of insurance business acquired

$744,414 increase in other underwriting, insurance and acquisition expenses

25

 

 

$238,335 decrease2,004,296 increase in other underwriting, insurance and acquisition expensescommissions

 

$1,412 increase in amortization of value of insurance business acquired

$16,279 increase in commissions

$274,919 decrease in policy acquisition costs deferred net of amortization

$396,833 decrease in net realized investment gains (that also includes a loss on other-than-temporary impairment)

$1,862,7132,499,861 increase in interest credited to policyholders

Corporate Operations

 

The $226,773 decrease$158,072 increase in revenues from Corporate Operations for the year ended December 31, 20172019 is primarily due to $220,538 decreased$101,653 of increased net investment income and $6,235 decreased$56,419 of increased other income.

 

The $11,611 decrease$34,976 increase in Corporate Operations profitability for the year ended December 31, 20172019 is primarily due to $220,538 decreased$101,653 of increased net investment income $6,235 decreasedand $56,419 of increased other income and $215,162 decreasedthat exceeded $123,096 of increased operating expenses.

 

Consolidated Financial Condition

 

OurOur invested assets as of December 31, 20172019 and 20162018 are summarized as follows:

 

          

Amount Change

 
  

December 31, 2017

  

December 31, 2016

  

2017 less 2016

 

Assets

            

Investments

            

Available-for-sale fixed maturity securities at fair value (amortized cost: $143,621,947 and $128,310,625 as of December 31, 2017 and 2016, respectively)

 $149,683,139  $129,311,155  $20,371,984 

Available-for-sale equity securities at fair value (cost: $602,864 and $599,400 as of December 31, 2017 and 2016, respectively)

  672,147   638,407   33,740 

Mortgage loans on real estate

  102,496,451   74,371,286   28,125,165 

Investment real estate

  2,382,966   2,506,673   (123,707)

Policy loans

  1,660,175   1,598,116   62,059 

Short-term investments

  547,969   -   547,969 

Other long-term investments

  55,814,583   46,788,873   9,025,710 

Total investments

 $313,257,430  $255,214,510  $58,042,920 


          

Amount Change

 
  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 

Assets

            

Investments

            

Available-for-sale fixed maturity securities at fair value (amortized cost: $166,760,448 and $134,414,517 as of December 31, 2019 and 2018, respectively)

 $178,951,324  $131,152,199  $47,799,125 

Available-for-sale preferred stock at fair value (cost: $49,945 and $99,945 as of December 31, 2019 and 2018, respectively)

  51,900   90,580   (38,680)

Equity securities at fair value (cost: $180,194 and $187,122 as of December 31, 2019 and 2018 respectively)

  201,024   198,668   2,356 

Mortgage loans on real estate

  162,404,640   130,049,610   32,355,030 

Investment real estate

  1,951,759   2,392,031   (440,272)

Policy loans

  2,026,301   1,809,339   216,962 

Short-term investments

  1,831,087   896,371   934,716 

Other long-term investments

  71,824,480   59,255,477   12,569,003 

Total investments

 $419,242,515  $325,844,275  $93,398,240 

 

The $20,371,984$47,799,125 increase and $5,244,872$18,530,940 decrease in fixed maturity available-for-sale securities for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Fixed maturity securities, available-for-sale, beginning

 $129,311,155  $134,556,027 

Purchases

  37,095,248   11,338,377 

Unrealized appreciation

  5,060,303   4,473,318 

Net realized investment gains (losses)

  (19,437)  371,037 

Sales proceeds

  (12,389,756)  (14,933,968)

Maturities

  (7,841,000)  (5,599,000)

Transfer to other long-term investments

  (729,737)  - 

Premium amortization

  (803,637)  (894,636)

Increase (decrease)

  20,371,984   (5,244,872)

Fixed maturity securities, available-for-sale, ending

 $149,683,139  $129,311,155 

Fixed maturity securities, available-for-sale, beginning

 $131,152,199  $149,683,139 

Purchases

  65,657,914   13,191,134 

Unrealized appreciation (depreciation)

  15,453,194   (9,323,510)

Net realized investment gains

  989,507   246,078 

Sales proceeds

  (29,175,106)  (16,961,796)

Maturities

  (4,525,000)  (5,076,000)

Premium amortization

  (601,384)  (606,846)

Increase (decrease)

  47,799,125   (18,530,940)

Fixed maturity securities, available-for-sale, ending

 $178,951,324  $131,152,199 

 

Fixed maturity securities available-for-sale are reported at fair value with unrealized gains and losses, net of applicable income taxes, reflected as a separate component in shareholders' equity within “Accumulated Other Comprehensive Income (Loss)accumulated other comprehensive income (loss). The available-for-sale fixed maturity securities portfolio is invested primarily in a variety of companies, U. S. government and government agencies, states and political subdivisions, asset-backed securities and foreign securities.

 

26

The $33,740 increase$38,680 and $254,393 decrease$10,140 decreases in equity securitiespreferred stock available-for-sale for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

  

Years Ended December 31,

 
  

2017

  

2016

 

Equity securities, available-for-sale, beginning

 $638,407  $892,800 

Purchases

  3,465   34,340 

Sales proceeds

  -   (324,556)

Unrealized appreciation (depreciation)

  30,275   (63,578)

Net realized investment gains

  -   99,401 

Increase (decrease)

  33,740   (254,393)

Equity securities, available-for-sale, ending

 $672,147  $638,407 
  

Years Ended December 31,

 
  

2019

  

2018

 

Preferred stock, available-for-sale, beginning

 $90,580  $100,720 

Sale proceeds

  (50,000)  - 

Unrealized appreciation (depreciation)

  11,320   (10,140)

Decrease

  (38,680)  (10,140)

Preferred stock, available-for-sale, ending

 $51,900  $90,580 

 

Equity securitiesPreferred stock available-for-sale areis also reported at fair value with unrealized gains and losses, net of applicable income taxes, reflected as a separate component in shareholders' equity within “Accumulated Other Comprehensive Income (Loss)accumulated other comprehensive income (loss).” The available-for-sale equity securities portfolio is invested in a small number of companies.


 

The $28,125,165$2,356 increase and $15,596,368$372,759 decrease in equity securities available-for-sale for the years ended December 31, 2019 and 2018, respectively, are summarized as follows:

  

Years Ended December 31,

 
  

2019

  

2018

 

Equity securities, available-for-sale, beginning

 $198,668  $571,427 

Purchases

  115,357   76,127 

Sales proceeds

  (19,371)  (361,947)

Joint venture distribution

  (115,286)  (55,710)

Net realized investment gains, sale of securities

  12,372   25,733 

Net realized investment gains (losses), changes in fair value

  9,284   (56,962)

Increase (decrease)

  2,356   (372,759)

Equity securities, available-for-sale, ending

 $201,024  $198,668 

Equity securities are reported at fair value with the change in fair value reflected in net realized investment gains within the consolidated statements of operations.

The $32,355,030 and $27,553,159 increases in mortgage loans on real estate for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Mortgage loans on real estate, beginning

 $74,371,286  $58,774,918 

Purchases

  53,913,277   33,480,579 

Capitalization of loan origination fees

  -   4,531 

Discount accretion

  252,903   157,424 

Net realized investment gains

  -   72,513 

Payments

  (25,670,590)  (17,550,870)

Foreclosed - transferred to real estate

  (207,482)  (394,427)

Increase in allowance for bad debts

  (98,388)  (61,079)

Amortization of loan origination fees

  (64,555)  (112,303)

Increase

  28,125,165   15,596,368 

Mortgage loans on real estate, ending

 $102,496,451  $74,371,286 

Mortgage loans on real estate, beginning

 $130,049,610  $102,496,451 

Purchases

  74,689,461   63,066,644 

Discount accretion

  374,670   536,331 

Payments

  (42,502,954)  (35,461,456)

Foreclosed - transferred to real estate

  (99,218)  (467,593)

Increase in allowance for bad debts

  (81,212)  (81,351)

Amortization of loan origination fees

  (25,717)  (39,416)

Increase

  32,355,030   27,553,159 

Mortgage loans on real estate, ending

 $162,404,640  $130,049,610 

27

 

The $123,707$440,272 decrease and $180,115$9,065 increase in investment real estate for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Investment real estate, beginning

 $2,506,673  $2,326,558 

Real estate acquired through mortgage loan foreclosure

  207,482   394,427 

Sales proceeds

  (190,083)  (43,269)

Depreciation of building

  (145,488)  (145,489)

Net realized investment gains (losses)

  4,382   (25,554)

Increase (decrease)

  (123,707)  180,115 

Investment real estate, ending

 $2,382,966  $2,506,673 

Investment real estate, beginning

 $2,392,031  $2,382,966 

Real estate acquired through mortgage loan foreclosure

  99,218   467,593 

Sales proceeds

  (350,817)  (364,689)

Depreciation of building

  (145,488)  (145,488)

Net realized investment gains (losses)

  (43,185)  51,649 

Increase (decrease)

  (440,272)  9,065 

Investment real estate, ending

 $1,951,759  $2,392,031 

 

The $9,025,710$12,569,003 and $15,221,946$3,440,894 increases in other long-term investments (comprised primarily of lottery receivables) for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

  

Years Ended December 31,

 
  

2017

  

2016

 

Other long-term investments, beginning

 $46,788,873  $31,566,927 

Purchases

  14,036,082   17,973,300 

Transfer from fixed maturity available for-sale securities

  729,737   - 

Accretion of discount

  3,652,776   2,685,635 

Net realized investment gains

  62,275   - 

Sales proceeds

  (792,012)  - 

Payments

  (8,663,148)  (5,436,989)

Increase

  9,025,710   15,221,946 

Other long-term investments, ending

 $55,814,583  $46,788,873 


  

Years Ended December 31,

 
  

2019

  

2018

 

Other long-term investments, beginning

 $59,255,477  $55,814,583 

Purchases

  18,605,374   9,143,277 

Accretion of discount

  4,862,978   3,998,117 

Payments

  (10,899,349)  (9,700,500)

Increase

  12,569,003   3,440,894 

Other long-term investments, ending

 $71,824,480  $59,255,477 

 

The $547,969$934,716 increase in short-term investments is due to management’s decision to increase our investment in funds that have a maturity of more than 90 days but less than one year at the date of purchase.

 

Our assets other thanthan invested assets as of December 31, 20172019 and 20162018 are summarized as follows:

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

   2017 to 2016  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 
                        

Cash and cash equivalents

 $31,496,159  $34,223,945  $(2,727,786)

Accrued investment income

  2,544,963   2,176,770   368,193 

Recoverable from reinsurers

  1,340,700   1,258,938   81,762 

Agents' balances and due premiums

  1,485,305   1,419,250   66,055 

Deferred policy acquisition costs

  24,555,902   18,191,990   6,363,912 

Value of insurance business acquired

  5,526,645   5,908,835  ��(382,190)

Other assets

  10,920,570   14,858,375   (3,937,805)

Assets other than investment assets

 $77,870,244  $78,038,103  $(167,859)

Cash and cash equivalents

 $23,212,170  $29,665,605  $(6,453,435)

Accrued investment income

  5,207,823   2,672,978   2,534,845 

Recoverable from reinsurers

  1,244,733   2,323,157   (1,078,424)

Assets held in trust under coinsurance agreement

  105,089,240   25,494,700   79,594,540 

Agents' balances and due premiums

  1,618,115   1,418,916   199,199 

Deferred policy acquisition costs

  38,005,639   29,681,737   8,323,902 

Value of insurance business acquired

  4,891,448   5,185,870   (294,422)

Other assets

  6,424,691   11,219,612   (4,794,921)

Assets other than investment assets

 $185,693,859  $107,662,575  $78,031,284 

 

The $2,727,786$6,453,435 decrease in cash and cash equivalents for the year ended December 31, 20172019 and the corresponding amountdecrease of $1,830,554 for the year ended December 31, 20162018 are summarized in the Company’s consolidated statements of cash flows.

28

The $79,594,540 increase in assets held in trust under the coinsurance agreement is due to assets acquired under TLIC’s annuity coinsurance agreement with an offshore annuity and life insurance company that is administered on a funds withheld basis.

 

The increase in deferred policy acquisition costs for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

2017

  

2016

  

Years Ended December 31,

 
         

2019

  

2018

 

Balance, beginning of year

 $18,191,990  $13,015,679 

Capitalization of commissions, sales and issue expenses

  9,321,726   7,445,304 

Amortization

  (2,870,412)  (2,202,367)

Deferred acquisition costs allocated to investments

  (87,402)  (66,626)
      

Balance, end of year

 $24,555,902  $18,191,990 

Balance, beginning of year

 $29,681,737  $24,555,902 

Capitalization of commissions, sales and issue expenses

  12,369,350   8,527,380 

Amortization

  (4,015,480)  (3,515,624)

Deferred acquisition costs allocated to investments

  (29,968)  114,079 

Balance, end of year

 $38,005,639  $29,681,737 

 

The $368,193 increase (16.9% increase) in accrued investment income in 2017 corresponds to the $58,042,920 increase (22.7% increase) in invested assets during 2017.

OurOur other assets as of December 31, 20172019 and December 31, 20162018 are summarized as follows:

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

  

2017 less 2016

  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 

Advances to mortgage loan originator

 $4,925,259  $5,207,380  $(282,121)

Federal and state income taxes recoverable

  2,504,494   2,220,566   283,928 

Notes receivable

  448,006   464,366   (16,360)

Advances to mortgage loan originator

 $4,436,787  $4,942,870  $(506,083)

Federal and state income taxes recoverable

  1,301,868   4,492,793   (3,190,925)

Notes receivable

  445,778   446,978   (1,200)

Accrual of mortgage loan and long-term investment payments due

  2,516,490   511,585   2,004,905   -   1,045,634   (1,045,634)

Receivable for securities sold

  364,611   6,288,274   (5,923,663)

Guaranty funds

  73,151   78,711   (5,560)

Other receivables, prepaid assets and deposits

  88,559   87,493   1,066 

Total other assets

 $10,920,570  $14,858,375  $(3,937,805)

Receivable for securities sold

  -   33,600   (33,600)

Guaranty funds

  71,455   69,740   1,715 

Lease asset - right to use

  76,711   -   76,711 

Other receivables, prepaid assets and deposits

  92,092   187,997   (95,905)

Total other assets

 $6,424,691  $11,219,612  $(4,794,921)

 

AsThere was a $3,190,925 decrease in federal and state income taxes recoverable primarily due to receipt of December 31,the 2017 and 2018 federal tax refunds in excess of federal and state tax withholdings on lottery receivables.

During second quarter 2019 the Company had $364,611 in security sales wherechanged its accounting practice and no longer accrued the trade date and settlement date were in different financial reporting periods compared to $6,288,274principal collections on mortgage loans causing this change of security sales overlapping financial reporting periods as of December 31, 2016.$1,045,634.

 

There was a $282,121$506,083 decrease in advances to one mortgage loan originator who acquires residential mortgage loans for our life insurance companies.

 


There was a $283,928 increaseThe decrease in federalother receivables, prepaid assets and state income taxes recoverabledeposits of $95,905 was primarily due to federala reclassification of a $125,000 deposit to record the acquisition of Trinity American, Inc., a Barbados, West Indies domiciled life insurance company, approved by local country regulators and state tax withholdings on lottery receivables.

There was a $2,004,905 increase in the accrual of mortgage loans and long-term investment payments due based upon the scheduled timing of investment payments remitted by the third party servicers. Those cash paymentscertifications were received in January 2018.2019.

The Company reported a lease asset of $76,711 as of December 31, 2019, in accordance with the lease guidance adopted in 2019.

 

On April 15, 2017,2019, the Company renewed its previous one-year loan of $400,000 to its former Chairman. The renewed loan also has a term of one year and a contractual interest rate of 5.00%. The loan is collateralized by 100,000 shares of the Company’s Class A Common stock owned by the former Chairman and is included in notes receivable.Chairman.

29

 

Our liabilities as of DecemberDecember 31, 20172019 and 20162018 are summarized as follows:

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

  

2017 less 2016

  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 
                        

Policy liabilities

                        

Policyholders' account balances

 $292,909,762  $245,346,489  $47,563,273  $363,083,838  $297,168,411  $65,915,427 

Future policy benefits

  49,663,099   44,266,227   5,396,872 

Policy claims

  1,148,513   997,814   150,699 

Other policy liabilities

  68,490   69,854   (1,364)

Total policy liabilities

  343,789,864   290,680,384   53,109,480 

Deferred federal income taxes

  2,961,929   693,470   2,268,459 

Other liabilities

  3,123,702   5,598,484   (2,474,782)

Total liabilities

 $349,875,495  $296,972,338  $52,903,157 

Future policy benefits

  65,015,390   56,261,507   8,753,883 

Policy claims

  1,399,393   1,102,257   297,136 

Other policy liabilities

  132,975   72,559   60,416 

Total policy liabilities

  429,631,596   354,604,734   75,026,862 

Funds withheld under coinsurance agreement

  105,638,974   29,285,119   76,353,855 

Deferred federal income taxes

  6,345,918   2,373,478   3,972,440 

Other liabilities

  5,901,624   8,118,268   (2,216,644)

Total liabilities

 $547,518,112  $394,381,599  $153,136,513 

 

The $47,563,273$76,353,855 increase in the liability for funds withheld under coinsurance agreement is due to liabilities incurred under TLIC’s annuity coinsurance agreement with an offshore annuity and $47,657,873life insurance company that is administered on a funds withheld basis.

The $65,915,427 and $4,258,649 increases in policyholders’ account balances for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Policyholders' account balances, beginning

 $245,346,489  $197,688,616 

Deposits

  56,666,113   53,989,462 

Withdrawals

  (17,942,859)  (13,308,895)

Interest credited

  8,840,019   6,977,306 

Increase

  47,563,273   47,657,873 

Policyholders' account balances, ending

 $292,909,762  $245,346,489 

Policyholders' account balances, beginning

 $297,168,411  $292,909,762 

Deposits

  163,781,048   54,957,500 

Withdrawals

  (33,294,052)  (30,696,157)

Funds withheld under coinsurance agreement

  (76,353,855)  (29,285,119)

Interest credited

  11,782,286   9,282,425 

Increase

  65,915,427   4,258,649 

Policyholders' account balances, ending

 $363,083,838  $297,168,411 

 

The $5,396,872$8,753,883 increase in future policy benefits during the year ended December 31, 20172019 is primarily related to the production of new life insurance policies initial sales of policies to older age bands (resulting in increased mortality reserve charges) and the aging of existing policies.

 

The $2,268,459$3,972,440 increase in deferred federal income taxes during the year ended December 31, 20172019 was due to $1,060,901$3,241,255 of increased deferred federal income taxes on the unrealized appreciation of fixed maturity and equity securitiespreferred stock available-for-sale $1,267,823and $731,185 of operating deferred federal tax expense and $60,265 from a 1% change in the statutory tax rate to 21% compared to the 20% historically used to compute deferred federal income taxes on the unrealized appreciation (depreciation) of fixed maturity and equity securities available-for-sale.expense.

 


30

 

OurOur other liabilities as of December 31, 20172019 and December 31, 20162018 are summarized as follows:

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

  

2017 less 2016

  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 

Suspense accounts payable

 $42,901  $4,684,726  $(4,641,825) $20,166  $7,379,975  $(7,359,809)

Accounts payable

  1,898,817   -   1,898,817 

Accrued expenses payable

  776,000   527,938   248,062 

Payable for securities purchased

  462,598   234,225   228,373 

Guaranty fund assessments

  43,000   60,000   (17,000)

Unearned investment income

  62,326   48,466   13,860 

Deferred revenue

  29,784   29,632   152 

Unclaimed funds

  23,622   23,057   565 

Other payables, withholdings and escrows

  (215,346)  (9,560)  (205,786)

Total other liabilities

 $3,123,702  $5,598,484  $(2,474,782)

Accounts payable

  21,387   47,309   (25,922)

Accrued expenses payable

  679,000   668,000   11,000 

Payable for securities purchased

  564   393,762   (393,198)

Guaranty fund assessments

  25,000   35,000   (10,000)

Unearned investment income

  62,404   71,234   (8,830)

Deferred revenue

  8,123   18,953   (10,830)

Unclaimed funds

  38,273   39,325   (1,052)

Lease liability

  76,711   -   76,711 

Mortgage loans suspense

  5,782,427   -   5,782,427 

Other payables, withholdings and escrows

  (812,431)  (535,290)  (277,141)

Total other liabilities

 $5,901,624  $8,118,268  $(2,216,644)

 

The $4,641,825$7,359,809 decrease in suspense accounts payable is primarily due to decreased deposits on policy applications that had not been issued as of the financial reporting date.

The $205,786 decline in other payables, withholdings and escrows isdate primarily due to an increase in escrows on commercial mortgage loans.a suspension of annuity production after June 30, 2019.

 

As of December 31, 2017,2019, the Company had $462,598 in$564 of security purchases where the trade date and settlement date were in different financial reporting periods compared to $234,225$393,762 of security purchases overlapping financial reporting periods as of December 31, 2016.2018.

 

The $248,062 increase$277,141 decrease in accrued expenses payableother payables, withholdings and escrows is primarily due to ana $273,000 increase in FBLIC Term to 95 lawsuit legal feesescrow amounts on purchased mortgage loans due from previous servicers that has been traditionally recorded as a contra liability.

The Company reported a lease liability of $76,711 as of December 31, 2017.2019, in accordance with the lease guidance adopted in 2019.

 

The $1,898,817 increase in accounts payable is primarily dueCompany changed its accounting practice and no longer reclassified its mortgage loan suspense account to the $1.85 million settlementreduce balances of the FBLIC Term to 95 lawsuit.   mortgage loans on real estate causing this change of $5,782,427.

 

Liquidity and Capital Resources

 

Our operations have been financed primarily through the private placement of equity securities and intrastate public stock offerings. Through December 31, 2017,2019, we have received $27,119,480 from the sale of our shares.

 

The Company raised $1,450,000 from two private placements during 2004 and $25,669,480 from two public stock offerings and one private placement stock offering from June 22, 2005 through February 23, 2007; June 29, 2010 through April 30, 2012; and August 15, 2012 through March 8, 2013. The Company issued 7,347,488 shares of its common stock and incurred $3,624,518 of offering costs during these private placements and public stock offerings.

 

The Company also issued 702,685 shares of its common stock in connection with two stock dividends paid to shareholders in 2011 and 2012 that resulted in accumulated earnings being charged $5,270,138 with an offsetting credit of $5,270,138 to common stock and additional paid-in capital.

 

TheDuring 2012, 2013, 2014 and 2015, the Company has also purchasedrepurchased 247,580 shares of treasuryits common stock at a total cost of $893,947 from former members of the Board of Directors including the former Chairman of the Board of Directors, a former agent, the former spouse of the Company’sCompany’s current Chairman, Chief Executive Officer and President and a charitable organization where a former member of the Board of Directors had donated shares of the Company’s common stock.

 


31

 

As of December 31, 2017,2019, we had cash and cash equivalents totaling $31,496,159.$23,212,170. As of December 31, 2017,2019, cash and cash equivalents of $10,734,154$11,650,247 and $18,636,600,$9,690,063, respectively, totaling $21,340,310 were held by FBLICTLIC and TLICFBLIC and may not be available for use by FTFC due to the required pre-approval by the MDOIOID and OIDMDOI of any dividend or intercompany transaction to transfer funds to FTFC. The maximum dividend, which may be paid in any twelve-month period without notification or approval, is limited to the greater of 10% of statutory surplus as of December 31 of the preceding year or the net gain from operations of the preceding calendar year.

 

Cash dividends may only be paid out of surplus derived from realized net profits. Based on these limitations, there is capacity for TLIC to pay a dividend up to $1,124,823$1,245,184 in 20182020 without prior approval. In addition, based on those limitations, there is the capacity for FBLIC to pay a dividend up to $760,348$918,511 in 20182020 without prior approval. FBLIC paid dividends of $1,000,000$760,347 to TLIC in 20162018 but none in 2017.2019. Dividends paid by FBLIC are eliminated in consolidation. TLIC has paid no dividends to FTFC.

 

The Company maintains cash and cash equivalents at multiple institutions. The Federal Deposit Insurance Corporation insures interest and non-interest bearing accounts up to $250,000. Uninsured balances aggregate $21,835,216$18,089,331 and $22,117,921$14,663,402 as of December 31, 20172019 and December 31, 2016,2018, respectively. Other funds are invested in mutual funds that invest in U.S. government securities. We monitor the solvency of all financial institutions in which we have funds to minimize the exposure for loss. The Company has not experienced any losses in such accounts.

 

On September 1, 2017,November 8, 2019, the Company agreed to a $1.0renewed its $1.5 million line of credit with a bank to provide working capital and funds for expansion.  The terms of the line of credit allowallows for advances, repayments and re-borrowings through thea maturity date of July 1, 2018.  TheSeptember 15, 2020.  Any outstanding advances will incur interest at a variable interest rate of the prime rate set forth in the Wall Street Journal plus 1% per annum adjusting monthly based on a 360 day year.  This lineyear with a minimum interest rate floor of credit is subject to annual renewal based upon the discretion of both the Company and the bank.   The Company did not utilize the line of credit during 2017.5%. 

 

Our cash flows for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Net cash provided by operating activities

 $1,898,407  $9,485,884  $(7,587,477)

Net cash used in investing activities

  (43,349,447)  (24,990,092)  (18,359,355)

Net cash provided by financing activities

  38,723,254   40,680,567   (1,957,313)

Increase (decrease) in cash

  (2,727,786)  25,176,359   (27,904,145)

Cash and cash equivalents, beginning of period

  34,223,945   9,047,586   25,176,359 

Cash and cash equivalents, end of period

 $31,496,159  $34,223,945  $(2,727,786)

Net cash used in operating activities

 $(65,150,610) $(8,858,987) $(56,291,623)

Net cash used in investing activities

  (71,789,821)  (17,232,910)  (54,556,911)

Net cash provided by financing activities

  130,486,996   24,261,343   106,225,653 

Decrease in cash

  (6,453,435)  (1,830,554)  (4,622,881)

Cash and cash equivalents, beginning of period

  29,665,605   31,496,159   (1,830,554)

Cash and cash equivalents, end of period

 $23,212,170  $29,665,605  $(6,453,435)

 


32

 

The $1,898,407$65,150,610 and $9,485,884 of$8,858,987 cash provided byused in operating activities for the years ended December 31, 20172019 and 2016,2018, respectively, are summarized as follows:

 

 

Years Ended December 31,

  

Amount Change

  

Years Ended December 31,

  

Amount Change

 
 

2017

  

2016

  

2017 less 2016

  

2019

  

2018

  

2019 less 2018

 

Premiums collected

 $15,861,633  $12,854,146  $3,007,487 

Net investment income collected

  11,249,130   11,414,304   (165,174)

Death benefits paid

  (4,394,917)  (3,546,483)  (848,434)

Surrenders paid

  (878,361)  (728,122)  (150,239)

Commissions paid

  (8,656,921)  (7,219,722)  (1,437,199)

Other underwriting, insurance and acquisition expenses paid

  (5,747,916)  (5,037,607)  (710,309)

Taxes paid

  (389,622)  (992,518)  602,896 

Increased (decreased) advances to mortgage loan originator

  282,121   (2,112,317)  2,394,438 

Premiums collected

 $23,149,802  $18,843,535  $4,306,267 

Net investment income collected

  18,235,735   17,033,536   1,202,199 

Service fees and other income collected

  1,313,587   542,694   770,893 

Death benefits paid

  (5,179,442)  (6,374,420)  1,194,978 

Surrenders paid

  (1,000,447)  (913,977)  (86,470)

Dividends and endowments paid

  (290,557)  (282,029)  (8,528)

Commissions paid

  (12,287,862)  (8,176,470)  (4,111,392)

Other underwriting, insurance and acquisition expenses paid

  (3,277,801)  (8,609,969)  5,332,168 

Taxes received (paid)

  1,802,214   (2,088,374)  3,890,588 

Increased (decreased) advances to mortgage loan originator

  506,083   (17,611)  523,694 

Increased (decreased) deposits of pending policy applications

  (4,641,825)  4,509,592   (9,151,417)  (7,359,809)  7,337,074   (14,696,883)

(Increased) decreased short-term investment

  (547,969)  599,855   (1,147,824)

Other

  (236,946)  (255,244)  18,298 

Increase in cash provided by operating activities

 $1,898,407  $9,485,884  $(7,587,477)

Increased assets held in trust under coinsurance agreement

  (79,594,540)  (25,494,700)  (54,099,840)

Increased short-term investments

  (934,716)  (348,402)  (586,314)

Increased policy loans

  (216,962)  (149,164)  (67,798)

Increased deposits

  -   (125,000)  125,000 

Other

  (15,895)  (35,710)  19,815 

Cash used in operating activities

 $(65,150,610) $(8,858,987) $(56,291,623)

 

Please see the consolidated statements of cash flows for the years ended December 31, 20172019 and 20162018 for a summary of the components of net cash used in investing activities and net cash provided by financing activities.

 

Our shareholdersshareholders’ equity as of December 31, 20172019 and 20162018 is summarized as follows:

 

         

Amount Change

          

Amount Change

 
 

December 31, 2017

  

December 31, 2016

  

2017 less 2016

  

December 31, 2019

  

December 31, 2018

  

2019 less 2018

 
                        

Common stock, par value $.01 per share (20,000,000 shares authorized, 8,050,173 issued as of December 31, 2017 and 2016 and 7,802,593 outstanding as of December 31, 2017 and 2016)

 $80,502  $80,502  $- 

Additional paid-in capital

  28,684,598   28,684,598   - 

Treasury stock, at cost (247,580 shares as of December 31, 2017 and 2016)

  (893,947)  (893,947)  - 

Accumulated other comprehensive income (loss)

  4,760,951   818,676   3,942,275 

Accumulated earnings

  8,620,075   7,590,446   1,029,629 

Total shareholders' equity

 $41,252,179  $36,280,275  $4,971,904 

Common stock, par value $.01 per share (20,000,000 shares authorized, 8,050,173 issued as of December 31, 2019 and 2018 and 7,802,593 outstanding as of December 31, 2019 and 2018)

 $80,502  $80,502  $- 

Additional paid-in capital

  28,684,598   28,684,598   - 

Treasury stock, at cost (247,580 shares as of December 31, 2019 and 2018)

  (893,947)  (893,947)  - 

Accumulated other comprehensive income (loss)

  9,616,660   (2,576,631)  12,193,291 

Accumulated earnings

  19,930,449   13,830,729   6,099,720 

Total shareholders' equity

 $57,418,262  $39,125,251  $18,293,011 

 

The increase in shareholders’ equity of $4,971,904$18,293,011 for the year ended December 31, 20172019 is due to $12,193,291 in accumulated other comprehensive income of $3,942,275,and $6,099,720 in net income of $969,364 and $60,265 for a 1% increase in the statutory tax rate to 21% compared to the 20% historically used to compute deferred federal income taxes on the unrealized appreciation (depreciation) of fixed maturity and equity securities available-for-sale. income.

Shareholders’ equity per common share outstanding increased 13.8%46.9% from $4.65$5.01 per share as of December 31, 20162018 to $5.29$7.36 per share as of December 31, 2017,2019, based upon 7,802,593 common shares outstanding as of both December 31, 20162019 and 2017.2018.

 

The liquidity requirements of our life insurance companies are met primarily by funds provided from operations. Premium and annuity consideration deposits, investment income and investment maturities are the primary sources of funds, while investment purchases, policy benefits, and operating expenses are the primary uses of funds. There were no liquidity issues in 20172019 or 2016.2018. Our investments include marketable debt securities that could be readily converted to cash for liquidity needs.

We are subject to various market risks. The quality of our investment portfolio and the current level of shareholdersshareholders’ equity continue to provide a sound financial base as we strive to expand our marketing to offer competitive products.

33

 

Our investment portfolio had unrealized appreciation (depreciation) on available-for-sale securities of $6,130,475$12,192,831 and $1,039,897($3,271,683) as of December 31, 20172019 and 2016,2018, respectively, prior to the impact of income taxes and deferred acquisition cost adjustments. An increase of $5,071,141$16,454,021 in unrealized gains arising for the year ended December 31, 2017 includes 20172019 and 2019 net realized investment lossesgains of $19,437$989,507 originating from the sale and call activity for fixed maturity and equity securities available-for-sale resulting in a net increase in net unrealized appreciation for the year ended December 31, 2017gains on investments of $5,090,578.$15,464,514.


 

A primary liquidity concern is the risk of an extraordinary level of early policyholder withdrawals. We include provisions within our insurance policies, such as surrender charges, that help limit and discourage early withdrawals. Individual life insurance policies are less susceptible to withdrawal than annuity reserves and deposit liabilities because policyholders may incur surrender charges and undergo a new underwriting process in order to obtain a new insurance policy. Cash flow projections and cash flow tests under various market interest rate scenarios are also performed annually to assist in evaluating liquidity needs and adequacy. We currently anticipate that available liquidity sources and future cash flows will be adequate to meet our needs for funds.

 

One of our significant risks relates to the fluctuations in interest rates. Regarding interest rates, the value of our available-for-sale fixed maturity securities investment portfolio will increase or decrease in an inverse relationship with fluctuations in interest rates, while net investment income earned on newly acquired available-for-sale fixed maturity securities increases or decreases in direct relationshiprelationship with interest rate changes.

 

From an income perspective, we are exposed to rising interest rates which could be a significant risk, as TLIC's and FBLIC’sFBLIC’s annuity business is impacted by changes in interest rates. Life insurance company policy liabilities bear fixed rates. From a liquidity perspective, our fixed rate policy liabilities are relatively insensitive to interest rate fluctuations. We believe gradual increases in interest rates do not present a significant liquidity exposure for the life insurance policies and annuity contracts. We maintain conservative durations in our fixed maturity portfolio.

 

As of December 31, 2017,2019, cash and cash equivalents, short-term investments, the fair value of fixed maturity available-for-sale securities with maturities of less than one year and the fair value of lottery receivables with maturities of less than one year equaled 13.3%8.9% of total policy liabilities. If interest rates rise significantly in a short time frame, there can be no assurance that the life insurance industry, including the Company, would not experience increased levels of surrenders and reduced sales, and thereby be materially adversely affected.

 

In addition to the measures described above, TLIC and FBLIC must comply with the National Association of Insurance Commissioners promulgated Standard Valuation Law ("SVL") which specifies minimum reserve levels and prescribes methods for determining them, with the intent of enhancing solvency. Upon meeting certain tests, which TLIC and FBLIC met during 2017,2019, the SVL also requires the Company to perform annual cash flow testing for TLIC and FBLIC. This testing is designed to ensure that statutory reserve levels will maintain adequate protection in a variety of potential interest rate scenarios. The Actuarial Standards Board of the American Academy of Actuaries also requires cash flow testing as a basis for the actuarial opinion on the adequacy of the reserves which is a required part of the annual statutory reporting process.

 

Our marketing plan could be modified to emphasize certain product types and reduce others. New business levels could be varied in order to find the optimum level. We believe that our current liquidity, current bond portfolio maturity distribution and cash position give us substantial resources to administer our existing business and fund growth generated by direct sales.

 

The operations of TLIC and FBLIC may require additional capital contributions to meet statutory capital and surplus requirements mandated by state insurance departments. Life insurance contract liabilities are generally long term in nature and are generally paid from future cash flows or existing assets and reserves. We will service other expenses and commitments by: (1) using available cash, (2) dividends from TLIC and FBLIC that are limited by law to the greater of prior year net operating income or 10% of prior year-endyear-end surplus unless specifically approved by the controlling insurance department, (3) public and private offerings of our common stock and (4) corporate borrowings, if necessary.

 

Effective January 1, 2017,2019, the Company entered into a revised advance agreement with one loan originator. As of December 31, 2017,2019, the Company has outstanding advances to this loan originator totaling $4,925,259.$4,436,787. The advances are secured by $6,375,214$7,032,420 of residential mortgage loans on real estate that are assigned to the Company. The Company has committed to fund up to an additional $574,741$2,063,213 to the loan originator that would result in additional security in the form of residential mortgage loans on real estate to be assigned to the Company.

34

Effective January 1, 2017,2019, the Company also entered into a revised escrow agreement with the same loan originator. According to the revised terms of the escrow agreement, as of December 31, 2017, $564,4792019, $798,753 of additional and secured residential mortgage loan balances on real estate are held in escrow by the loan originator.  As of December 31, 2017, $394,9782019, $489,965 of that escrow amount is available to the Company as additional collateral on $4,925,259$4,436,787 of advances to the loan originator. The remaining December 31, 20172019 escrow amount of $169,501$308,788 is available to the Company as additional collateral on its investment of $33,900,260$61,757,602 in residential mortgage loans on real estate.


 

We are not aware of any commitments or unusual events that could materially affect our capital resources. We are not aware of any current recommendations by any regulatory authority which, if implemented, would have a material adverse effect on our liquidity, capital resources or operations. We believe that our existing cash and cash equivalents as of December 31, 20172019 will be sufficient to fund our anticipated operating expenses.

 

Off-Balance Sheet Arrangements

 

The Company does not have any off-balance sheet arrangements.

 

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

 

Certain statements contained herein are forward-looking statements. The forward-looking statements are made pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, and include estimates and assumptions related to economic, competitive and legislative developments. Forward-looking statements may be identified by words such as “expects,” “intends,” “anticipates,” “plans,” “believes,” “estimates,” “will” or words of similar meaning; and include, but are not limited to, statements regarding the outlook of our business and financial performance. These forward-looking statements are subject to change and uncertainty, which are, in many instances, beyond our control and have been made based upon our expectations and beliefs concerning future developments and their potential effect upon us. There can be no assurance that future developments will be in accordance with our expectations, or that the effect of future developments on us will be as anticipated. These forward-looking statements are not a guarantee of future performance and involve risks and uncertainties. There are certain important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements. These factors include among others:

 

 

general economic conditions and financial factors, including the performance and fluctuations of fixed income, equity, real estate, credit capital and other financial markets;

 

differences between actual experience regarding mortality, morbidity, persistency, surrenders, investment returns, and our pricing assumptions establishing liabilities and reserves or for other purposes;

 

the effect of increased claims activity from natural or man-made catastrophes, pandemic disease, or other events resulting in catastrophic loss of life;

 

adverse determinations in litigation or regulatory matters and our exposure to contingent liabilities, including and in connection with our divestiture or winding down of businesses such as FTCC;

 

inherent uncertainties in the determination of investment allowances and impairments and in the determination of the valuation allowance on the deferred income tax asset;

 

investment losses and defaults;

 

competition in our product lines;

 

attraction and retention of qualified employees and agents;

 

ineffectiveness of risk management policies and procedures in identifying, monitoring and managing risks;

 

the availability, affordability and adequacy of reinsurance protection;

 

the effects of emerging claim and coverage issues;

 

the cyclical nature of the insurance business;

 

interest rate fluctuations;

 

changes in our experiences related to deferred policy acquisition costs;

 

the ability and willingness of counterparties to our reinsurance arrangements and derivative instruments to pay balances due to us;

 

impact of medical epidemics and viruses;

 

domestic or international military actions;

 

the effects of extensive government regulation of the insurance industry;

 

changes in tax and securities law;

 

changes in statutory or U.S. generally accepted accounting principles (“GAAP”), practices or policies;

35

 

regulatory or legislative changes or developments;

 

the effects of unanticipated events on our disaster recovery and business continuity planning;

 

failures or limitations of our computer, data security and administration systems;

 

risks of employee error or misconduct;

 

the assimilation of life insurance businesses we acquire and the sound management of these businesses; and

 

the availability of capital to expand our business.

 


It is not our corporate policy to make specific projections relating to future earnings, and we do not endorse any projections regarding future performance made by others. In addition, we do not publicly update or revise forward-looking statements based on the outcome of various foreseeable or unforeseeable developments.

 


36

 

FIRST TRINITY FINANCIAL CORPORATION AND SUBSIDIARIES

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

AS OF AND FOR THE YEARS ENDED DECEMBER 31, 20179 AND 20168

 

Page

Consolidated Financial Statements

Page

Numbers

  
  

Report of Independent Registered Public Accounting Firm

40

38

  

Consolidated Statements of Financial Position

41

39

  

Consolidated Statements of Operations

42

40

  

Consolidated Statements of Comprehensive Income (Loss)

43

41

  

Consolidated Statements of Changes in ShareholdersShareholders’ Equity

44

42

  

Consolidated Statements of Cash Flows

45

43

  

Notes to Consolidated Financial Statements

47

45

 


37

 

Report of Independent Registered Public Accounting FirFirmm

 

 

To the Board of Directors andand

Shareholders of First Trinity Financial CorporationCorporation

 

Opinion on the Financial StatementsStatements

 

We have audited the accompanying consolidated statements of financial position of First Trinity Financial Corporation and Subsidiaries (the Company) as of December 31, 2017,2019 and 2018, and the related consolidated statements of operations, comprehensive income (loss), changes in shareholdersshareholders’ equity, and cash flows for each of the years in the two-year period ended, December 31, 2019, and the related notes (collectively referred to as the financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 20172019 and 2016,2018, and the results of its operations and its cash flows for each of the years in the two-year periodperiod ended December 31, 2017,2019, in conformity with accounting principles generally accepted in the United States of America.America.

 

Basis for OpinionOpinion

 

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 errorerror 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 financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the 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 financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ Kerber, Eck & Braeckel LLP

 

We have served as the Company’sCompany’s auditor since 2004.

 

Springfield, IllinoisIllinois

March 7, 201811, 2020

 


38

 


First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Financial Position

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Financial Position

 

 

December 31, 2017

  

December 31, 2016

  

December 31, 2019

  

December 31, 2018

 

Assets

        

Investments

        

Available-for-sale fixed maturity securities at fair value (amortized cost: $143,621,947 and $128,310,265 as of December 31, 2017 and 2016, respectively)

 $149,683,139  $129,311,155 

Available-for-sale equity securities at fair value (cost: $602,864 and $599,400 as of December 31, 2017 and 2016, respectively)

  672,147   638,407 

Mortgage loans on real estate

  102,496,451   74,371,286 

Investment real estate

  2,382,966   2,506,673 

Policy loans

  1,660,175   1,598,116 

Short-term investments

  547,969   - 

Other long-term investments

  55,814,583   46,788,873 

Total investments

  313,257,430   255,214,510 

Cash and cash equivalents

  31,496,159   34,223,945 

Accrued investment income

  2,544,963   2,176,770 

Recoverable from reinsurers

  1,340,700   1,258,938 

Agents' balances and due premiums

  1,485,305   1,419,250 

Deferred policy acquisition costs

  24,555,902   18,191,990 

Value of insurance business acquired

  5,526,645   5,908,835 

Other assets

  10,920,570   14,858,375 

Total assets

 $391,127,674  $333,252,613 

Liabilities and Shareholders' Equity

        

Assets

        

Investments

        

Available-for-sale fixed maturity securities at fair value (amortized cost: $166,760,448 and $134,414,517 as of December 31, 2019 and 2018, respectively)

 $178,951,324  $131,152,199 

Available-for-sale preferred stock at fair value (cost: $49,945 and $99,945 as of December 31, 2019 and 2018, respectively)

  51,900   90,580 

Equity securities at fair value (cost: $180,194 and $187,122 as of December 31, 2019 and 2018, respectively)

  201,024   198,668 

Mortgage loans on real estate

  162,404,640   130,049,610 

Investment real estate

  1,951,759   2,392,031 

Policy loans

  2,026,301   1,809,339 

Short-term investments

  1,831,087   896,371 

Other long-term investments

  71,824,480   59,255,477 

Total investments

  419,242,515   325,844,275 

Cash and cash equivalents

  23,212,170   29,665,605 

Accrued investment income

  5,207,823   2,672,978 

Recoverable from reinsurers

  1,244,733   2,323,157 

Assets held in trust under coinsurance agreement

  105,089,240   25,494,700 

Agents' balances and due premiums

  1,618,115   1,418,916 

Deferred policy acquisition costs

  38,005,639   29,681,737 

Value of insurance business acquired

  4,891,448   5,185,870 

Other assets

  6,424,691   11,219,612 

Total assets

 $604,936,374  $433,506,850 
 

Liabilities and Shareholders' Equity

        

Policy liabilities

                

Policyholders' account balances

 $292,909,762  $245,346,489  $363,083,838  $297,168,411 

Future policy benefits

  49,663,099   44,266,227 

Policy claims

  1,148,513   997,814 

Other policy liabilities

  68,490   69,854 

Total policy liabilities

  343,789,864   290,680,384 

Deferred federal income taxes

  2,961,929   693,470 

Other liabilities

  3,123,702   5,598,484 

Total liabilities

  349,875,495   296,972,338 

Shareholders' equity

        

Common stock, par value $.01 per share (20,000,000 shares authorized, 8,050,173 issued as of December 31, 2017 and 2016 and 7,802,593 outstanding as of December 31, 2017 and 2016)

  80,502   80,502 

Additional paid-in capital

  28,684,598   28,684,598 

Treasury stock, at cost (247,580 shares as of December 31, 2017 and 2016)

  (893,947)  (893,947)

Accumulated other comprehensive income

  4,760,951   818,676 

Accumulated earnings

  8,620,075   7,590,446 

Total shareholders' equity

  41,252,179   36,280,275 

Total liabilities and shareholders' equity

 $391,127,674  $333,252,613 

Future policy benefits

  65,015,390   56,261,507 

Policy claims

  1,399,393   1,102,257 

Other policy liabilities

  132,975   72,559 

Total policy liabilities

  429,631,596   354,604,734 

Funds withheld under coinsurance agreement

  105,638,974   29,285,119 

Deferred federal income taxes

  6,345,918   2,373,478 

Other liabilities

  5,901,624   8,118,268 

Total liabilities

  547,518,112   394,381,599 

Shareholders' equity

        

Common stock, par value $.01 per share (20,000,000 shares authorized, 8,050,173 issued as of December 31, 2019 and 2018 and 7,802,593 outstanding as of December 31, 2019 and 2018)

  80,502   80,502 

Additional paid-in capital

  28,684,598   28,684,598 

Treasury stock, at cost (247,580 shares as of December 31, 2019 and 2018)

  (893,947)  (893,947)

Accumulated other comprehensive income (loss)

  9,616,660   (2,576,631)

Accumulated earnings

  19,930,449   13,830,729 

Total shareholders' equity

  57,418,262   39,125,251 

Total liabilities and shareholders' equity

 $604,936,374  $433,506,850 

 

See notes to consolidated financial statements

See notes to consolidated financial statements..

 


39

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Operations

  

Years Ended December 31,

 
  

2019

  

2018

 

Revenues

        

Premiums

 $23,125,090  $18,822,517 

Net investment income

  24,370,040   19,609,386 

Net realized investment gains

  967,978   266,498 

Service fees

  1,087,181   465,528 

Other income

  226,406   77,166 

Total revenues

  49,776,695   39,241,095 

Benefits, Claims and Expenses

        

Benefits and claims

        

Increase in future policy benefits

  8,769,777   6,634,114 

Death benefits

  6,555,001   5,345,707 

Surrenders

  1,000,447   913,977 

Interest credited to policyholders

  11,782,286   9,282,425 

Dividend, endowment and supplementary life contract benefits

  287,946   279,660 

Total benefits and claims

  28,395,457   22,455,883 

Policy acquisition costs deferred

  (12,369,350)  (8,527,380)

Amortization of deferred policy acquisition costs

  4,015,480   3,515,624 

Amortization of value of insurance business acquired

  294,422   340,775 

Commissions

  12,125,929   8,228,279 

Other underwriting, insurance and acquisition expenses

  9,095,141   6,623,647 

Total expenses

  13,161,622   10,180,945 

Total benefits, claims and expenses

  41,557,079   32,636,828 

Income before total federal income tax expense

  8,219,616   6,604,267 

Current federal income tax expense

  1,388,711   100,075 

Deferred federal income tax expense

  731,185   1,362,046 

Total federal income tax expense

  2,119,896   1,462,121 

Net income

 $6,099,720  $5,142,146 

Net income per common share basic and diluted

 $0.78  $0.66 

See notes to consolidated financial statements.

40

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

  

Years Ended December 31,

 
  

2019

  

2018

 

Net income

 $6,099,720  $5,142,146 

Other comprehensive income (loss)

        

Total net unrealized investment gains (losses) arising during the period

  16,454,021   (9,087,572)

Cumulative effect, adoption of accounting guidance for equity securities

  -   (68,508)

Less net realized investment gains

  989,507   246,078 

Net unrealized investment gains (losses)

  15,464,514   (9,402,158)

Adjustment to deferred acquisition costs

  29,968   (114,079)

Other comprehensive income (loss) before federal income tax expense (benefit)

  15,434,546   (9,288,079)

Federal income tax expense (benefit)

  3,241,255   (1,950,497)

Total other comprehensive income (loss)

  12,193,291   (7,337,582)

Total comprehensive income (loss)

 $18,293,011  $(2,195,436)

See notes to consolidated financial statements.

41

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders' Equity

Years Ended December 31, 2019 and 2018

              

Accumulated

         
  

Common

  

Additional

      

Other

      

Total

 
  

Stock

  

Paid-in

  

Treasury

  

Comprehensive

  

Accumulated

  

Shareholders'

 
  

$.01 Par Value

  

Capital

  

Stock

  

Income (Loss)

  

Earnings

  

Equity

 

Balance as of January 1, 2018

 $80,502  $28,684,598  $(893,947) $4,760,951  $8,620,075  $41,252,179 

Comprehensive loss:

                        

Net income

  -   -   -   -   5,142,146   5,142,146 

Cumulative effect, adoption of accounting guidance for equity securities

  -   -   -   -   68,508   68,508 

Other comprehensive loss

  -   -   -   (7,337,582)  -   (7,337,582)

Balance as of December 31, 2018

 $80,502  $28,684,598  $(893,947) $(2,576,631) $13,830,729  $39,125,251 

Comprehensive income:

                        

Net income

  -   -   -   -   6,099,720   6,099,720 

Other comprehensive income

  -   -   -   12,193,291   -   12,193,291 

Balance as of December 31, 2019

 $80,502  $28,684,598  $(893,947) $9,616,660  $19,930,449  $57,418,262 

See notes to consolidated financial statements.

42

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows

  

Years Ended December 31,

 
  

2019

  

2018

 

Operating activities

        

Net income

 $6,099,720  $5,142,146 

Adjustments to reconcile net income to net cash used in operating activities:

        

Provision for depreciation

  145,488   145,488 

Accretion of discount on investments

  (4,636,264)  (3,927,602)

Net realized investment gains

  (967,978)  (266,498)

Amortization of policy acquisition cost

  4,015,480   3,515,624 

Policy acquisition cost deferred

  (12,369,350)  (8,527,380)

Amortization of loan origination fees

  25,717   39,416 

Amortization of value of insurance business acquired

  294,422   340,775 

Allowance for mortgage loan losses

  81,212   81,351 

Provision for deferred federal income tax expense

  731,185   1,362,046 

Interest credited to policyholders

  11,782,286   9,282,425 

Change in assets and liabilities:

        

Policy loans

  (216,962)  (149,164)

Short-term investments

  (934,716)  (348,402)

Accrued investment income

  (2,534,845)  (128,015)

Recoverable from reinsurers

  1,078,424   (982,457)

Assets held in trust under coinsurance agreement

  (79,594,540)  (25,494,700)

Agents' balances and due premiums

  (199,199)  66,389 

Other assets (excludes change in receivable for securities sold of ($33,600) and ($331,012) in 2019 and 2018, respectively)

  4,761,321   (630,054)

Future policy benefits

  8,753,883   6,598,408 

Policy claims

  297,136   (46,256)

Other policy liabilities

  60,416   4,069 

Other liabilities (excludes change in payable of securities purchased of ($393,198) and ($68,838) in 2019 and 2018, respectively)

  (1,823,446)  5,063,404 

Net cash used in operating activities

  (65,150,610)  (8,858,987)
         

Investing activities

        

Purchases of fixed maturity securities

  (65,657,914)  (13,191,134)

Maturities of fixed maturity securities

  4,525,000   5,076,000 

Sales of fixed maturity securities

  29,175,106   16,961,796 

Purchases of equity securities

  (115,357)  (76,127)

Sales of equity securities

  19,371   361,947 

Joint venture distribution

  115,286   55,710 

Sales of preferred stock

  50,000   - 

Purchases of mortgage loans

  (74,689,461)  (63,066,644)

Payments on mortgage loans

  42,502,954   35,461,456 

Purchases of other long-term investments

  (18,605,374)  (9,143,277)

Collections on other long-term investments

  10,899,349   9,700,500 

Sales of real estate

  350,817   364,689 

Net change in receivable and payable for securities sold and purchased

  (359,598)  262,174 

Net cash used in investing activities

  (71,789,821)  (17,232,910)
         

Financing activities

        

Policyholders' account deposits

  163,781,048   54,957,500 

Policyholders' account withdrawals

  (33,294,052)  (30,696,157)

Net cash provided by financing activities

  130,486,996   24,261,343 
         

Decrease in cash and cash equivalents

  (6,453,435)  (1,830,554)

Cash and cash equivalents, beginning of period

  29,665,605   31,496,159 

Cash and cash equivalents, end of period

 $23,212,170  $29,665,605 

See notes to consolidated financial statements.

43

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Operations

  

Years Ended December 31,

 
  

2017

  

2016

 

Revenues

        

Premiums

 $15,855,686  $12,870,483 

Net investment income

  16,710,408   13,190,643 

Net realized investment gains

  271,470   729,739 

Loss on other-than-temporary impairments

  (224,250)  (212,342)

Other income

  116,523   139,967 

Total revenues

  32,729,837   26,718,490 

Benefits, Claims and Expenses

        

Benefits and claims

        

Increase in future policy benefits

  5,402,902   4,786,377 

Death benefits

  4,463,854   3,814,049 

Surrenders

  878,361   728,122 

Interest credited to policyholders

  8,840,019   6,977,306 

Dividend, endowment and supplementary life contract benefits

  283,654   296,985 

Total benefits and claims

  19,868,790   16,602,839 

Policy acquisition costs deferred

  (9,321,726)  (7,445,304)

Amortization of deferred policy acquisition costs

  2,870,412   2,202,367 

Amortization of value of insurance business acquired

  382,190   379,365 

Commissions

  8,585,278   6,882,311 

Other underwriting, insurance and acquisition expenses

  8,002,010   5,677,130 

Total expenses

  10,518,164   7,695,869 

Total benefits, claims and expenses

  30,386,954   24,298,708 

Income before total federal income tax expense (benefit)

  2,342,883   2,419,782 

Current federal income tax expense

  105,696   37,404 

Deferred federal income tax expense (benefit)

  1,267,823   (208,361)

Total federal income tax expense (benefit)

  1,373,519   (170,957)

Net income

 $969,364  $2,590,739 

Net income per common share basic and diluted

 $0.12  $0.33 

See notes to consolidated financial statements.


First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income

  

Years Ended December 31,

 
  

2017

  

2016

 

Net income

 $969,364  $2,590,739 

Other comprehensive income

        

Total net unrealized investment gains arising during the period

  5,071,141   4,880,178 

Less net realized investment gains (losses)

  (19,437)  470,438 

Net unrealized investment gains

  5,090,578   4,409,740 

Less adjustment to deferred acquisition costs

  87,402   66,626 

Other comprehensive income before federal income tax expense

  5,003,176   4,343,114 

Federal income tax expense

  1,060,901   868,621 

Total other comprehensive income

  3,942,275   3,474,493 

Total comprehensive income

 $4,911,639  $6,065,232 

See notes to consolidated financial statements.


First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders' Equity

Years Ended December 31, 2017 and 2016

              

Accumulated

         
  

Common

  

Additional

      

Other

      

Total

 
  

Stock

  

Paid-in

  

Treasury

  

Comprehensive

  

Accumulated

  

Shareholders'

 
  

$.01 Par Value

  

Capital

  

Stock

  

Income (Loss)

  

Earnings

  

Equity

 

Balance as of January 1, 2016

 $80,502  $28,684,598  $(893,947) $(2,655,817) $4,999,707  $30,215,043 

Comprehensive income:

                        

Net income

  -   -   -   -   2,590,739��  2,590,739 

Other comprehensive income

  -   -   -   3,474,493   -   3,474,493 

Balance as of December 31, 2016

 $80,502  $28,684,598  $(893,947) $818,676  $7,590,446  $36,280,275 

Comprehensive income:

                        

Net income

  -   -   -   -   969,364   969,364 

Federal tax rate change to 21%

  -   -   -   -   60,265   60,265 

Other comprehensive income

  -   -   -   3,942,275   -   3,942,275 

Balance as of December 31, 2017

 $80,502  $28,684,598  $(893,947) $4,760,951  $8,620,075  $41,252,179 

See notes to consolidated financial statements.


First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows 

  

Years Ended December 31,

 
  

2017

  

2016

 

Operating activities

        

Net income

 $969,364  $2,590,739 

Adjustments to reconcile net income to net cash provided by operating activities:

        

Provision for depreciation

  145,804   146,122 

Accretion of discount on investments

  (3,102,042)  (1,948,423)

Net realized investment gains

  (271,470)  (729,739)

Loss on other-than-temporary impairments

  224,250   212,342 

Amortization of policy acquisition cost

  2,870,412   2,202,367 

Policy acquisition cost deferred

  (9,321,726)  (7,445,304)

Mortgage loan origination fees deferred

  -   (4,531)

Amortization of loan origination fees

  64,555   112,303 

Amortization of value of insurance business acquired

  382,190   379,365 

Allowance for mortgage loan losses

  98,388   61,079 

Provision for deferred federal income tax expense (benefit)

  1,267,823   (208,361)

Interest credited to policyholders

  8,840,019   6,977,306 

Change in assets and liabilities:

        

Accrued investment income

  (368,193)  28,699 

Policy loans

  (62,059)  (111,799)

Short-term investments

  (547,969)  599,855 

Recoverable from reinsurers

  (81,762)  (15,320)

Agents' balances and due premiums

  (66,055)  (349,200)

Other assets (excludes depreciation of $316 and $633 in 2017 and 2016, respectively, and change in receivable for securities sold of ($5,923,663) and $6,286,370 in 2017 and 2016, respectively)

  (1,986,174)  (2,516,800)

Future policy benefits

  5,396,872   4,802,103 

Policy claims

  150,699   282,886 

Other policy liabilities

  (1,364)  (6,700)

Other liabilities (excludes change in payable of securities purchased of $228,373 and $234,222 in 2017 and 2016, respectively)

  (2,703,155)  4,426,895 

Net cash provided by operating activities

  1,898,407   9,485,884 
         

Investing activities

        

Purchases of fixed maturity securities

  (37,095,248)  (11,338,377)

Maturities of fixed maturity securities

  7,841,000   5,599,000 

Sales of fixed maturity securities

  12,389,756   14,933,968 

Purchases of equity securities

  (3,465)  (34,340)

Sales of equity securities

  -   324,556 

Purchases of mortgage loans

  (53,913,277)  (33,480,579)

Payments on mortgage loans

  25,670,590   17,550,870 

Purchases of other long-term investments

  (14,036,082)  (17,973,300)

Collections on other long-term investments

  8,663,148   5,436,989 

Sale of other long-term investments

  792,012   - 

Sales of real estate

  190,083   43,269 

Net change in receivable and payable for securities sold and purchased

  6,152,036   (6,052,148)

Net cash used in investing activities

  (43,349,447)  (24,990,092)
         

Financing activities

        

Policyholders' account deposits

  56,666,113   53,989,462 

Policyholders' account withdrawals

  (17,942,859)  (13,308,895)

Net cash provided by financing activities

  38,723,254   40,680,567 
         

Increase (decrease) in cash and cash equivalents

  (2,727,786)  25,176,359 

Cash and cash equivalents, beginning of period

  34,223,945   9,047,586 

Cash and cash equivalents, end of period

 $31,496,159  $34,223,945 

See notes to consolidated financial statements.


First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows (continued)

Supplemental Disclosure – Cash and Non-Cash Impact on Operating, Investing and Financing Activities

During 2017, the Company reclassified an available-for-sale fixed maturity security totaling $729,737 to other long-term investments due to a recent third party information change indicating the security does not qualify for available-for-sale treatment.

In conjunction with this reclassification, the non-cash impact on investing activities is summarized as follows:

  

Year Ended

 
  

December 31, 2017

 

Reduction in available-for-securities fixed maturity securities

 $729,737 

Other long-term investments

  (729,737)

Net cash provided (used) in investing activities

 $- 

 

 

During 20172019 and 2016,2018, the Company foreclosed on residential mortgage loans of real estate totaling $207,482$99,218 and $394,427,$467,593, respectively, and transferred those properties to investment real estate that are now held for sale.

 

In conjunction with these foreclosures, the non-cash impact on investing activities is summarized as follows:

 

 

Year Ended

  

Year Ended

  

Year Ended

  

Year Ended

 
 

December 31, 2017

  

December 31, 2016

  

December 31, 2019

  

December 31, 2018

 

Reductions in mortgage loans due to foreclosure

 $207,482  $394,427 

Investment real estate held-for-sale acquired through foreclosure

  (207,482)  (394,427)

Net cash provided (used) in investing activities

 $-  $- 

Reductions in mortgage loans due to foreclosure

 $99,218  $467,593 
      

Investment real estate held-for-sale acquired through foreclosure

  (99,218)  (467,593)
      

Net cash used in investing activities

 $-  $- 

 

See notes to consolidated financial statements

See notes to consolidated financial statements..

 


44

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

1. Organization and Significant Accounting Policies

 

First Trinity Financial Corporation (the Company”“Company” or “FTFC”) is the parent holding company of Trinity Life Insurance Company (“TLIC”), Family Benefit Life Insurance Company (“FBLIC”) and, First Trinity Capital Corporation (“FTCC”) and Trinity American, Inc. (“TAI”). The Company was incorporated in Oklahoma on April 19, 2004, for the primary purpose of organizing a life insurance subsidiary.

 

The Company owns 100% of TLIC. TLIC owns 100% of FBLIC. TLIC and FBLIC are primarily engaged in the business of marketing, underwriting and distributing a broad range of individual life insurance and annuity products to individuals. TLIC’s and FBLIC’s current product portfolio consists of a modified premium whole life insurance policy with a flexible premium deferred annuity rider, whole life, term, final expense, accidental death and dismemberment and annuity products. The term products are both renewable and convertible and issued for 10,15,20 and 30 years. They can be issued with premiums fully guaranteed for the entire term period or with a limited premium guarantee. The final expense product is issued as either a simplified issue or as a graded benefit, determined by underwriting. The TLIC and FBLIC products are sold through independent agents. TLIC is licensed in the states of Illinois, Kansas, Kentucky, Montana, Nebraska, North Dakota, Ohio, Oklahoma, Tennessee and Texas. FBLIC is licensed in the states of Alabama, Arizona, Arkansas, Colorado, Georgia, Illinois, Indiana, Kansas, Kentucky, Louisiana, Michigan, Mississippi, Missouri, Montana, Nebraska, New Mexico, North Carolina, North Dakota, Ohio, Oklahoma, Pennsylvania, South Dakota, Tennessee, Texas, Utah, Virginia, West Virginia and West Virginia.Tennessee.

 

The CompanyCompany owns 100% of FTCC that was incorporated in 2006, and began operations in January 2007. FTCC provided financing for casualty insurance premiums for individuals and companies and was licensed to conduct premium financing business in the states of Alabama, Arkansas, Louisiana, Mississippi and Oklahoma. FTCC has made no premium financing loans since June 30, 2012.

The Company owns 100% of TAI (formerly known as Citizens American Life, Inc.). TAI was incorporated in Barbados, West Indies on March 24, 2016 for the primary purpose of forming a life insurance company producing United States (U.S.) dollar denominated life insurance policies and annuity contracts outside of the United States and Barbados. TAI is licensed as an Exempt Insurance Company under the Exempt Insurance Act of Barbados. TAI was initially involved in developing life insurance and annuity contracts through an association with distribution channels but is now issuing life insurance policies and annuity contracts. The Company’s acquisition of TAI was formally approved by Barbados regulators and the certifications were received in 2019.   

 

Company Capitalization

 

The Company raised $1,450,000$1,450,000 from two private placement stock offerings during 2004 and $25,669,480$25,669,480 from two public stockstock offerings and one private placement stock offering from June 22, 2005 through February 23, 2007; June 29, 2010 through April 30, 2012 and August 15, 2012 through March 8, 2013. The Company issued 7,347,488 shares of its common stock and incurred $3,624,518$3,624,518 of offering costs during these private placements and public stock offerings. The Company also issued 702,685 shares of its common stock in connection with two stock dividends paid to shareholders in 2011 and 2012 that resulted in accumulated earnings being charged $5,270,138 with an offsetting credit of $5,270,138 to common stock and additional paid-in capital.2012.

 

TheDuring 2012, 2013, 2014 and 2015, the Company has also purchased repurchased 247,580 shares of treasuryits common stock at a total cost of $893,947$893,947 from former members of the Board of Directors includingincluding the former Chairman of the Board of Directors, a former agent, the former spouse of the Company’s current Chairman, Chief Executive Officer and President and a charitable organization where a former member of the Board of Directors had donated shares of the Company’s common stock.

 

Acquisition of Other Companies 

 

On December 23, 2008, FTFC acquired 100% of the outstanding common stock of First Life America Corporation (“FLAC”) from an unaffiliated company. The acquisition of FLAC was accounted for as a purchase. The aggregate purchase price for FLAC was $2,695,234$2,695,234 including direct costs associated with the acquisition of $195,234.$195,234. The acquisition of FLAC was financed with the working capital of FTFC.

45

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies(continued)

 

On December 31, 2008, FTFC made FLAC a 15 year loan inin the form of a surplus note in the amount of $250,000$250,000 with an interest rate of 6% payable monthly, that was approved by the Oklahoma Insurance Department (“OID”). This surplus note is eliminated in consolidation.

 

On August 31, 2009, two of the Company’sCompany’s subsidiaries, Trinity Life Insurance Company (“Old TLIC”) and FLAC, were merged, with FLAC being the surviving company. Immediately following the merger, FLAC changed its name to TLIC.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies(continued)

 

On December 28, 2011, TLIC acquired 100% of the outstanding common stock of FBLIC from FBLIC’sFBLIC’s shareholders. The acquisition of FBLIC was accounted for as a purchase. The aggregate purchase price for the acquisition of FBLIC was $13,855,129.$13,855,129. The acquisition of FBLIC was financed with the working capital of TLIC.

 

On April 28, 2015, the Company acquired a block of life insurance policies and annuity contracts according to the terms of an assumption reinsurance agreement. The Company acquired assets of $3,644,839 (including cash),$3,644,839, assumed liabilities of $3,055,916$3,055,916 and recorded a gain on reinsurance assumption of $588,923.$588,923.

On April 3, 2018, FTFC acquired 100% of the outstanding stock of TAI domiciled in Barbados, West Indies. The Barbados regulators approved the acquisition and supplied certifications during 2019. The aggregate purchase price for the acquisition of TAI was $250,000. The acquisition of TAI was financed with the working capital of FTFC.    

 

Basis of Presentation

 

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").

 

Principles of Consolidation

 

The consolidated financial statements include the accounts and operations of the Company and its subsidiaries. All intercompany accounts and transactions are eliminated in consolidation.

 

Reclassifications

Certain reclassifications have been made in the prior year financial statements to conform to current year classifications. These reclassifications had no effect on previously reported net income or shareholders' equity.

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Although these estimates are based on management’smanagement’s knowledge of current events and actions it may undertake in the future, they may ultimately differ from actual results.

 

Investments

 

Fixed maturity securities are comprised of bonds thatand preferred stocks are classified as available-for-sale and are carried at fair value with unrealized gains and losses, net of applicable income taxes, reported in accumulated other comprehensive income. The amortized cost of fixed maturity securities available-for-sale is adjusted for amortization of premium and accretion of discount to maturity.

 

Interest income on fixed maturity securities, as well as the related amortization of premium and accretion of discount, is included in net investment income under the effective yield method. Dividend income on preferred stocks are recognized in net investment income when declared. The amortized cost of fixed maturity securities available-for-sale isand the cost of preferred stocks are written down to fair value when a decline in value is considered to be other-than-temporary.

 

46

Equity securities available-for-sale is comprised of mutual funds, common stocks

First Trinity Financial Corporation and preferred stocks that are carried at fair value. The associated unrealized gainsSubsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and losses, net of applicable income taxes, are included in accumulated other comprehensive income. The cost of equity securities available-for-sale is written down to fair value when a decline in value is considered to be other-than-temporary. Dividends from these investments are recognized in net investment income when declared.2018

1. Organization and Significant Accounting Policies(continued)

 

The Company evaluates the difference between the cost or amortized cost and estimated fair value of its fixed maturity and preferred stock investments to determine whether any decline in value is other-than-temporary in nature.  This determination involves a degree of uncertainty.  If a decline in the fair value of a security is determined to be temporary, the decline is recorded as an unrealized loss in stockholders' equity. If a decline in a security's fair value is considered to be other-than-temporary, the Company then determines the proper treatment for the other-than-temporary impairment.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies(continued)

 

For fixed maturity securities available-for-sale, the amount of any other-than-temporary impairment related to a credit loss is recognized in earnings and reflected as a reduction in the cost basis of the security; and the amount of any other-than-temporary impairment related to other factors is recognized in other comprehensive income (loss) with no change to the cost basis of the security.  For equity securitiespreferred stocks available-for-sale, the amount of any other-than-temporary impairment is recognized in earnings and reflected as a reduction in the cost basis of the security.

 

The assessment of whether a decline in fair value is considered temporary or other-than-temporary includes management's judgment as to the financial position and future prospects of the entity issuing the security. It is not possible to accurately predict when it may be determined that a specific security will become impaired.  Future adverse changes in market conditions, poor operating results of underlying investments and defaults on mortgage loan payments could result in losses or an inability to recover the current carrying value of the investments, thereby possibly requiring an impairment charge in the future.

 

Likewise, if a change occurs in the Company’sCompany’s intent to sell temporarily impaired securities prior to maturity or recovery in value, or if it becomes more likely than not that the Company will be required to sell such securities prior to recovery in value or maturity, a future impairment charge could result.

 

If an other-than-temporary impairment related to a credit loss occurs with respect to a bond, the Company amortizes the reduced book value back to the security's expected recovery value over the remaining term of the bond.  The Company continues to review the security for further impairment that would prompt another write-down in the value.

Equity securities are comprised of mutual funds and common stocks and are carried at fair value. The associated unrealized gains and losses are included in net realized investment gains (losses). Dividends from these investments are recognized in net investment income when declared.

 

Mortgage loans are carried at unpaid balances, net of unamortized premium or discounts. Interest income and the amortization of premiums or discounts are included in net investment income. Mortgage loan fees, certain direct loan origination costs, and purchase premiums and discounts on loans are recognized as an adjustment of yield by the interest method based on the contractual terms of the loan. In certain circumstances, prepayments may be anticipated. The Company has established a valuation allowance for mortgage loans on real estate that are not supported by funds held in escrow.

 

Investment real estate in buildings held for the production of income is carried at cost less accumulated depreciation. Depreciation on investment real estate in buildings held for the production of income is calculated over an estimated useful life of 19 years. Investment real estate in land held for both the production of income and for sale is carried at cost. Investment real estate obtained through foreclosure on mortgage loans on real estate is carried at the lower of acquisition cost or net realizable value.

 

Policy loans are carried at unpaid principal balances. Interest income on policy loans is recognized in net investment income at the contract interest rate when earned.

 

Other long term investments are comprised of lottery prize receivables and are carried at amortized cost, net of unamortized discount.cost. Interest income and the accretion of discount are included in net investment income.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include cash on hand, amounts due from banks and money market instruments.

47

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies(continued)

 

Short-term investments

 

Short-term investments include funds that have a maturity of more than 90 days but less than one year at the date of purchase.

 

Investment Income and Realized Gains and Losses on Sales of Investments

 

Interest and dividends earned on investments are included in net investment income. Realized gains and losses on sales of investments are recognized in operations on the specific identification basis.

 


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies(continued)

Deferred Policy Acquisition Costs

 

Commissions and other acquisition costs which vary with and are primarily related to the successful production of new business are deferred and amortized in a systematic manner based on the related contract revenues or gross profits as appropriate. Recoverability of deferred acquisition costs is evaluated periodically by comparing the current estimate of the present value of expected pretax future profits to the unamortized asset balance. If this current estimate is less than the existing balance, the difference is charged to expense.

 

Deferred acquisition costs for the successful production of traditional life insurance contracts are deferred to the extent deemed recoverable and amortized over the premium paying period of the related policies using assumptions consistent with those used in computing future policy benefit liabilities. Deferred acquisition costs related to the successful production of insurance and annuity products that subject the Company to mortality or morbidity risk over a period that extends beyond the period or periods in which premiums are collected and that have terms that are fixed and guaranteed (i.e., limited-payment long-duration annuity contracts) are deferred to the extent deemed recoverable and amortized in relation to the present value of actual and expected gross profits on the policies.

 

To the extent that realized gains and losses on fixed income securities result in adjustments to deferred acquisition costs related to insurance and annuity products, such adjustments are reflected as a component of the amortization of deferred acquisitionacquisition costs. Deferred acquisition costs related to limited-payment long-duration insurance and annuity contracts are also adjusted, net of tax, for the change in amortization that would have been recorded if the unrealized gains (losses) from available-for-sale securities had actually been realized. This adjustment is included in the change in net unrealized appreciation (depreciation) on available-for-sale securities, a component of “Accumulated Other Comprehensive Income (Loss)” in the shareholders’ equity section of the statement of financial position.

 

Allowance for Loan Losses from Mortgage Loans and Premium Financing

 

The allowance for possible loan losses from investments in mortgage loans on real estate and loans from premium financing is a reserve established through a provision for possible loan losses charged to expense which represents, in the Company’sCompany’s judgment, the known and inherent credit losses existing in the residential and commercial and industrial mortgage loan and premium financing loan portfolios.portfolio. The allowance, in the judgment of the Company, is necessary to reserve for estimated loan losses inherent in the residential and commercial and industrial mortgage loan and premium finance loan portfolios and reduces the carrying value of investments in mortgage loans on real estate and premium finance loans to the estimated net realizable value on the consolidated statement of financial position.

 

While the Company utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company’sCompany’s control, including the performance of the residential and commercial and industrial mortgage loan and premium finance loan portfolios, the economy and changes in interest rates. The Company’s allowance for possible mortgage loan and premium finance loan losses consists of specific valuation allowances established for probable losses on specific loans and a portfolio reserve for probable incurred but not specifically identified loans.

 

Mortgage loans and premium finance loans are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the mortgage loan or premium finance loan agreement. Factors considered by the Company in determining impairment include payment status, collateral value of the real estate subject to the mortgage loan, and the probability of collecting scheduled principal and interest payments when due. Mortgage loans

48

First Trinity Financial Corporation and premium financeSubsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies(continued)

Mortgage loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. The Company determines the significance of payment delays and shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the mortgage loan or premium finance loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies(continued)

 

Property and Equipment

 

Property and equipment are carried at cost less accumulated depreciation or amortization. Office furniture, equipment and computer software is recorded at cost or fair value at acquisition less accumulated depreciation or amortization using the straight-line method over the estimated useful life of the respective assets of three to ten years. Leasehold improvements are recorded at cost and depreciated over the remaining non-cancellable lease term. 

 

Reinsurance

 

The Company cedes reinsurance under various agreements allowing management to control exposure to potential losseslosses arising from large risks and providing additional capacity for growth. Estimated reinsurance recoverable balances are reported as assets and are recognized in a manner consistent with the liabilities related to the underlying reinsured ceded contracts. The Company also assumes reinsurance under various agreements allowing management to increase growth in assets and profitability. Estimated reinsurance payable balances are reported as liabilities and are recognized in a manner consistent with the assets related to the underlying assumed reinsurance contracts.

 

Value of Insurance Business Acquired

 

As a result of the Company’sCompany’s purchases of FLAC and FBLIC, an asset was recorded in the application of purchase accounting to recognize the value of acquired insurance in force.  The Company’s value of acquired insurance in force is an intangible asset with a definite life and is amortized under Financial Accounting Standards Board (“FASB”) guidance.  The value of acquired insurance in force is amortized primarily over the emerging profit of the related policies using the same assumptions that were used in computing liabilities for future policy benefits.

 

For the amortization of the value of acquired insurance in force, the Company periodically reviews its estimates of gross profits. The most significant assumptions involved in the estimation of gross profits include interest rate spreads, future financial market performance, business surrender/lapse rates, mortality and morbidity, expenses and the impact of realized investment gains and losses. In the event actual experience differs significantly from assumptions or assumptions are significantly revised, the Company is required to record a charge or credit to amortization expense for the period in which an adjustment is made.

 

As of December 31, 20172019 and 2016,2018, there was $3,213,233$3,848,430 and $2,831,043,$3,554,008, respectively, of accumulated amortization of the value of insurance business acquired due to the purchases of FLAC and FBLIC. The Company expects to amortize the value of insurance business acquired by the following amounts over the next five years: $306,567$275,501 in 2018,$286,0762020, $257,083 in 2019,$264,0292021, $237,034 in 2020,$244,7912022, $226,150 in 20212023 and $227,007$216,735 in 2022.2024.

 

Other Assets and Other Liabilities

 

Other assets consist primarily of advances to mortgage loan originator, receivable for securities sold, federal and state income taxes recoverable, accrual of mortgage loan and long-term investment payments due, guaranty funds, notes receivable, prepaid assets, deposits, other receivables and property and equipment and loans from premium financing.equipment.

 

Other liabilities consist primarily of accrued expenses payable, accounts payable, remittance and suspense items not allocated, payable for securities purchased, guaranty fund assessments, unclaimed funds, deferred revenue, unearned investment income, withholdings, escrows and other payables.

49

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies (continued)

 

PolicyholdersPolicyholders’ Account Balances

 

The Company’sCompany’s liability for policyholders’ account balances represents the contract value that has accrued to the benefit of the policyholder as of the financial statement date. This liability is generally equal to the accumulated account deposits plus interest credited less policyholders’ withdrawals and other charges assessed against the account balance. Interest crediting rates for individual annuities range from 2.25% to 4.50%. Interest crediting rates for deposit-type liabilities range from 2.50% to 4.00%.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies (continued)

 

Future Policy Benefits

 

The Company’sCompany’s liability for future policy benefits is primarily comprised of the present value of estimated future payments to or on behalf of policyholders, where the timing and amount of payment depends on policyholder mortality or morbidity, less the present value of future net premiums. For life insurance and annuity products, expected mortality and morbidity is generally based on the Company’s historical experience or standard industry tables including a provision for the risk of adverse deviation. Interest rate assumptions are based on factors such as market conditions and expected investment returns. Although mortality, morbidity and interest rate assumptions are “locked-in” upon the issuance of new insurance with fixed and guaranteed terms, significant changes in experience or assumptions may require the Company to provide for expected future losses on a product by establishing premium deficiency reserves.

 

Policy Claims

 

Policy claim liabilities represent the estimated liabilities for claims reported plus estimated incurred but not yet reported claims developed from trends of historical market data applied to current exposure.

 

Federal Income Taxes

 

The Company uses the asset and liability method of accounting for income taxes. Deferred income taxes are provided for cumulative temporary differences between balances of assets and liabilities determined under U.S. GAAP and balances determined using tax bases. A valuation allowance is established for the amount of the deferred tax asset that exceeds the amount of the estimated future taxable income needed to utilize the future tax benefits.

 

Common Stock

 

Common stock is fully paid, non-assessable and has a par value of $.01$.01 per share.

 

Treasury Stock

 

Treasury stock,, representing shares of the Company’s common stock that have been reacquired after having been issued and fully paid, is recorded at the reacquisition cost and the shares are no longer outstanding.

 

Accumulated Other Comprehensive Income (Loss)

 

FASB guidance requires the inclusion of unrealized gains or losses on available-for-sale securities, net of tax, as a component of other comprehensive income (loss).  Unrealized gains and losses recognized in accumulated other comprehensive income (loss) that are later recognized in net income through a reclassification adjustment are identified on the specific identification method. In addition, deferred acquisition costs related to limited-payment long-duration insurance and annuity contracts are also adjusted, net of tax, for the change in amortization that would have been recorded if the unrealized gains (losses) from available-for-sale securities had actually been realized. This adjustment is included in the change in net unrealized appreciation (depreciation) on available-for-sale securities, a component of “Accumulated Other Comprehensive Income (loss)(Loss)” in the shareholders’ equity section of the statement of financial position.

 

50

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies (continued)

Revenues and Expenses

 

Revenues on traditional life insurance products consist of direct premiums reported as earned when due. Liabilities for future policy benefits are provided and acquisition costs are amortizedamortized in a systematic manner based on the related contract revenues or gross profits as appropriate.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1.Organization and Significant Accounting Policies (continued)

 

Acquisition costs for traditional life insurance contracts are deferred to the extentextent deemed recoverable and are amortized over the premium paying period of the related policies using assumptions consistent with those used in computing future policy benefit liabilities. Traditional life insurance products are treated as long-duration contracts since they are ordinary whole life insurance products, which generally remain in force for the lifetime of the insured.

 

Deferred acquisition costs related to insurance and annuity products that subject the Company to mortality or morbidity risk over a period that extends beyond the period or periods in which premiums are collected and that have terms that are fixed and guaranteed are deferred to the extent deemed recoverable and amortized in relation to the present value of actual and expected gross profits on the policies. These types of insurance and annuity contracts are treated as long-duration insurance contracts since the Company is subject to risk from policyholder mortality and morbidity overthey generally remain in force for an extended period.

 

Net Income per Common Share

 

Net income per common share basic and diluted is calculated using the weighted average number of common shares outstanding and subscribed during the year.year. The weighted average outstanding and subscribed common shares basic and diluted were 7,802,593 for both of the years ended December 31, 2017 2019 and 2016.2018.

 

Subsequent Events

 

Effective January 1, 2020, the Company acquired 100% of the outstanding common stock of K-TENN Insurance Company (“K-TENN”) from its sole shareholder in exchange for 168,866 shares of FTFC’s common stock. The acquisition of K-TENN was accounted for as a purchase. The aggregate purchase price of K-TENN was $1,837,469. Immediately subsequent to this acquisition, the $1,837,469 of net assets and liabilities of K-TENN along with the related life insurance business operations was contributed to TLIC.

Since regulatory approval has recently been granted by the OID and Missouri Department of Insurance (“MDOI”) and approved at the Company’s October 2, 2019 Annual Shareholders’ Meeting (pending formal adoption by the Company’s Board of Directors in March 2020), the Company’s Certificate of Incorporation will be amended and restated to authorize a.) 50,000,000 shares of common stock to be divided into 40,000,000 shares of Class A common stock and 10,000,000 shares of Class B common stock and will establish the relative rights, preferences and privileges of, and the restrictions and limitations on, the Class A common stock and the Class B common stock and b.) there will be an automatic reclassification of each existing share of common stock into one (1) share of Class A common stock or, at the shareholder’s election, into one (1) share of Class B common stock.

Upon full implementation after formal adoption by the Company’s Board of Directors in March 2020, Class B shareholders will elect a majority of our Board of Directors (one-half plus one) but will only receive, compared to Class A shareholders, 85% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event. Class B shareholders may also convert one share of Class B common stock for a .85 share of Class A common stock. Class A shareholders will elect the remaining Board of Directors members and will receive 100% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event.

Upon full implementation after formal adoption by the Company’s Board of Directors in March 2020, Class A shareholders will receive a $0.05 per share cash dividend followed by a 10% stock dividend. The Class B shareholders will not receive these cash and stock dividends.

51

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies(continued)

Management has evaluated all other events subsequent to December 31, 20172019 through the date that these financial statements have been issued.

Recent Accounting Pronouncements

 

Revenue from Contracts with CustomersLeases

In May 2014, February 2016, the FASB issued updated guidance (Accounting Standards Update 2016-02) to clarify the principles for recognizing revenue. While insurance contracts are not within the scope of this updated guidance, the Company's fee income related to providing services will be subject to this updated guidance. The updated guidance requires an entity to recognize revenue as performance obligations are met, in order to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration the entity is entitled to receive for those goods or services. The following steps are applied in the updated guidance: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when, or as, the entity satisfies a performance obligation.

In July2015, the FASB deferred the effective date of the updated guidance on revenue recognitionby one year to the quarter ending March 31,2018.  The adoption of this guidance is not expected to have a material effect on the Company’s result of operations, financial position or liquidity.

Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern

In August 2014, the FASB issued guidance to address the diversity in practice in determining when there is substantial doubt about an entity's ability to continue as a going concern and when an entity must disclose certain relevant conditions and events. The new guidance requires an entity to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued (or available to be issued). The new guidance allows the entity to consider the mitigating effects of management's plans that will alleviate the substantial doubt and requires certain disclosures when substantial doubt is alleviated as a result of consideration of management's plans.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1. Organization and Significant Accounting Policies (continued)

If conditions or events raise substantial doubt that is not alleviated, an entity should disclose that there is substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued (or available to be issued), along with the principal conditions or events that raise substantial doubt, management's evaluation of the significance of those conditions or events in relation to the entity's ability to meet its obligations and management's plans that are intended to mitigate those conditions. The guidance is effective for annual periods ending after December 15,2016, and interim and annual periods thereafter. The adoption of this guidance did not have a material effect on the Company's results of operations, financial position or liquidity since there are no uncertainties about the Company’s ability to continue as a going concern.

Recognition and Measurement of Financial Assets and Financial Liabilities

In January 2016, the FASB issued updated guidance regarding financial instruments. This guidance intends to enhance reporting for financial instruments and addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The significant amendments in this update generally require equity investments to be measured at fair value with changes in fair value recognized in net income, require the use of an exit price notion when measuring the fair value of financial instruments for disclosure purposes and clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities. This guidance also intends to enhance the presentation of certain fair value changes for financial liabilities measured at fair value. It also amends certain disclosure requirements associated with the fair value of financial instruments.

This guidance is effective for fiscal years beginning after December 15, 2017. The recognition and measurement provisions of this guidance will be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption and early adoption is not permitted. The Company is evaluating this guidance but expects the primary impact will be the recognition of unrealized gains and losses on available-for-sale equity securities in net income. Currently, all unrealized gains and losses on available-for-sale equity securities are recognized in other comprehensive income (loss). The effect of the adoption of this guidance on the Company’s results of operations, financial position and liquidity is primarily dependent on the fair value of the available-for-sale equity securities in future periods, the existence of a deferred tax asset related to available-for-sale securities in future periods and the economic conditions at the time of that future adoption.

Leases

In February 2016, the FASB issued updated guidance regarding leases that generally requires the lessee and lessor to recognize lease assets and lease liabilities on the statement of financial position. A lessee should recognize on the statement of financial position a liability to make lease payments and an asset representing its right-to-use the underlying assets for the lease term. Optional payments to extend the lease or purchase the underlying leased asset should be included in the measurement of lease assets and lease liabilities only if the lessee is reasonably certain to exercise the option(s).

If the lease has a term of 12 months or less, a lessee can make an election to recognize lease expenses for such leases on a straight-line basis over the lease term. There is a differentiation between finance leases and operating leases for the lessee in the statements of operations and cash flows. Finance leases recognize interest on the lease liability separately from the right-to-use the asset whereas an operating lease recognizes a single lease cost allocated over the lease term on a generally straight-line basis. All cash payments are within operating activities in the statement of cash flows except finance leases classify repayments of the principal portion of the lease liability within financing activities.

The accounting applied by the lessor is largely unchanged from that applied under previous U.S. GAAP. Key aspects of the lessor accounting model, however, were aligned with the revenue recognition guidance of Codification Topic 606. The previous accounting model for leverage leases continues to apply only to those leveraged leases that commenced before the effective date of Codification Update 2016-02 Leases (Topic 842).


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1. Organization and Significant Accounting Policies (continued)

Entities will generally continue to account for leases that commenced before the effective date of this update in accordance with previous U.S. GAAP unless the lease is modified. Lessees are requiredlessees to recognize a right-of-use asset and a lease liability for allleases with terms of more than 12 months. The updated guidance retains the two classifications of a lease as either an operating leases at each reporting dateor finance lease (previously referred to as a capital lease). Both lease classifications require the lessee to record the right-of-use asset and the lease liability based onupon the present value of cash flows. Finance leases will reflect the remaining minimal rental payments that were tracked and disclosed under previous U.S. GAAP.financial arrangement by recognizing interest expense on the lease liability separately from the amortization expense of the right-of-use asset. Operating leases will recognize lease expense (with no separate recognition of interest expense) on a straight-line basis over the term of the lease. The accounting by lessors is not significantly changed by the updated guidance. The updated guidance requires expanded qualitative and quantitative disclosures, including additional information about the amounts recorded in the financial statements.

In July 2018, the FASB amended the updated guidance on leases that was issued in February 2016 (Accounting Standards Update 2018-11) and provided an additional transition method with which to adopt the updated guidance. Under the additional transition method, entities may elect to recognize a cumulative-effect adjustment to the opening balance of retained earnings in the year of adoption

Consequently, if this transition method is elected, an entity’s reporting for the comparative periods prior to adoption presented in the financial statements would continue to be applied usingin accordance with current lease guidance. The amendments also provide lessors with a modified retrospective approachpractical expedient to combine non-lease components (e.g., a fee for common area maintenance when leasing office space) with the associated lease component rather than accounting for those components separately if certain criteria are met. The updated guidance requires entities to recognize a right-of-use asset and lease liability equal to the present value of lease payments for all leases other than those that are less than one year. The updated guidance, as amended, is effective for annual and interimreporting periods beginning after December15,2018. Early adoption is permitted.

In December 2018, the FASB issued additional guidance (Accounting Standards Update 2018-20) that permits an accounting policy election for lessors to not evaluate whether certain sales taxes and other similar taxes are lessor costs or lessee costs. A lessor making this election will exclude from the consideration in the contract and from variable payments not included in the consideration of the contract all collections from lessees of certain sales taxes and other similar taxes and to provide certain disclosures.

The Company adopted this guidance in first quarter 2019. The adoption of this guidance is in 2019 did not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Investments — Equity Method and Joint Ventures:  Simplifying the Transition to the Equity Method of Accounting

In March2016, the FASB issued updated guidance that eliminates the requirement to retroactively apply the equity method of accounting when an investment that was previously accounted for using another method of accounting becomes qualified to apply the equity method due to an increase in the level of ownership interest or degree of influence.  If the investment was previously accounted for as an available-for-sale security, any related unrealized gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for the equity method is recognized through earnings.  The updated guidance is effective for reporting periods beginning after December 15,2016, and is to be applied prospectively. Early adoption was permitted.  The adoption of this guidance did not have an impact on the Company’s results of operations, financial position or liquidity.

Derivatives and Hedging:  Contingent Put and Call Options in Debt Instruments

In March2016, the FASB issued updated guidance clarifying that when a call (put) option in a debt instrument is contingently exercisable, the event that triggers the ability to exercise the option is considered to be clearly and closely related to the debt instrument (i.e., the economic characteristics and risks of the option are related to interest rates or credit risks) and the entity does not have to assess whether the option should be accounted for separately.

The updated guidance is effective for reporting periods beginning after December15,2016. Early adoption was permitted. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments

In June2016, the FASB issued updated guidance (Accounting Standards Update 2016-13) for the accounting for credit losses for financial instruments. 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 (e.g. mortgage loans and reinsurance amounts recoverable)recoverables, including structured settlements that are recorded as part of reinsurance recoverables) 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, will be 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.

52

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

1. Organization and Significant Accounting Policies(continued)

 

The updated guidance also amends the current 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’ssecurity’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 updated guidance iswas effective for reporting periods beginning after December15,2019. As a Smaller Reporting Company, the effective date was recently changed and the delayed effective date is now for reporting periods beginning after December 15, 2022. Early adoption is permitted for reporting periods beginning after December 15,2018. Based on the financial instruments currently held by the Company, the Company expects there would not be a material effect on the Company’s results of operations, financial position or liquidity if the new guidance were able to behad been adopted in the current accounting period. The impact on the Company’s results of operations, financial position or liquidity at the date of adoption of the updated guidance will be determined by the financial instruments held by the Company and the economic conditions at that time.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

1. Organization and Significant Accounting Policies (continued)

Statement of Cash Flows – Classification of Certain Cash ReceiptsIntangibles - Goodwill and Cash PaymentsOther

In August 2016, January 2017, the FASB issued specificupdated guidance (Accounting Standards Update 2017-04) that eliminates the requirement to reducecalculate the existing diversityimplied fair value of goodwill (i.e., Step 2 of the current goodwill impairment test) to measure a goodwill impairment charge. Instead, entities will record an impairment charge by comparing a reporting unit’s fair value with its carrying amount and recognizing an impairment charge for the excess of the carrying amount over estimated fair value (i.e., Step 1 of current guidance).

The implied fair value of goodwill is currently determined in practice in how eight specific cash flow issuesStep 2 by deducting the fair value of certain cash receiptsall assets and cash payments are presented and classifiedliabilities of the reporting unit (determined in the statementsame manner as a business combination) from the reporting unit’s fair value as determined in Step 1 (including any corporate-level assets or liabilities that were included in the determination of cash flows.the carrying amount and fair value of the reporting unit in Step 1). The updated guidance is effective forrequires an entity to perform its annual, andor interim, periods beginning after December15,2017, and is to be applied retrospectively. Early adoption is permitted.  The adoptionimpairment test by either: (1) an initial qualitative assessment of this guidance is not expected to have a material effect on the Company’s results of operations, financial positionfactors (such as changes in management, key personnel, strategy, key technology or liquidity.

Consolidation – Interests Held through Related Partiescustomers) that Are Under Common Control

In October 2016, the FASB issued further guidance that makes targeted amendments to consolidation accounting. This update changes howmay impact a reporting entityunit’s fair value and lead to the determination that it is the primary beneficiary of a variable interest entity treats indirect interests in the entity held through related partiesmore likely than not that are under common control with the reporting entity. The updated guidanceunit’s fair value is effective for annual and interim periods beginning after December15,2016, and is to be applied retrospectively. Early adoption was permitted.  The adoption of this guidance did not have an impact on the Company’s results of operations, financial positionless than its carrying value, including goodwill (consistent with current guidance), or liquidity.

Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments

In November 2016, the FASB issued specific guidance on the cash flow classification and presentation of changes in restricted cash or restricted cash equivalents when there are transfers between cash, cash equivalents and restricted cash or restricted cash equivalents and when there are direct cash receipts into restricted cash or restricted cash equivalents or direct cash payments made from restricted cash or restricted cash equivalents. The updated guidance is effective for annual and interim periods beginning after December15,2017, and is to be applied retrospectively. Early adoption is permitted.  The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Business Combinations – Clarifying the Definition of a Business

In January 2017, the FASB issued guidance to clarify the definition of a business to assist reporting entities in evaluating whether transactions should be accounted for as an acquisition or disposal of assets or businesses. This update provides a screen to determine when an integrated set of assets or activities is not a business and the requirements to be met to be considered a business.(2) applying Step 1.

 

The updated guidance is effective for annual and interimreporting periods beginning after December15,2017, and is to be applied retrospectively. Early adoption is permitted in certain situations.  The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Intangibles – Goodwill and Other - Simplifying the Test for Goodwill Impairment

In January 2017, the FASB issued guidance to modify the concept of impairment from the condition that exists when the carrying amount of goodwill exceeds its implied value to the condition that exists when the carrying amount of a reporting unit exceeds its fair value. Reporting entities will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. The updated guidance is effective for annual and interim periods beginning after December15,2017, 2019 and is to be applied prospectively. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

Targeted Improvements to the Accounting for Long-Duration Contracts

In August 2018, the FASB issued updated guidance (Accounting Standards Update 2018-12) to the existing recognition, measurement, presentation and disclosure requirements for long-duration contracts issued by an insurance entity. This update improves the timeliness of recognizing changes in the liability for future policy benefits, modifies the rate used to discount future cash flows, simplifies and improves accounting for certain market-based options or guarantees associated with deposit (i.e., account balance) contracts, simplifies the amortization of deferred acquisitions costs and expands required disclosures. The expanded disclosure requires an insurance entity to provide disaggregated roll forwards of beginning to ending balances of the following: liability for future policy benefits, policyholder account balances, market risk benefits, separate account liabilities and deferred acquisition costs including disclosure about, changes to and effect of changes for significant inputs, judgments, assumptions and methods used in measurements.

The updated guidance was effective for reporting periods beginning after December 15, 2020. As a Smaller Reporting Company, the effective date was recently changed and the delayed effective date is now for reporting periods beginning after December 15, 2023. Early adoption is permitted. With respect to the liability for future policyholder benefits for traditional and limited-payment contracts and deferred acquisition costs, an insurance entity may elect to apply the amendments retrospectively as of the beginning of the earliest period presented.


53

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

1. Organization and Significant Accounting Policies(continued)

With respect to the market risk benefits, an insurance entity should apply the amendments retrospectively as of the beginning of the earliest period presented. The Company expects that the impact on the Company’s results of operations, financial position and liquidity at the date of adoption of the updated guidance in 2024 will be determined by the long-duration contracts then held by the Company and the economic conditions at that time.

 

Compensation — Retirement Benefits: ImprovingDisclosure Framework – Changes to the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit CostDisclosure Requirements for Fair Value Measurement

 

In March2017,August 2018, the FASB issued updated guidanceamendments (Accounting Standards Update 2018-13) to improvemodify the presentationdisclosure requirements related to fair value measurements including the consideration of net periodic pension costcosts and net periodic post retirement cost (net benefit costs). Net benefit costs comprise several components that reflect different aspectsbenefits of an employer’s financial arrangements as well asproducing the cost of benefits provided to employees.  The update requires that theemployer service cost component be reported in the same lines as other employee compensation cost and that the other components (non-service costs) be presented separately from the service cost and outside of a subtotal of income from operations if one is presented.  The update also allows only the service cost component to be eligible for capitalization in assets when applicable.

modified disclosures. The updated guidance is effective for reporting periods beginning after December15,2017. The update is to be applied retrospectively with respect to the presentation of service cost and non-service cost and prospectively with respect to applying the service cost only eligible for capitalization in assets guidance. 2019. Early adoption is permitted asand an entity is permitted to early adopt any removed or modified disclosures upon issuance and delay adoption of the first interim periodadditional disclosures until their effective date. The adoption of an annual period if an entity issues interimthis guidance in 2020 is not expected to have a material effect on the Company's results of operations, financial statements. This pronouncement will not impact the Company since it does not have any pensionposition or postretirement benefit plans and has no intention to adopt such plans.liquidity.

 

Compensation — Stock Compensation: Scope of ModificationIncome Taxes - Simplifying the Accounting for Income Taxes


In May2017,December 2019, the FASB issued updated guidance related to a change to(Accounting Standards Update 2019-12) for the terms or conditions (modification) of a share-based payment award.accounting for income taxes. The updated guidance provides that an entity should accountis intended to simplify the accounting for the effects of a modification unless the fair valueincome taxes by removing several exceptions contained in existing guidance and vesting conditions of the modified award and the classification of the modified award (equity or liability instrument) are the same as the original award immediately before the modification.

amending other existing guidance to simplify several other income tax accounting matters. The updated guidance is effective for the quarter ending March31,2018.  The update is to be applied prospectively to an award modified on or after the adoption date. 2021. Early adoption is permitted in any interim periods for which financial statements have not yet been made available for issuance.permitted. The adoption of this guidance is not expected to have a material effect on the Company’s results of operations, financial position or liquidity.

54

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

2. Investments

 

Target Improvement to Accounting for Hedging ActivitiesFixed Maturity, Preferred Stock and Equity Securities

 

In August 2017, the FASB issued updated authoritative guidance for the application of hedge accounting. The updated guidance updates certain recognitionInvestments in fixed maturity, preferred stock and measurement requirements for hedge accounting. The objective of the guidance is to more closely align the economics of a company’s risk management activities in its financial results and reduce the complexity of applying hedge accounting. The updates include the expansion of hedging strategies that are eligible for hedge accounting, elimination of the separate measurement and reporting of hedge ineffectiveness, presentation of the changes in the fair value of the hedging instrument in the same consolidated statement of operations line as the earnings effect of the hedged item and simplification of hedge effectiveness assessments. This guidance also includes new disclosures and will be applied using a modified retrospective approach by recording a cumulative-effect adjustment to retained earningsequity securities as of the beginning of the fiscal year of adoption.

The updated guidance is effective for reporting periods beginning after December 15,2018. Early adoption is permitted for reporting periods beginning before December 15,2018. The Company does not currently31, 2019 and does not intend to participate in hedging activities and there is therefore no impact on the Company’s results of operations, financial position or liquidity. This pronouncement would be adopted if the Company begins to participate in hedging activities in the future.2018 are summarized as follows:

 

      

Gross

  

Gross

     
  

Amortized Cost

  

Unrealized

  

Unrealized

  

Fair

 
  

or Cost

  

Gains

  

Losses

  

Value

 
  

December 31, 2019

 

Fixed maturity securities

                

U.S. government and U.S. government agencies

 $1,679,731  $431  $11,129  $1,669,033 

States and political subdivisions

  9,536,120   617,063   2,252   10,150,931 

Residential mortgage-backed securities

  20,289   22,167   -   42,456 

Corporate bonds

  121,143,923   9,528,168   144,337   130,527,754 

Asset-backed

  2,116,056   68,395   -   2,184,451 

Exchange traded securities

  500,000   48,400   -   548,400 

Foreign bonds

  31,764,329   2,427,523   363,553   33,828,299 

Total fixed maturity securities

  166,760,448   12,712,147   521,271   178,951,324 
                 

Preferred stock

  49,945   1,955   -   51,900 
                 

Equity securities

                

Mutual funds

  91,981   -   2,629   89,352 

Corporate common stock

  88,213   23,459   -   111,672 

Total equity securities

  180,194   23,459   2,629   201,024 

Total fixed maturity, preferred stock and equity securities

 $166,990,587  $12,737,561  $523,900  $179,204,248 


  

December 31, 2018

 

Fixed maturity securities

                

U.S. government and U.S. government agencies

 $2,793,681  $2,769  $91,739  $2,704,711 

States and political subdivisions

  9,295,973   215,000   32,941   9,478,032 

Residential mortgage-backed securities

  23,694   27,461   -   51,155 

Corporate bonds

  100,360,468   823,991   3,220,268   97,964,191 

Asset-backed

  253,598   7,820   -   261,418 

Foreign bonds

  21,687,103   75,525   1,069,936   20,692,692 

Total fixed maturity securities

  134,414,517   1,152,566   4,414,884   131,152,199 
                 

Preferred stock

  99,945   -   9,365   90,580 
                 

Equity securities

                

Mutual funds

  91,981   -   17,082   74,899 

Corporate common stock

  95,141   28,628   -   123,769 

Total equity securities

  187,122   28,628   17,082   198,668 

Total fixed maturity, preferred stock and equity securities

 $134,701,584  $1,181,194  $4,441,331  $131,441,447 

55

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 2016

2.Investments

Fixed Maturity and Equity Securities Available-For-Sale

Investments in fixed maturity and equity securities available-for-sale as of December 31,2017 and 2016 are summarized as follows:

      

Gross

  

Gross

     
  

Amortized Cost

  

Unrealized

  

Unrealized

  

Fair

 
  

or Cost

  

Gains

  

Losses

  

Value

 
  

December 31, 2017

 

Fixed maturity securities

                

U.S. government and U.S. government agencies

 $2,989,688  $48,720  $65,341  $2,973,067 

States and political subdivisions

  9,368,393   337,442   20,148   9,685,687 

Residential mortgage-backed securities

  29,573   41,736   -   71,309 

Corporate bonds

  109,340,273   5,248,291   491,556   114,097,008 

Foreign bonds

  21,894,020   1,134,999   172,951   22,856,068 

Total fixed maturity securities

  143,621,947   6,811,188   749,996   149,683,139 
                 

Equity securities

                

Mutual funds

  347,942   1,124   -   349,066 

Corporate preferred stock

  99,945   775   -   100,720 

Corporate common stock

  154,977   67,384   -   222,361 

Total equity securities

  602,864   69,283   -   672,147 

Total fixed maturity and equity securities

 $144,224,811  $6,880,471  $749,996  $150,355,286 

  

December 31, 2016

 

Fixed maturity securities

                

U.S. government and U.S. government agencies

 $3,157,889  $99,086  $71,592  $3,185,383 

States and political subdivisions

  9,172,533   144,947   66,584   9,250,896 

Residential mortgage-backed securities

  33,970   36,757   -   70,727 

Corporate bonds

  100,268,424   2,324,712   1,613,095   100,980,041 

Foreign bonds

  15,677,449   394,742   248,083   15,824,108 

Total fixed maturity securities

  128,310,265   3,000,244   1,999,354   129,311,155 
                 

Equity securities

                

Mutual funds

  344,783   -   2,869   341,914 

Corporate preferred stock

  99,945   -   3,585   96,360 

Corporate common stock

  154,672   45,461   -   200,133 

Total equity securities

  599,400   45,461   6,454   638,407 

Total fixed maturity and equity securities

 $128,909,665  $3,045,705  $2,005,808  $129,949,562 


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 20162018

 

2. Investments (continued)

 

All securities in an unrealized loss position as of the financial statement dates, the estimated fair value, pre-tax gross unrealized loss and number of securities by length of time that those securities have been continuously in an unrealized loss position as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

     

Unrealized

  

Number of

      

Unrealized

  

Number of

 
 

Fair Value

  

Loss

  

Securities

  

Fair Value

  

Loss

  

Securities

 
 

December 31, 2017

  

December 31, 2019

 

Fixed maturity securities

            

Less than 12 months

            

Fixed maturity securities

            

Less than 12 months in an unrealized loss position

            

U.S. government and U.S. government agencies

 $326,163  $3,897   2  $1,097,626  $6,841   3 

States and political subdivisions

  608,342   6,889   3   103,007   2,252   1 

Corporate bonds

  5,995,898   130,337   23   3,049,765   59,915   7 

Foreign bonds

  2,061,178   98,520   7   345,243   7,857   1 

Total less than 12 months

  8,991,581   239,643   35 

More than 12 months

            

Total less than 12 months in an unrealized loss position

  4,595,641   76,865   12 

More than 12 months in an unrealized loss position

            

U.S. government and U.S. government agencies

  1,338,617   61,444   5   445,943   4,288   2 

States and political subdivisions

  579,008   13,259   4 

Corporate bonds

  5,139,898   361,219   20   1,245,410   84,422   6 

Foreign bonds

  501,875   74,431   3   1,070,459   355,696   4 

Total more than 12 months

  7,559,398   510,353   32 

Total fixed maturity securities in an unrealized loss position

 $16,550,979  $749,996   67 

Total more than 12 months in an unrealized loss position

  2,761,812   444,406   12 

Total fixed maturity securities in an unrealized loss position

  7,357,453   521,271   24 

Equity securities (mutual funds), greater than 12 months in an unrealized loss position

  89,352   2,629   1 

Total fixed maturity, preferred stock and equity securities in an unrealized loss position

 $7,446,805  $523,900  $25 

 

  

December 31, 2016

 

Fixed maturity securities

            

Less than 12 months

            

U.S. government and U.S. government agencies

 $1,878,308  $71,592   6 

States and political subdivisions

  2,532,653   66,584   14 

Corporate bonds

  23,721,217   696,066   92 

Foreign bonds

  5,087,133   155,833   16 

Total less than 12 months

  33,219,311   990,075   128 

More than 12 months

            

Corporate bonds

  8,004,923   917,029   36 

Foreign bonds

  1,024,548   92,250   6 

Total more than 12 months

  9,029,471   1,009,279   42 

Total fixed maturity securities in an unrealized loss position

  42,248,782   1,999,354   170 

Equity securities

            

Less than 12 months

            

Corporate preferred stock

  96,360   3,585   2 

Total less than 12 months

  96,360   3,585   2 

More than 12 months

            

Mutual funds

  89,113   2,869   1 

Total more than 12 months

  89,113   2,869   1 

Total equity securities in an unrealized loss position

  185,473   6,454   3 

Total fixed maturity and equity securities in an unrealized loss position

 $42,434,255  $2,005,808   173 
  

December 31, 2018

 

Fixed maturity securities

            

Less than 12 months in an unrealized loss position

            

U.S. government and U.S. government agencies

 $991,660  $2,419   1 

States and political subdivisions

  1,066,743   7,948   6 

Corporate bonds

  58,506,980   2,154,898   215 

Foreign bonds

  14,554,291   852,120   50 

Total less than 12 months in an unrealized loss position

  75,119,674   3,017,385   272 

More than 12 months in an unrealized loss position

            

U.S. government and U.S. government agencies

  1,590,655   89,320   6 

States and political subdivisions

  518,969   24,993   4 

Corporate bonds

  7,107,831   1,065,370   30 

Foreign bonds

  1,376,680   217,816   5 

Total more than 12 months in an unrealized loss position

  10,594,135   1,397,499   45 

Total fixed maturity securities in an unrealized loss position

  85,713,809   4,414,884   317 

Preferred stock, less than 12 months in an unrealized loss position

  90,580   9,365   2 

Equity securities (mutual funds), less than 12 months in an unrealized loss position

  74,899   17,082   1 

Total fixed maturity, preferred stock and equity securities in an unrealized loss position

 $85,879,288  $4,441,331  $320 

 

As of December 31, 2017,2019, the Company held 6724 available-for-sale fixed maturity securities with an unrealized loss of $749,996,$521,271, fair value of $16,550,979$7,357,453 and amortized cost of $17,300,975.$7,878,724. These unrealized losses were primarily due to market interest rate movements in the bond market as of December 31, 2017. 2019. The ratio of the fair value to the amortized cost of these 6724 securities is 96%93%.

 


56

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

2. Investments (continued)

 

As of December 31, 2016,2018, the Company held 170317 available-for-sale fixed maturity securities with an unrealized loss of $1,999,354,$4,414,884, fair value of $42,248,782$85,713,809 and amortized cost of $44,248,136.$90,128,693. These unrealized losses were primarily due to market interest rate movements in the bond market as of December 31, 2016. 2018. The ratio of the fair value to the amortized cost of these 170317 securities is 95%.

 

As of December 31, 2016, 2018, the Company had three available-for-sale equity securitiesheld two preferred stocks with an unrealized loss of $6,454,$9,365, fair value of $185,473$90,580 and cost of $191,927.$99,945. The ratio of fair value to cost of these securitiestwo preferred stocks is 91%.

As of December 31, 2019, the Company held one equity security with an unrealized loss of $2,629, fair value of $89,352 and cost of $91,981. The ratio of fair value to cost of this security is 97%.

As of December 31, 2018, the Company held one equity security with an unrealized loss of $17,082, fair value of $74,899 and cost of $91,981. The ratio of fair value to cost of this security is 81%.

 

Fixed maturitymaturity securities were 93%97% and 92%96% investment grade as rated by Standard & Poor’s as of December 31, 2017 2019 and December 31, 2016, 2018, respectively.

 

The Company’sCompany’s decision to record an impairment loss is primarily based on whether the security’s fair value is likely to remain significantly below its book value based on all of the factors considered. Factors that are considered include the length of time the security’s fair value has been below its carrying amount, the severity of the decline in value, the credit worthiness of the issuer, and the coupon and/or dividend payment history of the issuer. The Company also assesses whether it intends to sell or whether it is more likely than not that it may be required to sell the security prior to its recovery in value.

 

For any fixed maturity securities that are other-than-temporarily impaired, the Company determines the portion of the other-than-temporary impairment that is credit-related and the portion that is related to other factors. The credit-related portion is the difference between the expected future cash flows and the amortized cost basis of the fixed maturity security, and that difference is charged to earnings. The non-credit-related portion representing the remaining difference to fair value is recognized in other comprehensive income (loss). Only in the case of a credit-related impairment where management has the intent to sell the security, or it is more likely than not that it will be required to sell the security before recovery of its cost basis, is a fixed maturity security adjusted to fair value and the resulting losses recognized in realized gains (losses) in the consolidated statements of operations. Any other-than-temporary impairments on equity securitiespreferred stocks are recorded in the consolidated statements of operations in the periods incurred as the difference between fair value and cost.

 

The Company has recorded other-than-temporary impairments on its fixed maturity available-for-sale investment in an energy corporation with a total par value of $650,000 as a result of continuing unrealized losses. During fourth quarter 2016 this security was initially impaired by a $207,450 charge to the statement of operations. During second quarter 2017 this security was further impaired by a $224,250 charge to the statement of operations. These impairmentsThere were considered fully credit-related and represent the difference between the amortized cost basis of the security and its fair value. The Company experienced no additional other-than-temporary impairments on fixed maturity available-for-sale securities for the years ended December 31, 2017 2019 and 2016.2018.

 

Management believes that the Company will fully recover its cost basis in the securities held as of December 31, 2017, 2019, and management does not have the intent to sell nor is it more likely than not that the Company will be required to sell such securities until they recover or mature.  The remaining temporary impairments shown herein are primarily the result of the current interest rate environment rather than credit factors that would imply other-than-temporary impairment. 

 


57

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

2. Investments (continued)

 

Net unrealized gains (losses) included in other comprehensive income (loss) for investments classified as available-for-sale, net of the effect of deferred income taxes and deferred acquisition costs assuming that the appreciation (depreciation) had been realized as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

December 31, 2017

  

December 31, 2016

  

December 31, 2019

  

December 31, 2018

 
        

Unrealized appreciation on available-for-sale securities

 $6,130,475  $1,039,897 

Adjustment to deferred acquisition costs

  (103,955)  (16,553)

Deferred income taxes

  (1,265,569)  (204,668)
      

Net unrealized appreciation on available-for-sale securities

 $4,760,951  $818,676 

Unrealized appreciation (depreciation) on available-for-sale securities

 $12,192,831  $(3,271,683)

Adjustment to deferred acquisition costs

  (19,844)  10,124 

Deferred income taxes

  (2,556,327)  684,928 

Net unrealized appreciation (depreciation) on available-for-sale securities

 $9,616,660  $(2,576,631)

 

The amortized cost and fair value of fixed maturity available-for-sale securities as of December 31, 2017, 2019, by contractual maturity, are summarized as follows:

 

 

December 31, 2017

  

December 31, 2019

 
 

Amortized Cost

  

Fair Value

  

Amortized Cost

  

Fair Value

 

Due in one year or less

 $2,321,142  $2,341,352 

Due in one year through five years

  26,961,169   27,696,544 

Due after five years through ten years

  57,121,030   60,901,680 

Due after ten years

  80,336,818   87,969,292 

Due at multiple maturity dates

  20,289   42,456 
         $166,760,448  $178,951,324 

Due in one year or less

 $5,567,133  $5,598,493 

Due in one year through five years

  32,033,219   32,937,704 

Due after five years through ten years

  39,235,251   40,412,131 

Due after ten years

  66,756,771   70,663,502 

Due at multiple maturity dates

  29,573   71,309 
        
 $143,621,947  $149,683,139 

 

Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 


58

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

2. Investments (continued)

 

Proceeds and gross realized gains (losses) from the sales, calls and maturities of fixed maturity andsecurities available-for-sale, equity securities, available-for-sale, mortgage loans on real estate, investment real estate and other long-term investmentspreferred stock available-for-sale for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

Fixed Maturity Securities

  

Equity Securities

  

Mortgage Loans on Real Estate

  

Investment Real Estate

  

Fixed Maturity Securities

  

Equity Securities

  

Investment Real Estate

 
 

2017

  

2016

  

2017

  

2016

  

2017

  

2016

  

2017

  

2016

  

2019

  

2018

  

2019

  

2018

  

2019

  

2018

 

Proceeds

 $20,230,756  $20,532,968  $-  $324,556  $25,670,590  $17,550,870  $190,083  $43,269 

Gross realized gains

  594,337   643,041   -   100,869   -   101,104   6,050   - 

Gross realized losses

  (389,524)  (64,554)  -   (1,468)  -   (28,591)  (1,668)  (20,662)

Loss on other-than- temporary impairment

  (224,250)  (207,450)  -   -   -   -   -   (4,892)

Proceeds

 $33,700,106  $22,037,796  $19,371  $361,947  $350,817  $364,689 

Gross realized gains

  1,289,675   391,895   12,372   25,791   5,158   52,971 

Gross realized losses

  (300,168)  (145,817)  -   (58)  (48,343)  (1,322)

Loss on other-than- temporary impairment

  -   -   -   -   -   - 

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

Other Long-Term Investments

  

Preferred Stock

 
 

2017

  

2016

  

2019

  

2018

 

Proceeds

 $792,012  $- 

Gross realized gains

  62,275   - 

Gross realized losses

  -   - 

Loss on other-than- temporary impairment

  -   - 

Proceeds

 $50,000  $- 

Gross realized gains

  -   - 

Gross realized losses

  -   - 

Loss on other-than- temporary impairment

  -   - 

 

The accumulated change in net unrealized investment gains (losses) for fixed maturity and equity securitiespreferred stock available-for-sale for the years ended December 31, 2017 2019 and 20162018 and the amount of net realized investment gains (losses) on fixed maturity andsecurities available-for-sale, equity securities available-for-sale, mortgage loans on real estate,and investment real estate and other long-term investments for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 
     

Change in unrealized investment gains (losses):

        

Available-for-sale securities:

        

Fixed maturity securities

 $5,060,302  $4,473,318 

Equity securities

  30,276   (63,578)
     

Net realized investment gains (losses):

        

Available-for-sale securities:

        

Fixed maturity securities

  204,813   578,487 

Equity securities

  -   99,401 

Mortgage loans on real estate

  -   72,513 

Investment real estate

  4,382   (20,662)

Other long-term investments

  62,275   - 

Change in unrealized investment gains (losses):

        

Available-for-sale securities:

        

Fixed maturity securities

 $15,453,194  $(9,323,510)

Preferred stock

  11,320   (10,140)

Net realized investment gains (losses):

        

Available-for-sale securities:

        

Fixed maturity securities

  989,507   246,078 

Equity securities, sale of securities

  12,372   25,733 

Equity securities, changes in fair value

  9,284   (56,962)

Investment real estate

  (43,185)  51,649 

 


59

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

2. Investments (continued)

 

Mortgage Loans on Real Estate

 

The Company’sCompany’s mortgage loans by property type as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

  

December 31, 2017

  

December 31, 2016

 

Commercial and industrial mortgage loans

        

Retail stores

 $1,227,894  $1,075,324 

Office buildings

  137,703   179,484 

Industrial

  430,613   - 

Total commercial and industrial mortgage loans

  1,796,210   1,254,808 

Residential mortgage loans

  100,700,241   73,116,478 

Total mortgage loans

 $102,496,451  $74,371,286 
  

December 31, 2019

  

December 31, 2018

 
         

Residential mortgage loans

 $150,002,865  $120,108,297 

Commercial mortgage loans by property type

        

Apartment

  1,604,934   1,816,870 

Industrial

  1,619,250   1,156,157 

Lodging

  729,603   112,494 

Office building

  3,676,396   2,348,639 

Retail

  4,771,592   4,507,153 

Total commercial mortgage loans by property type

  12,401,775   9,941,313 

Total mortgage loans

 $162,404,640  $130,049,610 

 

The Company utilizes the ratio of the carrying value of individual residential and commercial and industrial mortgage loans compared to the individual appraisal value to evaluate the credit quality of its mortgage loans on real estate (commonly referred to as the loan-to-value ratio). The Company’s residential and commercial (includes apartment, industrial, lodging, office building and industrialretail) mortgage loans on real estate by credit quality using this ratio as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

   

As of December 31,

    

December 31,

 
   

Residential Mortgage Loans

  

Commercial and Industrial Mortgage Loans

  

Total Mortgage Loans

    

Residential Mortgage Loans

  

Commercial Mortgage Loans

  

Total Mortgage Loans

 

Loan-To-Value Ratio

 

2017

  

2016

  

2017

  

2016

  

2017

  

2016

 

Loan-To-Value Ratio

Loan-To-Value Ratio

 

2019

  

2018

  

2019

  

2018

  

2019

  

2018

 
Over 70%to

80%

 $19,515,632  $14,559,541  $-  $-  $19,515,632  $14,559,541 to80% $42,607,615  $23,205,637  $274,954  $280,020  $42,882,569  $23,485,657 
Over 60%to

70%

  36,192,035   29,738,887   -   -   36,192,035   29,738,887 to70%  50,158,843   43,631,465   2,320,734   2,216,436   52,479,577   45,847,901 
Over 50%to

60%

  25,121,248   15,440,364   835,093   1,051,155   25,956,341   16,491,519 to60%  28,939,576   24,890,831   1,318,536   752,181   30,258,112   25,643,012 
Over 40%to

50%

  12,923,381   10,399,031   -   -   12,923,381   10,399,031 to50%  13,160,306   16,055,231   2,142,354   1,670,263   15,302,660   17,725,494 
Over 30%to

40%

  4,303,273   2,184,351   658,296   203,653   4,961,569   2,388,004 to40%  8,023,690   5,984,097   1,800,952   3,341,616   9,824,642   9,325,713 
Over 20%to

30%

  1,867,670   467,410   159,671   -   2,027,341   467,410 to30%  3,806,361   3,249,410   1,235,799   1,429,085   5,042,160   4,678,495 
Over 10%to

20%

  727,245   317,936   143,150   -   870,395   317,936 to20%  2,677,037   2,233,102   3,308,446   251,712   5,985,483   2,484,814 
10%or

less

  49,757   8,958   -   -   49,757   8,958 orless  629,437   858,524   -   -   629,437   858,524 
Total

 

 $100,700,241  $73,116,478  $1,796,210  $1,254,808  $102,496,451  $74,371,286 Total  $150,002,865  $120,108,297  $12,401,775  $9,941,313  $162,404,640  $130,049,610 

 


60

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

2. Investments (continued)

 

The outstanding principal balance of mortgage loans, by the most significant states,states, as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

December 31, 2017

  

December 31, 2016

  

December 31, 2019

  

December 31, 2018

 
 

Amount

  

Percentage

  

Amount

  

Percentage

  

Amount

  

Percentage

  

Amount

  

Percentage

 

Alabama

 $796,489   0.78% $123,940   0.17%

Arizona

  1,666,684   1.63%  735,704   0.99%

California

  3,973,810   3.88%  3,516,796   4.73%

Colorado

  206,490   0.20%  846,964   1.14%

Connecticut

  307,716   0.30%  245,547   0.33%

Florida

  18,773,474   18.32%  14,157,109   19.04%

Georgia

  8,019,796   7.82%  6,761,450   9.09%

Hawaii

  236,758   0.23%  -   0.00%

Illinois

  11,165,357   10.89%  10,984,320   14.77%

Indiana

  966,491   0.94%  548,783   0.74%

Kansas

  421,362   0.41%  114,098   0.15%

Kentucky

  101,022   0.10%  104,490   0.14%

Louisiana

  252,457   0.25%  256,971   0.35%

Maryland

  437,705   0.43%  -   0.00%

Massachusetts

  293,933   0.29%  -   0.00%

Michigan

  199,661   0.19%  491,692   0.66%

Minnesota

  351,397   0.34%  216,640   0.29%

Missouri

  2,628,265   2.56%  2,466,872   3.32%

Nevada

  492,840   0.48%  554,223   0.75%

New Jersey

  334,804   0.33%  -   0.00%

New York

  2,236,894   2.18%  419,620   0.56%

North Carolina

  1,009,279   0.98%  1,048,442   1.41%

Ohio

  2,425,787   2.37%  1,737,406   2.34%

Oklahoma

  356,203   0.35%  354,890   0.48%

Oregon

  1,416,750   1.38%  -   0.00%

Pennsylvania

  211,147   0.21%  224,879   0.30%

South Carolina

  718,897   0.70%  345,682   0.46%

Tennessee

  1,465,126   1.43%  1,190,701   1.60%

Texas

  40,414,632   39.43%  26,141,950   35.14%

Washington

  239,998   0.23%  247,125   0.33%

Wisconsin

  282,869   0.28%  286,319   0.38%

All other states

  92,358   0.09%  248,673   0.34%

Alabama

 $1,150,160   0.71% $783,866   0.60%

Arizona

  1,709,789   1.05%  2,103,627   1.62%

Arkansas

  697,748   0.43%  71,854   0.06%

California

  7,010,828   4.32%  9,489,106   7.30%

Colorado

  57,431   0.04%  200,174   0.15%

Connecticut

  901,101   0.55%  1,511,981   1.16%

Delaware

  458,587   0.28%  458,587   0.35%

District of Columbia

  720,000   0.44%  -   0.00%

Florida

  29,921,779   18.42%  24,622,340   18.93%

Georgia

  10,459,089   6.44%  8,353,781   6.42%

Hawaii

  229,865   0.14%  233,170   0.18%

Idaho

  638,967   0.39%  635,114   0.49%

Illinois

  6,659,219   4.10%  8,317,183   6.40%

Indiana

  1,181,493   0.73%  996,756   0.77%

Kansas

  548,138   0.34%  389,239   0.30%

Kentucky

  94,619   0.06%  97,872   0.08%

Louisiana

  241,748   0.15%  248,360   0.19%

Maine

  128,112   0.08%  129,456   0.10%

Maryland

  757,860   0.47%  767,325   0.59%

Massachusetts

  2,174,988   1.34%  778,303   0.60%

Michigan

  192,050   0.12%  195,838   0.15%

Minnesota

  32,286   0.02%  135,241   0.10%

Mississippi

  81,653   0.05%  136,306   0.10%

Missouri

  3,130,470   1.93%  3,909,254   3.01%

Nevada

  165,092   0.10%  487,365   0.37%

New Hampshire

  132,040   0.08%  285,077   0.22%

New Jersey

  7,470,226   4.60%  1,463,390   1.13%

New Mexico

  81,497   0.05%  341,769   0.26%

New York

  3,864,479   2.38%  3,485,062   2.68%

North Carolina

  3,926,787   2.42%  1,877,753   1.44%

Ohio

  2,438,541   1.50%  3,318,414   2.55%

Oklahoma

  612,075   0.38%  450,297   0.35%

Oregon

  1,647,107   1.01%  2,929,557   2.25%

Pennsylvania

  67,195   0.04%  81,435   0.06%

South Carolina

  183,078   0.11%  420,629   0.32%

Tennessee

  4,024,710   2.48%  2,130,400   1.64%

Texas

  65,639,490   40.42%  45,200,527   34.76%

Utah

  2,000,000   1.23%  2,000,000   1.54%

Vermont

  241,470   0.15%  102,968   0.08%

Virginia

  486,846   0.30%  494,462   0.38%

Washington

  345,986   0.21%  361,716   0.28%

Wisconsin

  328,573   0.20%  375,657   0.29%

Mortgage loan allowance and unamortized origination fees

  (428,532)  -0.26%  (321,601)  -0.25%
 $102,496,451   100% $74,371,286   100% $162,404,640   100% $130,049,610   100%

 

There were 23 loans with a remaining principal balance of $3,094,155$4,427,317 that were more than 90 days past due as of December 31, 2017. 2019. There were 11 loans with a remaining principal balance of $1,208,379$2,233,575 that were more than 90 days past due as of December 31, 2016.2018.

61

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

2. Investments (continued)

 

There were no$1,691,980 mortgage loans in default and in the foreclosure process as of December 31, 2017 2019 and 2016.the Company estimates that it will not incur losses on these foreclosures due to the anticipated sales prices less disposal costs exceeding the carrying values of these foreclosed mortgage loans.  There were no mortgage loans in default and foreclosure as of December 31, 2018.

 

During 20172019 the Company foreclosed on residential mortgage loans of real estate totaling $207,482$99,218 and transferred those properties to investment real estate held for sale. During 20162018 the Company foreclosed on residential mortgage loans of real estate totaling $394,427$467,593 and transferred those properties to investment real estate held for sale.

 

The principal balances of the 9861,211 residential mortgage loans owned by the Company as of December 31, 2017 2019 that aggregated to $100,700,241$150,002,865 ranged from a low of $84$262 to a high of $852,011$1,000,000 and the interest rates ranged from 4.13%3.43% to 16.07%26.18%. The principal balances of the six30 commercial (includes apartment, industrial, lodging, office building and two industrialretail) mortgage loans owned by the Company as of December 31, 2017 2019 that aggregated to $1,796,210$12,401,775 ranged from a low of $90,431$53,066 to a high of $432,798$2,000,000 and the interest rates ranged from 5.75% to 9.99%20.60%.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

2.Investments (continued)

 

The principal balances of the 7551,051 residential mortgage loans owned by the Company as of December 31, 2016 2018 that aggregated to $73,116,478$120,108,297 ranged from a low of $2,148$796 to a high of $864,562$994,500 and the interest rates ranged from 5.40%3.43% to 20.78%58.04%. The principal balances of the four29 commercial (includes apartment, industrial, lodging, office building and retail) mortgage loans owned by the Company as of December 31, 2016 2018 that aggregated to $1,254,808$9,941,313 ranged from a low of $180,386$113,059 to a high of $451,554$1,000,000 and the interest rates ranged from 5.75% to 8.25%12.90%.

 

There are allowances for losses on mortgage loans of $342,815$505,378 and $244,427$424,166 as of December 31, 2017 2019 and 2016,2018, respectively. As of December 31, 2017, $564,4792019, $798,753 of independent mortgage loan balances are held in escrow by a third party for the benefit of the Company related to its investment in mortgage loans on real estate with one loan originator. As of December 31, 2016, $525,0632018, $823,645 of independent mortgage loan balances wereare held in escrow by a third party for the benefit of the Company related to its investment in mortgage loans on real estate with one loan originator.

 

In 20172019 and 20162018 the Company did not experience any impairment on mortgage loan investments.

 

Investment real estate

 

During 2017During 2019 the Company foreclosed on residential mortgage loans of real estate totaling $207,482$99,218 and transferred those properties to investment real estate held for sale. During 2017,2019, the Company sold investment real estate property with an aggregate carrying value of $185,701.$394,002. The Company recorded a gross realized investment gainloss on sale of $4,382$43,185 based on an aggregate sales price of $190,083.$350,817.

 

During 2016During 2018 the Company foreclosed onseven residential mortgage loans of real estate totaling $394,427$467,593 and transferred those properties to investment real estate held for sale. During 20162018, the Company sold investment real estate property with an aggregate carrying value of $63,931.$313,040. The Company recorded a gross realized investment lossgain on sale of $20,662$51,649 based on an aggregate sales price of $43,269.$364,689.

  

TLIC owns approximately six and one-halfone-half acres of land located in Topeka, Kansas that includes a 20,000 square foot office building on approximately one-fourthone-fourth of this land. This building and land on one of the four lots is held for the production of income. The other three lots of land owned in Topeka, Kansas are held for investment. In addition, FBLIC owns one-halfone-half acre of undeveloped land located in Jefferson City, Missouri. During 2016 management impaired the undeveloped land by $4,892 from its carrying value to its net realizable value expected at the time of ultimate resale.

The Company’s investment real estate as of December 31, 2017 and 2016 is summarized as follows:

 

  

December 31,

 
  

2017

  

2016

 

Land - held for the production of income

 $213,160  $213,160 

Land - held for investment

  745,155   745,155 

Total land

  958,315   958,315 

Building - held for the production of income

  2,267,557   2,267,557 

Less - accumulated depreciation

  (1,195,183)  (1,049,695)

Buildings net of accumulated depreciation

  1,072,374   1,217,862 

Residential real estate - held for sale

  352,277   330,496 

Total residential real estate

  352,277   330,496 

Investment real estate, net of accumulated depreciation

 $2,382,966  $2,506,673 


62

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

2. Investments (continued)

The Company’s investment real estate as of December 31, 2019 and 2018 is summarized as follows:

  

December 31,

 
  

2019

  

2018

 

Land - held for the production of income

 $213,160  $213,160 

Land - held for investment

  745,155   745,155 

Total land

  958,315   958,315 

Building - held for the production of income

  2,267,557   2,267,557 

Less - accumulated depreciation

  (1,486,159)  (1,340,671)

Buildings net of accumulated depreciation

  781,398   926,886 

Residential real estate - held for sale

  212,046   506,830 

Total residential real estate

  212,046   506,830 

Investment real estate, net of accumulated depreciation

 $1,951,759  $2,392,031 

Other Long-Term Investments

 

The Company’sCompany’s investment in lottery prize cash flows was $55,814,583$71,824,480 and $46,788,873$59,255,477 as of December 31, 2017 2019 and 2016,2018, respectively. The lottery prize cash flows are assignments of the future rights from lottery winners purchased at a discounted price. Payments on these investments are made by state run lotteries.

 

The amortized cost and estimated fair value of lottery prize cash flows, by contractual maturity, as of December December 31,2017 2019 are summarized as follows:

 

 

December 31, 2017

  

December 31, 2019

 
 

Amortized Cost

  

Fair Value

  

Amortized Cost

  

Fair Value

 

Due in one year or less

 $8,020,313  $8,162,983 

Due in one year through five years

  22,512,241   24,685,185 

Due after five years through ten years

  15,839,830   19,684,133 

Due after ten years

  9,442,199   15,766,284 

Due in one year or less

 $10,803,287  $11,016,206 

Due in one year through five years

  33,620,272   37,653,046 

Due after five years through ten years

  19,714,267   25,799,501 

Due after ten years

  7,686,654   13,766,266 
 $55,814,583  $68,298,585  $71,824,480  $88,235,019 

63

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

2. Investments (continued)

 

The outstanding balance of lottery prize cash flows, by state lottery, as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

December 31, 2017

  

December 31, 2016

  

December 31, 2019

  

December 31, 2018

 
 

Amount

  

Percentage

  

Amount

  

Percentage

  

Amount

  

Percentage

  

Amount

  

Percentage

 

Arizona

 $314,056   0.56% $67,009   0.14%

California

  4,892,381   8.77%  3,725,329   7.96%

Connecticut

  1,734,926   3.11%  1,554,844   3.32%

Florida

  47,641   0.09%  92,721   0.20%

Georgia

  3,209,769   5.75%  1,179,442   2.52%

Illinois

  512,415   0.92%  565,667   1.21%

Indiana

  1,282,229   2.30%  1,303,314   2.79%

Kentucky

  -   0.00%  28,411   0.06%

Maine

  204,839   0.37%  239,011   0.51%

Massachusetts

  13,613,341   24.39%  10,262,521   21.93%

Michigan

  294,385   0.53%  307,892   0.66%

Missouri

  115,906   0.21%  122,945   0.26%

New Jersey

  12,842   0.02%  61,823   0.13%

New York

  21,742,899   38.93%  19,633,916   41.97%

Ohio

  3,125,819   5.60%  3,476,857   7.43%

Oregon

  107,035   0.19%  -   0.00%

Pennsylvania

  1,700,591   3.05%  1,027,361   2.20%

Texas

  2,320,411   4.16%  2,540,038   5.43%

Vermont

  282,896   0.51%  293,573   0.63%

Washington

  300,202   0.54%  306,199   0.65%

Arizona

 $450,573   0.63% $360,333   0.61%

California

  7,772,309   10.82%  4,656,712   7.86%

Colorado

  41,000   0.06%  75,706   0.13%

Connecticut

  2,670,153   3.72%  2,406,581   4.06%

Florida

  92,145   0.13%  128,960   0.22%

Georgia

  4,003,717   5.57%  3,263,364   5.51%

Illinois

  458,280   0.64%  486,477   0.82%

Indiana

  5,398,417   7.52%  1,259,879   2.13%

Maine

  146,290   0.20%  176,637   0.30%

Massachusetts

  15,481,300   21.55%  12,953,938   21.86%

Michigan

  264,403   0.37%  279,911   0.47%

Missouri

  100,406   0.14%  108,404   0.18%

New Jersey

  175,493   0.24%  -   0.00%

New York

  24,807,063   34.54%  23,762,905   40.09%

Ohio

  4,775,235   6.65%  4,748,535   8.01%

Oregon

  144,013   0.20%  172,902   0.29%

Pennsylvania

  1,753,190   2.44%  1,534,181   2.59%

Texas

  2,673,036   3.72%  2,314,597   3.91%

Virginia

  70,671   0.10%  -   0.00%

Vermont

  259,677   0.36%  271,609   0.46%

Washington

  287,109   0.40%  293,846   0.50%
 $55,814,583   100.00% $46,788,873   100.00% $71,824,480   100.00% $59,255,477   100.00%


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

2.Investments (continued)

 

Major categories of net investment income for thethe years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 
                

Fixed maturity securities

 $6,504,233  $5,970,940 

Equity securities

  20,167   27,364 

Other long-term investments

  3,645,043   2,685,639 

Mortgage loans

  8,364,448   5,774,229 

Policy loans

  114,246   107,541 

Real estate

  375,369   340,032 

Short-term and other investments

  141,259   44,013 

Gross investment income

  19,164,765   14,949,758 

Fixed maturity securities

 $7,419,650  $6,278,105 

Preferred stock and equity securities

  131,823   83,263 

Other long-term investments

  4,860,323   3,992,882 

Mortgage loans

  13,544,895   11,079,802 

Policy loans

  137,492   122,587 

Real estate

  269,123   376,599 

Short-term and other investments

  637,999   233,366 

Gross investment income

  27,001,305   22,166,604 
                

Investment expenses

  (2,454,357)  (1,759,115)

Net investment income

 $16,710,408  $13,190,643 

Investment expenses

  (2,631,265)  (2,557,218)

Net investment income

 $24,370,040  $19,609,386 

64

 

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

 

 

3. Fair Value Measurements

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) on the measurement date.  The Company also considers the impact on fair value of a significant decrease in volume and level of activity for an asset or liability when compared with normal activity.

 

The Company holds fixed maturity, preferred stock and equity securities that are measured and reported at fair market value on the consolidated statements statement of financial position. The Company determines the fair market values of its financial instruments based on the fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value, as follows:

 

Level 1 - Quoted prices in active markets for identical assets or liabilities. The Company’s Level 1 assets include equity securities that are traded in an active exchange market.

 

Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. The Company’s Level 2 assets and liabilities include fixed maturity securities with quoted prices that are traded less frequently than exchange-traded instruments or assets and liabilities whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category generally includes U.S. Government and agency, mortgage-backed debt securities, state and political subdivision securities, corporate debt securities, asset-backed and foreign debt securities.

 

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The Company’s Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. This category generally includes certain private equity investments where independent pricing information was not able to be obtained for a significant portion of the underlying assets.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

3.Fair Value Measurements (continued)

 

The Company has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into the three-levelthree-level fair value hierarchy. If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

A review of fair value hierarchy classifications is conducted on a quarterly basis. Changes in the valuation inputs, or their ability to be observed, may result in a reclassification for certain financial assets or liabilities. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in and out of the Level 3 category as of the beginning of the period in which the reclassifications occur.

 

65

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

3.Fair Value Measurements (continued)

The Company’sCompany’s fair value hierarchy for those financial instruments measured at fair value on a recurring basis as of December 31, 2017 2019 and 20162018 is summarized as follows:

 

 

Level 1

  

Level 2

  

Level 3

  

Total

  

Level 1

  

Level 2

  

Level 3

  

Total

 
 

December 31, 2017

  

December 31, 2019

 

Fixed maturity securities, available-for-sale

                

U.S. government and U.S. government agencies

 $-  $2,973,067  $-  $2,973,067 

States and political subdivisions

  -   9,685,687   -   9,685,687 

Residential mortgage-backed securities

  -   71,309   -   71,309 

Corporate bonds

  -   114,097,008   -   114,097,008 

Foreign bonds

  -   22,856,068   -   22,856,068 

Total fixed maturity securities

 $-  $149,683,139  $-  $149,683,139 
                

Equity securities, available-for-sale

                

Mutual funds

 $-  $349,066  $-  $349,066 

Corporate preferred stock

  100,720   -   -   100,720 

Corporate common stock

  160,861   -   61,500   222,361 

Total equity securities

 $261,581  $349,066  $61,500  $672,147 

Fixed maturity securities, available-for-sale

                

U.S. government and U.S. government agencies

 $-  $1,669,033  $-  $1,669,033 

States and political subdivisions

  -   10,150,931   -   10,150,931 

Residential mortgage-backed securities

  -   42,456   -   42,456 

Corporate bonds

  -   130,527,754   -   130,527,754 

Asset-backed

  -   2,184,451   -   2,184,451 

Exchange traded securities

  -   548,400   -   548,400 

Foreign bonds

  -   33,828,299   -   33,828,299 

Total fixed maturity securities

 $-  $178,951,324  $-  $178,951,324 

Preferred stock, available-for-sale

 $51,900  $-  $-  $51,900 

Equity securities

                

Mutual funds

 $-  $89,352  $-  $89,352 

Corporate common stock

  47,565   -   64,107   111,672 

Total equity securities

 $47,565  $89,352  $64,107  $201,024 

 

 

December 31, 2016

  

December 31, 2018

 

Fixed maturity securities, available-for-sale

                

U.S. government and U.S. government agencies

 $-  $3,185,383  $-  $3,185,383 

States and political subdivisions

  -   9,250,896   -   9,250,896 

Residential mortgage-backed securities

  -   70,727   -   70,727 

Corporate bonds

  -   100,980,041   -   100,980,041 

Foreign bonds

  -   15,824,108   -   15,824,108 

Total fixed maturity securities

 $-  $129,311,155  $-  $129,311,155 
                

Equity securities, available-for-sale

                

Mutual funds

 $-  $341,914  $-  $341,914 

Corporate preferred stock

  96,360   -   -   96,360 

Corporate common stock

  138,633   -   61,500   200,133 

Total equity securities

 $234,993  $341,914  $61,500  $638,407 

Fixed maturity securities, available-for-sale

                

U.S. government and U.S. government agencies

 $-  $2,704,711  $-  $2,704,711 

States and political subdivisions

  -   9,478,032   -   9,478,032 

Residential mortgage-backed securities

  -   51,155   -   51,155 

Corporate bonds

  -   97,964,191   -   97,964,191 

Asset-backed

  -   261,418   -   261,418 

Foreign bonds

  -   20,692,692   -   20,692,692 

Total fixed maturity securities

 $-  $131,152,199  $-  $131,152,199 

Preferred stock, available-for-sale

 $90,580  $-  $-  $90,580 

Equity securities

                

Mutual funds

 $-  $74,899  $-  $74,899 

Corporate common stock

  59,733   -   64,036   123,769 

Total equity securities

 $59,733  $74,899  $64,036  $198,668 

 

As of December 31,201731, 2019 and 2016,2018, Level 3 financial instruments consisted of two private placement common stocks that have no active trading. During 2016, additional investments in one of the private placement common stocks were purchased.


First Trinity Financial Corporationtrading and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

3.Fair Value Measurements (continued)a joint venture investment with a mortgage loan originator.

 

These private placement common stocks represent investments in small insurance holding companies. The fair value for these securities was determined through the use of unobservable assumptions about market participants. The Company has assumed a willing market participant would purchase the securities for the same price as the Company paid. until such time as these small insurance holding companies commence significant operations. The joint venture investment with a mortgage loan originator is accounted for under the equity method of accounting.

66

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

3.Fair Value Measurements (continued)

 

Fair values for Level 1 and Level 2 assets for the Company’s fixed maturity and preferred stock available-for-sale and equity securities available-for-sale are primarily based on prices supplied by a third party investment service. The third party investment service provides quoted prices in the market which use observable inputs in developing such rates.

 

The Company analyzes market valuations received to verify reasonableness and to understand the key assumptions used and the sources. Since the fixed maturity securities owned by the Company do not trade on a daily basis, the third party investment service prepares estimates of fair value measurements using relevant market data, benchmark curves, sector groupings and matrix pricing. As the fair value estimates of the Company’sCompany’s fixed maturity securities are based on observable market information rather than market quotes, the estimates of fair value on these fixed maturity securities are included in Level 2 of the hierarchy. The Company’s Level 2 investments include obligations of U.S. government, U.S. government agencies, state and political subdivisions, mortgage-backed securities, corporate bonds, asset-backed, exchange traded securities and foreign bonds.

 

The Company’sCompany’s preferred stock is included in Level 1 and equity securities are included in Level 1 and Level 2 and the private placement common stocks and joint venture investment are included in Level 3. Level 1 for the preferred stock and those equity securities classified as such is appropriate since they trade on a daily basis, are based on quoted market prices in active markets and are based upon unadjusted prices. Level 2 for those equity securities classified as such is appropriate since they are not actively traded.

 

The Company’sCompany’s fixed maturity and preferred stock available-for-sale securities and equity securities available-for-sale portfolio isare highly liquid and allows for a high percentage of the portfolio to be priced through pricing services.

 

The change in the fair value of the Company’sCompany’s Level 3 equity securities available-for-sale for the years ended December 31, 2017 2019 and 20162018 is summarized as follows:

 

  

Year Ended December 31,

 
  

2017

  

2016

 
         

Beginning balance

 $61,500  $46,500 

Purchases

  -   15,000 

Sales

  -   - 

Impairment

  -   - 

Ending balance

 $61,500  $61,500 
  

December 31,

 
  

2019

  

2018

 
         

Beginning balance

 $64,036  $61,500 

Joint venture investment

  -   10,200 

Joint venture net income

  115,357   63,046 

Joint venture distribution

  (115,286)  (55,710)

Equity security sale

  -   (15,000)

Ending balance

 $64,107  $64,036 

 


67

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

  

3. Fair Value Measurements (continued)

 

Fair Value of Financial Instruments

 

The carrying amount and fair value of the Company’sCompany’s financial assets and financial liabilities disclosed, but not carried, at fair value as of December 31, 2017 2019 and 2016,2018, and the level within the fair value hierarchy at which such assets and liabilities are measured on a recurring basis are summarized as follows:

 

 

Carrying

  

Fair

              

Carrying

  

Fair

             
 

Amount

  

Value

  

Level 1

  

Level 2

  

Level 3

  

Amount

  

Value

  

Level 1

  

Level 2

  

Level 3

 
 

December 31, 2017

  

December 31, 2019

 

Financial assets

                    

Mortgage loans on real estate

                    

Commercial and Industrial

 $1,796,210  $1,783,385  $-  $-  $1,783,385 

Residential

  100,700,241   102,192,001   -   -   102,192,001 

Policy loans

  1,660,175   1,660,175   -   -   1,660,175 

Short-term investments

  547,969   547,969   547,969   -   - 

Other long-term investments

  55,814,583   68,298,585   -   -   68,298,585 

Cash and cash equivalents

  31,496,159   31,496,159   31,496,159   -   - 

Accrued investment income

  2,544,963   2,544,963   -   -   2,544,963 

Total financial assets

 $194,560,300  $208,523,237  $32,044,128  $-  $176,479,109 
           

Financial liabilities

                    

Policyholders' account balances

 $292,909,762  $243,234,637  $-  $-  $243,234,637 

Policy claims

  1,148,513   1,148,513   -   -   1,148,513 

Total financial liabilities

 $294,058,275  $244,383,150  $-  $-  $244,383,150 

Financial assets

                    

Mortgage loans on real estate

                    

Commercial

 $12,401,775  $12,280,704  $-  $-  $12,280,704 

Residential

  150,002,865   152,443,349   -   -   152,443,349 

Policy loans

  2,026,301   2,026,301   -   -   2,026,301 

Short-term investments

  1,831,087   1,831,087   1,831,087   -   - 

Other long-term investments

  71,824,480   88,235,019   -   -   88,235,019 

Cash and cash equivalents

  23,212,170   23,212,170   23,212,170   -   - 

Accrued investment income

  5,207,823   5,207,823   -   -   5,207,823 

Total financial assets

 $266,506,501  $285,236,453  $25,043,257  $-  $260,193,196 

Financial liabilities

                    

Policyholders' account balances

 $363,083,838  $355,557,123  $-  $-  $355,557,123 

Policy claims

  1,399,393   1,399,393   -   -   1,399,393 

Total financial liabilities

 $364,483,231  $356,956,516  $-  $-  $356,956,516 

 

 

December 31, 2016

  

December 31, 2018

 

Financial assets

                    

Mortgage loans on real estate

                    

Commercial

 $1,254,808  $1,268,140  $-  $-  $1,268,140 

Residential

  73,116,478   70,383,661   -   -   70,383,661 

Policy loans

  1,598,116   1,598,116   -   -   1,598,116 

Other long-term investments

  46,788,873   55,890,429   -   -   55,890,429 

Cash and cash equivalents

  34,223,945   34,223,945   34,223,945   -   - 

Accrued investment income

  2,176,770   2,176,770   -   -   2,176,770 

Total financial assets

 $159,158,990  $165,541,061  $34,223,945  $-  $131,317,116 
           

Financial liabilities

                    

Policyholders' account balances

 $245,346,489  $206,541,702  $-  $-  $206,541,702 

Policy claims

  997,814   997,814   -   -   997,814 

Total financial liabilities

 $246,344,303  $207,539,516  $-  $-  $207,539,516 

Financial assets

                    

Mortgage loans on real estate

                    

Commercial

 $9,941,313  $9,698,226  $-  $-  $9,698,226 

Residential

  120,108,297   115,788,967   -   -   115,788,967 

Policy loans

  1,809,339   1,809,339   -   -   1,809,339 

Short-term investments

  896,371   896,371   896,371   -   - 

Other long-term investments

  59,255,477   69,641,358   -   -   69,641,358 

Cash and cash equivalents

  29,665,605   29,665,605   29,665,605   -   - 

Accrued investment income

  2,672,978   2,672,978   -   -   2,672,978 

Total financial assets

 $224,349,380  $230,172,844  $30,561,976  $-  $199,610,868 

Financial liabilities

                    

Policyholders' account balances

 $297,168,411  $259,247,412  $-  $-  $259,247,412 

Policy claims

  1,102,257   1,102,257   -   -   1,102,257 

Total financial liabilities

 $298,270,668  $260,349,669  $-  $-  $260,349,669 

 


68

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

3. Fair Value Measurements (continued)

 

The estimated fair value amounts have been determined using available market information and appropriate valuation methodologies. However, considerable judgment was required to interpret market data to develop these estimates. Accordingly, the estimates are not necessarily indicative of the amounts which could be realized in a current market exchange. The use of different market assumptions or estimation methodologies may have a material effect on the fair value amounts.

 

The following methods and assumptions were used in estimating the fair value disclosures for financial instruments in the accompanying financial statements and notes thereto:

 

Fixed Maturity Securities, Preferred Stock and Equity Securities

 

The fair value of fixed maturity securities and equity securities are based on the principles previously discussed as Level 1, Level 2 and Level 3.

 

Mortgage Loans on Real Estate

 

The fair values for mortgage loans are estimated using discounted cash flow analyses. For residential mortgage loans, the discount rate used was indexed to the LIBOR yield curve adjusted for an appropriate credit spread. For commercial (includes apartment, industrial, lodging, office building and industrialretail) mortgage loans, the discount rate used was assumed to be the interest rate on the last commercial mortgage acquired by the Company.

 

Cash and Cash Equivalents, Short-Term Investments, Accrued Investment Income and Policy Loans

 

The carrying value of these financial instruments approximates their fair values. Cash and cash equivalents and short-term investments are included in Level 1 of the fair value hierarchy due to their highly liquid nature.

 

Other Long-Term Investments

 

Other long-term investments are comprised of lottery prize receivables and fair value is derived by using a discounted cash flow approach. Projected cash flows are discounted using the average CitigroupFTSE Pension Liability Index in effect at the end of each period.

 

Investment Contracts – Policyholders’ Account Balances

 

The fair value for liabilities under investment-type insurance contracts (accumulation annuities) is calculated using a discounted cash flow approach.  Cash flows are projected using actuarial assumptions and discounted to the valuation date using risk-free rates adjusted for credit risk and the nonperformance risk of the liabilities.

 

The fair values for insurance contracts other than investment-type contracts are not required to be disclosed.

 

Policy Claims

 

The carrying amounts reported for these liabilitiesliabilities approximate their fair value.

 

 

 

4. Special Deposits

 

TLIC and FBLIC are required to hold assets on deposit for the benefit of policyholders and other special deposits in accordance with statutory rules and regulations.regulations. As of December 31, 2017 2019 and 2016,2018, these required deposits had amortized costs that totaled $4,308,853$4,434,662 and $4,099,405,$4,376,463, respectively. As of December 31, 2017 2019 and 2016,2018, these required deposits had fair values that totaled $4,307,439$4,468,783 and $4,125,116,$4,292,657, respectively.

 


69

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

  

 

5. Allowance for Loan Losses from Mortgage Loans on Real Estate and Premium Financing LoansEstate

 

As of December 31, 2017, $564,4792019, $798,753 of independent residential mortgage loans on real estate are held in escrow by a third party for the benefit of the Company.   As of December 31, 2017, $394,9782019, $489,965 of that escrow amount is available to the Company as additional collateral on $4,925,259$4,436,787 of advances to the loan originator. The remaining December 31, 2017 2019 escrow amount of $169,501$308,788 is available to the Company as additional collateral on its investment of $33,900,260$61,757,602 in residential mortgage loans on real estate. In addition, the Company has an additional $342,815$505,378 allowance for possible loan losses in the remaining $68,596,191$100,647,038 of investments in mortgage loans on real estate as of December 31, 2017.2019.

 

As of December 31, 2016, $525,0632018, $823,645 of independent residential mortgage loan balances wereloans on real estate are held in escrow by a third party for the benefit of the Company.   As of December 31, 2018, $598,803 of that escrow amount is available to the Company relatedas additional collateral on $4,942,870 of advances to the loan originator. The remaining December 31, 2018 escrow amount of $224,842 is available to the Company as additional collateral on its investment of $44,968,471 in $25,523,757 ofresidential mortgage loans on real estate with one loan originator.estate. In addition, the Company hadhas an additional $244,427$424,166 allowance for possible loan losses in the remaining $48,847,529$85,081,139 of investments in mortgage loans on real estate as of December 31, 2016.

Through June 30, 2012, FTCC financed amounts up to 80% of the premium on property and casualty insurance policies after a 20% or greater down payment was made by the policy owner. The premiums financed were collateralized by the amount of the unearned premium of the insurance policy. Policies that became delinquent were submitted for cancellation and recovery of the unearned premium, up to the amount of the loan balance, 25 days after a payment became delinquent. As of December 31, 2016 the Company established a full allowance for uncollectible receivables against the premium financing asset. In late December of 2016, the Company wrote off the asset by netting the allowance for uncollectible receivables against the premium financing asset. The Company has made no premium financing loans since June 30, 2012.2018.

 

The balances of and changes in the Company’sCompany’s credit losses related to residential and commercial (includes apartment, industrial, lodging, office building and retail) mortgage loans on real estate and loans from premium financing as of and for the years ended December 31, 2017 2019 and 20162018 are summarized as follows (excluding $33,900,260$61,757,602 and $25,523,757$44,968,471 of mortgage loans on real estate as of December 31, 2017 2019 and 2016,2018, respectively, with one loan originator where independent mortgage loan balances are held in escrow by a third party for the benefit of the Company):

 

 

Years Ended December 31,

  

Years Ended December 31,

 
 

Residential Mortgage Loans

  

Commercial and Industrial Mortgage Loans

  

Premium Finance Loans

  

Total

  

Residential Mortgage Loans

  

Commercial Mortgage Loans

  

Total

 
 

2017

  

2016

  

2017

  

2016

  

2017

  

2016

  

2017

  

2016

  

2019

  

2018

  

2019

  

2018

  

2019

  

2018

 

Allowance, beginning

 $238,121  $175,988  $6,306  $7,360  $-  $197,172  $244,427  $380,520 

Charge offs

  -   -   -   -   -   (347,885)  -   (347,885)

Recoveries

  -   -   -   -   -   -   -   - 

Provision

  95,668   62,133   2,720   (1,054)  -   150,713   98,388   211,792 

Allowance, ending

 $333,789  $238,121  $9,026  $6,306  $-  $-  $342,815  $244,427 

Allowance, beginning

 $374,209  $333,789  $49,957  $9,026  $424,166  $342,815 

Charge offs

  -   -   -   -   -   - 

Recoveries

  -   -   -   -   -   - 

Provision

  68,848   40,420   12,364   40,931   81,212   81,351 

Allowance, ending

 $443,057  $374,209  $62,321  $49,957  $505,378  $424,166 
                                                        

Allowance, ending:

                                

Individually evaluated for impairment

 $-  $-  $-  $-  $-  $-  $-  $- 

Collectively evaluated for impairment

 $333,789  $238,121  $9,026  $6,306  $-  $-  $342,815  $244,427 

Allowance, ending:

                        

Individually evaluated for impairment

 $-  $-  $-  $-  $-  $- 

Collectively evaluated for impairment

 $443,057  $374,209  $62,321  $49,957  $505,378  $424,166 
                                                        

Carrying Values:

                                

Individually evaluated for impairment

 $-  $-  $-  $-  $-  $-  $-  $- 

Collectively evaluated for impairment

 $66,799,981  $47,592,721  $1,796,210  $1,254,808  $-  $-  $68,596,191  $48,847,529 

Carrying Values:

                        

Individually evaluated for impairment

 $-  $-  $-  $-  $-  $- 

Collectively evaluated for impairment

 $88,245,263  $75,139,826  $12,401,775  $9,941,313  $100,647,038  $85,081,139 

 


70

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

 

6. Deferred Policy Acquisition Costs

 

The balances of and changes in deferred acquisition costs as of and for the years ended December 31, 20172019 and 20162018 are summarized as follows:

 

 

2017

  

2016

  

2019

  

2018

 

Balance, beginning of year

 $18,191,990  $13,015,679 

Capitalization of commissions, sales and issue expenses

  9,321,726   7,445,304 

Amortization

  (2,870,412)  (2,202,367)

Deferred acquisition costs allocated to investments

  (87,402)  (66,626)
        

Balance, end of year

 $24,555,902  $18,191,990 

Balance, beginning of year

 $29,681,737  $24,555,902 

Capitalization of commissions, sales and issue expenses

  12,369,350   8,527,380 

Amortization

  (4,015,480)  (3,515,624)

Deferred acquisition costs allocated to investments

  (29,968)  114,079 

Balance, end of year

 $38,005,639  $29,681,737 

 

 

7. Federal Income Taxes

 

FTFC files afiled 2018 and 2017 consolidated federal income tax return withreturns that included TLIC, FBLIC, FTFC and FTCC but does not filesince all companies had been members of a consolidated tax return with TLIC or FBLIC. TLIC and FBLIC are taxed as life insurance companies under the provisions of the Internal Revenue Code. Life insurance companies must file separate tax returns until they have been a member of the consolidated filing group for five years. However, in 2017 and 2016, TLIC and FBLIC filed combined life insurance company 2016 and 2015 federal tax returns and intend to also file a combined life insurance company 2017 federal tax return for TLIC and FBLIC in 2018.

 

Certain items included in income reported for financial statement purposes are not included in taxable income for the current period, resulting in deferred income taxes.

 

A reconciliation of federal income tax expense (benefit) computed by applying the federal income tax rate of 34%21% to income before federal income tax expense for the years ended December 31, 2017 2019 and 20162018, respectively, is summarized as follows:

 

  

Years Ended December 31,

 
  

2017

  

2016

 

Expected tax expense

 $796,580  $822,726 
         

Net operating losses

  649,460   (690,905)

Loss contingency accrued for lawsuit settlement

  385,331   - 

Capital gain taxes

  185,461   72,249 

Future policy benefits

  151,017   282,062 

Value of life insurance business acquired

  108,773   53,111 

Deferred policy acquisition costs

  (611,407)  (651,873)

Small life insurance company deduction

  (153,956)  (62,303)

Accrual of discount

  (68,679)  (183,393)

Adjustment of prior years' taxes

  (23,068)  (15,075)

Difference in book versus tax basis of available-for-sale fixed maturity securities

  (7,273)  159,763 

Other

  (38,720)  42,681 
         

Total income tax expense (benefit)

 $1,373,519  $(170,957)
  

Years Ended December 31,

 
  

2019

  

2018

 

Expected tax expense

 $1,726,119  $1,386,896 

Future policy benefits

  208,197   27,253 

Net operating losses

  207,580   (66,779)

Alternative minimum taxes

  164,432   15,401 

Capital gain taxes

  14,536   (55,464)

Difference in book versus tax basis of available-for-sale securities

  9,721   60,083 

Adjustment of prior years' taxes

  (54,793)  (128,764)

Reinsurance recoverable

  (205,559)  197,009 

Other

  49,663   26,486 

Total income tax expense

 $2,119,896  $1,462,121 

 


71

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

7. Federal Income Taxes (continued)

 

Deferred taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’sCompany’s deferred tax liabilities and assets as of December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

December 31,

  

December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Deferred tax liabilities:

        

Net unrealized investment gains

 $1,265,569  $204,668 

Available-for-sale fixed maturity securities

  89,439   232,889 

Deferred policy acquisition costs

  4,317,272   2,944,563 

Reinsurance recoverable

  249,822   251,788 

Investment real estate

  38,700   35,940 

Value of insurance business acquired

  1,160,595   1,181,767 

Due premiums

  26,036   25,914 

Other assets

  6,962   5,819 

Other

  2,363   3,798 

Total deferred tax liabilities

  7,156,758   4,887,146 

Deferred tax assets:

        

Policyholders' account balances and future policy benefits

  2,308,001   1,965,397 

Policy claims

  13,993   25,983 

Unearned investment income

  12,941   9,491 

Available-for-sale equity securities

  51,554   48,945 

Mortgage loans

  42,175   7,578 

Alternative minimum tax carryforward

  305,538   276,571 

Net operating loss carryforward

  1,057,511   1,843,238 

Net capital loss carryforward

  8,925   14,450 

Dividend liability

  10,823   10,652 

Loss contingency accrued for lawsuit settlement

  385,331   - 

Other

  6,962   5,821 

Total deferred tax assets

  4,203,754   4,208,126 

Valuation allowance

  (8,925)  (14,450)

Net deferred tax assets

  4,194,829   4,193,676 

Net deferred tax liabilities

 $2,961,929  $693,470 

Deferred tax liabilities:

        

Net unrealized investment gains

 $2,556,327  $- 

Deferred policy acquisition costs

  6,463,579   5,161,165 

Value of insurance business acquired

  1,027,204   1,089,032 

Reinsurance recoverable

  241,362   446,921 

Available-for-sale fixed maturity securities

  78,207   80,409 

Investment real estate

  40,627   39,663 

Due premiums

  30,800   22,975 

Other

  13,544   435 

Total deferred tax liabilities

  10,451,650   6,840,600 

Deferred tax assets:

        

Net unrealized investment losses

  -   684,928 

Policyholders' account balances and future policy benefits

  3,181,433   2,342,777 

Net operating loss carryforward

  774,003   1,106,769 

Alternative minimum tax carryforward

  -   190,153 

Mortgage loans

  89,992   67,536 

Available-for-sale equity securities

  21,056   36,565 

Policy claims

  16,366   13,258 

Unearned investment income

  13,105   14,811 

Dividend liability

  9,777   10,325 

Total deferred tax assets

  4,105,732   4,467,122 

Net deferred tax liabilities

 $6,345,918  $2,373,478 

 

FTFC has net operating loss carryforwards of $5,035,767$3,685,729 expiring in 20242027 through 2033. FTFC has capital loss carryforwards of $42,500 expiring in 2018 that are subject to a full valuation allowance as of December 31, 2017 and 2016 since it is not probable that the capital loss carryforwards will be utilized. During 2017,2019, FTFC utilized $284,560$596,123 of the net operating loss carryforward existing as of January 1, 2017 2019 to offset 20172019 federal taxable income. During 2016,2018, FTFC utilized $299,347$753,915 of the net operating loss carryforward existing as of January 1, 2016 2018 to offset 20162018 federal taxable income.

Due to FTFC’s taxable income generated in 2017,2016,2015 and 2014 and FTFC’s projected taxable income in future years, the valuation allowance on FTFC’s net operating loss carryforward was reduced by $1,699,953 during 2016 since it is probable the entire net operating loss carryforwards will be utilized.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

7. Federal Income Taxes (continued)

During 2017, TLIC utilized the remaining $116,225 net operating loss carryforwards originated from the acquisition of FLAC and existing as of January 1, 2017 to offset a portion of 2017 federal taxable income. During 2016, TLIC utilized $135,000 of the net operating loss carryforward existing as of January 1, 2016 to offset a portion of 2016 federal taxable income.

During 2017,FBLIC utilized the remaining $55,409 net operating loss carry forwards generated in 2016 and existing as of January 1, 2017 to offset a portion of 2017 federal taxable income.

 

The Company has no known uncertain tax benefits within its provision for income taxes beyond the $1,834,910 loss contingency accrued for a lawsuit settlement.taxes. In addition, the Company does not believe it would be subject to any penalties or interest relative to any open tax years and, therefore, have not accrued any such amounts. The Company files U.S. federal income tax returns and income tax returns in various state jurisdictions.  The 20152016 through 20172019 U.S. federal tax years are subject to income tax examination by tax authorities. The Company classifies any interest and penalties (if applicable) as income tax expense in the financial statements.

 

 

8. Reinsurance

 

TLIC participates in ceded and assumed reinsurance in order to provide risk diversification, additional capacity for future growth and limit the maximum net loss potential arising from large risks. TLIC reinsures all amounts of risk on any one life in excess of $75,000$100,000 for individual life insurance with Investors Heritage Life Insurance Company, Optimum Re Insurance Company (“Optimum Re”), RGA Reinsurance Company and Wilton Reassurance Company (“Wilton Re”).

72

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

8. Reinsurance(continued)

 

TLIC is a party to an Automatic Retrocession Pool Agreement (the “Reinsurance Pool”) with Optimum Re, Catholic Order of Foresters, American Home Life Insurance Company and Woodmen of the World. The agreement provides for automatic retrocession of coverage in excess of Optimum Re’sRe’s retention on business ceded to Optimum Re by the other parties to the Reinsurance Pool. TLIC’s maximum exposure on any one insured under the Reinsurance Pool is $75,000.$100,000. As of January 1, 2008, the Reinsurance Pool stopped accepting new cessions.

 

Effective September 29, 2005, FLAC and Wilton Re executed a binding letter of intent whereby both parties agreed that FLAC would cede the simplified issue version of its Golden Eagle Whole Life (Final Expense) product to Wilton Re on a 50/50 quota share original term coinsurance basis. The letter of intent was executed on a retroactive basis to cover all applicable business issued by FLAC subsequent to January 1, 2005. Wilton Re agreed to provide various commission and expense allowances to FLAC in exchange for FLAC ceding 50% of the applicable premiums to Wilton Re as they were collected. As of June 24, 2006, Wilton Re terminated the reinsurance agreement for new business issued after the termination date.

 

FBLIC also participates in reinsurance in order to provide risk diversification, additional capacity for future growth and limit the maximum net loss potential arising from large risks. FBLIC reinsures initial amounts of risk on any one life in excess of $75,000$100,000 for individual life insurance with Optimum Re. TLIC and FBLIC also reinsure the accidental death benefit portion of their life policies under a bulk agreement with Optimum Re.

 

To the extent that the reinsurance companies are unable to meet their obligations under the reinsurance agreements, TLIC and FBLIC remain primarily liable for the entire amount at risk.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

 

8. Reinsurance (continued)

ReinsuranceStatutory reinsurance assumed and ceded amounts for TLIC and FBLIC for 20172019 and 20162018 are summarized as follows:

 

 

2017

  

2016

  

2019

  

2018

 

Premiums assumed

 $48,347  $42,342 

Commissions and expense allowances assumed

  105   57 

Benefits assumed

  20,027   21,864 

Reserve credits assumed

  59,464   59,226 

In force amount assumed

  16,478,162   17,621,570 

Premiums assumed

 $1,777,449  $457,512 

Commissions and expense allowances assumed

  1,413,057   194,908 

Benefits assumed

  8,001   33,694 

Reserve credits assumed

  1,279,582   343,140 

In force amount assumed

  41,056,032   17,863,123 
                

Premiums ceded

  350,591   375,796 

Commissions and expense allowances ceded

  3,133   4,716 

Benefits ceded

  447,988   197,467 

Reserve credits ceded

  1,057,596   1,057,934 

In force amount ceded

  48,734,604   53,453,666 

Premiums ceded

  71,936,037   30,445,152 

Commissions and expense allowances ceded

  2,670,202   1,051,766 

Benefits ceded

  1,208,109   356,806 

Reserve credits ceded

  103,142,179   30,686,404 

In force amount ceded

  43,641,121   77,653,688 

Effective January 1, 2018, TLIC entered into an annuity coinsurance agreement with an offshore annuity and life insurance company whereby 90% of TLIC’s annuity considerations originated after December 31, 2017 were ceded to the assuming company. The assuming company contractually reimburses TLIC for the related commissions, withdrawals, settlements, interest credited, submission costs, maintenance costs, marketing costs, excise taxes and other costs plus a placement fee.

In accordance with this annuity coinsurance agreement, TLIC holds assets and recognizes a funds withheld liability for the benefit of the assuming company in an amount at least equal to the annuity reserves in accordance with U.S. statutory accounting principles generated by this ceded business. In addition, the assuming company maintains a trust related to this ceded business amounting to at least an additional 4% of assets above the annuity reserve required under U.S. statutory accounting principles. This coinsurance agreement may be terminated for new business by either party at any time upon 30 days prior written notice to the other party.

In 2019, TLIC entered into a life insurance coinsurance agreement with TAI, effective October 1, 2018, whereby 100% of TAI’s life insurance policies and annuity contracts issued after September 30, 2018 were ceded to TLIC. TLIC contractually reimburses TAI for the related commissions, submission costs, maintenance costs, marketing costs and other costs related to the production of life insurance policies and annuity contracts.

73

 

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

 

 

9. Leases

 

The Company leases 6,769 square feet of office space pursuant to an original five-yearfive-year lease that began October 1, 2010 and was amended on October 1, 2015 for another five-yearfive-year term. Under the terms of the original home office lease, the monthly rent was $7,897$7,897 from October 1, 2010 through September 30, 2015. Under the terms of the amended home office lease, the monthly rent is $8,461$8,461 from October 1, 2015 through September 30, 2016,, $8,630 $8,630 from October 1, 2016 through September 30, 2017, and $8,805$8,805 from October 1, 2017 through September 30, 2018, with increases of two percent each twelve month period$8,920 from October 1, 2018 through September 30, 2019 and $9,161 from October 1, 2019 through September 30, 2020. The Company incurred rent expense (including charges for the lessor’s building operating expenses above those specified in the lease agreement less monthly amortization of the leasehold improvement allowance received from the lessor) of $92,041$97,489 and $93,415$97,063 for the years ended December 31, 2017 2019 and 2016,2018, respectively, under this lease.

 

On January 1, 2011, the Company received a $120,000$120,000 leasehold improvement allowance from the lessor related to the original lease that was fully amortized by September 30, 2015.2015. In accordance with the amended lease on October 1, 2015, the Company was provided an allowance of $54,152$54,152 for leasehold improvements. The leasehold improvement allowance is amortized over the remaining amended non-cancellable lease term and reduced rent expense by $14,491,$8,627 and $1,250$10,830 for both the years ended December 31, 2017, 20162019 and 2015, respectively.2018. The future minimum lease payments to be paid under the amended non-cancellable lease agreement are $106,189,$108,304 and $82,446is $82,446 for the years 2018 through 2020, respectively.year 2020.

 

TLIC owns approximately six and one-halfone-half acres of land located in Topeka, Kansas. A 20,000 square foot office building has been constructed on approximately one-fourthone-fourth of this land.

TLIC executed a two year lease agreement effective January 1, 2015, for 7,500 square feet of its building in Topeka, Kansas. Effective January 1, 2017, this lease was renewed for two years. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance. The monthly lease payments are $8,696were $8,696 for 2015,2016,2017 and 2018.

Effective December 31, 2018, the lease agreement expired without renewal. TLIC renewed a five year lease agreement effective June 1, 2011, for 10,000 square feet in the Topeka, Kansas office building. Beginning June 1, 2014, the lessee can terminate the lease with a 180 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease agreement calls for minimum monthly base lease payments of $17,750.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

9. Leases (continued)$17,750.

 

This 10,000 square feet lease was renewed for five years to be effective from June 1, 2016 through May 31, 2021, with an option for an additional five years from June 1, 2021 through May 31, 2026. Beginning June 1, 2021, the lessee can terminate the lease with a 120 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease agreement calls for a monthly lease payment of $16,598$16,598 from June 1, 2016 through June 30, 2016.2016. Starting July 1, 2016, the lease agreement includes an $88,833$88,833 tenant improvement allowance that is amortized over 59 months with interest at 5.00%. The monthly lease payments are $18,299were $18,299 from July 1, 2016 through June 30,May 31, 2017, and $18,376$18,376 from JulyJune 1, 2017 through May 31, 2018, $18,508 from June 1, 2018 through May 31, 2019 and $18,584 from June 1, 2019 through May 31, 2021.

 

A five year lease agreement effective September 1, 2010 automatically renewed on 2,500 square feet of the Topeka, Kansas office building with a 90 day notice by the lessee to terminate the lease. This lease was renewed on September 1, 2015 to run through August 31, 2017 with an option for an additional three years through August 31, 2020. Beginning September 1, 2017, the lessee can terminate the lease with a 120 day written notice. The terms of the lease leave TLIC responsible for paying real estate taxes, building insurance and building and ground maintenance with partial reimbursement from the lessee. The lease payments are $4,236$4,236 per month from September 1, 2015 through August 31, 2016, $4,242$4,242 from September 1, 2016 through August 31, 2017, $4,263 from September 30,1, 2017 through August 31, 2018, $4,293 from September 1, 2018 through August 31, 2019 and $4,263$4,310 from OctoberSeptember 1,, 2017 2019 through December 31, 2017.2019.

 

The future minimum lease payments to be received under the non-cancellable lease agreements are $324,858,$220,512,$220,512$223,008 and $91,880$92,920 for the years 2018 through 2020 and 2021, respectively.

 

74

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

 

 

10. Shareholders’ Equity and Statutory Accounting Practices

 

TLIC is domiciled in Oklahoma and prepares its statutory financial statements in accordance with statutorystatutory accounting practices prescribed or permitted by the OID. FBLIC is domiciled in Missouri and prepares its statutory financial statements in accordance with statutory accounting practices prescribed or permitted by the Missouri Department of Insurance.MDOI. Prescribed statutory accounting practices include publications of the National Association of Insurance Commissioners, state laws, regulations, and general administrative rules. Permitted statutory accounting practices encompass all accounting practices not so prescribed. Statutory accounting practices primarily differ from U.S. GAAP by charging policy acquisition costs to expense as incurred, establishing future policy benefit liabilities using different actuarial assumptions and valuing investments, deferred taxes, and certain assets on a different basis.

 

The statutory net income for TLIC amounted to $243,754$652,807 and $1,927,154$2,098,488 for the years ended December 31, 2017 2019 and 2016,2018, respectively. The statutory capital and surplus of TLIC was $11,248,234$12,451,837 and $11,129,493$12,686,538 as of December 31,2017 2019 and 2016,2018, respectively. The statutory net income (loss) for FBLIC amounted to ($1,528,459)($2,150,286) and $6,645$1,001,594 for the years ended December 31, 2017 2019 and 2016,2018, respectively. The statutory capital and surplus of FBLIC was $7,603,475$9,185,113 and $9,141,799$7,400,476 as of December 31, 2017 2019 and 2016,2018, respectively.

 

TLIC is subject to Oklahoma laws and FBLIC is subject to Missouri laws that limit the amount of dividends insurance companies can pay to stockholders without approval of the respective Departments of Insurance.Insurance. The maximum dividend, which may be paid in any twelve-monthtwelve-month period without notification or approval, is limited to the greater of 10% of statutory surplus as of December 31 of the preceding year or the net gain from operations of the preceding calendar year. Cash dividends may only be paid out of surplus derived from realized net profits. Based on these limitations, there is capacity for TLIC to pay a dividend up to $1,124,823$1,245,184 in 20182020 without prior approval. In addition, based on those limitations, there is the capacity for FBLIC to pay a dividend up to $760,348$918,511 in 20182020 without prior approval. FBLIC paid dividends of $1,000,000$760,347 to TLIC in 2016.2018. These dividends are eliminated in consolidation. TLIC has paid no dividends to FTFC.

 


75

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

 

11.Segment Data

 

TheThe Company has a life insurance segment, consisting of the life insurance operations of TLIC and FBLIC, an annuity segment, consisting of the annuity operations of TLIC and FBLIC and a corporate segment. Results for the parent company and the operations of FTCC, after elimination of intercompany amounts, are allocated to the corporate segment.

 

These segments as of and for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

Year Ended December 31,

  

Year Ended December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Revenues:

        

Life insurance operations

 $18,308,660  $14,996,543 

Annuity operations

  14,061,953   11,135,950 

Corporate operations

  359,224   585,997 

Total

 $32,729,837  $26,718,490 
     

Income (loss) before income taxes:

        

Life insurance operations

 $(207,655) $866,648 

Annuity operations

  2,280,615   1,271,600 

Corporate operations

  269,923   281,534 

Total

 $2,342,883  $2,419,782 
     

Depreciation and amortization expense:

        

Life insurance operations

 $2,528,920  $2,081,066 

Annuity operations

  934,041   759,091 

Total

 $3,462,961  $2,840,157 

Revenues:

        

Life insurance operations

 $27,170,994  $21,985,441 

Annuity operations

  21,931,249   16,739,274 

Corporate operations

  674,452   516,380 

Total

 $49,776,695  $39,241,095 

Income before income taxes:

        

Life insurance operations

 $621,436  $780,362 

Annuity operations

  7,109,199   5,369,900 

Corporate operations

  488,981   454,005 

Total

 $8,219,616  $6,604,267 

Depreciation and amortization expense:

        

Life insurance operations

 $3,663,864  $3,738,531 

Annuity operations

  817,243   302,772 

Total

 $4,481,107  $4,041,303 

 

 

December 31,

  

December 31,

 
 

2017

  

2016

  

2019

  

2018

 

Assets:

        

Life insurance operations

 $56,780,793  $50,577,282 

Annuity operations

  328,727,443   275,745,766 

Corporate operations

  5,619,438   6,929,565 

Total

 $391,127,674  $333,252,613 

Assets:

        

Life insurance operations

 $99,612,420  $69,756,013 

Annuity operations

  500,738,949   357,797,728 

Corporate operations

  4,585,005   5,953,109 

Total

 $604,936,374  $433,506,850 

 

 

 

12. Concentrations of Credit Risk

 

Credit risk is limited by diversifying the Company’sCompany’s investments. The Company maintains cash and cash equivalents at multiple institutions. The Federal Deposit Insurance Corporation insures accounts up to $250,000.$250,000. Uninsured balances aggregate $21,835,216$18,089,331 as of December 31, 2017. 2019. Other funds are invested in mutual funds that invest in U.S. government securities. The Company monitors the solvency of all financial institutions in which it has funds to minimize the exposure for loss. The Company has not experienced any losses in such accounts.

The Company’s lottery prize receivables due from various states and the geographical distribution of the Company’s mortgage loans by state are summarized in Note 2.

 


76

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

 

13. Contingent Liabilities

 

A lawsuit filed by the Company and Chairman, President and Chief Executive Officer, Gregg E. Zahn, in 2013 against former Company Board of Directors member Wayne Pettigrew and Mr. Pettigrew's company, Group & Pension Planners, Inc. (the "Defendants"), concluded on on February 17, 2017.  The lawsuit was filed in the District Court of Tulsa County, Oklahoma (Case No. CJ-2013-03385) CJ-2013-03385).  In the lawsuit, the Company alleged that Mr. Pettigrew had defamed the Company by making untrue statements to certain shareholders of the Company, to the press and to regulators of the state of Oklahoma and had breached his fiduciary duties.  Mr. Pettigrew denied the allegations.

 

The jury concluded that Mr. Pettigrew, while still a member of the Company’sCompany’s Board of Directors, did, in fact, make untrue statements regarding the Company and Mr. Zahn and committed breaches of his fiduciary duties to the Company and the jury awarded the Company $800,000$800,000 of damages against Mr. Pettigrew.  In addition, the jury found that Mr. Pettigrew had defamed Mr. Zahn and intentionally inflicted emotional distress on Mr. Zahn and awarded Mr. Zahn $3,500,000$3,500,000 of damages against Mr. Pettigrew.  In addition to the damages awarded by the jury, the Company and Mr. Zahn have initiated steps to aggressively communicate the correction of the untrue statements to outside parties.

 

Mr. Pettigrew has appealed this decision but has failed to post andecision.  The appeal bond. Aschallenged two trial court judgments based on separate verdicts against him in the jury trial.  On February 28, 2020, the Court of Civil Appeals of the state of Oklahoma reversed the judgments entered by the trial court and remanded the case for a consequence,new trial.  The Court of Appeals reversal, however, is not final.  The Company will request that the Court of Appeals grant a rehearing and reverse its decision.  Should it not do so, the Company andwill petition the Oklahoma Supreme Court to reverse the Court of Appeals decision.

In 2013, the Company’s Board of Directors, represented by independent counsel, concluded that there was no action to be taken against Mr. Zahn are inand that the process of executing on the judgments againstallegations by Mr. Pettigrew’s assets. were without substance.  The Company was also informed back in 2013 by the Oklahoma Insurance Department that it would take no action and Mr. Zahn have so far collected some property and moneywas also informed in 2013 that the execution process and will continue to execute on the judgments. Any money or property collected to date during the executionOklahoma Department of Securities, after its investigation of the judgments are heldallegations, concluded that no proceedings were needed with respect to the alleged matters.  It remains the Company’s intention to again vigorously prosecute this action against the Defendants for damages and for correction of the defamatory statements.  In the opinion of the Company’s management, the ultimate resolution of any contingencies that may arise from this litigation is not considered material in escrow by a third party, have not been reflected inrelation to the December 31, 2017 consolidated financial statements, would have to be returned to Mr. Pettigrew inposition or results of operations of the event the judgments are reversed by the appellate courts.Company.

 

Prior to being acquired by TLIC, FBLIC developed, marketed, and sold life insurance products known as “Decreasing Term to 95” policies. On January 17, 2013, FBLIC’s Board of Directors voted that, effective March 1, 2013, it was not approving, and therefore was not providing, a non-guaranteed dividend for the Decreasing Term to 95 policies. policies since that group of policies was not producing a positive divisible surplus to allow the payment of a non-guaranteed dividend.

On November 22,2013, a lawsuit was filed in the Circuit Court of Greene County, Missouri asserting claims by two individuals and a class of Missouri residents against FBLIC relating to this decision.decision to not pay a non-guaranteed dividend. A trial was held November 27, 2017 through December 1, 2017 onregarding those class and individual claims. During 2018, a settlement was reached by the individual claims of two policyholders asserting fraudparties and negligent misrepresentation and on claims of a class of Missouri residents asking the Court to (1) find thatapproved the dividend provisions in the Decreasing Term to 95 policies violate Missouri law, specifically, § 376.360 RSMo.; (2) order that the policies are void ab initio; and (3) order thatsettlement agreement on June 11, 2018. FBLIC return all premiums collected under these policies, plus interest and attorneys’ fees.

Following the conclusion of the trial, subject to the approval of the Court, the parties reached a settlement resolving of both the individual and class claims. If approved by the Court, FBLIC will pay $1.85paid $1.85 million as accrued in the consolidated financial statements to resolve all class and individual claims and all active Decreasing Term to 95 policies for individuals in the class will bewere cancelled. A hearing date for approval of the settlement has not yet been scheduled.

 

Guaranty fund assessments, brought about by the insolvency of life and health insurers, are levied at the discretion of the various state guaranty fund associations to cover association obligations. In most states, guaranty fund assessments may be taken as a credit against premium taxes, typically over a five-yearfive-year period.

 

 

 

14. Related Party Transactions

 

On April 15, 2017,2019, the Company renewed its previous one-yearone-year loan of $400,000$400,000 to its former Chairman. The renewed loan has a term of one year and a contractual interest rate of 5.00%. The loan is collateralized by 100,000 shares of the Company’s Class A Common stock owned by the former Chairman. This loan is included in other assets in the consolidated statements of financial position.

 


77

 

First Trinity Financial Corporation and SubsidiariesSubsidiaries

Notes to Consolidated Financial StatementsStatements

December 31, 20172019 and 20162018

 

 

15. Other Comprehensive Income (Loss) and Accumulated Other Comprehensive Income (Loss)

 

The changes in the components of the Company’sCompany’s accumulated other comprehensive income (loss) for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

  

Years Ended December 31, 2017 and 2016

 
  

Unrealized

         
  

Appreciation

      

Accumulated

 
  

(Depreciation) on

  

Adjustment to

  

Other

 
  

Available-For-Sale

  

Deferred Acquisition

  

Comprehensive

 
  

Securities

  

Costs

  

Income (Loss)

 

Balance as of January 1, 2017

 $831,917  $(13,241) $818,676 

Other comprehensive income before reclassifications, net of tax

  3,995,829   (68,869)  3,926,960 

Less amounts reclassified from accumulated other comprehensive income, net of tax

  (15,315)  -   (15,315)

Other comprehensive income

  4,011,144   (68,869)  3,942,275 

Balance as of December 31, 2017

 $4,843,061  $(82,110) $4,760,951 
             

Balance as of January 1, 2016

 $(2,695,876) $40,059  $(2,655,817)

Other comprehensive income before reclassifications, net of tax

  3,904,143   (53,300)  3,850,843 

Less amounts reclassified from accumulated other comprehensive income, net of tax

  376,350   -   376,350 

Other comprehensive income

  3,527,793   (53,300)  3,474,493 

Balance as of December 31, 2016

 $831,917  $(13,241) $818,676 
  

Unrealized

         
  

Appreciation

      

Accumulated

 
  

(Depreciation) on

  

Adjustment to

  

Other

 
  

Available-For-Sale

  

Deferred Acquisition

  

Comprehensive

 
  

Securities

  

Costs

  

Income (Loss)

 
  

Year Ended December 31, 2019

 
             

Balance as of January 1, 2019

 $(2,584,643) $8,012  $(2,576,631)

Other comprehensive income before reclassifications, net of tax

  12,998,677   (23,675)  12,975,002 

Less amounts reclassified from accumulated other comprehensive income having no credit losses, net of tax

  781,711   -   781,711 

Other comprehensive income

  12,216,966   (23,675)  12,193,291 

Balance as of December 31, 2019

 $9,632,323  $(15,663) $9,616,660 

  

Year Ended December 31, 2018

 

Balance as of January 1, 2018

 $4,843,061  $(82,110) $4,760,951 

Other comprehensive loss before reclassifications, net of tax

  (7,233,303)  90,122   (7,143,181)

Less amounts reclassified from accumulated other comprehensive loss having no credit losses, net of tax

  194,401   -   194,401 

Other comprehensive loss

  (7,427,704)  90,122   (7,337,582)

Balance as of December 31, 2018

 $(2,584,643) $8,012  $(2,576,631)

 

The pretax components of the Company’s other comprehensive income (loss) and the related income tax expense (benefit) for each component for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

 

 

Year Ended December 31, 2017

      

Income Tax

     
     

Income Tax

          

Expense

     
     

Expense

      

Pretax

  

(Benefit)

  

Net of Tax

 
 

Pretax

  

(Benefit)

  

Net of Tax

  

Year Ended December 31, 2019

 

Other comprehensive income:

            

Change in net unrealized gains on available-for-sale securities:

            

Unrealized holding gains arising during the period

 $5,071,141  $1,075,312  $3,995,829 

Less reclassification adjustment for net losses included in income

  (19,437)  (4,122)  (15,315)

Net unrealized gains on investments

  5,090,578   1,079,434   4,011,144 

Adjustment to deferred acquisition costs

  (87,402)  (18,533)  (68,869)

Total other comprehensive income

 $5,003,176  $1,060,901  $3,942,275 

Other comprehensive income:

            

Change in net unrealized gains on available-for-sale securities:

            

Unrealized holding gains arising during the period

 $16,454,021  $3,455,344  $12,998,677 

Reclassification adjustment for net gains included in operation having no credit losses

  989,507   207,796   781,711 

Net unrealized gains on investments

  15,464,514   3,247,548   12,216,966 

Adjustment to deferred acquisition costs

  (29,968)  (6,293)  (23,675)

Total other comprehensive income

 $15,434,546  $3,241,255  $12,193,291 

 

Other comprehensive income:

  Year Ended December 31, 2016 

Change in net unrealized gains on available-for-sale securities:

            

Unrealized holding gains arising during the period

 $4,880,178  $976,035  $3,904,143 

Less reclassification adjustment for net gains included in income

  470,438   94,088   376,350 

Net unrealized gains on investments

  4,409,740   881,947   3,527,793 

Adjustment to deferred acquisition costs

  (66,626)  (13,326)  (53,300)

Total other comprehensive income

 $4,343,114  $868,621  $3,474,493 
  

Year Ended December 31, 2018

 

Other comprehensive loss:

            

Change in net unrealized losses on available-for-sale securities:

            

Unrealized holding losses arising during the period

 $(9,156,080) $(1,922,777) $(7,233,303)

Reclassification adjustment for net gains included in operation having no credit losses

  246,078   51,677   194,401 

Net unrealized losses on investments

  (9,402,158)  (1,974,454)  (7,427,704)

Adjustment to deferred acquisition costs

  114,079   23,957   90,122 

Total other comprehensive loss

 $(9,288,079) $(1,950,497) $(7,337,582)

78

First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

15. Other Comprehensive Income (Loss) and Accumulated Other Comprehensive Income (Loss) (continued)

 

Realized gains and losses on the sales of investments are determined based upon the specific identification method and include provisions for other-than-temporary impairments where appropriate.


First Trinity Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2017 and 2016

15. Other Comprehensive Income and Accumulated Other Comprehensive Income (Loss)(continued)

 

The pretax and the related income tax components of the amounts reclassified from the Company’sCompany’s accumulated other comprehensive income (loss) to the Company’s consolidated statements of operations for the years ended December 31, 2017 2019 and 20162018 are summarized as follows:

  

Years Ended December 31,

 

Reclassification Adjustments

 

2019

  

2018

 

Realized gains on sales of securities (a)

 $989,507  $246,078 

Income tax expense (b)

  207,796   51,677 

Total reclassification adjustments

 $781,711  $194,401 

(a) These items appear within net realized investment gains in the consolidated statements of operations.

 

(b) These items appear within federal income taxes in the consolidated statements of operations.

  

Years Ended December 31,

 

Reclassification Adjustments

 

2017

  

2016

 

Unrealized gains (losses) on available-for-sale securities:

     

Realized gains (losses) on sales of securities (a)

 $(19,437) $470,438 

Income tax expense (benefit) (b)

  (4,122)  94,088 

Total reclassification adjustments

 $(15,315) $376,350 

 

(a)

16. Line of Credit

On November 8, 2019, the Company renewed its $1.5 million line of credit with a bank to provide working capital and funds for expansion.  The terms of the line of credit allows for advances, repayments and re-borrowings through a maturity date of September 15, 2020.  Any outstanding advances will incur interest at a variable interest rate of the prime rate set forth in the Wall Street Journal plus 1% per annum adjusting monthly based on a 360 day year with a minimum interest rate floor of 5%. 

These items appear within net realized investment gains and loss on other-than-temporary impairments in the consolidated statements of operations.

(b)

These items appear within federal income taxes in the consolidated statements of operations.

 


79

 

 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None

 

Item 9A. Controls and Procedures. (This report shall not be deemed to be filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section).

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer (“Certifying Officers”), has evaluated the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934 as amended (“Exchange Act”) as of the end of the fiscal period covered by this Annual Report on Form 10-K. Based upon such evaluation, the Certifying Officers have concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is made known to management, including our Certifying Officers, as appropriate, to allow timely decisions regarding disclosure and that such information is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

In designing and evaluating our disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operating, can provide only reasonable assurance of achieving the desired control objectives, and our management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

Management’sManagement’s Report on Internal Control over Financial Reporting

 

The Company’sCompany’s management is responsible for establishing and maintaining adequate internal control over financial reporting. As of the end of the period covered by this annual report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Certifying Officers, of the effectiveness of the design and operation of the Company’s internal controls over financial reporting as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. The standard measures adopted by management in making its evaluation are the measures in the Internal-Control Integrated Framework (2013) published by the Committee of Sponsoring Organizations of the Treadway Commission. Based upon such evaluation, management has determined that internal control over financial reporting was effective as of December 31, 2017.2019.

 

This annual report does not include an attestation report of the Company’sCompany’s registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to the attestation by the Company’s registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in this annual report.

 

Limitations on the Effectiveness of Controls

 

The Company’sCompany’s management, including the Certifying Officers, does not expect that the disclosure controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.

 

Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management or board override of the control.

 


80

 

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

Changes to Internal Control over Financial Reporting

 

There were no changes in the Company’sCompany’s internal control over financial reporting during the twelve months ended December 31, 20172019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

Item 9B. Other Information

 

None

 

Part III

 

Item 10. Directors, Executive Officers and Corporate Governance

 

The information required by this Item is incorporated by reference from the Company’sCompany’s proxy statement for the 20182020 annual meeting of shareholders to be filed pursuant to Regulation 14A under the Securities Exchange Act of 1934.

 

Item 11. Executive Compensation

 

The information required by this Item is incorporated by reference from the Company’sCompany’s proxy statement for the 20182020 annual meeting of shareholders to be filed pursuant to Regulation 14A under the Securities Exchange Act of 1934.

 

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

The information required by this Item is incorporated by reference from the Company’sCompany’s proxy statement for the 20182020 annual meeting of shareholders to be filed pursuant to Regulation 14A under the Securities Exchange Act of 1934.

 

Item 13. Certain Relationships and Related Transactions, and Director Independence

 

The information required by this Item is incorporated by reference from the Company’sCompany’s proxy statement for the 20182020 annual meeting of shareholders to be filed pursuant to Regulation 14A under the Securities Exchange Act of 1934.

 

Item 14. Principal Accounting Fees and Services

 

The information required by this Item is incorporated by reference from the Company’sCompany’s proxy statement for the 20182020 annual meeting of shareholders to be filed pursuant to Regulation 14A under the Securities Exchange Act of 1934.

 

Item 15. Exhibits

 

The exhibits are listed in the Exhibit Index, which is incorporated herein by reference.

 


81

 

SIGNATURESSIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 FIRST TRINITY FINANCIAL CORPORATION 
    
Date March 12, 20208, 2018  By/s/ Gregg E. Zahn 
  Gregg E. Zahn 
  President, Chief Executive Officer and Director 

 

 

In accordance with Section 13 or 15(d) of the Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 FIRST TRINITY FINANCIAL CORPORATION 
    
Date March 12, 20208, 2018  By/s/ Jeffrey J. Wood 
  Jeffrey J. Wood 
  Chief Financial Officer 

 

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

By

/s/ Gregg E. Zahn

 

Date March 12, 20208, 2018

 

Gregg E. Zahn

  
 

Chairman of the Board, President, Chief Executive Officer and Director

By

/s/ William S. Lay

Date March 12, 2020

William S. Lay

Vice President, Chief Investment Officer and Director

By

/s/ Bill H. Hill

Date March 12, 2020

Bill H. Hill, Director

  
    
By

/s/ William S. LayWill W. Klein

 

Date March 12, 20208, 2018

 William S. Lay
Vice President, Chief Investment Officer and

Will W. Klein, Director

  
    
By

/s/ Bill H. HillGerald J. Kohout

 

Date March 12, 20208, 2018

 Bill H. Hill,

Gerald J. Kohout, Director

  
    
By

/s/ Will W. KleinCharles W, Owens

 

Date March 12, 20208, 2018

 Will

Charles W. Klein,Owens, Director

  
    
By

/s/ Gerald J. KohoutGeorge E. Peintner

 

Date March 12, 20208, 2018

 Gerald J. Kohout,

George E, Peintner, Director

  
    
By/s/ Charles W, OwensDate  March 8, 2018
Charles W. Owens, Director
By/s/ George E. PeintnerDate  March 8, 2018
George E, Peintner, Director
By

/s/ Gary L. Sherrer

 

Date March 12, 20208, 2018

 

Gary L. Sherrer, Director

  

 


82

 

EXHIBIT INDEX

 

Exhibit

Number 

Description of Exhibit
   

3.1

Amended Certificate of Incorporation, incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed June 17, 2009.

 

3.2

By-laws, as amended and restated, incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed May 1, 2009.

 

4.1

Specimen Stock Certificate, incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form 10SB12G filed April 30, 2007.

 

5.1

Opinion of Cooper & Newsome PLLP, incorporated by reference to Exhibit 5.1 of the Pre-Effective Amendment No. 2 to the Registration Statement on Form S-1/A filed June 23, 2010.

 

5.2

Opinion of Hall, Estill, Hardwick, Gable, Golden & Nelson, P.C., incorporated by reference to Exhibit 5.2 of the Pre-Effective Amendment No. 3 to the Registration Statement on Form POS AM filed March 31, 2011.

5.3

Opinion of Hall, Estill, Hardwick, Gable, Golden & Nelson, P.C., incorporated by reference to Exhibit 5.3 of the Pre-Effective Amendment No. 3 to the Registration Statement on Form POS AM filed April 3, 2012.

10.1

Administrative Service Agreement between TLIC (formerly FLAC) and Investors Heritage Life Insurance Company, incorporated by reference as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 17, 2009.

10.2

Lease Agreement, incorporated by reference as Exhibit 10.2 to the Company’s Registration Statement on Form 10SB12G filed April 30, 2007.

 

10.310.2

Reinsurance Agreement with Investors Heritage Life Insurance Company is incorporated by reference as Exhibit 10.3 to the Company’s Registration Statement on Form 10SB12G/A filed July 23, 2007.

10.4

Reinsurance Agreement with Munich American Reinsurance Company is incorporated by reference as Exhibit 10.4 to the Company’s registration statement on Form 10SB12G/A filed July 23, 2007.

10.5

First Amendment to Lease Agreement between First Trinity Financial Corporation and Amejak Limited Partnership dated July 1, 2008, incorporated by reference as Exhibit 10.6 to the Company’s Annual report on Form 10-K filed April 14, 2009.

10.6

Supplemental Lease Agreement dated July 10, 2006 between First Life America Corporation and the United States of America, incorporated by reference as Exhibit 10.7 of the Company’s Annual Report on Form 10-K filed April 14, 2009.

 

10.710.3

Supplemental Lease Agreement dated August 2, 2006 between First Life America Corporation and the United States of America, incorporated by reference as Exhibit 10.8 of the Company’s Annual Report on Form 10-K filed April 14, 2009.

10.8

Employment Agreement of William S. Lay, dated April 18, 2009, incorporated by reference as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed April 22, 2009.

10.9

Loan agreement between First Trinity Capital Corporation and First National Bank of Muskogee dated March 12, 2009, incorporated by reference as Exhibit 10.1 to the company’s Quarterly Report on Form 10-Q filed May 15, 2009.


EXHIBIT INDEX (continued)

Exhibit

Number

Description of Exhibit
   

10.1010.4

Loan guaranty agreement between First Trinity Capital Corporation and First National Bank of Muskogee dated March 12, 2009, incorporated by reference as Exhibit 10.2 to the company’s Quarterly Report on Form 10-Q filed May 15, 2009.

10.11

Administrative Services Agreement between First Life America Corporation and Investors Heritage Life Insurance Company dated June 16, 2009, incorporated by reference as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 17, 2009.

10.12

First Amendment to Administrative Services Agreement between Trinity Life Insurance Company and Investors Heritage Life Insurance Company incorporated by reference as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed June 17, 2009.

10.13

Amendment to Employment Agreement of William S. Lay dated April 23, 2010, incorporated by reference as Exhibit 10.1 of the Company’s Current Report on Form 8-K filed April 28, 2010.

10.14

Employment Agreement of Gregg E. Zahn, President, dated June 7, 2010, incorporated by reference as Exhibit 10.1 of the Company’s Current Report on Form 8-K filed June 11, 2010.

 

10.1510.5

Second Amendment to Lease Agreement between First Trinity Financial Corporation and Amejak Limited Partnership dated June 16, 2010, incorporated by reference as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 22, 2010.

 

10.1610.6

Amendment to Employment Agreement of Gregg E. Zahn, President, dated December 8, 2011, incorporated by reference as Exhibit 10.6 of the Company’s Current Report on Form 8-K filed December 13, 2011.

 

10.1710.7

Employment Agreement of William S. Lay, dated December 8, 2011, incorporated by reference as Exhibit 10.5 of the Company’s Current Report on Form 8-K filed December 13, 2011.

10.18

Employment Agreement of Jeffrey J. Wood, dated December 8, 2011, incorporated by reference as Exhibit 10.4 of the Company’s Current Report on Form 8-K filed December 13, 2011.

 

10.1910.8

Not Used

10.20

Amendment to Employment Agreement of Gregg E. Zahn, President, dated April 9, 2013, incorporated by reference as Exhibit 10.20 of the Company’s Current Report on Form 8-K filed April 11, 2013.

 

10.2110.9

Employment Agreement of Jeffrey J. Wood, dated April 9, 2013, incorporated by reference as Exhibit 10.21 of the Company’s Current Report on Form 8-K filed April 11, 2013.

 

10.2210.10

Employment Agreement of William S. Lay, dated December 12, 2013, incorporated by reference as Exhibit 10.22 of the Company’s Current Report on Form 8-K filed December 12, 2013.

10.23

Employment Agreement of William S. Lay, dated December 12, 2015, incorporated by reference as Exhibit 10.23 of the Company’s Current Report on Form 8-K filed December 14, 2015.

10.24

Employment Agreement of Jeffrey J. Wood, dated December 23, 2015, incorporated by reference as Exhibit 10.24 of the Company’s Current Report on Form 8-K filed December 28, 2015.


EXHIBIT INDEX (continued)

Exhibit

Number

Description of Exhibit
   

10.11

10.25

Amendment to Employment Agreement of Jeffrey J. Wood, dated February 26, 2016, incorporated by reference as Exhibit 10.25 of the Company’s Current Report on Form 8-K filed February 29, 2016.

 

10.2610.12

Amendment to Employment Agreement of Gregg E. Zahn, President, dated September 5, 2017, incorporated by reference as Exhibit 10.26 of the Company’s Current Report on Form 8-K filed September 8, 2017.

 

17.1

Resignation Letter of Board of Director Member Shannon B. Young dated August 5, 2012, incorporated by reference as Exhibit 17.1 of the Company’s Current Report on Form 8-K filed August 10, 2012.

17.2

Addendum 1 dated August 9, 2012 to Resignation Letter of Board of Director Member Shannon B. Young dated August 4, 2012, incorporated by reference as Exhibit 17.2 of the Company’s Current Report on Form 8-K/A filed August 10, 2012.

17.3

Addendum 2 dated August 10, 2012 to Resignation Letter of Board of Director Member Shannon B. Young dated August 5, 2012, incorporated by reference as Exhibit 17.3 of the Company’s Current Report on Form 8-K/A filed August 10, 2012.

17.4

Resignation Letter of Board of Director Member G. Wayne Pettigrew dated April 8, 2013 (received by mail on April 10, 2013), incorporated by reference as Exhibit 17.4 of the Company’s Current Report on Form 8-K filed April 15, 2013.

17.5

Addendum dated April 16, 2013 to Resignation Letter of Board of Director Member G. Wayne Pettigrew dated April 8, 2013 (received by mail on April 10, 2013), incorporated by reference as Exhibit 17.5 of the Company’s Current Report on Form 8-K/A filed April 17, 2013.

21.1*

Subsidiaries of First Trinity Financial Corporation.

21.2

Letter to Jeffrey Reidler, Division of Corporate Finance, United States Securities and Exchange Commission, incorporated by reference as Exhibit 21.2 of the Company’s Pre-Effective Amendment No. 4 to the Registration Statement on Form POS AM filed April 3, 2012.

23.1

Consent of Cooper & Newsome PLLP (included as part of its opinion), incorporated by reference as Exhibit 5.1 of the Pre-Effective Amendment No. 2 to the Registration Statement on Form S-1/A filed June 23, 2010.

23.2

Consent of Kerber, Eck and Braeckel, LLP, incorporated by reference as Exhibit 23.2 of the Pre-Effective Amendment No. 1 to the Registration Statement on Form S-1/A filed May 17, 2010.

23.3

Consent of Hall, Estill, Hardwick, Gable, Golden & Nelson, P.C., (included as part of its opinion), incorporated by reference as Exhibit 5.2 of the Pre-Effective Amendment No. 3 to the Registration Statement on Form POS AM filed March 31, 2011.

23.4

Consent of Kerber, Eck and Braeckel, LLP, incorporated by reference as Exhibit 23.4 of the Company’s Pre-Effective Amendment No. 3 to Registration Statement on Form POS AM filed March 31, 2011.

* Filed herewith


83

 

EXHIBIT INDEX (continued)

 

Exhibit

Number 

Description of Exhibit
   

10.13

 

23.5

ConsentEmployment Agreement of Seaver & Forck, CPAs,William S. Lay, dated December 6, 2018, incorporated by reference toas Exhibit 23.110.27 of the Company’s Current Report on Form 8-K/A8-K filed March 9, 2012.December 7, 2018.

 

23.610.14

ConsentAmendment to Employment Agreement of Kerber, Eck and Braeckel, LLP,Jeffrey J. Wood, dated March 14, 2019, incorporated by reference toas Exhibit 23.410.28 of the Company’s Pre-Effective Amendment No. 4 to Registration StatementCurrent Report on Form POS AM8-K filed April 3, 2012.March 20, 2019.

 

24.121.1*

Subsidiaries of First Trinity Financial Corporation.

24.1*

Powers of Attorney (included in the signature pages hereto, and incorporated herein by reference).

 

31.1*

Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer.

 

31.2*

Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer.

 

32.1*

Section 1350 Certification of Principal Executive Officer.

 

32.2*

Section 1350 Certification of Principal Financial Officer.

 

99.1

Oklahoma Insurance Holding Company Disclaimer of Control of Gregg Zahn, incorporated by reference to Exhibit 99.1 to the Company’s Registration Statement on Form 10SB12G filed on April 30, 2007.

99.2

Form of Promotional Shares Escrow Agreement (six year restriction), is incorporated by reference to Exhibit 99.2 to the Company’s Registration Statement on Form 10SB12G filed April 30, 2007.

99.3

Form of Promotional Shares Escrow Agreement (four year restriction), is incorporated by reference to Exhibit 99.3 to the Company’s Registration Statement on Form 10SB12G filed on April 30, 2007.

99.4

Termination of Oklahoma Insurance Holding Company Disclaimer of Control between the Oklahoma Department of Insurance and Gregg Earl Zahn dated August 2, 2007 is incorporated by reference to Exhibit 99.4 to the Company’s Form 10KSB filed on March 31, 2008.

99.5

First Life America Corporation unaudited financial statements for the period ending September 30, 2008, incorporated by reference to Exhibit 99.5 to the Company’s Form 10-K filed on April 14, 2009.

99.6

First Life America Corporation audited financial statements for the years ended December 31, 2007 and 2006, incorporated by reference to Exhibit 99.6 to the Company’s Form 10-K filed on April 14, 2009.

99.7

Pro forma condensed financial information for the acquisition of First Life America Corporation on December 23, 2008, incorporated by reference to Exhibit 99.7 to the Company’s Form 10-K filed on April 14, 2009.

99.8

Form R Oklahoma Redomestication Application of First Life America Corporation, incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed June 17, 2009.

99.9

Completion of acquisition of First Life America Corporation, incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed January 27, 2009.

* Filed herewith


EXHIBIT INDEX (continued)

Exhibit

Number

Description of Exhibit

99.10

Subscription Agreement, incorporated by reference to Exhibit 99.10 of the Pre-Effective Amendment No. 2 to the Registration Statement on Form S-1/A filed June 23, 2010.

99.11

Subscription Escrow Agreement, as amended on March 31, 2011, incorporated by reference to Exhibit 99.10 to the Company’s Form POS AM filed on March 31, 2011.

99.12

Form A Application Missouri Statement Regarding the Acquisition of Control or Merger of Domestic Insurer Family Benefit Life Insurance Company on August 25, 2011, incorporated by reference to Exhibit 99.13 to the Company’s Form 8-K filed on August 31, 2011.

99.13

Missouri Approval Regarding the Acquisition of Control or Merger of Domestic Insurer Family Benefit Life Insurance Company on October 14, 2011, incorporated by reference to the Company’s Form 8-K filed on October 19, 2011.

99.14

Completion of acquisition of Family Benefit Life Insurance Company, incorporated by reference to Exhibit 99.18 to the Company’s Current Report on Form 8-K filed December 28, 2011.

99.15

Family Benefit Life Insurance Company audited financial statements for the years ended December 31, 2010 and 2011, incorporated by reference to Exhibit 99.19 to the Company’s Form 8-K/A filed on March 9, 2012.

99.16

Unaudited Pro forma financial statements for the acquisition of Family Benefit Life Insurance Company as of and for the year ended December 31, 2011, incorporated by reference to Exhibit 99.20 to the Company’s Form 8-K/A filed on March 9, 2012.

101.INS**

XBRL Instance

 

101.SCH**

XBRL Taxonomy Extension Schema

 

101.CAL**

XBRL Taxonomy Extension Calculation

 

101.DEF**

XBRL Taxonomy Extension Definition

 

101.LAB**

XBRL Taxonomy Extension Labels

 

101.PRE**

XBRL Taxonomy Extension Presentation

 

**XBRL

Information is furnished and not filed as part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under These sections.

*Filed herewith

 

89

84