UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K




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

                   For the fiscal year ended December 31, 2002

                          Commission File Number 0-4690



                        FINANCIAL INDUSTRIES CORPORATION
             (Exact name of registrant as specified in its charter)


      TEXAS                                           74-2126975
State of Incorporation                   (I.R.S. Employer Identification number)


6500 River Place Boulevard, Building One, Austin, Texas  78730
(Address of Principal Executive Offices)               (Zip Code)


(512) 404-5050  (Registrant's Telephone Number, including area code)


Securities Registered pursuant to Section 12(b) of the Act:  None

Securities Registered pursuant to Section 12(g) of the Act:

        Common Stock, $.20 par value
             (Title of Class)

                                     - 1 -





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 and (2) has been subject to such filing requirements for
the past 90 days. YES [X] 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. [ ]

Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). YES [X] NO [ ]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant on February 28, 2003,  based on the closing sales price in the Nasdaq
National Market ($14.80), was $118,977,156.

The number of shares  outstanding of  Registrant's  common stock on February 28,
2003 was 9,607,427.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy  Statement in connection  with the 2003 Annual  Meeting of
Shareholders - Part III.

                                     - 2 -





                           Forward-Looking Statements

Except for  historical  factual  information  set forth in this Annual Report on
Form 10-K, the statements,  analyses,  and other  information  contained in this
report relating to trends in Financial Industries  Corporation(the  "Company" or
"FIC")'s  operations  and  financial  results,  the  markets  for the  Company's
products,   the  future   development  of  the  Company's   business,   and  the
contingencies and uncertainties to which the Company may be subject,  as well as
other  statements  including  words  such as  "anticipate,"  "believe,"  "path,"
"estimate,"   "expect,"  "intend"  and  other  similar  expressions   constitute
forward-looking statements under the Private Securities Litigation Reform Act of
1995. Such statements are made based upon management's  current expectations and
beliefs concerning the financial results, economic conditions and are subject to
known and unknown risks,  uncertainties  and other factors  contemplated  by the
forward-looking  statements.  Such  factors  include,  among other  things:  (1)
general economic  conditions and other factors,  including  prevailing  interest
rate levels and stock market performance, which may affect the ability of FIC to
sell its products,  the market value of FIC's investments and the lapse rate and
profitability of policies;  (2) FIC's ability to achieve  anticipated  levels of
operational efficiencies and cost-saving  initiatives;  (3) customer response to
new products,  distribution channels and marketing  initiatives;  (4) mortality,
morbidity  and  other  factors  which  may  affect  the  profitability  of FIC's
insurance  products;  (5) changes in the Federal income tax laws and regulations
which may affect the  relative tax  advantages  of some of FIC's  products;  (6)
increasing  competition in the sale of insurance and  annuities;  (7) regulatory
changes or actions, including those relating to regulation of insurance products
and insurance companies; (8) ratings assigned to FIC's insurance subsidiaries by
independent rating  organizations such as A.M. Best Company,  which FIC believes
are  particularly  important  to the  sale of  annuity  and  other  accumulation
products; and (9) unanticipated litigation. There can be no assurance that other
factors not currently  anticipated  by management  will not also  materially and
adversely affect FIC.

                                     - 3 -





                                     PART I

Item 1. Business

General

Financial Industries Corporation ("FIC", the "Company" or the "Registrant") is a
holding company  primarily  engaged in the life insurance  business  through its
ownership of Family Life  Insurance  Company,  ("Family  Life")  Investors  Life
Insurance Company of North America ("Investors Life"), and prior to February 19,
2002, Investors Life Insurance Company of Indiana ("Investors-IN").

FIC was organized as an Ohio corporation in 1968 and was reincorporated in Texas
in 1980.  Its  executive  offices  are  located at 6500 River  Place  Boulevard,
Building One, Austin,  Texas 78730.  Through 1984, FIC's principal  business was
the sale and underwriting of life and health insurance, mainly in the midwestern
and  southwestern  United  States.  During  the  period  from 1985 to 1987,  FIC
acquired a 48.3% equity interest in InterContinental  Life Corporation ("ILCO").
ILCO is a Texas  corporation  which,  prior to May 18, 2001, was publicly traded
and was engaged in the sale and  underwriting  of life  insurance and annuities,
through its subsidiaries, Investors Life and Investors-IN (which was merged into
Investors  Life on  February  19,  2002  with  Investors  Life as the  surviving
entity).  On May 18, 2001,  FIC acquired the remaining  shares of ILCO through a
merger of a subsidiary of FIC with and into ILCO, whereby ILCO shareholders were
issued 1.1 shares of FIC stock for each  share of ILCO stock  outstanding.  See,
"Acquisitions  and  Consolidations  -  Acquisition  of ILCO." In June 1991,  FIC
purchased  Family Life,  a Washington  based life  insurance  corporation,  from
Merrill Lynch Insurance Group, Inc.

FIC and its insurance  subsidiaries have  substantially  identical  managements.
Officers  allocate their time among FIC and its  subsidiaries in accordance with
their comparative requirements.

Acquisitions and Consolidations

     Strategy.  FIC's  business  strategy  has been and  continues to be to grow
internally  and  through  acquisitions,  while  maintaining  an emphasis on cost
controls. Management believes that, under appropriate circumstances,  it is more
advantageous to acquire  companies with books of in-force life insurance than to
produce new  business,  because  initial  underwriting  costs have  already been
incurred and mature business makes possible more predictable profit analysis. It
is also management's  belief that the current  environment in the life insurance
industry  presents  attractive  opportunities  for the  Company to acquire  life
insurance  companies  and blocks of insurance  policies  that  compliment or fit
within the  Company's  existing  marketing  structure  and  product  lines.  The
Company's  objective is to improve the  profitability of acquired  businesses by
consolidating and streamlining the administrative functions of these businesses,
eliminating  unprofitable  products  and  distribution  channels,  applying  its
marketing  expertise to the acquired company's markets and agents and benefiting
from economies of scale.

                                     - 4 -





     Acquisition  of Family Life. FIC acquired  Family Life, a Washington  based
life insurance corporation, from Merrill Lynch Insurance Group, Inc. on June 12,
1991.  Family Life's primary  business is the  underwriting and sale of mortgage
protection life insurance to customers who are mortgage borrowers from financial
institutions  where  Family  Life  has  marketing  relationships.   Family  Life
distributes its insurance  products  primarily  through a national career agency
sales force. See "Business of Insurance Subsidiaries -- Family Life".

     Acquisition of ILCO. In January 1985, FIC acquired  26.53% of ILCO's common
stock.  During the period from 1985 to 1987, FIC acquired additional ILCO common
stock  resulting in an approximate 48% equity interest in ILCO. On May 18, 2001,
pursuant  to  an  Agreement  and  Plan  of  Merger,   as  amended  (the  "Merger
Agreement"), dated as of January 17, 2001, among FIC, ILCO, and ILCO Acquisition
Company, a Texas corporation and wholly-owned  subsidiary of FIC ("Merger Sub"),
Merger Sub was merged with and into ILCO (the "Merger").  ILCO was the surviving
corporation  of the Merger  and  became a  wholly-owned  subsidiary  of FIC.  In
accordance with the Merger Agreement, FIC issued 1.1 shares of common stock, par
value $0.20 per share ("FIC Common Stock"),  for each share of common stock, par
value  $0.22 per share,  of ILCO  outstanding  at the time of the Merger  ("ILCO
Common Stock").  In addition,  each share of ILCO Common Stock issuable pursuant
to  outstanding  options  was assumed by FIC and became an option to acquire FIC
Common  Stock with the  number of shares and  exercise  price  adjusted  for the
exchange ratio in the Merger.

     ILCO's  Acquisitions.  Prior  to May 18,  2001,  ILCO  made  the  following
acquisitions:

          Standard  Life  Insurance  Company.  In November  1986,  ILCO acquired
     Standard  Life  Insurance  Company  ("Standard  Life"),   headquartered  in
     Jackson, Mississippi, for a gross purchase price of $54.5 million.

          Investors Life and Investors Life Insurance Company of California.  In
     December  1988,  ILCO,  through  Standard  Life,  purchased  Investors Life
     Insurance  Company of California  ("Investors-CA")  and Investors Life from
     CIGNA Corporation for a purchase price of $140 million.

          Meridian Life  Insurance  Company.  In February  1995,  ILCO,  through
     Investors Life,  purchased from Meridian Mutual Insurance Company the stock
     of Meridian Life Insurance Company, an Indianapolis-based life insurer, for
     a cash purchase price of $17.1  million.  After the  acquisition,  Meridian
     Life  changed  its name to  Investors  Life  Insurance  Company  of Indiana
     ("Investors-Indiana").

          State  Auto  Life   Insurance   Company.   In  July  1997,   ILCO  and
     Investors-Indiana  acquired  State  Auto Life  Insurance  Company,  an Ohio
     domiciled life insurer, from State Automobile Mutual Insurance Company, for
     an adjusted cash purchase  price of $11.8  million.  Under the terms of the
     transaction, State Auto Life was merged into Investors-Indiana.

                                     - 5 -





          Grinnell Life Insurance  Company.  On June 30, 1998,  ILCO,  through a
     subsidiary,  acquired Grinnell Life Insurance Company ("Grinnell Life") for
     an adjusted  purchase  price of $16.6  million.  A portion of the  purchase
     price  ($12.37  million)  was  paid  by way  of a  dividend  to the  seller
     immediately  prior to the  closing of the  transaction;  the balance of the
     purchase price was paid by ILCO's  subsidiary.  As part of the transaction,
     Grinnell Life was immediately  merged with and into that  subsidiary,  with
     that subsidiary being the surviving entity.

     Consolidation of Acquired Companies.

          Merger   of   ILIC   and   Investors-Indiana.    In   December   1997,
     InterContinental  Life Insurance  Company  ("ILIC"),  a subsidiary of ILCO,
     transferred its domicile from New Jersey to Indiana.  Following  completion
     of the redomestication, ILIC and Investors-Indiana merged, with ILIC as the
     surviving entity in the merger process.  Immediately after the merger, ILIC
     changed its name to Investors  Life Insurance  Company of Indiana.  As used
     hereinafter, the phrase "Investors-IN" shall be used to refer to the merged
     entities.

          Mergers  with  Investors  Life.  Investors  Life  redomesticated  from
     Pennsylvania  to Washington in December of 1992.  Investors-CA  merged into
     Investors  Life on December 31, 1992.  Standard Life merged into  Investors
     Life on June 29,  1993.  On February  19,  2002,  Investors-IN  merged into
     Investors  Life.  In all such  mergers,  Investors  Life was the  surviving
     entity.

FIC's management  believes that the acquisitions and  consolidations of its life
insurance  subsidiaries  have achieved cost  savings,  such as reduced  auditing
expenses  involved in auditing combined  companies;  the savings of expenses and
time resulting from the combined  company being examined by one state  insurance
department (Washington), rather than four (California, Pennsylvania, Mississippi
and  Indiana);  the  reduction  in the number of tax  returns  and other  annual
filings with state insurance departments; and smaller annual fees to do business
and reduced retaliatory premium taxes in most states.

Business of Insurance Subsidiaries

     FIC's growth  strategies  include  marketing and selling life insurance and
annuity products through agents of its insurance  subsidiaries,  Family Life and
Investors Life.

     Family Life. Family Life, which was organized in the State of Washington in
1949,  specializes in providing mortgage  protection life insurance to borrowers
of financial institutions.  Currently, Family Life has active relationships with
36 lenders that provide direct access to their customers.

                                     - 6 -





Family Life's mortgage  protection  business consists of term and universal life
insurance  sold to  homeowners  and is designed to repay or reduce the  mortgage
balances of  policyholders  in the event of their death.  This  business is sold
primarily to customers of independent financial institutions,  often facilitated
by a current  list of borrowers  provided by the  financial  institution.  These
policies often list the lending financial institution as the primary beneficiary
of the life  insurance  policy.  A key  feature of the Family Life system is the
ability to bill and collect premiums through the policyholder's monthly mortgage
payments.  This system enables  Family Life to provide a convenient  solution to
the financial  security needs of the  under-served  and  under-protected  low to
moderate income homeowner market.

In 2002, direct statutory  premiums received on Family Life's insurance products
totaled $36.4 million.  This compares to $40.1 million in 2001 and $43.1 million
in 2000. The reduction in premium is due to the normal runoff of the business.

Family Life is licensed to sell annuity and life insurance products in 48 states
and  the  District  of  Columbia  (not  licensed  to  sell  in New  York  or New
Hampshire).  In 2002,  premium  income from these  products was derived from all
states in which  Family Life is licensed,  with over half of the amount  derived
from California (25%) and Texas (28%).

Family  Life's  primary   distribution   channel  is  its  exclusive   force  of
approximately  200 career  agents,  who are organized  into seven  regions.  The
mortgage  life  insurance  market has grown  rapidly over the past few years and
Family Life expects to maintain and expand its share of that market. Family Life
believes  that it is the only  nation-wide  agent-sold  life  insurance  company
operating through leads from financial  institutions.  Direct access to mortgage
customers  and the  convenience  of the insured  making  payments  through their
mortgage bill provides Family Life with a competitive advantage.  The company is
also in the process of upgrading its product portfolio to offer more competitive
features  and  benefits,  including  an option to  return  premiums  paid if the
insured  lives  to the end of the  term  period.  Going  into  2003,  the  sales
organization  was  restructured to lower overall  acquisition  costs in order to
support more competitive products.

In addition to its primary  distribution  channel,  Family Life has expanded its
system to: (1) provide a broader  range of products;  (2)  generate  direct mail
mortgage  leads;  and (3) target higher income  homeowners  than its traditional
market.  This  distribution  strategy  allows  some  Family  Life agents to sell
products  of  third-party  life  insurance  companies  that  have  entered  into
marketing relationships with an FIC subsidiary, ILG Sales Corporation.

     Investors  Life.  Investors  Life is  engaged  primarily  in  administering
existing   portfolios  of  individual  life  insurance  and  annuity   policies.
Approximately  73% of the total  collected  premiums  for 2002 were derived from
renewal  premiums on  insurance  and annuity  policies  sold by FIC's  insurance
subsidiaries prior to their acquisition by the Company.

Investors  Life is also engaged in marketing and  underwriting  individual  life
insurance  and annuity  products in 49 states  (not  licensed in New York),  the
District of Columbia and the U.S.  Virgin  Islands.  These products are marketed
through independent, non-exclusive general agents.

                                     - 7 -





Products  currently  distributed  by Investors Life include a new universal life
insurance plan which is expected to rank favorably to similar products  relative
to guaranteed  and current  assumption  cash values.  Universal  life  insurance
provides death benefit  protection with flexible premium and coverage  features,
and the  crediting  of  interest on cash  values,  at  company-declared  current
interest rates. Under the flexible premium policies,  policyholders may vary the
amounts of their coverage (subject to minimum and maximum limits) as well as the
date of payment and frequency of payments.

In  addition,  Investors  Life  recently  introduced a series of level term life
products  that  feature  competitive  rates and a  guaranteed  return of premium
option.  The  Company  also  offers  fixed  annuity  products  with  competitive
guarantees and several other universal life products.

Direct  statutory  premiums  received from all types of life insurance  policies
sold by Investors  Life were $42.1 million in 2002, as compared to $45.0 million
in 2001 and $46.3 million in 2000.  Investors Life received reinsurance premiums
from Family Life of $4.6 million in 2002, pursuant to the reinsurance  agreement
for universal life products written by Family Life. In 2002, premium income from
all life insurance  policies was derived from all states in which Investors Life
is  licensed,   with  significant   amounts  derived  from  Pennsylvania  (14%),
California (8%) and Ohio (8%).

Direct  deposits from the sale of fixed  annuity  products were $16.4 million in
2002, as compared to $12.3 million in 2001 and $10.6 million in 2000.  Investors
Life also  received  reinsurance  premiums  from  Family  Life of $1.3  million,
pursuant  to a  reinsurance  agreement  for  annuity  products  between  the two
companies.

Investors Life also receives premium income from health insurance  policies.  In
2002,  premium  income from all such policies was $0.3  million,  as compared to
$0.6 million in 2001 and $0.7 million in 2000. Since 1997,  substantially all of
Investors Life's health insurance business has been reinsured with a third party
reinsurer.

Investors Life also sponsors a variable annuity separate  account,  which offers
single  premium and flexible  premium  policies.  The  policies  provide for the
contract owner to allocate premium  payments among four different  portfolios of
Putnam  Variable  Trust (the "Putnam  Fund"),  a series fund which is managed by
Putnam Investment  Management,  Inc. As of December 31, 2002, the assets held in
the separate  account were $28.0 million.  During 2002, the premium  received in
connection with these variable annuity policies was $80,549,  which was received
from existing contract owners.

Investors Life also maintains a closed variable annuity separate  account,  with
approximately  $11.9  million of assets as of December  31,  2002.  The separate
account  was closed to new  purchases  in 1981 as a result of an IRS ruling that
adversely  affected the status of variable annuity separate accounts that invest
in  publicly-available  mutual funds.  The ruling did not  adversely  affect the
status of in-force contracts.

                                     - 8 -





For the past few  years,  Investors  Life has  been  marketing  a group  deposit
administration  product,  designed  for use in  connection  with the  funding of
deferred compensation plans maintained by government employers under section 457
of  the  Internal   Revenue  Code.  The  company  has  established  a  marketing
relationship with a third-party administrator based in San Antonio, Texas, which
has established  relationships  with school  districts in Texas.  Group deposits
under this  program for the year 2000  totaled  $1.5  million,  deposits in 2001
totaled $0.24 million and deposits in 2002 totaled  $0.35  million.  At December
31, 2002, 16 school districts held plans with Investors Life.

Investors Life, along with Family Life,  participates in the distribution system
involving third-party life insurance companies.  The marketing arrangement makes
available,  to appointed  agents of Investors  Life,  life insurance and annuity
products not currently being offered by Investors Life. The underwriting risk on
the products sold under this arrangement is assumed by the third-party  insurer.
The  Company's  appointed  agents  receive  commissions  on the  sales  of these
products and the Company's marketing subsidiary receives an override commission.
During 2002,  Investors  Life and Family Life received  revenues of $1.2 million
through this  distribution  system.  At December 31,  2002,  Investors  Life and
Family Life had relationships with 509 agents actively engaged in this marketing
effort.

Agency Operations

The products of FIC's insurance  subsidiaries  are marketed and sold through two
divisions:

A.   Investors Life Distribution System

Investors Life contracts with independent  non-exclusive agents,  general agents
and brokers nation-wide to sell its products.  Such agents and brokers also sell
insurance products for companies in competition with Investors Life. In order to
attract  agents  and  enhance  the sale of its  products,  Investors  Life  pays
competitive  commission  rates and provides other sales  inducements.  Investors
Life is presently  concentrating  its efforts on the promotion and sale of fixed
annuity  products  for  retirement  income.  In  addition,  the  company is also
concentrating  its efforts on the promotion and sale of universal  life and term
products related to mortgage protection.

Marketing  and  sales for  Investors  Life is  directed  by the  Executive  Vice
President of Marketing and Sales. The  distribution  system is organized into 13
regions,  each of which has a Regional Vice President ("RVP") who is responsible
for the recruitment  and maintenance of the general agents and managing  general
agents  for  individual  insurance  sales  within  such  region.  In late  2002,
Investors Life implemented a plan to restructure the  compensation  arrangements
for RVPs, so as to minimize fixed costs and improve incentives for growth. Plans
were also developed to put greater emphasis on recruiting  Independent Marketing
Organizations on a 100% variable cost basis.

                                     - 9 -





B.   Family Life Distribution System

Family Life  utilizes a nationwide  exclusive  agent force to sell its products.
This agent force sells mortgage  protection life insurance and annuity products.
The products are sold  primarily to lower income  customers of client  financial
institutions,  usually  through a list of  borrowers  provided by the  financial
institution.  Family  Life works  closely  with the  financial  institutions  to
maintain and ensure that Family Life lead systems, which had been built from the
loan  portfolios  of each active  financial  institution,  operate  effectively.
Family  Life  agents  make   courtesy   calls  to  borrowers  of  the  financial
institutions  which are  active  on the  Family  Life  lead  system to offer the
borrower the  opportunity to purchase  mortgage  protection  insurance  (term or
universal life insurance products).

In  advance of the  passage of the  Financial  Services  Modernization  Act (the
"Act") in 1999 (for a discussion  of the  provisions  of this law,  refer to the
section entitled "Regulation"),  Family Life established a task force to develop
new lead sources for its agents.  Although Family Life continues to focus on its
traditional  sales approach,  it has  established a supplemental  leads program,
whereby  leads are obtained  from public  records  (e.g.  county loan  records).
Family Life has also  developed a strategy to work with lenders as "setup only",
whereby the mortgage  institution  does not furnish leads,  but will collect and
remit premiums.  Finally, Family Life is developing new sales methods, including
direct mailings and direct telephone leads.

Sales and Marketing for Family Life is directed by the Executive  Vice President
of Marketing  and Sales.  Sales and  marketing  focuses on the  development  and
maintenance  of contractual  agreements  with the financial  institutions  which
provide  referrals to, and collect  monthly  premiums from,  their borrowers for
Family Life insurance  plans.  As of March,  2003, the Family Life  distribution
system consisted of seven regions, each directed by a Regional Vice President.

Investment of Assets

FIC  has  established  and  staffed  an  investment  department,  which  manages
portfolio investments and investment accounting functions for its life insurance
subsidiaries. At December 31, 2002, invested assets totaled $761.2 million.

The general  investment  objective of the Company  emphasizes  the  selection of
short  to  medium  term  high  quality  fixed  income  securities,  rated  Baa-3
(investment grade) or better by Moody's Investors  Service,  Inc. 64.9% of FIC's
invested assets are in fixed maturity securities,  available for sale. Our fixed
maturity securities portfolio is predominately comprised of low risk, investment
grade, available for sale publicly traded corporate securities,  mortgage-backed
securities, and United States Government bonds. All of FIC's invested assets are
invested in the United States. The assets held by Family Life and Investors Life
must comply with applicable state insurance laws and  regulations.  In selecting
investments for the portfolios of its life insurance subsidiaries, the Company's
emphasis is to obtain targeted profit margins,  while minimizing the exposure to
changing  interest rates.  This objective is implemented by selecting  primarily
short- to medium-term,  investment grade fixed income securities. In making such
portfolio  selections,  the Company  generally  does not select new  investments
which are commonly referred to as "high yield" or  "non-investment  grade".  The
Company  determines the allocation of our assets  primarily on the basis of cash
flow and return  requirements  of our products and  secondarily  by the level of
investment risk.

                                     - 10 -





The Company's  investment  objectives include the making of selected investments
in  collateralized  mortgage  obligations.  The  Company  has  not  invested  in
non-agency  mortgage-backed  securities,  which have a greater  credit risk than
that of agency mortgage-backed securities.

The other asset  categories  which comprise at least 5% of FIC's invested assets
include investments in real estate, short-term investments, and policy loans.

For a further  discussion  of FIC's  invested  assets  see "Item 7 -  Management
Discussion and Analysis - Investments."

Data Processing

Since December 1994, the data processing  needs of FIC's insurance  subsidiaries
have been provided to FIC's Austin, Texas and Seattle,  Washington facilities by
FIC  Computer  Services,  Inc.,  a  subsidiary  of FIC.  See  "Item 13 - Certain
Relationships and Related Transactions with Management."

As the provider of data  processing  for the Company and its  subsidiaries,  FIC
Computer  Services,  Inc.  utilizes  a  centralized  computer  system to process
policyholder records and financial  information.  In addition,  the Company uses
non-centralized computer terminals in connection with its operations.

FIC expects to implement a number of  technology  projects  during 2003 that are
consistent with the Company's strategic direction aimed at improving operational
efficiency  and  reducing  expenses.  It is  estimated  that the new  technology
investment will have a net savings of $1.8 million pre-tax or $1.2 million after
tax over the next five years. These savings are based on a 30% growth assumption
for new business sales.

The three major projects scheduled for  implementation  this year are: (1) a new
business and  underwriting  automation  project that includes six initiatives to
enhance  the  new  business  and  underwriting   environments,   including:  (a)
automating the policy assembly process; (b) automating sales illustrations;  (c)
automating  the  underwriting  and new business  form  letters;  (d)  automating
underwriting  requirements;  (e)  implementing  a document  imaging and workflow
process;  and (f)  implementing  an electronic  policy  application  process for
agents using  electronic  tablet PCs; (2) an interactive  voice response system;
and (3) migration to one new business system. The total cost of these technology
improvements  will be approximately  $983,000 over five years,  with $657,483 of
the cost occurring in year one.

Once these  projects are completed,  FIC believes that our operating  units will
have the ability to handle an increased  workload from an  acquisition  of up to
100,000  policies,  as well as handle a 30% increase in new sales  growth,  with
little or no increase in current staffing levels. In addition to these projects,
there are thirty-two technology  initiatives that FIC is currently evaluating in
order to further reduce  expenses,  improve  productivity and improve service in
the next few years.

                                     - 11 -





Reinsurance and Reserves

In accordance with general practices in the insurance industry,  FIC's insurance
subsidiaries  limit the  maximum  net losses  that may arise from large risks by
reinsuring with other carriers.  Such reinsurance  provides for a portion of the
mortality risk to be retained by FIC's  insurance  subsidiaries  with the excess
being ceded to a reinsurer  at a premium set forth in a schedule  based upon the
age and risk classification of the insured. The reinsurance treaties provide for
allowances  that help  Family  Life and  Investors  Life  offset the  expense of
writing new business.  Investors  Life  generally  retains the first $100,000 to
$250,000 of risk on the life of any  individual  on its  in-force  block of life
policies;  however it has  initiated  raising  this limit to $250,000 on most of
these policies through recapture. On its in-force block of business, Family Life
generally  retains the first $200,000 of risk on the life of any one individual.
On  certain  new  products  being  written  by  Family  Life  (which  amount  to
approximately  one third of Family  Life's new  business),  the entire amount of
risk is reinsured on a percentage basis with Family Life retaining either 50% or
10% of the risk depending on the face amount of the policy. Although Family Life
only  retains as little as 10% of the risk,  Family Life  receives an  allowance
from the reinsurer on their portion of the premiums, which allows Family Life to
profit on the 90% of the risk ceded to the reinsurer.  This  arrangement  allows
Family Life to price products more  competitively and take certain  underwriting
risks which it could not take if it were retaining 100% of the risk. Family Life
still reinsures all of its new business over $200,000,  and Investors Life still
reinsures all of its new business over $250,000.

Family Life and Investors Life maintain bulk reinsurance  treaties,  under which
they  reinsured  all of the  mortality  risks  under  accidental  death  benefit
policies.  The  treaties  were  most  recently  renegotiated  with  the  current
reinsurer in 2002.

In December 1997, FIC's life insurance  subsidiaries  entered into a reinsurance
treaty under which all of the  contractual  obligations and risks under accident
and  health  and  disability  income  policies  were  assumed  by a third  party
reinsurer.

In  1995,  Family  Life  (as the  ceding  company)  entered  into a  reinsurance
agreement  with  Investors  Life  (as  the  reinsuring  company)  pertaining  to
universal life insurance written by Family Life. The reinsurance agreement is on
a co-insurance basis and applies to all covered business with effective dates on
and after  January 1, 1995.  The  agreement  applies to only that portion of the
face amount of the policy that is less than  $200,000;  face amounts of $200,000
or more are  reinsured  by Family  Life with a third party  reinsurer.  In 1996,
Family Life (as the ceding  company)  entered into a reinsurance  agreement with
Investors  Life (as the  reinsuring  company),  pertaining to annuity  contracts
written by Family Life. The agreement  applies to contracts  written on or after
January 1, 1996. These  reinsurance  arrangements  reflect  management's plan to
develop  universal life and annuity business at Investors Life, with Family Life
concentrating on the writing of term life insurance products.

                                     - 12 -





Although  reinsurance  does  not  eliminate  the  exposure  of  FIC's  insurance
subsidiaries   to  losses  from  risks  insured,   the  net  liability  of  such
subsidiaries will be limited to the portion of the risk retained,  provided that
the reinsurers meet their contractual obligations.

FIC's  insurance  subsidiaries  establish and carry as  liabilities  actuarially
determined   reserves  that  are   calculated  to  meet  the  Company's   future
obligations.  Reserves  for life  insurance  policies  are based on  actuarially
recognized  methods using  prescribed  morbidity and mortality tables in general
use in the United  States  modified to reflect the Company's  actual  experience
when  appropriate.  These reserves are computed at amounts that,  with additions
from  premiums to be received  and with  interest  on such  reserves  compounded
annually at certain  assumed  rates,  are expected to be  sufficient to meet the
Company's policy obligations at their maturities or in the event of an insured's
death.

Investors Life Loans

As  part of the  financing  arrangement  for  the  acquisition  of  Family  Life
Insurance Company, Family Life Corporation ("FLC"), a subsidiary of FIC, entered
into a Senior Loan agreement  under which $50 million was provided by a group of
banks. The balance of the financing consisted of a $30 million subordinated note
issued by FLC to Merrill Lynch Insurance Group,  Inc.  ("Merrill Lynch") and $14
million borrowed by another subsidiary of FIC from an affiliate of Merrill Lynch
and  evidenced  by a senior  subordinated  note in the  principal  amount of $12
million and a junior subordinated note in the principal amount of $2 million and
$25 million  lent by two  insurance  company  subsidiaries  of ILCO.  The latter
amount was  represented by a $22.5 million loan from Investors Life to FLC and a
$2.5  million  loan  provided  directly  to  FIC  by  Investors-CA   (which  was
subsequently  merged into Investors  Life)  (referred to as the "Investors  Life
Loans").  In addition to the interest  provided  under the Investors Life Loans,
Investors Life and Investors-CA were granted by FIC non-transferable  options to
purchase,  in the amounts proportionate to their respective loans, up to a total
of 9.9% of shares of FIC's  common  stock at a price of $10.50 per share  ($2.10
per share as  adjusted  for the  five-for-one  stock  split in  November  1996),
equivalent to the then current  market  price,  subject to adjustment to prevent
dilution.  The original  provisions of the options provided for their expiration
on June 12, 1998 if not previously exercised. As part of the May 18, 2001 merger
of ILCO with FIC,  the  option  agreement  was  amended to  substitute  the 9.9%
provision for a fixed number of shares. The fixed number of shares,  500,411, is
equivalent to the number of shares of FIC's common stock outstanding immediately
prior to the Merger.  In connection with the 1996 amendments to the subordinated
notes, as described  below,  the expiration date of the options were extended to
September 12, 2006. These notes were paid off to Investors Life in June 2001.

                                     - 13 -





     On July 30, 1993, the subordinated  indebtedness  owed to Merrill Lynch and
its  affiliate was prepaid.  The primary  source of the funds used to prepay the
subordinated debt was new subordinated loans totaling $34.5 million that FLC and
another  subsidiary of FIC obtained from Investors Life (the "1993  Subordinated
Loans").  The principal amount of the 1993 Subordinated  Loans was to be paid in
four equal annual  installments in 2000,  2001, 2002 and 2003 and bears interest
at an annual  rate of 9%.  The other  terms of the 1993  Subordinated  Loans are
substantially  the same as those of the $22.5  million  subordinated  loans that
Investors Life had previously made to FLC.

     In June  1996,  the  provisions  of the  Investors  Life Loans and the 1993
Subordinated  Loans were modified.  The 1993 Subordinated Loans were modified as
follows:  (a) the $30 million  note was  amended to provide for forty  quarterly
principal  payments,  in the amount of $163,540 each for the period December 12,
1996 to September 12, 2001; beginning with the principal payment due on December
12, 2001, the amount of the principal payment increases to $1,336,458; the final
quarterly  principal  payment is due on September 12, 2006; the interest rate on
the note remains at 9%, and (b) the $4.5 million note was amended to provide for
forty quarterly principal payments, in the amount of $24,531 each for the period
December 12, 1996 to September 12, 2001;  beginning  with the principal  payment
due on December  12,  2001,  the amount of the  principal  payment  increases to
$200,469;  the final quarterly  principal  payment is due on September 12, 2006;
the interest rate on the note remains at 9%.

As of  December  31,  2002,  the  outstanding  principal  balance  of  the  1993
Subordinated  Loans was  $23.05  million.  Since May 18,  2001,  ILCO has been a
wholly-owned  subsidiary of FIC, and thus the 1993 Subordinated Loans are not an
asset or liability on FIC's balance sheets, but still affect FIC's cash flow due
to its debt servicing obligations.

Regulation

     General.  The  Company  and  its  insurance  subsidiaries  are  subject  to
regulation  and  supervision  at both the state  and  federal  level,  including
regulation  under federal and state securities laws and regulation by the states
in which they are licensed to do business.  The state  insurance  regulation  is
designed  primarily to protect policy owners.  Although the extent of regulation
varies  by  state,  the  respective  state  insurance   departments  have  broad
administrative  powers  relating to the granting and  revocation  of licenses to
transact  business,  licensing of agents,  the regulation of trade practices and
premium rates, the approval of form and content of financial  statements and the
type and character of investments.

These laws and  regulations  require the  Company's  insurance  subsidiaries  to
maintain  certain minimum surplus levels and to file detailed  periodic  reports
with the  supervisory  agencies  in each of the states in which they do business
and their  business and accounts are subject to  examination by such agencies at
any time. The insurance laws and  regulations  of the  domiciliary  state of the
Company's insurance  subsidiaries  require that such subsidiaries be examined at
specified  intervals.  Both  Investors Life and Family Life are domiciled in the
state of Washington.

                                     - 14 -





A number of states regulate the manner and extent to which  insurance  companies
may test for acquired immune deficiency syndrome (AIDS) antibodies in connection
with the  underwriting of life insurance  policies.  To the extent  permitted by
law,  the  Company's  insurance   subsidiaries   consider  AIDS  information  in
underwriting  coverage and  establishing  premium  rates.  An  evaluation of the
financial  impact of future AIDS claims is extremely  difficult,  due in part to
insufficient  and conflicting data regarding the incidence of the disease in the
general  population  and the  prognosis  for the probable  future  course of the
disease.

     Risk Based  Capital  Requirements.  The National  Association  of Insurance
Commissioners  ("NAIC") has imposed Risk-Based  Capital ("RBC")  requirements to
evaluate the adequacy of statutory capital and surplus in relation to investment
and insurance  risks  associated  with;  (i) asset  quality;  (ii) mortality and
morbidity;  (iii) asset and liability matching; and (iv) other business factors.
The RBC  formula is  intended  to be used by  insurance  regulators  as an early
warning tool to discover potential weakly capitalized  companies for the purpose
of initiating  regulatory  action. The RBC requirements are not intended to be a
basis for ranking the relative  financial strength of insurance  companies.  The
formula also defines a new minimum  capital  standard which will  supplement the
prevailing  system of low fixed minimum  capital and surplus  requirements  on a
state-by-state basis.

The RBC requirements  provide for four different levels of regulatory  attention
in those states that adopt the NAIC  regulations,  depending on the ratio of the
company's  Total  Adjusted  Capital  (which  generally  consist of its statutory
capital,  surplus and asset valuation  reserve) to its Authorized  Control Level
RBC. A "Company  Action Level Event" is triggered if a company's  Total Adjusted
Capital is less than 200% but  greater  than or equal to 150% of its  Authorized
Control  Level  RBC,  or if a negative  trend has  occurred  (as  defined by the
regulations)  and Total Adjusted Capital is less than 250% but more than 200% of
its Authorized  Control Level RBC. When a Company Action Level Event occurs, the
company  must submit a  comprehensive  plan to the  regulatory  authority  which
discusses  proposed  corrective  actions  to improve  its  capital  position.  A
"Regulatory  Action  Level Event" is  triggered  if a company's  Total  Adjusted
Capital is less than 150% but  greater  than or equal to 100% of its  Authorized
Control Level RBC. When a Regulatory  Action Level Event occurs,  the regulatory
authority  will perform a special  examination of the company and issue an order
specifying  corrective  actions that must be followed.  An  "Authorized  Control
Level  Event" is triggered if a company's  Total  Adjusted  Capital is less than
100% but greater than or equal to 70% of its  Authorized  Control Level RBC, and
the  regulatory  authority  may take any  action it deems  necessary,  including
placing the company under regulatory  control. A "Mandatory Control Level Event"
is  triggered  if a  company's  total  adjusted  capital is less than 70% of its
Authorized Control Level RBC, and the regulatory  authority is mandated to place
the company under its control.

Calculations  using the NAIC formula and the statutory  financial  statements of
the Company's  insurance  subsidiaries as of December 31, 2002 indicate that the
Total Adjusted Capital of each of the Company's insurance  subsidiaries is above
420% of its respective Authorized Control Level RBC.

                                     - 15 -





     Solvency Laws Assessments.  The solvency or guaranty laws of most states in
which an  insurance  company  does  business  may  require  that  company to pay
assessments (up to certain  prescribed  limits) to fund  policyholder  losses or
liabilities of insurance companies that become insolvent. Recent insolvencies of
insurance  companies  increase  the  possibility  that such  assessments  may be
required. These assessments may be deferred or forgiven under most guaranty laws
if  they  would  threaten  an  insurer's  financial  strength  and,  in  certain
instances,  may be offset against future premium taxes. The insurance  companies
record the expense for guaranty fund assessments in the period assessed. For the
year ended December 31, 2002, Family Life received a credit on its guaranty fund
assessments of $68,725, while Investors Life received a credit of $10,484. Those
amounts are net of the amounts that can be offset  against  future premium taxes
and, in the case of Family  Life,  the amount is also net of the amount that can
be recovered from Merrill Lynch pursuant to the Stock Purchase Agreement between
FIC and Merrill Lynch. The likelihood and amount of any other future assessments
cannot be estimated and are beyond the control of FIC.

     Dividends.  One source of cash for FLC to make  payments of  principal  and
interest on the 1993 Subordinated Loans is dividends paid to FLC by Family Life.
Under  current  Washington  law,  any  proposed  payment  of  an  "extraordinary
dividend"   requires  a  30-day  prior  notice  to  the   Washington   Insurance
Commissioner,  during which period the  Commissioner  can approve the  dividend,
disapprove  the  dividend  or fail to comment on the  notice,  in which case the
dividend is deemed approved at the end of the 30-day period.  An  "extraordinary
dividend" is a distribution which, together with dividends or distributions paid
during the preceding twelve months,  exceeds the greater of (i) 10% of statutory
surplus as of the  preceding  December  31st or (ii) the statutory net gain from
operations  for the  preceding  calendar  year.  Payment  of a regular  dividend
requires that the insurer's earned surplus after dividends or distributions must
be reasonable in relation to the insurer's outstanding  liabilities and adequate
to its financial  needs.  Family Life had earned  surplus of $1.48 million and a
net gain from  operations of $0.13 million for 2002.  Investors  Life had earned
surplus of $42.3  million  and a net gain from  operations  of $3.0  million for
2002.  Investors  Life  paid a  dividend  in  2002  to its  parent  corporation,
InterContinental Life Corporation, in the amount of $8,556,104.

     Valuation  Reserves.  Life insurance companies are required to establish an
Asset  Valuation  Reserve ("AVR")  consisting of two components:  (i) a "default
component,"  which provides for future  credit-related  losses on fixed maturity
investments,  and (ii) an "equity  component,"  which provides for losses on all
types of  equity  investments,  including  equity  securities  and real  estate.
Insurers are also required to establish an Interest Maintenance Reserve ("IMR"),
designed to defer realized capital gains and losses due to interest rate changes
on fixed income  investments  and to amortize those gains and losses into future
income.  The IMR is required to be amortized into statutory  earnings on a basis
reflecting  the remaining  period to maturity of the fixed  maturity  securities
sold. These reserves are required by state insurance  regulatory  authorities to
be  established  as  a  liability  on  a  life  insurer's   statutory  financial
statements,  but do not affect the financial  statements  prepared in accordance
with Generally Accepted Accounting Principles ("GAAP").  Since dividend payments
are based upon statutory  earnings,  management believes that the combination of
the AVR and IMR will affect  statutory  capital and  surplus and  therefore  may
reduce the ability of Investors Life and Family Life to pay dividends to FIC.

                                     - 16 -





     Insurance  Holding Company  Regulation.  Family Life and Investors Life are
subject to regulation under the insurance and insurance holding company statutes
of the state of Washington.  The insurance  holding company laws and regulations
vary from  jurisdiction to  jurisdiction,  but generally  require  insurance and
reinsurance  subsidiaries  of insurance  holding  companies to register with the
applicable  state  regulatory  authorities  and to file with  those  authorities
certain reports  describing,  among other information,  their capital structure,
ownership,  financial condition,  certain intercompany  transactions and general
business  operations.  The insurance holding company statutes also require prior
regulatory agency approval, or in certain circumstances, prior notice of certain
material  intercompany  transfers  of  assets  as well as  certain  transactions
between insurance companies, their parent companies and affiliates.

Under the Washington  Insurance  Code,  unless (i) certain filings are made with
the  Washington  Department of  Insurance,  (ii) certain  requirements  are met,
including a public  hearing and (iii)  approval or  exemption  is granted by the
insurance  commissioner,  no person may acquire any voting  security or security
convertible into a voting security of an insurance holding company,  such as the
Company,  which controls a Washington  insurance  company,  or merge with such a
holding company,  if as a result of such transaction such person would "control"
the  insurance  holding  company.  "Control"  is  presumed  to exist if a person
directly or indirectly owns or controls 10% or more or the voting  securities of
another person.

The  insurance  holding  company  regulations  generally  apply only to insurers
domiciled in a particular state. However, the regulations in certain states also
provide that insurers that are  "commercially  domiciled" in that state are also
subject  to the  provisions  applicable  to  domiciled  insurers.  The  test for
determining  whether  an  insurer  is  commercially  domiciled  is  based on the
percentage  of  premiums  written  in the  state as  compared  to the  amount of
premiums written everywhere over a measuring period.  The applicable  percentage
for  California  is 33%,  while for Texas it is 30%.  Currently,  the  insurance
subsidiaries  of  FIC  are  not  treated  as   commercially   domiciled  in  any
jurisdiction.

     Privacy Legislation. In July 2001, the Financial Services Modernization Act
(referred  to in this  paragraph  as the  "Act") of 1999  became  applicable  to
insurance companies.  In general,  the Act provides that financial  institutions
have  certain  obligations  with  respect to the  maintenance  of the privacy of
customer information. In addition, the Act places new restrictions on disclosure
of nonpublic personal information to third party institutions seeking to utilize
such  information  in  connection  with  the sale of  products  or  services.  A
financial  institution may disseminate certain types of customer  information to
nonaffiliated  third parties if the  institution  provides clear and conspicuous
disclosure of the institution's  privacy policy and the customer  authorizes the
release of certain information to third parties.  Where the customer permits the
release of the information,  the Act restricts disclosure of information that is
non-public in nature but does not prohibit the release of information  which can
be obtained from public sources.  Although FIC's insurance subsidiaries have not
experienced  any  adverse  effects to their  business  as a result of the Act to
date, it is too early to assess the Act's long-range effects.

                                     - 17 -





     USA  Patriot  Act.  Title III of the USA  PATRIOT  Act  (Public Law 107-56)
(referred to in this section as the "Act"),  makes a number of amendments to the
anti-money laundering provisions of the Bank Secrecy Act ("BSA"). The purpose of
the amendments was to facilitate the  prevention,  detection and  prosecution of
international money laundering and the financing of terrorism.  The Act requires
every financial  institution to establish an anti-money  laundering program that
includes:  (1) the development of internal policies,  procedures,  and controls;
(2) the designation of a compliance  officer;  (3) an ongoing employee  training
program; and (4) an independent audit function to test programs.

In October,  2002, the Department of the Treasury (the "Treasury"),  released an
interim  final rule that  temporarily  deferred  the  application  of the Act to
certain financial institutions, including insurance companies. Although Treasury
has not yet issued final regulations pertaining to insurance companies,  FIC and
its  insurance  subsidiaries  have  taken  preliminary  steps  to  establish  an
anti-money  laundering  program.  These  steps  include  the  appointment  of  a
compliance  officer and an internal  auditor.  In  addition,  a 'USA PATRIOT Act
taskforce,' consisting of representatives of key departments of the Company, has
been established to develop internal procedures, particularly in relation to the
checking  of names  involved  in  certain  transactions  against  the  Specially
Designated  Nationals and Blocked Persons List prepared by Treasury's  Office of
Foreign  Assets  Control.  Until  Treasury  issues  final  rules  regarding  the
insurance industry's compliance with the anti-money laundering provisions of the
Act, FIC's  insurance  subsidiaries  believe that it is too early to predict the
Act's long term effects on their business.

     Potential Federal  Regulation.  Although the federal  government  generally
does not directly  regulate the insurance  industry,  federal  initiatives often
have  an  impact  on  the  business.   Congress  and  certain  federal  agencies
periodically  investigate the condition of the insurance industry  (encompassing
both life and health and property and casualty  insurance)  in the United States
in order to  decide  whether  some form of  federal  role in the  regulation  of
insurance  companies  would be  appropriate.  Further,  since FIC is a  publicly
traded  entity,  it is subject to  regulation  by the  Securities  and  Exchange
Commission (SEC), as well as NASDAQ.  Under SEC regulations,  FIC is required to
file forms under the  Securities Act of 1933 and the Securities and Exchange Act
of 1934 with respect to various aspects of its business.

                                     - 18 -





     Sarbanes-Oxley. On July 30, 2002, the Sarbanes-Oxley Act of 2002 ("SarbOx")
was  signed  into  law  to  address  corporate  and  accounting  fraud.   SarbOx
establishes  a  new  accounting  oversight  board  that  will  enforce  auditing
standards and restricts the scope of services that accounting  firms may provide
to their public  company  audit  clients.  Among other  things,  SarbOx also (i)
requires chief executive officers and chief financial officers to certify to the
accuracy of periodic  reports filed with the Securities and Exchange  Commission
(the  "SEC");  (ii)  imposes  new  disclosure  requirements  regarding  internal
controls,  off-balance sheet transactions and pro forma (non-GAAP)  disclosures;
(iii)  accelerates  the time frame for  reporting  of insider  transactions  and
periodic  disclosures by public companies;  and (iv) in the future, will require
companies  to  disclose  whether  they have  adopted a code of ethics for senior
financial  officers and whether the audit committee includes at least one "audit
committee financial expert."

     SarbOx also requires that the SEC, based on certain enumerated  factors, to
regularly and  systematically  review corporate  filings.  To deter  wrongdoing,
SarbOx:  (i) subjects  bonuses  issued to top  executives to  disgorgement  if a
restatement of a company's financial statements was due to corporate misconduct;
(ii)  prohibits an officer or director  from  misleading or coercing an auditor;
(iii)  prohibits  insider trades during pension fund  "blackout  periods;"  (iv)
imposes  new  criminal  penalties  for fraud and other  wrongful  acts;  and (v)
extends the period during which certain securities fraud lawsuits can be brought
against a company or its officers.

     As a publicly  reporting  company,  we are subject to the  requirements  of
SarbOx and are in the process of complying  with,  and  establishing  procedures
for,  compliance with SarbOx and related rules issued by the SEC and Nasdaq.  At
the present  time,  and subject to the final rules and  regulations  the SEC and
Nasdaq may adopt,  we  anticipate  that we will  incur  additional  expense as a
result of SarbOx, but we do not expect that such compliance will have a material
impact on the Company's business.

     Federal Income Taxation. The Revenue Reconciliation Act of 1990 amended the
Internal  Revenue Code of 1986 to require a portion of the expenses  incurred in
selling insurance  products to be deducted over a period of years, as opposed to
an immediate deduction in the year incurred.  Since this change only affects the
timing  of the  deductions,  it does  not  affect  tax  expense  as shown on the
Company's  financial  statements prepared in accordance with GAAP. For the years
ended  December 31, 2000,  2001 and 2002, the decreases in Family Life's current
income tax  provisions,  utilizing the  effective tax rates,  due to this change
were $177,038, $157,180, and $139,323 respectively. For the years ended December
31, 2000,  2001 and 2002,  the decreases in the current income tax provisions of
Investors  Life  due  to  this  change  were  $8,368,   $294,695,  and  $279,011
respectively.  The  change has a negative  tax effect for  statutory  accounting
purposes  when  the  premium  income  of the  Company's  insurance  subsidiaries
increases, but has a positive tax effect when their premium income decreases.

FIC files a consolidated federal income tax return with its subsidiaries, except
for Investors  Life (which files a separate  return) and ILG  Securities  (which
files its own federal income tax return).  In accordance with the tax allocation
agreements  maintained by those FIC companies which file a consolidated  return,
federal  income  tax  expense  or benefit  is  allocated  to each  entity in the
consolidated group as if such entity were filing a separate return.

                                     - 19 -





Competition

The financial  services  industry in general,  and the market for life insurance
and  annuity  products  in  particular,  is highly  competitive  involving  many
companies. Agents placing insurance business with Family Life and Investors Life
are  compensated  on a commission  basis.  However,  some  companies  pay higher
commissions  and  charge  lower  premium  rates  and many  companies  have  more
resources than FIC's  insurance  subsidiaries.  In addition,  consolidations  of
insurance and banking  institutions,  which is permitted under  recently-enacted
federal  legislation,  may adversely affect the ability of Family Life to expand
its  customer  referral   relationships  with  mortgage  lending  and  servicing
institutions.

The Company believes it can compete effectively by focusing on markets where its
approach to  distribution  and products  provides  competitive  advantage.  This
includes the mortgage protection insurance market. Family Life's delivery system
already provides an advantage in the lower income homeowner market.  The company
is also competing effectively for the middle income market through agreements to
offer other  insurance  company  products.  In  addition,  the company is in the
process of developing new mortgage related  products with improved  benefits and
features.  Another  target  market  where the  company  believes  it can compete
effectively is in providing  retirement  income through fixed annuity  products.
Annuities  currently  available for sale  consistently  compare favorably to the
industry with respect to agent commission levels and cash values on a guaranteed
basis.

The  principal  cost and  competitive  factors  that affect the ability of FIC's
insurance  subsidiaries to sell their insurance  products on a profitable  basis
are: (1) the general level of premium  rates for  comparable  products;  (2) the
extent of  individual  policyholders  services  required to service each product
category; (3) general interest rate levels; (4) competitive commission rates and
related  marketing  costs;  (5)  legislative  and  regulatory  requirements  and
restrictions;  (6)  the  impact  of  competing  insurance  and  other  financial
products; and (7) the condition of the regional and national economies.

Employees of the Company

At December 31, 2002,  the number of employees  within FIC and its  subsidiaries
was approximately 278 and the number of Regional Vice Presidents employed by the
life insurance subsidiaries of FIC was 23.

                                     - 20 -





Website Access

Our website address is  "www.ficgroup.com."  Our filings with the Securities and
Exchange  Commission  (SEC) are  available  at no cost on our website as soon as
reasonably practicable after the filing of such reports with the SEC.


                               Segment Information

The  principal  operations  of the  Company's  insurance  subsidiaries  are  the
underwriting of life insurance and annuities.  Accordingly,  no separate segment
information  is required to be provided  by the  Registrant  for the  three-year
period ending December 31, 2002.

Item 2.  Properties

FIC's home office is located at River  Place  Pointe,  6500 River  Place  Blvd.,
Building One, Austin,  Texas. River Place Pointe was purchased by Investors Life
in October  1998.  It consists  of 47.995  acres of land in Austin,  Texas.  The
aggregate purchase price for these tracts was $8.1 million. The site development
permit allowed for the construction of seven office  buildings  totaling 600,000
square  feet,  with  associated  parking,   drives  and  related   improvements.
Construction on the first section of the project,  which consists of four office
buildings, an associated parking garage and related infrastructure was completed
during 2000 and 2001. The second section of  construction,  which includes three
more office buildings,  an associated parking garage and related infrastructure,
was  completed in 2002.  FIC and its  insurance  subsidiaries  occupy the entire
Building One of River Place Pointe,  consisting of  approximately  76,143 square
feet of space and approximately  5,000 square feet of Building Four, for records
storage.  An associated  facility of 10,000 square feet in Cedar Park, Texas, is
leased to house the company's  printing  operations and warehouse  storage.  The
monthly rental for the Cedar Park facility is $9,123.

Family Life and  Investors  Life lease their home offices at the Sedgwick  James
Building, 2101 Fourth Avenue, in Seattle, Washington. The lease currently covers
approximately  7,776 rentable square feet of office space for a term expiring on
October 31,  2003.  The base rental is  approximately  $17,934 per month,  which
includes Family Life's proportionate share of the building's operating expenses,
including  parking,  utilities,  property  taxes,  insurance,   maintenance  and
management.  Actual increases from those initial  operating  expenses during the
lease term are passed on to Family Life on a proportionate basis.  Additionally,
Family Life and Investors  Life lease 22,100  square feet of warehouse  space at
Segalle  Business Park,  Tukwila,  Washington,  for the storage of records.  The
monthly rental cost is $6,570 and the lease term expires on October 31, 2003.

                                     - 21 -





ILCO leases a building located at 40 Parker Road,  Elizabeth,  New Jersey.  This
building,   which  was   formerly   ILCO's   headquarters   building,   contains
approximately 41,000 square feet of office space. The lease, which was signed in
December 1985 and expires in December  2005,  calls for a minimum base rental of
$737,940 per annum. The lease provides that all costs including, but not limited
to, those for maintenance,  repairs,  insurance and taxes be borne by ILCO. ILCO
subleases this space to third parties.

The Company  believes that its  properties and leased space are adequate to meet
its foreseeable requirements.


Item 3.  Legal Proceedings

The Company and its subsidiaries are defendants in certain legal actions related
to the normal business  operations of the Company.  Management believes that the
resolution  of such  legal  actions  will  not  have a  material  impact  on the
financial statements.

     Universal Life Litigation.  On January 22, 2002, the Travis County District
Court in Austin,  Texas, denied  certification to a proposed nationwide class of
plaintiffs who purchased certain universal life insurance policies from INA Life
Insurance  Company (which was merged into Investors Life in 1992).  The lawsuit,
which was filed in 1996 as a  "vanishing  premium"  life  insurance  litigation,
initially alleged that the universal life insurance  policies sold to plaintiffs
by INA Life Insurance  Company utilized unfair sales  practices.  In April 2001,
the plaintiffs filed an amended  complaint,  so as to include various  post-sale
allegations,  including  allegations related to the manner in which increases in
the cost of insurance were applied,  the  allocation of portfolio  yields to the
universal  life  policies and changes in the spread  between the earned rate and
the credited rate.  Plaintiffs' Motion for Class Certification was denied in its
entirety.

     Litigation  Relating to the FIC/ ILCO Merger.  On the day that FIC and ILCO
each  publicly  announced  the  formation  of a special  committee to evaluate a
potential merger, two class action lawsuits were filed against ILCO, FIC and the
officers and directors of ILCO. The actions allege that a cash  consideration in
the proposed merger is unfair to the shareholders of ILCO, that it would prevent
the ILCO  shareholders  from  realizing the true value of ILCO, and that FIC and
the named officers and directors had material conflicts of interest in approving
the transaction. In their initial pleadings, the plaintiffs sought certification
of the cases as class actions and the named plaintiffs as class representatives,
and  among  other  relief,  requested  that  the  merger  be  enjoined  (or,  if
consummated,  rescinded  and set aside) and that the  defendants  account to the
class members for their damages.  The  defendants  believe that the lawsuits are
without  merit and intend to  vigorously  contest the  lawsuits.  Management  is
unable to  determine  the  impact,  if any,  that the  lawsuits  may have on the
results of operations of the Company.

                                      - 22 -





    Litigation  Relating to Former  Chairman  and CEO. In  January,  2003,  the
Company filed a lawsuit in Federal District Court in Austin,  Texas. The lawsuit
names as  defendants  Roy F.  Mitte  ("Mitte"),  The Roy F. and Joann Cole Mitte
Foundation (the "Foundation") and Joann Mitte  (collectively  referred to as the
"Defendants").  Mitte was the Chairman, President and Chief Executive Officer of
FIC  until  he  was  placed  on  administrative   leave  in  August,  2002.  The
administrative  leave,  and the  subsequent  action by the Board of Directors in
October,  2002 to  terminate  the  employment  agreement  between FIC and Mitte,
resulted from an investigation conducted by the FIC Audit Committee.

     The  investigation  conducted by the Audit  Committee  determined that more
than  $540,000  in Mitte's  personal  expenses  had been paid by  Company  funds
without  the  knowledge  or  approval of the FIC's  officers  or  directors.  In
addition,  the  investigation  disclosed  that  Mitte had  caused an  unapproved
transfer  of $1 million  from the  Company  to the  Foundation,  followed  by an
ineffective  attempt to obtain an unanimous consent of the Board of Directors of
the  Company.  The Board of  Directors  has never met to ratify or  approve  the
donation. The Foundation is a shareholder of FIC.

     The Company's  claims against Mitte seek the  reimbursement  of $540,000 of
personal expenses which were paid by the Company for the benefit of Mitte over a
period of years  beginning  in 1992.  In  addition,  the suit demands that Mitte
reimburse the Company for a payment which he caused to be made to the Foundation
without proper authorization by the Board of Directors.

     On March 19, 2003, Mitte filed a counterclaim  against the Company alleging
that the Company  breached  the  employment  agreement  between FIC and Mitte by
refusing to pay Mitte the severance benefits and compensation provided for under
the employment  agreement and amendment  thereto.  The Company  believes that it
properly  terminated  the  contract  and intends to  vigorously  defend  Mitte's
counterclaim.

     The litigation is currently in the preliminary discovery stage.

     Other Litigation.  Additionally, FIC's insurance subsidiaries are regularly
involved in  litigation,  both as a defendant and as plaintiff.  The  litigation
naming  the  insurance   subsidiaries  as  defendant   ordinarily  involves  our
activities as a provider of insurance protection  products.  Management does not
believe that such litigation, either individually or in the aggregate, will have
a material  adverse  effect on the Company's  business,  financial  condition or
results of operations.

Item 4.  Submission of Matters to a Vote of Security Holders

No matter  was  submitted  during the  fourth  quarter of the fiscal  year ended
December 31, 2002, to a vote of security holders.

                                     - 23 -





                                     PART II

Item 5. Market for the  Registrant's  Common Stock and Related  Security  Holder
Matters

A. Market Information

FIC's  common  stock is traded on the Nasdaq  National  Market  (Nasdaq  symbol:
FNIN).  The following table sets forth the quarterly high and low closing prices
for FIC common stock for 2002 and 2001. Quotations are furnished by the National
Association of Securities Dealers Automated Quotation System ("Nasdaq").

                                              Common Stock
                                                 Prices

                                          High           Low

2002

         First Quarter                  $ 14.51         $13.30
         Second Quarter                   18.07          13.67
         Third Quarter                    17.55          14.60
         Fourth Quarter                   15.87          13.21

2001
         First Quarter                  $ 14.75         $ 9.125
         Second Quarter                   16.90          11.90
         Third Quarter                    16.00          12.44
         Fourth Quarter                   14.90          13.00

B.  Holders

As of February 28, 2003 there were  approximately  15,473 record  holders of FIC
common stock.

C.  Dividends

In the year  2000,  FIC paid a cash  dividend  in the amount of $0.18 per share,
which was payable on April 12, 2000, to shareholders of record on April 5, 2000.

In the year 2001,  FIC paid three cash  dividends.  In March 2001, FIC announced
that its board  approved  the  payment  of a cash  dividend  for the year in the
amount  of  $0.41  per  share.  The  dividend  was paid on April  12,  2001,  to
shareholders of record as of the close of business on March 19, 2001.

                                     - 24 -





In May 2001, FIC announced that its Board approved a dividend policy. The policy
adopted by the Board  anticipated  that the Company  would declare and pay, on a
semi-annual  basis,  a  dividend  on the  common  stock of the  Company so as to
provide to  shareholders  with an annualized  yield of  approximately  3% of the
market value (based on the Nasdaq National Market quotation system).

Pursuant to the  above-mentioned  policy,  in May 2001,  FIC announced  that its
Board of Directors  approved the payment of a  semi-annual  cash dividend in the
amount of $0.25 per common  share.  The dividend was payable on July 2, 2001, to
record  holders as of the close of business on June 18,  2001.  On November  27,
2001 a  dividend  in the  amount of $0.21 per common  share was  approved.  This
dividend  was payable on December  21, 2001 to record  holders as of December 7,
2001.

In May,  2002,  the Board of FIC  approved a cash  dividend  of $0.23 per common
share payable on June 21, 2002 to record holders as of June 7, 2002. On December
13, 2002, the Board of Directors met to review and amend the  previously-adopted
dividend  policy of the  Company.  The Board  adopted a new  policy  whereby  it
anticipates the payment of a dividend on a semi-annual basis;  however,  the new
policy is  designed to reflect a dividend  based on the  results of  operations,
capital requirements and similar financial criteria of the Company,  rather than
on the market  price of the common  stock of the  Company.  Pursuant  to the new
policy,  the Board  declared a dividend  of $0.05 per  common  share  payable on
January 24, 2003 to record holders as of January 3, 2003.

The ability of an insurance  holding  company,  such as FIC, to pay dividends to
its shareholders may be limited by the company's  ability to obtain revenue,  in
the form of dividends and other payments,  from its  subsidiaries.  The right of
FIC's  insurance  subsidiaries  to pay  dividends is restricted by the insurance
laws of their domiciliary  state. See Item 1. Business - Regulation - Dividends.
Further,  FLC,  which holds all of the stock of Family Life, is restricted  from
paying dividends on its common stock by the provisions of the 1993  Subordinated
Loans. See Item 1. Business - Senior  Subordinated  Loans. FIC (as the successor
to the  obligations of FLIIC) is also  prohibited  from paying  dividends on its
stock by the provisions of the $4.5 million  subordinated note held by Investors
Life. In order to provide for the payment of the cash dividends declared in 2001
and 2002,  FIC  received  waivers  from  Investors  Life on the  above-described
restrictions of the loan agreements, thereby permitting FIC to make the dividend
payments to its shareholders.

                                     - 25 -





Item 6.  Selected Financial Data: (Registrant and its Consolidated Subsidiaries)

                      (In thousands, except per share data)


                                                                         
                                        2002        2001         2000         1999         1998
                                                  Restated     Restated     Restated     Restated

Total     Revenues                    $118,715    $98,160      $44,418      $46,244      $52,293

(Loss) income before federal
income tax, equity in net
earnings of affiliates and
cumulative change in
accounting principle                    (8,358)    12,869        6,787        6,576        8,437

(Loss) income before equity in
net earnings of affiliates and
cumulative change in
accounting principle                    (5,087)     8,792        5,396        5,555        6,257


Equity in net earnings of
affiliate, net of tax                        0        985        2,040        3,406        1,611

(Loss) income before
cumulative change in
accounting principle                    (5,087)     9,777        7,436        8,961        7,868

Cumulative change in
accounting principle                    10,429          0            0            0            0

Net Income                            $  5,342    $ 9,777      $ 7,436      $ 8,961      $ 7,868


                                     - 26 -





                                                                               
Common Stock and Common
Stock Equivalents                        9,555         7,824         5,055          5,200        5,557

Net income per share                     $0.56
Basic                                                  $1.25         $1.47         $ 1.77        $1.46
Diluted                                  $0.56         $1.24         $1.44         $ 1.72        $1.42

Total Assets                        $1,311,002    $1,363,857      $289,955       $288,292     $296,164


Long Term Obligations                       $0            $0       $35,349       $ 41,497     $ 47,645


Cash dividends paid per share            $0.28         $0.87         $0.18             $0           $0




In 2002,  net income and  earnings  per share were  affected  by the  cumulative
effect  of a change  in  accounting  principle  of $10.4  million.  This  amount
represents  the excess of fair value of net assets  acquired over cost as of the
beginning of 2002  related to the merger of ILCO with and into a  subsidiary  of
FIC on May 18, 2001. In the Company's  filings for the quarters  ended March 31,
2002,  June 30, 2002 and September 30, 2002,  the company  reported a cumulative
effect  of a  change  in  accounting  principle  of  $15.7  million.  Due to the
restatements,  as described below in Item 7, the Company has restated the amount
of the excess of fair value of net assets over acquired  cost to $10.4  million.
The  Company  recorded  this  cumulative  effect in  conjunction  with  adopting
Statement of Financial  Accounting  Standards  No. 141 ("SFAS  141"),  "Business
Combinations," in the first quarter of 2002, as required by SFAS 141.

The results for the year ended  December 31, 2001 were affected by the merger of
ILCO with and into a subsidiary of FIC on May 18, 2001. For a description of the
merger  transaction,   see  "Item  7  -  Management   Discussion  &  Analysis  -
Transactions Affecting Comparability of Results of Operations."

                                     - 27 -





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

Following is a discussion  and analysis of the  financial  statements  and other
statistical  data that  management  believes will enhance the  understanding  of
FIC's financial  condition and results of operations.  This discussion should be
read in conjunction with the financial statements beginning on page F-1.

                           Forward-Looking Statements

Except  for  historical  factual  information  set  forth  in this  Management's
Discussion  and  Analysis,  the  statements,  analyses,  and  other  information
contained  in this report  relating to trends in the  Company's  operations  and
financial  results,   the  markets  for  the  Company's  products,   the  future
development of the Company's  business,  and the contingencies and uncertainties
to which the Company may be subject, as well as other statements including words
such as "anticipate,"  "believe,"  "path,"  "estimate,"  "expect,"  "intend" and
other  similar  expressions  constitute  forward-looking  statements  under  the
Private Securities Litigation Reform Act of 1995. Such statements are made based
upon  management's  current  expectations  and beliefs  concerning the financial
results,  economic  conditions  and are  subject  to known  and  unknown  risks,
uncertainties and other factors contemplated by the forward-looking  statements.
Such factors include,  among other things:  (1) general economic  conditions and
other  factors,  including  prevailing  interest  rate  levels and stock  market
performance,  which may effect  the  ability  of FIC to sell its  products,  the
market  value of FIC's  investments,  and the lapse  rate and  profitability  of
policies;  (2) FIC's  ability  to  achieve  anticipated  levels  of  operational
efficiencies and cost-saving initiatives; (3) customer response to new products,
distribution channels and marketing  initiatives;  (4) mortality,  morbidity and
other  factors  which  may  affect  the  profitability  of  FIC's  subsidiaries'
insurance  products;  (5) changes in the Federal income tax laws and regulations
which may affect the  relative tax  advantages  of some of FIC's  products;  (6)
increasing  competition  in the  sale  of  life  insurance  and  annuities;  (7)
regulatory  changes or  actions,  including  those  relating  to  regulation  of
insurance  products  and  insurance  companies;  (8)  ratings  assigned to FIC's
insurance  subsidiaries by independent  rating  organizations  such as A.M. Best
Company,  which FIC believes are  particularly  important to the sale of annuity
and other accumulation products; and (9) unanticipated litigation.  There can be
no assurance that other factors not currently anticipated by management will not
also materially and adversely affect FIC.

                                     - 28 -





                                  Introduction

As described in Note 2 to our  accompanying  consolidated  financial  statements
included in Item 8 of this  Annual  Report on Form 10-K and  beginning  with the
discussion  on page F-21,  we have  restated our  financial  statements  for the
fiscal years ended December 31, 2001, and 2000.  The financial  information  for
all  periods   included  in  the  following   discussion  gives  effect  to  the
restatement.

For  purposes of this Form 10-K and in  accordance  with rule  12b-15  under the
Securities Exchange Act of 1934, as amended,  each item of the Form 10-K for the
years ended December 31, 2001 and 2000 as originally filed that were affected by
the  restatement  has been  amended to the extent  affected  and restated in its
entirety.  NO ATTEMPT HAS BEEN MADE IN THIS FORM 10-K TO MODIFY OR UPDATE  OTHER
DISCLOSURES  AS PRESENTED IN THE ORIGINAL FORM 10-K FOR THE YEAR ENDED  DECEMBER
31, 2001 OR 2000 EXCEPT AS REQUIRED TO REFLECT THE EFFECTS OF THIS RESTATEMENT.

Restatement.

In the fourth quarter of 2002, the Company identified uncollectible  receivables
for which  adequate  allowance had not been made and  policyholder  benefits and
expenses  that were  understated due to an  interface  error  between the policy
administration   system  and  the  general  ledger.  The  Company  extended  its
investigation  to  determine  the years  affected  and expanded the scope of its
review to include other areas,  including  certain  adjustments that were deemed
not  material  in prior  years.  As a result of this  review,  the  Consolidated
Statements  of Income for 2001 and 2000 and the  Consolidated  Balance Sheet for
2001 were restated as follows:

                                     - 29 -




                        CONSOLIDATED STATEMENTS OF INCOME

                             Year ended December 31,


                                                                                   
                                                          2001                             2000

                                               Previously                       Previously
                                               Reported         Restated        Reported        Restated

Revenues:

  Premiums                                      35,886           35,887         33,149          33,149

  Other                                          2,808            1,842              6               6

Total Revenues                                  99,125           98,160         44,418          44,418

Benefits and expenses:

  Policyholder benefits and
   expenses                                     27,702           30,149         13,453          13,453

  Amortization of present value
   of future profits of acquired
   businesses                                    4,715            4,644          3,669           3,569

  Amortization of deferred policy
   acquisition costs                             6,800            6,767          5,329           5,340

  Operating expenses                            23,046           22,868         11,375          11,159

Total Expenses                                  83,126           85,291         37,936          37,631

Income before federal income tax
  and equity in net earnings of
  affiliates                                    15,999           12,869          6,482           6,787

Provision for federal income taxes:

  Current                                        3,937            3,937          1,521           1,521

  Deferred                                       1,364              140           (237)           (130)

Income before equity in net
  earnings of affiliates                        10,698            8,792          5,198           5,396

Equity in net earnings of affiliates,
  net of tax                                     1,316              985          3,581           2,040

Net Income                                     $12,014          $ 9,777         $8,779          $7,436

Basic earnings per share                         $1.54            $1.25          $1.74           $1.47

Diluted earnings per share                       $1.52            $1.24          $1.70           $1.44


                                     - 30 -







                           CONSOLIDATED BALANCE SHEET

                                                          As of December 31,
                                                                 2001
                                                    Previously
                                                    Reported            Restated
ASSETS

Investments other than investments in affiliate:

Equity securities, at market value (cost
  approximates $8,856 at December 31, 2001)               $56             $8,279

Invested real estate                                   61,049             64,051

  Total Investments                                   756,329            767,554

Agency advances and other receivables                  30,324             17,309

Property and equipment, net                             3,546                785

Deferred policy acquisition costs                      80,290             77,137

Present value of future profits of acquired
  businesses                                           31,251             30,530

Other assets                                           14,074             15,198

Separate account assets                               399,264            391,593

  Total Assets                                     $1,378,829         $1,363,857

LIABILITIES AND SHAREHOLDERS' EQUITY

Deferred federal income taxes                          31,920             27,197

Excess of net assets over acquired cost                15,847             10,429

Other liabilities                                       8,938             17,146

Total liabilities                                   1,199,353          1,197,420

Shareholders equity:

Accumulated other comprehensive income                  2,297                327

Retained earnings                                     131,462            120,393

Total Shareholders' Equity before
Treasury Stock                                        201,373            188,334

Total Shareholders' Equity                            179,476            166,437

Total Liabilities and Shareholders' Equity         $1,378,829         $1,363,857


The consolidated  statements of income for the years ended December 31, 2001 and
2000 were restated to reflect the following:

o    A reduction  in other  revenue in 2001 of $966,000  primarily  related to a
     reclassification of negative goodwill  amortization to operating expenses;

o    An increase in  policyholder  benefits and expenses in 2001 of $2.4 million
     related to certain  death  benefits  and  annuity  benefits  which were not
     recorded  due  to  an  interface   error  between  the   Company's   policy
     administration  system  and  its  general  ledger  and a  correction  of an
     unreconciled difference  between suspense account balances  included in the
     Company's  general ledger and those  included in its policy  administration
     system.

                                     - 31 -





o    Decreases in the expense related to amortization of present value of future
     profits of acquired business of $71,000 in 2001 and $100,000 in 2000 due to
     an adjustment in the calculation in this expense;

o    A decrease in the expense  related to the  amortization  of deferred policy
     acquisition costs of $33,000 in 2001 and an increase of $11,000 in 2000 due
     to adjustments in assumptions to calculate amortization factors;

o    An  decrease  in  operating  expenses of $179,000 in 2001 and a decrease in
     operating expenses of $216,000 in 2000 due primarily to a reduction in rent
     expense  from the  recognition  of a deferred  gain related to an operating
     lease offset by expenses associated with uncollectible receivables, pension
     expenses and reductions in negative goodwill amortization;

o    A decrease in the  provision  for federal  income  taxes of $1.2 million in
     2001  and an  increase  of  $107,000  in  2000  due to  the  effect  of the
     restatements  on net  income  before  federal  income tax and equity in net
     earnings of affiliates; and

o    Decreases  in the equity in net  earnings of  affiliate of $331,000 in 2001
     and $1.5  million  in 2000 due to  adjustments  that  decreased  ILCO's net
     income in 2001 and 2000.

The  consolidated  balance sheet as of December 31, 2001 was restated to reflect
the following:

o    An  increase  to  assets of $8.2  million  in FIC's  investments  in equity
     securities to properly reflect the market value of the Company's investment
     in the separate account;

o    An increase to invested  real  estate of $3.0  million  primarily  due to a
     reclassification  of certain real estate  expenditures that were classified
     as property and equipment;

o    A  decrease  in  assets  of $13.0  million  in  agency  advances  and other
     receivables primarily due to a write-off of uncollectible agent balances, a
     write-off of a reinsurance receivable, and a write-off of assets related to
     an interface error between the Company's policy  administration  system and
     its general ledger;

o    A decrease to property and  equipment of $2.8  million  primarily  due to a
     reclassification  of property and  equipment to invested  real estate and a
     write-off of assets that had not been depreciated since purchase;

o    A decrease in assets of $3.2 million in deferred policy  acquisition  costs
     due to a revision of the factors used to calculate  Family Life's  deferred
     policy acquisition costs;

o    A decrease  in assets of  $721,000  in present  value of future  profits of
     acquired businesses due to an adjustment in the calculation of this asset;

                                     - 32 -





o    An increase to assets of $1.1 million of other assets primarily  related to
     the  establishment of unrecorded  pre-paid pension assets related to Family
     Life's and ILCO's pension plans;

o    A decrease in assets of $7.7  million of separate  account  assets due to a
     reclassification of separate account assets to equity securities;

o    A decrease in  liabilities  of $4.7  million  related to  deferred  federal
     income taxes;

o    A decrease in liabilities of $5.4 million  related to a reduction in excess
     of net assets over acquired cost related to ILCO goodwill;

o    An increase in liabilities of $8.2 million of other  liabilities  primarily
     related to an unreconciled  difference  between  suspense  account balances
     included in the Company's  general  ledger and those included in its policy
     administration system.

o    A decrease of $2.0 million of accumulated other comprehensive income due to
     the changes in the accounting  treatment for the pre-paid pension asset and
     the separate account investment; and

o    A decrease in retained earnings of $11.1 million due to the restatements.


                                Business Overview

Financial  Industries  Corporation ("FIC" or the "Company") is a holding company
engaged through its subsidiaries in the business of marketing,  underwriting and
distributing a broad range of life insurance and annuity  products in 49 states,
the District of Columbia and the U.S. Virgin Islands.

The Company's revenues are derived principally from:

*    premiums on individual life insurance policies
*    product charges from universal life insurance  products and annuities
*    net investment income and realized investment gains on assets

In accordance with Generally Accepted Accounting  Principles ("GAAP"), universal
life  insurance  premiums and annuity  deposits  received are reflected on FIC's
consolidated  balance  sheets as increases in  liabilities  for contract  holder
deposit funds and not as revenues.

Expenses consist  principally of insurance  benefits  provided to policyholders,
interest credited on policyholder  account  balances,  other operating costs and
expenses,  which  include  commissions  and general  business  expenses,  net of
expenses  deferred,  amortization of present value of future profits of acquired
businesses and  amortization of deferred policy  acquisition  costs, and premium
and income taxes.  Surrender  benefits paid relating to universal life insurance
policies and annuities are  reflected as decreases in  liabilities  for contract
holder deposit funds and not as expenses.

                                     - 33 -





The Company's  profitability depends in large part upon: (1) the adequacy of our
product pricing,  which is primarily a function of competitive  conditions,  our
ability to assess and manage trends in mortality and morbidity  experience,  our
ability to generate  investment earnings and our ability to maintain expenses in
accordance with pricing assumptions;  (2) the amount of assets under management;
and (3) the  maintenance of our target  spreads  between the rate of earnings on
our investments and credited rates on policyholders' account balances.

          Transactions Affecting Comparability of Results of Operations

On May 18, 2001,  pursuant to an Agreement  and Plan of Merger,  as amended (the
"Merger Agreement"),  dated as of January 17, 2001, among FIC,  InterContinental
Life Corporation ("ILCO"), and ILCO Acquisition Company, a Texas corporation and
wholly-owned  subsidiary of FIC ("Merger  Sub"),  Merger Sub was merged with and
into ILCO (the "Merger").  ILCO was the surviving  corporation of the Merger and
became  a  wholly-owned  subsidiary  of  FIC.  In  accordance  with  the  Merger
Agreement,  FIC  issued 1.1 shares of common  stock,  par value  $0.20 per share
("FIC Common Stock"), for each share of common stock, par value $0.22 per share,
of ILCO  outstanding  at the  time  of the  Merger  ("ILCO  Common  Stock").  In
addition,  each share of ILCO Common  Stock  issuable  pursuant  to  outstanding
options was assumed by FIC and became an option to acquire FIC Common Stock with
the number of shares and exercise  price  adjusted for the exchange ratio in the
Merger.  Prior to the merger,  FIC owned  approximately  48.1% of ILCO's  common
stock.  Since ILCO was a wholly-owned  subsidiary of FIC for the period from May
18,  2001 to  December  31,  2001 and  thereafter,  the  operations  of ILCO are
reported  on a  consolidated  basis  with FIC in the  year  end  2001  financial
statements as well as for the year end 2002 financial statements. For the period
from January 1, 2001 to May 17, 2001,  and for the year ended December 31, 2000,
FIC's net income  includes its equity  interest in the net income of ILCO,  with
such equity interest being based on FIC's percentage ownership of ILCO.

In 2002,  net income and  earnings  per share were  affected  by the  cumulative
effect  of a change  in  accounting  principle  of $10.4  million.  This  amount
represents  the excess of fair value of net assets  acquired over cost as of the
beginning of 2002  related to the merger of ILCO with and into a  subsidiary  of
FIC on May 18, 2001. In the Company's  filings for the quarters  ended March 31,
2002,  June 30, 2002 and September 30, 2002,  the company  reported a cumulative
effect  of a  change  in  accounting  principle  of  $15.7  million.  Due to the
restatements,  as described below in Item 7, the Company has restated the amount
of the excess of fair value of net assets over  acquired  cost to $10.4 million.
The  Company  recorded  this  cumulative  effect in  conjunction  with  adopting
Statement of Financial  Accounting  Standards  No.  141 ("SFAS  141"), "Business
Combinations," in the first quarter of 2002, as required by SFAS 141.

           Results of Operations - Three Years Ended December 31, 2002

For the year ended December 31, 2002, FIC's net income was $5,342,000 (basic and
diluted  earnings  of $0.56 per common  share) on revenues  of  $118,715,000  as
compared  to net  income  for the  year  ended  December  31,  2001,  which  was
$9,777,000  (basic  earnings  of $1.25 per common  share or diluted  earnings of
$1.24 per common share) on revenues of  $98,160,000  and net income for the year
ended  December  31, 2000,  which was  $7,436,000  (basic  earnings of $1.47 per
common  share or diluted  earnings  of $1.44 per common  share) on  revenues  of

                                     - 34 -





$44,418,000.  The net loss for the year  ended  December  31,  2002,  before the
cumulative effect of a change in accounting principle, was $5,087,000 (basic and
diluted earnings of ($0.53) per common share).

The per share results for the year ended  December 31, 2002 were affected by the
increase in the number of FIC's common shares  outstanding due to the Merger. As
of  December  31,  2002,  the number of FIC's  weighted  average  common  shares
outstanding was 9,555,000, as compared to weighted average shares outstanding of
7,824,000 as of December 31, 2001. The December 31, 2001 weighted average shares
outstanding  takes into account the fact that  additional  shares were issued on
May 18, 2001 due to the Merger and were outstanding only for the period from May
18, 2001 to December 31, 2001.  Additionally,  net income and earnings per share
were affected by the  cumulative  effect of a change in accounting  principle of
$10.4 million, as described in "Transactions  Affecting Comparability of Results
of Operations."

The  decrease  of $13.9  million in net  income  for the year  2002,  before the
cumulative effect of change in accounting principle,  was primarily attributable
to the  following  factors:  (i) a decrease  in  investment  income;  (ii) a net
realized loss on investments relating to impairments; (iii) an increase in death
benefits;  (iv) an increase in operating  expenses and (v)  decreases in premium
income.  The  increase  in net income for the year 2001 as  compared to 2000 was
primarily  attributable  to the Merger,  which  consolidated  100% of ILCO's net
income subsequent to the May 18, 2001 Merger, with FIC's net income.

Revenues.

Premium revenues reported for traditional life insurance products are recognized
when due. Premium income, net of reinsurance ceded, for the year 2002, was $35.7
million,  as compared to $35.9  million for the year 2001 and $33.1  million for
the year 2000.  This  source of  revenues  is related  to the  traditional  life
insurance book of business of FIC's insurance  subsidiaries.  For the year ended
December 31, 2002,  Investors Life  contributed  approximately  $8.7 million and
Family Life  contributed  approximately  $27.0  million to premium  income.  The
consolidation   of  ILCO's   operations   following   the   Merger   contributed
approximately $5 million and Family Life contributed  approximately  $31 million
to premium  income for the year ended  December 31, 2001.  At Family Life (which
has been a  subsidiary  of FIC for all of the year-end  periods  covered by this
report),  first year net  collected  premiums  for  traditional  life  insurance
products  in 2002 were $2.6  million as compared  to $3.4  million in 2001.  The
level of net  collected  premiums for  traditional  life  insurance  products at
Family Life for the year 2002 was $23.7  million,  as compared to $25.8  million
for the year 2001 and $27.7  million for the year 2000.  The decrease in renewal
premium is attributable  to the decrease in the traditional  life insurance book
of business.

Income from universal  life and annuity  charges for the year ended December 31,
2002 was $42.0 million,  as compared to $27.7 million for the year 2001 and $4.3
million in 2000.  The increase from 2001 to 2002 was primarily  attributable  to
the  contribution of ILCO's  operations for the full year in 2002 as compared to
the period  from May 18 to  December  31 in 2001.  The  consolidation  of ILCO's
operations  following  the Merger  contributed  approximately  $24.0  million to

                                     - 35 -





earned  insurance  charges for the year ended December 31, 2001. At Family Life,
earned  insurance  charges  declined  from $3.4 million in the year 2001 to $2.8
million in the year 2002. The amount is consistently  decreasing  because Family
Life reinsures all of its new universal life and annuity business with Investors
Life and thus earned  insurance  charges  received are attributable to a closed,
decreasing  book of  business.  At  Investors  Life,  earned  insurance  charges
decreased from $39.5 million in the year 2001 to $39.2 million in the year 2002.
The face amount of in force  universal  life  policies at Family Life was $721.1
million at December 31, 2001 as compared to $588.9 million at December 31, 2002.
The face amount of in force universal life policies at Investors Life (including
Investors-IN)  was $4,676.9 million at December 31, 2001 as compared to $4,446.1
million at December 31, 2002.

Net investment  income for the year ended December 31, 2002 was $40.3 million as
compared to $30.7 million for the year ended  December 31, 2001 and $6.9 million
for the year ended December 31, 2000. The increase in net investment income from
year end 2001 to year end 2002 was  attributable  to the  contribution of ILCO's
operations  for the full year in 2002 as  compared  to the period from May 18 to
December 31 in 2001. Approximately $24 million of the increase in net investment
income  for the year  ended  December  31,  2001 as  compared  to the year ended
December 31, 2000 was attributable to the consolidation of ILCO's operations for
the period  from May 18,  2001 to  December  31,  2001.  At  Investors  Life net
investment income decreased from $47.9 million in 2001 to $41.7 million in 2002.
The decrease was primarily  attributable  to lower  interest rates on short-term
investments  as  well  as the  sale of  investments  to pay  for  the  continued
construction  at River  Place  Pointe.  See  "Investments  - Real  Estate" for a
description  of the River Place Pointe  investment.  The level of net investment
income contributed by the investment portfolio of Family Life for the year ended
December 31, 2002 was $5.6  million.  Net  investment  income at Family Life was
adversely  affected by the decline in the level of interest income received from
fixed income and short-term  investments.  This decline is attributable to lower
interest rates during the period.

Real estate income is primarily earned from the leases on the buildings at River
Place  Pointe,  an office  complex  in Austin,  Texas,  which is owned and being
developed by  Investors  Life.  Net real estate  income was $2.6 million for the
year ended  December  31,  2002,  as compared to $1.9 million for the year ended
December 31,  2001.  Investors  Life's real estate  income was included in FIC's
income  statements from May 18, 2001 through  December 31, 2001 and for the year
ended  December 31, 2002. For the year ended December 31, 2000, FIC did not have
any real estate income.

For the year ended  December 31, 2002,  FIC had a $2.8 million  realized loss on
investments,  compared to a $65,000 net realized gain in 2001 and $7,000 gain in
2000. The Company identified one bond at December 31, 2002, which was considered
to be impaired and reduced its carrying value by $463,000.  Also at December 31,
2002, the Company  determined  that its investment in its separate  accounts was
impaired  and  reduced  its  carrying  value  by  $2.4  million.  There  were no
impairments in the value of  investments in 2001 and 2000 which were  considered
other than temporary.

                                     - 36 -





Benefits and Expenses.

Policyholder  benefits and expenses  were $48.2  million in 2002, as compared to
$30.1 million in 2001 and $13.5  million in 2000.  The increase of $18.1 million
from year ended  December 31, 2001 to December 31, 2002 was partly  attributable
to the inclusion of ILCO's expenses for the full year in 2002 as compared to the
period  from  May  18 to  December  31 in  2001.  The  consolidation  of  ILCO's
operations  for the period from May 18, 2001 to  December  31, 2001  contributed
approximately  $19 million to  policyholder  benefits  and expenses for the year
ended  December  31,  2001.  At  ILCO's  insurance  subsidiaries,  the  level of
policyholder  benefits and expenses  was $32.5  million in the year 2000,  $32.4
million in the year 2001 and $37.3  million in the year 2002.  The increase from
2001 to 2002 is  attributable  to increases in death benefit  claims.  At Family
Life,  the level of  policyholder  benefits  and expenses  decreased  from $13.5
million for the year 2000 to $10.1  million for the year 2001 and  increased  to
$10.7 million for the year 2002,  which decreases are  attributable to decreases
in death  benefit  claims as well as  decreases  in reserves  due to higher than
expected lapse rates in Family Life's traditional life business.

Interest  expense on contract  holders  deposit  funds was $29.7 million for the
year 2002,  as compared to $19.9  million for the year 2001 and $2.2 million for
the year 2000. The increase from 2001 to 2002 was due to the inclusion of ILCO's
expenses  for the full year in 2002 as  compared  to the  period  from May 18 to
December 31 in 2001. The increase from 2000 to 2001 is primarily attributable to
$17.5 million of interest  expense on contract  holders  deposit funds resulting
from the consolidation of ILCO's operations  following the Merger.  This expense
is related to payment of interest to policyholders  for cash values  accumulated
in their accounts.

The expense  related to the  amortization  of present value of future profits of
acquired  businesses  was $4.6 million for the year ended  December 31, 2002, as
compared to $4.6  million at December  31, 2001 and $3.6 million at December 31,
2000. The  consolidation of ILCO's  amortization  expense with FIC's contributed
approximately $1 million for the year ended December 31, 2001.

The costs related to acquiring new business,  including certain costs of issuing
policies and certain other variable selling expenses (principally  commissions),
are  deferred  policy  acquisition  costs  ("DAC").  The expense  related to the
amortization of DAC was $10.4 million for the year ended December 31, 2002, $6.8
million for the year ended  December  31,  2001,  and $5.3  million for the year
ended  December 31, 2000. A portion of the increase in this expense from 2001 to
2002 is  attributable  to the Merger.  For the year ended December 31, 2002, the
Company has capitalized  DAC based on an updated  analysis of its cost structure
and assumptions as to product performance. For business written prior to January
1,2002,  DAC was amortized using methods and practices which had been adopted at
the  time the  products  were  introduced.  For  2002,  costs  capitalized  were
approximately $3.3 million less than acquisition costs incurred as determined by
the updated  analysis.  See "Critical  Accounting  Policies,  Deferred  Policies
Acquisition  Costs and Present  Value of Future  Profits of  Acquired  Business"
herein  for a further  discussion  of  capitalization  of  expenses  related  to
acquiring new business.

                                     - 37 -





Operating expenses for 2002 were $34.2 million,  as compared to $22.9 million in
2001  and  $11.2  million  in  2000.  The  consolidation  of  ILCO's  operations
contributed approximately $22.6 million to operating expenses for the year ended
December 31, 2002 as compared to $11.0  million for the period from May 18, 2001
to  December  31,  2001.  The  level of  operating  expenses  for the year  2002
included: (i) expenses related to acquiring new business;  (ii) $636,312 related
to the repurchase of James M. Grace's employment  contract;  (iii) a transfer of
funds of $1 million to the Roy F. and Joann Cole Mitte Foundation which was made
in January,  2002, as compared to a $375,000  donation in 2001; (iv) $448,841 of
costs  incurred  due  to  the  investigation  of the  matters  described  in the
Registrant's  Current  Report on Form 8-K filed with the Securities and Exchange
Commission  on August 15, 2002;  and (v) a charge of $799,000 for  uncollectible
agent  balances.  For a further  discussion  of the  repurchase  of Mr.  Grace's
employment contract and the transfer of funds to the Mitte Foundation, see FIC's
10-K for the year ended  December  31, 2001,  dated April 1, 2002.  The level of
operating  expenses for the year 2001 included  certain  non-recurring  expenses
related to the favorable  resolution of the vanishing  premium  litigation  (see
"Item 3. Legal Proceedings - Universal Life Litigation") and the  implementation
of the correction  procedure set forth by the Internal  Revenue  Service in Rev.
Proc. 2001-42 for Modified Endowment Contracts.

Interest  expense for 2002 was $0, as compared to $0.9  million in 2001 and $1.9
million in 2000.  The decrease in the amount of interest  expenses  from 2000 to
2001 is  attributable  to the scheduled  reduction in the amount of  outstanding
indebtedness.  This  interest  expense is related  to the  indebtedness  owed to
Investors  Life by  Family  Life  Corporation  and FIC  and for the  year  ended
December 31, 2001 includes the amount of interest for the period from January 1,
2001 to May 18, 2001. The  consolidation of ILCO's  operations with those of FIC
for periods  following the May 18th Merger  results in the  elimination  of this
interest  expense  in the  consolidated  income  statements  of FIC and thus the
post-Merger interest expense is $0.

The provision for federal  income taxes was ($3.3)  million in 2002, as compared
to $4.1 million in 2001 and $1.4 million in 2000.  The decrease in taxes was due
to the $21.2 million  decrease in income (before  federal income tax,  equity in
net  earnings  of  affiliates  and  cumulative  effect of  change in  accounting
principle)  for the year ended  December  31,  2002  compared  to the year ended
December 31, 2001.  The inclusion of ILCO's  results for the period from May 18,
2001 to December 31, 2001 contributed approximately $2.6 million to the level of
federal  income  taxes for the year 2001 as  compared  to 2000.  Because  of the
Merger and  subsequent  consolidation  of FIC and ILCO's  provision  for federal
income taxes, FIC is not able to utilize the small company tax deduction,  which
provided  lower tax rates.  The increase in federal income taxes due to the loss
of this deduction in 2001 was $343,227. Further, for the year ended December 31,
2000,  FIC and ILCO each paid, and were each able to deduct $1 million of excess
compensation.  Due to the Merger, the Company incurred approximately $100,000 in
additional  federal  income  taxes  in 2001  due to the  non-deductibility  of a
portion of Roy F. Mitte's salary.  However, since Mr. Mitte was not an executive
with the Company on December 31, 2002,  which is the relevant date for measuring
deductibility  of  compensation  under  section  162(m) of the Code,  his entire
compensation  for  2002 is  deductible  and  thus the  Company  will  not  incur
additional federal income taxes related to excess compensation in 2002.

                                     - 38 -





          Results of Operations - Three Months Ended December 31, 2002
             as compared to the Three Months Ended December 31, 2001

For the three-month  period ended December 31, 2002, FIC's net income before the
cummulative  effect of change in accounting  principle was (5.8) million  (basic
and diluted  earnings of (6.0 per common  share) on revenues of $26.0 million as
compared to the restated net income of $2.4 million (basic and diluted  earnings
of $0.25 per common  share) on restated  total  revenues of $31.9 million in the
last three months of 2001.  The decrease in net income and total  revenues  from
the  three-month  period  ended  December 31, 2001 to the same period in 2002 is
attributable to (i) a decrease in investment income; (ii) a net realized loss on
investments relating to impairments;  (iii) an increase in death benefits;  (iv)
an increase in operating expenses.

                         Liquidity and Capital Resources

Liquidity  describes the ability of a company to generate  sufficient cash flows
to meet  the cash  requirements  of  business  operations.  FIC is an  insurance
holding company whose principal assets consist of the outstanding  capital stock
of its insurance  subsidiaries - Family Life Insurance  Company ("Family Life"),
Investors Life Insurance Company of North America  ("Investors Life"), and prior
to  February   19,   2002,   Investors   Life   Insurance   Company  of  Indiana
("Investors-IN").  Prior  to the  merger  of FIC and ILCO on May 18,  2001,  the
principal  assets  of  FIC  consisted  of the  common  stock  of  its  insurance
subsidiary, Family Life, and its equity ownership in ILCO. As a holding company,
FIC's  ability to meet its cash  requirements,  pay  interest  on any debt,  pay
expenses  related  to  its  affairs  and  pay  dividends  on  its  common  stock
substantially depends upon dividends from its subsidiaries.

Prior  to  June  2001,  the  principal  source  of  liquidity  for  FIC  and its
wholly-owned  subsidiary,  Family Life  Corporation,  consisted  of the periodic
payment of principal  and  interest by Family Life  pursuant to the terms of the
surplus  debenture  issued in connection with the Family Life  acquisition  from
Merrill  Lynch.  The surplus  debenture was  completely  paid off as of June 30,
2001.  For  periods  subsequent  to June 30,  2001,  FIC's  available  source of
liquidity will be dividends paid to it from its  subsidiaries.  Applicable state
insurance laws generally restrict the ability of insurance companies to pay cash
dividends in excess of prescribed limitations without prior approval.

The ability of Family Life and Investors  Life to pay  shareholder  dividends is
and will continue to be subject to restrictions  set forth in the insurance laws
and regulations of Washington,  their domiciliary  state.  Washington limits how
and when Family Life and  Investors  Life can pay  shareholder  dividends by (a)
including  the "greater  of" standard for payment of dividends to  shareholders,
(b) requiring  that prior  notification  of a proposed  dividend be given to the
Washington Insurance  Commissioner and (c) requiring that cash dividends be paid
only from earned surplus.  Under the "greater of" standard, an insurer may pay a
dividend  in an amount  equal to the  greater  of:  (i) 10% of the  policyholder
surplus or (ii) the insurer's net gain from operations for the previous year. In
2002,  Investors  Life paid a  dividend  to its  parent  corporation,  ILCO,  of
$8,556,104  (based  upon  earned  surplus  of $48.4  million  and net gain  from
operations of $8.56 million in the year 2001). ILCO, a holding company, does not
have any restrictions on payments of dividends and paid a dividend of $8,556,104
to FIC in January,  2003. Investors Life had earned surplus of $42.3 million and
a net gain from operations  of $3.6 million  for 2002 and Family Life had earned
surplus of $1.5 million and a net gain from operations of $0.13 million in 2002.

                                     - 39 -





Sources of cash for FIC's  insurance  subsidiaries  consist of premium  payments
from  policyholders  and annuity  holders,  charges on policies  and  contracts,
investment income, and proceeds from the sale of investment assets.  These funds
are applied  primarily to provide for the payment of claims under  insurance and
annuity policies, payment of policy withdrawals, surrenders and loans, operating
expenses, taxes, investments in portfolio securities, and shareholder dividends.

FIC's  cash and cash  equivalents  at  December  31,  2002 was $25.0  million as
compared to $7.1  million at December  31, 2001 and $2.7 million at December 31,
2000. The increase in cash and cash  equivalents was primarily due to maturities
and early redemptions of fixed income investments that occurred during December,
2002,  resulting in an increased cash position  pending  reinvestment.  The $4.4
million increase in cash and cash equivalents at December 31, 2001 from 2000 was
due primarily to the Merger and the cash acquired in the purchase.

FIC's net cash flow  provided by operating  activities  was $7.6 million for the
year 2002. In the year 2001,  net cash flow used in by operating  activities was
($2.7) million;  net cash flow provided by operating activities was $0.3 million
for the year 2000.  The increase in cash used in operating  activities  of $10.3
million from 2002 to 2001 was  attributable  to a lower than  expected  level of
surrenders  of insurance and annuity  policies  which  contributed  to a smaller
decrease in policy liabilities.

Net cash flow  provided by investing  activities  was $20.6  million in 2002, as
compared to $15.4  million in 2001 and $9.1  million  in 2000.  The  increase in
cash  provided  by  investing   activities  from  2001  to  2002  was  primarily
attributable  to the  increase  in cash  due to  proceeds  from  the  sales  and
maturities  of fixed  maturities.  The  increase in cash  provided by  investing
activities  from 2001 to 2000 was due to the  purchase of ILCO,  which  provided
$9.1  million,  and  a  $14.8  million  increase  in  proceeds  from  short-term
investments.  These amounts were offset by a ($18.1) million  investment in real
estate.

Net cash flow used in  financing  activities  was  ($10.3)  million in 2002,  as
compared to ($13.8) million in 2001 and ($7.3) million in 2000.  Payment of cash
dividends to  stockholders  attributed to $2.2 million of cash used in financing
for 2002, as compared to $6.0 million in 2001 and $0.9 million in 2000; however,
repayment of subordinated notes payable decreased from ($6.1) million in 2000 to
($1.5) million in 2001 and $0 in 2002 due to the Merger. In 2002, contractholder
fund withdrawals  exceeded  deposits by $8.7 million,  while in 2001 withdrawals
exceeded deposits by $4.4 million.

A primary  liquidity  consideration  with respect to life  insurance and annuity
products  is the  risk of  early  policyholder  and  contractholder  withdrawal.
Deposit fund  liabilities for universal life and annuity products as of December
31, 2002 were $557.5  million,  as  compared to $556.1  million at December  31,
2001. Individual life insurance policies are less susceptible to withdrawal than
are annuity  contracts  because  policyholders  may incur surrender  charges and
undergo a new underwriting process in order to obtain a new insurance policy. At
December 31, 2002, the bulk of the liabilities for contractholder  deposit funds
on FIC's balance sheet, $419.1 million,  were related to insurance products,  as
compared to only $138.4 million of annuity product liabilities.

                                     - 40 -





The cash  requirements of FIC, and its holding company  subsidiary,  Family Life
Corporation,  consist  primarily of its service of the  indebtedness  created in
connection  with FIC's  ownership of Family Life.  As of December 31, 2002,  the
investment  portfolio  of  Investors  Life  included  $23.05  million  of  notes
receivable  from  affiliates,  represented  by (i) a  loan  of  $30  million  by
Investors Life to Family Life  Corporation made in July 1993, in connection with
the prepayment of indebtedness which had been previously issued to Merrill Lynch
as  part  of  the  1991  acquisition  of  Family  Life  Insurance  Company  by a
wholly-owned  subsidiary  of FIC,  and (ii) a loan of $4.5  million by Investors
Life  to  Family  Life  Insurance  Investment  Company  made in  July  1993,  in
connection with the same transaction described above.

The  provisions  of the notes owned by  Investors  Life  include  the  following
provisions:  (a) the $30 million note provides for quarterly principal payments,
in the amount of $163,540 each for the period December 12, 1996 to September 12,
2001;  beginning with the principal payment due on December 12, 2001, the amount
of the principal payment increases to $1,336,458;  the final quarterly principal
payment is due on September  12, 2006;  the interest rate on the note remains at
9%, and (b) the $4.5 million note provides for quarterly principal payments,  in
the amount of $24,531 each for the period  December  12, 1996 to  September  12,
2001;  beginning with the principal payment due on December 12, 2001, the amount
of the principal  payment increases to $200,469;  the final quarterly  principal
payment is due on September  12, 2006;  the interest rate on the note remains at
9%.

Due to the Merger,  this  indebtedness  is not  included  as a liability  on the
consolidated  financial  statements of FIC. FIC's other  liquidity  requirements
relate principally to the need for cash flow to meet operating expenses, as well
as the  liabilities  associated  with its insurance  subsidiaries'  various life
insurance and annuity products.

In 2002,  management  reviewed the Company's  liquidity to determine whether the
cash, cash equivalents and short term investments of the Company were sufficient
to meet the Company's needs for cash for operations,  capital  requirements  and
commitments. Based on such review, management determined that it would be in the
Company's best interest to reduce the amount of dividends  paid to  shareholders
(see "Item 5- C. Dividends"),  to discontinue  donations to the Mitte Foundation
and to streamline  certain  operations of the Company.  Based on this review and
the subsequent initiatives set forth by management, management believes that the
cash, cash  equivalents and short term  investments of FIC and its  subsidiaries
are  sufficient  to meet the needs of its business and to satisfy debt  service.
There are no trends, commitments or capital asset requirements that are expected
to have an adverse effect on the liquidity of FIC.

                                     - 41 -





                                   Investments

General

The life  insurance  subsidiaries  of FIC  maintain a  diversified  portfolio of
investments  which is supervised by an in-house staff.  Investment  policies and
significant  individual  investments  are  subject to  approval  by the board of
directors  of  each of the  life  insurance  subsidiaries,  in  accordance  with
applicable  state  insurance  regulatory   requirements.   Management  regularly
monitors  individual  assets and the overall  asset mix. In the first quarter of
2003, the Board of Directors of FIC enhanced its oversight responsibilities with
respect  to  portfolio   management  by  establishing  an  Investment  Committee
consisting of three independent  directors.  In addition to its responsibilities
with  respect  to the  review  of  investment  guidelines,  the  FIC  Investment
Committee  monitors  internal  controls  pertaining  to the purchase and sale of
investments.

Investment Strategy

The assets of FIC's life  insurance  subsidiaries  must comply  with  applicable
state  insurance  laws  and  regulations.   In  selecting  investments  for  the
portfolios  of its  life  insurance  subsidiaries,  the  emphasis  is to  obtain
targeted  profit  margins,  while  minimizing the exposure to changing  interest
rates.   This  objective  is  implemented  by  selecting   primarily  short-  to
medium-term,  investment grade fixed income securities. In making such portfolio
selections,  the Company  generally  does not select new  investments  which are
commonly  referred to as "high  yield" or  "non-investment  grade."  The general
investment  objective of the Company emphasizes the selection of short to medium
term high quality fixed income  securities,  rated Baa-3  (investment  grade) or
better by Moody's  Investors  Service,  Inc. We determine the  allocation of our
assets  primarily  on the  basis of cash  flow and  return  requirements  of our
products and secondarily by the level of investment risk.

Another  key  element of the  Company's  investment  strategy  is to avoid large
exposure in other investment  categories which the Company believes carry higher
credit or liquidity risks,  including private placements,  partnerships and bank
participations.  These categories  accounted for only $26,049 of invested assets
at December 31, 2002 as compared to $45,479 at December 31, 2001.

Overall Composition of Investments.

The  diversified  portfolio of investments of FIC's life insurance  subsidiaries
includes   public  and  private  fixed  maturity   securities  and  real  estate
investments.  All of FIC's  invested  assets are invested in the United  States.
Invested assets, excluding separate accounts,  totaled $761.2 million and $767.6
million as of December 31, 2002 and December 31, 2001, respectively.

                                     - 42 -





The following table  summarizes  invested  assets by asset  category,  excluding
separate account assets, as of December 31, 2002 and 2001: (in thousands)

                                 Invested Assets
                                  December 31,


                                                                                  
                                                        2002                              2001
                                                                                       (Restated)
                                             Carrying           % of            Carrying        % of
                                               Value            Total           Value           Total

Fixed maturity securities available
  for sale:
    Public                                   $493,827           64.9%           $501,395        65.3%
    Private                                         0                                  0

Fixed maturity held to maturity
    Public                                      1,064            0.1                 983         0.1
    Private                                        26             *                   46          *

Equity securities                               6,351            0.8               8,279         1.1

Policy loans                                   46,607            6.1              49,794         6.5

Mortgage loans                                     17             *                4,715         0.6

Invested Real estate                           75,393            9.9              64,051         8.3

Short-term investments                        137,944           18.1             138,291        18.0

     Total invested assets                    761,229           100%             767,554        100%


* = less than 0.1% of total invested assets

The  decrease in invested  assets is  primarily  attributable  to a $7.6 million
decrease in the market  value of fixed  maturities  available  for sale,  a $1.9
million  decrease  in the  market  value of equity  securities,  a $3.2  million
decrease in policy loans, and a $4.7 million  decrease in mortgage loans.  These
amounts are offset by an $11.3 million increase in invested real estate.

Fixed Maturity Securities.

The Company's fixed maturity securities portfolio is predominately  comprised of
low  risk,  investment  grade,  available  for sale  publicly  traded  corporate
securities, mortgage-backed securities and United States Government bonds. As of
December 31, 2002, the market value of the fixed  maturities  available for sale
segment was $493.8 million as compared to an amortized cost of $479.4 million or
an unrealized gain of $14.4 million.  The increase reflects  unrealized gains on
such investments related to changes in interest rates subsequent to the purchase
of such  investments.  At  December  31,  2001,  the  market  value of the fixed

                                     - 43 -





maturities  available  for sale  segment  was $501.4  million as  compared to an
amortized  cost of $496.7  million.  The lower level of assets held in the fixed
maturities available for sale segment is attributable to the early redemption of
longer- term fixed  maturity  investments  by the issuer.  The proceeds of these
early  redemptions were reinvested in short-term  investments at the lower level
of interest  rates that  prevailed  throughout the year 2002. For the year 2003,
the investment objectives of FIC's insurance  subsidiaries include a strategy of
reducing  the  concentration  in  short-term   investments  by  making  selected
investments in medium-term fixed income investments, including CMO instruments.

The investments of FIC's insurance  subsidiaries in  mortgage-backed  securities
included  collateralized  mortgage  obligations  ("CMOs") of $175.4 million, and
mortgage-backed  pass-through securities of $29.6 million, at December 31, 2002.
Mortgage-backed  pass-through  securities,  sequential  CMO's and support bonds,
which comprised  approximately 57.8% of the book value of FIC's  mortgage-backed
securities  at December 31, 2002,  are  sensitive to  prepayment  and  extension
risks.  FIC's  insurance  subsidiaries  have  reduced  the  risk  of  prepayment
associated with mortgage-backed  securities by investing in planned amortization
class  ("PAC"),  target  amortization  class ("TAC")  instruments  and scheduled
bonds.  These  investments  are designed to amortize in a predictable  manner by
shifting the risk of prepayment of the underlying  collateral to other investors
in other tranches ("support  classes") of the CMO. At December 31, 2002, PAC and
TAC instruments and scheduled bonds represented  approximately 43.0% of the book
value  of FIC's  mortgage-backed  securities.  Sequential  and  support  classes
represented  approximately  10.4%  of the book  value  of FIC's  mortgage-backed
securities at December 31, 2002.  Previously,  FIC's insurance subsidiaries have
avoided  investments in  mortgage-backed  securities  with increased  prepayment
risk, such as interest-only stripped pass-through securities and inverse floater
bonds.  Beginning in December  2002,  the insurance  subsidiaries  made selected
investments in CMOs of the inverse floater category. Such instruments, which are
subject to strict quantitative and qualitative standards, carry a higher current
interest  rate.  Our  investment  guidelines  do not permit the purchase of CMOs
which are interest only or principal only instruments.  The prepayment risk that
certain  mortgage-backed  securities  are subject to is  prevalent in periods of
declining  interest  rates,  when  mortgages  may be repaid  more  rapidly  than
scheduled as  individuals  refinance  higher rate mortgages to take advantage of
the lower current rates. As a result, holders of mortgage-backed  securities may
receive large  prepayments on their investments which cannot be reinvested at an
interest rate  comparable to the rate on the prepaying  mortgages.  For the year
2003,  the  investment  objectives  of FIC's  insurance  subsidiaries  include a
strategy of reducing  the  concentration  in  short-term  investments  by making
selected investments in a variety of medium-term CMO instruments.

The securities  valuation office (SVO) of the National  Association of Insurance
Commissioners evaluates all public and private bonds purchased as investments by
insurance  companies.  The SVO assigns one of six investment  categories to each
security it reviews. Category 1 is the highest quality rating, and Category 6 is
the lowest.  As of December 31, 2002,  the majority of our bonds are  investment
grade (Category 1 and 2). The Company's fixed  maturities  portfolio  (including
short-term investments),  included only a non-material amount of debt securities
which,  in the annual  statements of the companies as filed with state insurance
departments, were designated by the SVO as "3" (medium quality) or below.

                                     - 44 -





FIC's short-term  investments  consist  primarily of U.S.  Government bonds. The
level of  short-term  investments  at December 31, 2002 was $137.9  million,  as
compared to $138.3 million as of December 31, 2001.

Equity Securities.

FIC's equity  securities  consist  primarily of its  investment  in the separate
account.  As of December 31, 2002,  the market value of FIC's equity  securities
was $6.4 million  compared to $8.3  million at December  31, 2001.  The decrease
from 2002 to 2001 is related to a decline in the value of the  underlying  funds
in the separate account.

Real Estate.

Invested  real estate at December  31,  2002 was $75.4  million,  as compared to
$64.1  million at December 31,  2001.  The real estate  investment  is primarily
related to the  development  of the River Place  Pointe  project  ("River  Place
Pointe") by Investors  Life, a subsidiary of ILCO.  In October  1998,  Investors
Life purchased River Place Pointe,  which  consisted of two adjoining  tracts of
land located in Austin,  Texas  totaling  47.995 acres.  The aggregate  purchase
price  for  these  tracts  was $8.1  million.  Investors  Life  obtained  a Site
Development  Permit  for the  tracts  from the City of Austin  allowing  for the
construction  of seven office  buildings  totaling  600,000  square  feet,  with
associated parking,  drives and related improvements.  Construction on the first
section of the Project,  which consists of four office buildings,  an associated
parking garage,  and related  infrastructure was completed during 2000 and 2001.
Construction  on the second  section of the  Project,  which  consists  of three
office buildings, an associated parking garage, and related infrastructure,  was
completed in 2002.

As of December  31,  2002,  Investors  Life had  invested  $93.7  million in the
construction of River Place Pointe,  of which $19.7 million is recorded on FIC's
balance sheet as real estate occupied by the Company.  Investors Life paid $13.5
million during 2002 for the  construction of the project.  FIC and its insurance
subsidiaries  occupy all of Building One at River Place  Pointe,  consisting  of
approximately   76,143  square  feet  of  space,   and   additionally   occupies
approximately  5,000 square feet of Building Four of River Place  Pointe.  As of
December 31, 2002,  222,007  rentable  square feet of office space was leased to
third party  tenants and 281,682  rentable  square feet was available for lease.
According  to the Federal  Deposit  Insurance  Corporation's  ("FDIC")  National
Edition of Regional Outlook,  Fourth Quarter,  2002 "the  vacancy rate in Austin
has risen almost  fivefold in three  years,  the most  dramatic  increase in the
country  the Austin suburban  (office) market reported an office vacancy rate of
27.2 percent as of September 30, 2002, the highest in the nation,  with about 10
percent attributable to sublease space."

The Company views the River Place Pointe  investment as a long term  commitment.
Based on this assumption, the Company has examined future  anticipated cash flow
on the development and has determined that the investment is not impaired.

                                     - 45 -





Mortgage Loans.

As of  December  31,  2002,  $0.02  million was  invested  in mortgage  loans as
compared to $4.7  million at December  31,  2001.  The Company does not make new
mortgage  loans on commercial  properties.  All of the Company's  mortgage loans
were made by its  subsidiaries  prior to their  acquisition  by the Company.  At
December 31, 2002,  none of the mortgage loans held by the Company had defaulted
as to  principal or interest  for more than 90 days,  and none of the  Company's
mortgage loans were in foreclosure.  The decrease in mortgage loans from 2001 to
2002 was due to the pay off of two mortgage  loans  during the third  quarter of
2002. The Company  participated  with a third party in two mortgage loans in the
state of New York -  Champlain  Centre  Mall and Salmon  Run Mall,  with a total
balance due of $4.60  million at June 30, 2002.  On June 18,  2002,  the Company
agreed to a proposed payoff of these loans at a discount.  The borrower paid off
the loans in August,  2002, with a payment of $3.64 million. The Company reduced
the carrying  value of the two loans by $0.96  million as of June 30, 2002 as an
impairment of an invested asset.

Policy Loans.

Policy loans  totaled  $46.6  million at December 31, 2002, as compared to $49.8
million at December 31, 2001.


                          Critical Accounting Policies

The  financial  statements  contain  a  summary  of  FIC's  critical  accounting
policies,  including a discussion of recently-issued  accounting pronouncements.
Certain of these  policies are  considered  to be important to the  portrayal of
FIC's  financial  condition,  since they require  management to make  difficult,
complex or  subjective  judgments,  some of which may relate to matters that are
inherently uncertain. These policies include valuation of: investments, deferred
acquisition  costs  and  present  value of future  profits,  and  future  policy
benefits.  For the year 2001, the Company's  critical  accounting  policies also
included the purchase accounting for ILCO.

Cumulative Effect of Accounting  Changes.  During the first quarter of 2002, the
Company  adopted  Statement of Financial  Accounting Standards ("SFAS") No. 141,
"Business  Combinations." SFAS No. 141 eliminates the practice of amortizing and
deferring  excess of fair value of net assets  acquired  over cost and  requires
unallocated negative goodwill to be recognized  immediately.  In accordance with
the standard,  FIC ceased negative goodwill  amortization on January 1, 2002 and
recognized  the  unamortized  balance  of $10.4  million  of  negative  goodwill
acquired in the Merger.

Investments.

The Company's investments primarily consist of fixed maturity securities,  which
include bonds, notes and redeemable preferred stocks. Fair values of investments
in fixed  securities are based on quoted market prices or dealer  quotes.  Fixed
maturities  are  classified  as  "available  for sale" and are  reported at fair
value,  with  unrealized  investment  gains and  losses,  net of  income  taxes,
credited  or  charged  directly  to  shareholder's  equity.  Generally  accepted
accounting  principles  require that  investments  be written down to fair value
when  declines  in  value  are  considered  other  than  temporary.   When  such
impairments occur, the decrease in value is reported in net income as a realized
investment loss and a new cost basis is established.

                                     - 46 -





Deferred Acquisition Costs and Present Value of Future Profits.

The costs of acquiring new business, including certain costs of issuing policies
and certain other  variable  selling  expenses  (principally  commissions),  are
deferred policy acquisition costs ("DAC"). DAC is capitalized and then amortized
to reflect  an  expense in  relation  to the  projected  stream of profits  (for
universal life and annuity  products) or to the premium revenue (for traditional
life products).  Such projections require use of certain assumptions,  including
interest  margins,  product  loads,  mortality  rates,  persistency  rates,  and
maintenance expense levels. Effective with respect to new business issued on and
after  January 1, 2002,  the  Company  has  capitalized  DAC based on an updated
analysis of its cost structure and  assumptions as to product  performance.  For
business  written  previously,  DAC is amortized  using  previously  established
methods  and  practices.   Management   periodically   reviews  the  assumptions
associated with the amortization models prospectively.

Present  value of future  profits of acquired  business  ("PVFP")  are the costs
associated  with acquiring  blocks of insurance from other  companies or through
the  acquisition  of other  companies.  PVFP is  capitalized  and amortized in a
manner that matches these costs against the associated revenues.

Future Policy Benefits.

Future policy benefits  comprise 15% of FIC's total  liabilities at December 31,
2002.  These   liabilities  are  estimated  using  actuarial  methods  based  on
assumptions  about premiums,  interest  yields,  investment  returns,  expenses,
mortality,  morbidity,  and  persistency.  These  assumptions  consider  Company
experience and industry  standards.  The assumptions vary by plan, age at issue,
year of issue and duration.

Purchase Accounting for ILCO.

The  acquisition  of ILCO was  accounted  for as a  purchase;  accordingly,  the
results of ILCO's  operations from May 18, 2001 to December 31, 2001 and for the
entire year 2002 are included in FIC's  consolidated  results of  operations  at
December 31, 2001 and 2002.

For the  period  from  January 1, 2001 to May 17,  2001,  and for the year 2000,
FIC's net income  includes its equity  interest in the net income of ILCO,  with
such equity interest being based on FIC's percentage ownership of ILCO.

For a further  discussion  of  accounting  standards,  see Note 1 to our audited
consolidated financial statements, beginning on page F-13.

                                     - 47 -





                                Subsequent Events

Solomon Smith Barney Review

     In  December  2002,  the  Company  received an  unsolicited  indication  of
interest from the Pillar  Foundation Group  ("Pillar").  As previously  publicly
disclosed by the Company,  the Company  believes that the letters sent to FIC by
Pillar did not constitute an offer.  Rather, the letter stated that it was as an
indication  of interest to enter into a letter of intent at an undefined  future
time with respect to the  acquisition of all or part of the  outstanding  common
shares of FIC at a tentative  valuation of $13 to $18 per share.  Pillar did not
indicate  the source of funds for any such  transaction,  nor the  structure  or
timing of any possible  transaction.  Furthermore,  Pillar  stated in the letter
that any  transaction  would be  subject to  numerous  due  diligence  and other
identified  and unnamed  conditions,  such as  determination  of a final  price,
regulatory and board approvals, and execution by sellers of a satisfactory stock
purchase  agreement.  In fact,  the letter did not state clearly  whether Pillar
intended to acquire  shares from FIC or from other  shareholders.  In  addition,
Pillar did not have an  established  reputation  in the  insurance  industry for
consummating  transactions  of this  magnitude and there was no evidence that it
had the financial  ability to do so.  Because the valuation  indicated by Pillar
was below book  value and  because of the  depressed  state of the U.S.  capital
markets and poor general economic  conditions,  the Board of Directors concluded
that it would  not be in the best  interest  of the  Company's  shareholders  to
negotiate  toward  selling the Company  for a  depressed  price in the  existing
economic conditions.

     Nevertheless,  in the  exercise of its  fiduciary  duties,  on December 13,
2002, the Board of Directors  unanimously  approved the appointment of a Special
Committee to review  unsolicited  indications of interest in the  acquisition of
the Company. On January 6, 2003, the Board of Directors  unanimously  approved a
realignment of the Special  Committee to include only independent  directors and
it  authorized  the Special  Committee to select an  investment  banking firm to
perform a valuation  analysis of FIC and to explore  strategic  alternatives  to
improve  shareholder  value,  including  a sale of FIC.  The  Special  Committee
interviewed four firms and selected Salomon Smith Barney.

     Among the alternatives  considered by the Special  Committee were a sale of
the company  consistent with recent  unsolicited  indications of interest in FIC
and various management alternatives, including an increased operating efficiency
strategy,  a growth  through  acquisitions  strategy  and a marketing  alliances
strategy.  Through an exhaustive study of all business projections and financial
assumptions,  it was determined  that pursuing any or all of the management plan
was  more  advantageous  to  shareholder   value  than  the  sale,   merger,  or
consolidation  of the company at this time given current  market  conditions for
sale transactions in the insurance industry and general economic conditions. The
Special Committee ultimately determined, based in part on the analysis performed
by Salomon Smith Barney,  that it was in the best interest of FIC's shareholders
at that time to allow FIC's new  management  to implement  its business plan for
FIC.   The  Board  of  Directors   voted  to  accept  the  Special   Committee's
recommendation.

                                     - 48 -





Proxy Contest

     On January 20, 2003,  attorneys  representing  the Mitte  Foundation sent a
demand that the Company hold a special  shareholders  meeting for the purpose of
removing  all  members  of the  board of  directors  and  electing  unidentified
directors that would be proposed by the Mitte Foundation, Roy Mitte, Mr. Mitte's
wife,  Joann Cole Mitte,  and Mr.  Mitte's son, Scott Mitte  (collectively,  the
"Mitte Family"). These attorneys informed the Company that they were prepared to
pursue litigation if their demands were not met. The Mitte Foundation's  demand,
if granted by the Company or ordered by a court,  would have required  holding a
shareholders'   meeting   without   proxy   materials  of  the  Company  or  the
dissemination to shareholders of all appropriate financial and other information
concerning  the  Company's  performance  in  2002.  Specifically,   the  federal
securities laws require that each proxy  statement  furnished to shareholders by
the Company must be accompanied or preceded by an annual report to  shareholders
which includes audited financial statements for the prior fiscal year. The Mitte
Foundation  demanded  that the Company hold a special  shareholders'  meeting on
February 4, 2003,  only  fifteen days after the date of the demand  letter.  The
Company could not have prepared  audited  financial  statements  for fiscal year
2002 so soon after the fiscal year,  nor was it otherwise  required to file such
financial statements by such time under the federal securities laws, which allow
90 days following the end of the fiscal year to prepare such  information.  As a
result,  the  Company  could  not  have  disseminated  proxy  materials  to  its
shareholders in compliance with the federal  securities  laws.  Accordingly,  in
light of the Mitte  Foundation's  demand  for a  special  meeting,  the  Company
commenced  litigation  against Mr. Mitte, the Mitte  Foundation,  and Joann Cole
Mitte which  sought to delay the  meeting,  alleging,  among other  things,  Mr.
Mitte's  violation of certain  provisions  of the  securities  laws as described
below.

     The material  allegations  made by the Company against the Mitte Family are
set out in detail in the Company's Original Complaint, filed on January 23, 2003
in the United States  District Court for the Western  District of Texas,  Austin
Division,  Case No.  A03-CA-033SS.  The following  allegations  were made by the
Company in the Complaint:

     o    The Mitte Family omitted material information required to be disclosed
          under Section 13(d) of the Securities Exchange Act of 1934, as amended
          (the "Exchange Act") and the regulations issued thereunder, as well as
          violated the proxy  solicitation  rules contained in Regulation 14A of
          the Exchange Act;

     o    Over a ten-year  period,  Roy Mitte caused FIC to pay, or to reimburse
          Mr. Mitte for, personal expenditures of Mr. Mitte or his family, in an
          amount exceeding $500,000;

     o    In January 2002, Roy Mitte caused the transfer of $1,000,000  from FIC
          to the Mitte  Foundation,  in  contravention  of a promise made by Mr.
          Mitte to the Compensation  Committee of the Board of Directors that no
          such transfers would be sought or made in 2002; and

                                     - 49 -





     o    FIC has borne significant expenses that properly should have been paid
          or reimbursed by the Mitte Foundation.

The following relief was sought by the Company:

     o    A declaratory  judgment  that the Company may defer any  shareholders'
          meeting  until,  among  other  things,  the  Company  and Mitte  could
          properly  solicit  proxies in compliance  with the federal  securities
          laws;

     o    A preliminary  injunction  preventing,  among other things,  the Mitte
          Foundation   from   demanding   that  the  Company  notice  a  special
          shareholders' meeting;

     o    A monetary  judgment  against  Mr.  Mitte for the  amount of  personal
          expenses which he improperly caused FIC to pay or reimburse him;

     o    A monetary  judgment  against  the Mitte  Foundation  in the amount of
          $1,000,000 and for all sums which FIC has improperly  paid or borne on
          behalf of the Mitte Foundation;

     o    A monetary judgment against Mr. Mitte in the amount of $1,000,000,  in
          the event that the Mitte Foundation fails to repay this amount; and

     o    Interest,  attorneys'  fees,  and all other  sums to which FIC  proves
          itself justly entitled.

     On February  10,  2003,  the Company  entered  into an  agreement  with the
Foundation pursuant to which they agreed to withdraw their request for a special
meeting in exchange for the Company's  agreement that the 2003 Annual Meeting of
Shareholders  (the  "Meeting")  would be held May 9, 2003, with a record date of
March 18, 2003.

     On March 19,  2003,  Mr.  Mitte  filed a  counterclaim  against the Company
alleging  breach of contract  with respect to the  Company's  failure to pay Mr.
Mitte severance  benefits and compensation  that Mr. Mitte claims he is entitled
to receive  under his  employment  agreement  with the Company.  Mr. Mitte seeks
actual damages, interest and attorney's fees and costs.

     The Company has not yet filed an answer to Mr. Mitte's  counterclaim.  Both
the Mitte Family and the Company are currently engaged in discovery with respect
to the pending  litigation.  . (See "Item 3. Litigation - Litigation Relating to
Former Chairman and CEO").

     On March 28, 2003, the Company filed its Preliminary  Proxy with respect to
the Meeting. Amendments to the Preliminary Proxy were filed on April 8, 2003 and
April 14, 2003. More information regarding the proxy contest and the Meeting can
be obtained  therein by accessing the  preliminary  proxy on the SEC's  website,
www.sec.gov  or the  Investor  Relations  portion  of the  Company's  website at
www.ficgroup.com.

                                     - 50 -





Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

     General.  FIC's  principal  assets  are  financial  instruments,  which are
subject to market  risks.  Market risk is the risk of loss  arising from adverse
changes in market rates,  principally  interest rates on fixed rate investments.
For a discussion of the  Company's  investment  portfolio and the  management of
that portfolio to reflect the nature of the underlying insurance  obligations of
the  Company's  insurance  subsidiaries,  please refer to the sections  entitled
"Investment of Assets" in Item 1 of this report and the information set forth in
Item 7,  "Management's  Discussion  and  Analysis  of  Financial  Condition  and
Operations - Investments".

The  following is a discussion of the Company's  primary  market risk  sensitive
instruments.  It should be noted that this  discussion has been developed  using
estimates  and  assumptions.  Actual  results may differ  materially  from those
described below.  Further,  the following  discussion does not take into account
actions which could be taken by management in response to the assumed changes in
market rates. In addition, the discussion does not take into account other types
of risks which may be involved in the business  operations of the Company,  such
as the reinsurance recoveries on reinsurance treaties with third party insurers.

The primary market risk to the Company's  investment  portfolio is interest rate
risk. The Company does not use derivative financial instruments.

     Interest  Rate Risk The Company  manages the interest rate risk inherent in
our assets  relative to the  interest  rate risk  inherent  in our  liabilities.
Generally,  we manage  interest rate risk based on the application of a commonly
used model. The model projects the impact of interest rate changes on a range of
factors,  including duration and potential prepayment.  For example, assuming an
immediate  increase of 100 basis points in interest rates,  the net hypothetical
loss in fair market value  related to the financial  instruments  segment of the
Company's  balance  sheet is estimated to be $16.6  million at December 31, 2002
and $24.6 million at December 31, 2001. For purposes of the foregoing  estimate,
fixed maturities,  including fixed maturities available for sale, and short-term
investments were taken into account.  The market value of such assets was $632.8
million at December 31, 2002 and $640.7 million at December 31, 2001.

The fixed income  investments  of the Company  include  certain  mortgage-backed
securities.  The market value of such  securities was $205.4 million at December
31, 2002 and $209.9 million at December 31, 2001. Assuming an immediate increase
of 100 basis points in interest  rates,  the net  hypothetical  loss in the fair
market value related to such mortgage-backed  securities is estimated to be $4.7
million at December 31, 2002 and $6.7 million at December 31, 2001.

Separate account assets have not been included,  since gains and losses on those
assets generally accrue to the policyholders.

The  Company  does not use  derivative  financial  instruments  to  manager  our
exposure to fluctuations in interest rates.

                                     - 51 -





The  hypothetical  effect of the interest rate risk on fair values was estimated
by applying a commonly  used model.  The model  projects  the impact of interest
rate changes on a range of factors, including duration and potential prepayment.


Item 8.  Financial Statements and Supplementary Data

The following Financial  Statements of the Registrant have been filed as part of
this report:

1.   Report of PricewaterhouseCoopers LLP, Independent Accountants,  dated April
     17, 2003.

2.   Consolidated   Balance   Sheet  as  of  December   31,  2002  and  Restated
     Consolidated Balance Sheet as of December 31, 2001.

3.   Consolidated  Statement of Income for the year ended  December 31, 2002 and
     Restated Consolidated Statements of Income for the years ended December 31,
     2001 and 2000.

4.   Consolidated  Statement  of  Changes in  Shareholders'  Equity for the year
     ended December 31, 2002, and Restated Consolidated Statements of Changes in
     Shareholders' Equity for the years ended December 31, 2001 and 2000.

5.   Consolidated  Statement of Cash Flows for the year ended December 31, 2002,
     and  Restated  Consolidated  Statements  of Cash Flows for the years  ended
     December 31, 2001 and 2000.

6.   Notes to Consolidated Financial Statements, as Restated.

7.   Consolidated Financial Statement Schedules, as Restated.


Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

No independent  accountant who audited the Registrant's financial statements has
resigned or been dismissed during the two most recent fiscal years.

                                     - 52 -




                                    Part III

Item 10.  Directors and Executive Officers of the Registrant

(a)  Directors of the Registrant

The names and ages of the current  directors of the Registrant,  their principal
occupations  or employment  during the past five years and other data  regarding
them are set forth  below.  All of the  directors,  other than Eugene  Payne and
Richard A. Kosson, were elected at the 2002 annual shareholders  meeting held in
June 2002.  Eugene Payne was  appointed as a director in August 2002 and Richard
A.  Kosson was  appointed  as a director  in December  2002,  to fill  vacancies
created by  resignations  of two directors.  The data supplied below is based on
information  provided by the  directors,  except to the extent that such data is
known to the Registrant.


                                                               
        Name             Age          Since                        Director and Other Information

John D. Barnett           60          1991       Director  of  FIC  since  1991.  Vice  President,  Investments  of
                                                 Investment   Professionals,   Inc.  from  1996  to  present.  Vice
                                                 President, Investments of Prudential Securities from 1983 to 1996.

Jeffrey H. Demgen         50          1995       Director  of FIC  since  May  1995.  Vice  President  of FIC since
                                                 August  1996.  Vice  President  and  Director of ILCO since August
                                                 1996.  Director  of Family  Life  since  October  1992.  Executive
                                                 Vice  President  of Family  Life since  August  1996.  Senior Vice
                                                 President  of  Family  Life  from  October  1992 to  August  1996.
                                                 Executive  Vice  President  and Director of  Investors  Life since
                                                 August  1996.  Senior Vice  President  and  Director of  Investors
                                                 Life from October 1992 to June 1995.

Theodore A. Fleron        63          1996       Vice  President  and  Director  of FIC  since  August  1996.  Vice
                                                 President  and  Director  of ILCO  since  May  1991.  Senior  Vice
                                                 President,  General Counsel,  and Director of Investors Life since
                                                 July  1992  and  Secretary  since  September  2001.   Senior  Vice
                                                 President,  General Counsel,  Director and Assistant  Secretary of
                                                 Family Life since August 1996 and Secretary since September 2001.

W. Lewis Gilcrease        71          2001       Director  of FIC  since  June  2001  and from  1979 to July  1991.
                                                 Director  of ILCO  from 1988 to May 2001.  Dentist  practicing  in
                                                 San Marcos,  Texas.  Chairman of the Strahan Foundation in support
                                                 of athletics at Southwest Texas State University.


                                     - 53 -






                                                               
        Name             Age          Since                        Director and Other Information

Richard A. Kosson         70          2002       Director of FIC since December  2002.  Director of  ILCO from 1981
                                                 to  May 2001.  Practicing  CPA  and  Partner,  Citrin  Cooperman &
                                                 Company, LLP.  Past Chairman of the NJSCPA Insurance Trust.

M. Scott Mitte            46          2000       Director  of  FIC  since  October  2000.  Executive  Director  and
                                                 Vice-President  of the Roy F. and Joann Cole Mitte Foundation from
                                                 1999 to 2002.

Roy F. Mitte              71          1976       Chairman of the Board,  President  and Chief  Executive  Office of
                                                 FIC from 1976 to October  2002.  Chairman of the Board,  President
                                                 and Chief  Executive  Officer of ILCO from 1985 to 2002.  Chairman
                                                 of the Board,  President and Chief Executive  Officer of Investors
                                                 Life  from  December   1988  to  2002.   Chairman  of  the  Board,
                                                 President  and Chief  Executive  Officer of Family  Life from June
                                                 1991 to 2002.

Elizabeth T. Nash         53          2001       Director  of FIC since  June 2001.  Director  of ILCO from 1998 to
                                                 May   2001.   Member  of  the  Texas   State   University   System
                                                 Foundation  since 2000.  President of Seton  Hospital  Development
                                                 Board.  Member of the Board of  Regents,  Texas  State  University
                                                 System  from  1993  through  1999,  Chairman  from  1997 to  1998,
                                                 Vice-Chairman  from 1996 to 1997.  Board  member of the  Southwest
                                                 Texas  State   University   Development   Foundation  since  1987,
                                                 Chairman from 1992 to 1997, Vice-Chairman from 1989 to 1992.

Frank Parker              73          1994       Director of FIC since May 1994.  Private  investor.  Prior to June
                                                 1998,  President of Gateway Tugs, Inc. and Par-Tex  Marine,  Inc.,
                                                 both of which are located in  Brownsville,  Texas and were engaged
                                                 in operating and chartering harbor and intracoastal tug boats.

Eugene E. Payne           60          2002       Director of FIC since August 2002 and  from 1992 to  2000.  Presi-
                                                 dent, Chairman and Chief Executive Officer of  FIC since  November
                                                 2002.  Vice President of ILCO from December 1988 to 2000 and Dir-
                                                 tor of ILCO from  May 1989 to 2000.  Chief  Operations  Officer of
                                                 Investors Life and Family Life from 1991 to 2000.  Chief Marketing
                                                 Officer of Investors Life and Family Life from 1988 to 1991.
                                                 Professor in the College of Business at Southwest Texas State
                                                 University from 2000 to 2002.


                                     - 54 -






                                                               
        Name             Age          Since                        Director and Other Information

Thomas C. Richmond        61          1996       Director of FIC since August 1996.  Vice  President  and Secretary
                                                 of FIC since September  2001.  Director of ILCO from March 1994 to
                                                 August  1996 and from  December  2001 to present.  Executive  Vice
                                                 President  of  Investors  Life and  Family  Life  since  September
                                                 2001.  Senior Vice  President  from January 1993 to September 2001
                                                 of  Investors  Life and Family  Life.  Vice  President  from March
                                                 1989 to January 1993 of Investors Life.




(b) Executive Officers of the Registrant

The  following  table sets forth the names and ages of the persons who currently
serve as the  Company's  executive  officers  together  with all  positions  and
offices held by them with the Company. Officers are elected to serve at the will
of the Board of  Directors  or until  their  successors  have been  elected  and
qualified.

     Name               Age                 Positions and Offices

Eugene E. Payne         60         Chairman of the Board, President and Chief
                                   Executive Officer

George M. Wise, III.    42         Vice President & Chief Financial Officer

Jeffrey H. Demgen       50         Vice President & Chief Marketing Officer

Thomas C. Richmond      61         Vice President & Chief Operating Officer

Theodore A. Fleron      63         Vice President, Secretary & General Counsel

Eugene E. Payne is Chairman,  President  and Chief  Executive  Officer of FIC, a
position he has held since November,  2002. He joined FIC in 1989 and served for
twelve years in an executive  capacity in every major business  area,  including
chief operations officer and chief marketing officer. In 2000, Dr. Payne elected
early retirement from FIC and taught management strategy and entrepreneurship as
chairman of the  management  department  at Southwest  Texas State  University's
College of Business.  He returned to FIC as Interim Chairman in August, 2002 and
was elected to his current  positions  in  November,  2002.  He also served as a
director  of FIC  from  1992 to 2000  and as a  director  of ILCO  (currently  a
wholly-owned subsidiary of FIC) from 1989 to 2000

                                     - 55 -





George M. Wise, III, is Vice President and Chief Financial  Officer,  a position
he has held since  November  2002.  Previously,  he was President and Consulting
Actuary for Wise,  Mitchell & Associates,  Ltd., from December 2001 to November,
2002.  From January 1998 to December,  2001,  he was  President  and  Consulting
Actuary for Wise & Associates, Inc. In his capacity as a consulting actuary, Mr.
Wise managed actuarial  consulting firms which provided  actuarial and insurance
consulting services to life and health insurance companies.

Jeffrey H.  Demgen has been Vice  President  of FIC since  August 1996 and Chief
Marketing  Officer  since 1996. He was elected as a director of FIC in May 1995.
Mr.  Demgen is not  standing  for  re-election  to the FIC  Board at the  Annual
Meeting.  Mr.  Demgen has served as a director and vice  president of ILCO since
August 1996 and has served as a director  and in various  management  capacities
with FIC's life insurance subsidiaries since 1992.

Thomas C. Richmond has been Vice President of FIC since September 2001 and Chief
Operating  Officer since 2001.  He became a director of FIC in August 1996.  Mr.
Richmond is not standing for re-election to the FIC Board at the annual Meeting.
He has  served as a director  of ILCO from  March  1994 to August  1996 and from
December 2001 to present.  He has also served in various  management  capacities
with FIC's life insurance subsidiaries since 1989.

Theodore A. Fleron, has been Vice President,  General Counsel of FIC since 1996,
Secretary of FIC since December,  2002 and has been a director since 1996. He is
also a director of the life insurance  subsidiaries  of FIC and serves as Senior
Vice President, General Counsel and Secretary of those companies. Mr. Fleron has
been  associated  with FIC  since  December  1989 and has been  involved  in all
aspects of FIC's legal  matters,  including  corporate  and federal  securities,
insurance  regulation and litigation.  Previously,  he was associated with CIGNA
Corporation and its predecessor,  INA  Corporation,  from 1974 to 1989, where he
served as Senior Counsel in the Law Department.


(c)  Identification of certain significant employees

Not applicable.

(d)  Family relationships

M. Scott Mitte is Roy F. Mitte's son.

(e)  Business experience

The business  experience of the executive  officers has been outlined in Item 10
(b).

(f) Involvement in Certain Legal Proceedings

None.

                                     - 56 -





(g) Beneficial Ownership Reporting Compliance

The  information  set forth under the caption  "Beneficial  Ownership  Reporting
Compliance" in the Proxy  Statement  distributed to  shareholders  in connection
with FIC's 2003 Annual Meeting of Shareholders (the "Proxy Statement"), which is
to be filed by FIC after the date this Report on Form 10-K  is filed,  is hereby
incorporated by reference.

Item 11.  Executive Compensation

Composition of Board

The business of FIC is managed  under the  direction of its board of  directors.
The board of directors currently consists of eleven directors,  five of whom are
independent directors.

Summary Compensation Table

The information set forth under the caption "Summary  Compensation Table" in the
Proxy Statement is hereby incorporated by reference.

Option Vesting Upon a Change of Control in 2002

The  information set forth under the caption  "Options  Vesting Upon a Change of
Control in 2002" in the Proxy Statement is hereby incorporated by reference.

Stock Appreciation Rights Granted in 2002

The information set forth under the caption "Stock  Appreciation  Rights Granted
in 2002" in the Proxy Statement is hereby incorporated by reference.

Option/SAR Grants in Last Fiscal Year

The  information set forth under the caption  "Option/SAR  Grants in Last Fiscal
Year" in the Proxy Statement is hereby incorporated by reference.

Aggregated Option/SAR Exercises in 2002 and 2002 Option/SAR Values

The information set forth under the caption "Aggregated  Option/SAR Exercises in
2002 and 2002 Option/SAR  Values" in the Proxy Statement is hereby  incorporated
by reference.

Defined Benefit Plan

The information set forth under the caption  "Defined Benefit Plan" in the Proxy
Statement is hereby incorporated by reference.

                                     - 57 -





Employment Agreements and Change In Control Arrangements

The information set forth under the caption "Employment Agreements and Change in
Control   Arrangements"  in  the  Proxy  Statement  is  hereby  incorporated  by
reference.

Compensation of Directors

The information set forth under the caption  "Compensation  of Directors" in the
Proxy Statement is hereby incorporated by reference.

Compensation Committee Interlocks and Insider Participation

The information set forth under the caption  "Compensation  Committee Interlocks
and Insider  Participation"  in the Proxy  Statement is hereby  incorporated  by
reference.

Compensation Committee Report on Executive Compensation

The information set forth under the caption  "Compensation  Committee  Report on
Executive  Compensation"  in the  Proxy  Statement  is  hereby  incorporated  by
reference.

Performance Graph

The  information  set forth under the caption  "Performance  Graph" in the Proxy
Statement is hereby incorporated by reference.

Item 12.  Security  Ownership of Certain  Beneficial  Owners and  Management and
Related Shareholder Matters.

The  following  table  presents  information  as of February  28, 2003 as to all
persons who, to the knowledge of the Registrant,  were the beneficial  owners of
five percent (5%) or more of the common stock of the Registrant.

                                     - 58 -





                                          Amount and Nature
Name and Address of                         of Beneficial              Percent
Beneficial Owner                              Ownership              of Class(4)

Roy F. and Joann Cole Mitte
  Foundation
6836 Bee Caves Road, Suite 262
Austin, Texas  78746                    1,552,206 (1)                 16.16 %

Roy F. Mitte
3701 Westlake Drive
Austin, Texas  78746                    1,594,326 (1)(2)              16.59 %

Family Life Insurance Company
6500 River Place Blvd.
Austin, Texas 78730                       648,640                      6.32 %(3)

Investors Life Insurance
  Company of North America
6500 River Place Blvd.
Austin, Texas  78730                    1,427,073 (4)                 12.93 %(5)

Fidelity Management &
Research Company
82 Devonshire Street
Boston, MA 02109                        1,307,020 (6)                 13.60%

Wellington Management
Company, LLP
75 State Street
Boston, MA 02109                          656,800 (7)                  6.84%

(1)  As  reported  on a Schedule  13D/A filed by the Roy F. and Joann Cole Mitte
     Foundation  on  February  13,  2003.  According  to the 13D/A  filing,  The
     Foundation is a not-for-profit  corporation organized under the laws of the
     State of Texas,  and exempt from federal income tax under Section 501(a) of
     the Internal Revenue Code of 1986, as amended, as an organization described
     in Section 501(c)(3).

(2)  Includes 35,520 shares  allocated to Mr. Mitte's account under the Employee
     Stock  Purchase  Plan and 6,600  shares  which may be acquired  pursuant to
     options which are  exercisable  within 60 days. For purposes of this table,
     Mr. Mitte is deemed to have beneficial ownership of the shares owned by the
     Foundation.

                                     - 59 -





(3)  Assumes that outstanding  stock options or warrants held by  non-affiliated
     persons have not been exercised and that outstanding  stock options held by
     Family Life Insurance Company have been exercised.

(4)  Of such  shares,  926,662  shares  are owned by  Investors  Life  Insurance
     Company of North America ("Investors Life") and 500,411 shares are issuable
     upon exercise of an option held by Investors  Life.  All shares are held as
     treasury shares.

(5)  Assumes that outstanding  stock options or warrants held by  non-affiliated
     persons have not been exercised and that outstanding  stock options held by
     Investors Life have been exercised.

(6)  As reported to the Company on a Schedule 13G filed on June 11, 2001, by FMR
     Corporation,  the parent company of Fidelity  Management & Research Company
     ("Fidelity") and Fidelity Management Trust Company.  The Company also notes
     that Fidelity filed a Schedule  13G/A on February 13, 2001,  reporting that
     the  beneficial  ownership of Fidelity Low Price Stock Fund,  an investment
     company  registered  under the Investment  Company Act of 1940, was 340,000
     shares. According to the Schedule 13G filings, as amended, Fidelity acts as
     investment  advisor to the Fidelity Low Priced Stock Fund,  and the Fund is
     the beneficial owner of 340,000 shares of FIC common stock.

(7)  As reported on a Schedule 13G filed by Wellington  Management Company,  LLP
     ("WMC") on February  12, 2003.  According  to the Schedule 13G filing,  WMC
     acts as investment  advisor to certain clients of WMC and such clients have
     the right to  receive,  or the power to direct the  receipt  of,  dividends
     from, or the proceeds from the sale of, such securities. The filing further
     states  that no such  client  is known  to have  such  right or power  with
     respect to more than five percent of the common stock of the Company.

The  following  table  contains  information  as of February  28, 2003 as to the
Common Stock of FIC  beneficially  owned by (1) each  director,  (2) each of the
named  executive  officers,  and (c) the directors  and executive  officers as a
group. In general,  "beneficial  ownership"  refers to shares that a director or
executive  officer has the power to vote,  or the power to dispose of, and stock
options that are currently  exercisable or become  exercisable within 60 days of
February 28, 2003. The  information  contained in the table has been obtained by
the Company from each director and executive officer, except for the information
known to the Company.

                                     - 60 -





                                    Amount and Nature of            Percent of
Name                                Beneficial Ownership (1)(2)        Class

Non-Employee Directors:
John Barnett                               2,000                         *
W. Lewis Gilcrease                            -0-                        *
Richard A. Kosson                          1,940                         *
Michael Scott Mitte                           64 (2)                     *
Elizabeth T. Nash                            220                         *
Frank Parker                              12,000                         *

Employee Directors:
Roy F. Mitte                           1,594,326 (1)(2)(3)             16.59%

Named Executive Officers:
Jeffrey H. Demgen                         14,459 (2)(3)                  *
Theodore A. Fleron                        21,040 (2)(3)                  *
Eugene E. Payne                               -0-                        *
Thomas C. Richmond                        18,868 (2)(3)                  *
George M. Wise, III                          500                         *

Total of Directors and Officers
As a Group                             1,665,417                       17.30%

 *    Less than 1%.


(1)  As  reported  on a Schedule  13D/A filed by the Roy F. and Joann Cole Mitte
     Foundation  on  February  13,  2003.  According  to the 13D/A  filing,  The
     Foundation is a not-for-profit  corporation organized under the laws of the
     State of Texas,  and exempt from federal income tax under Section 501(a) of
     the Internal Revenue Code of 1986, as amended, as an organization described
     in Section  501(c)(3).  For purposes of this table,  Mr. Mitte is deemed to
     have beneficial ownership of the shares owned by the Foundation.

(2)  Includes  shares  beneficially   acquired  through   participation  in  the
     Company's  401K Plan and/or the Employee  Stock  Purchase  Plan,  which are
     group plans for eligible employees.

(3)  Include  shares  issuable upon exercise of options  granted under the Stock
     Option Plan to executive  officers and directors who are also  employees of
     the  Company or its  subsidiaries,  to the  extent  that such  options  are
     exercisable  within 60 days of February 28, 2003, as follows:  Mr. Demgen -
     4,400 shares;  Mr. Fleron - 4,400 shares; Mr. Mitte - 6,600 shares; and Mr.
     Richmond - 4,400 shares.

                                     - 61 -





The following table contains  information  regarding  FIC's equity  compensation
plans as of December 31, 2002:


                                                                            
                                      (a)                     (b)                       (c)
                                                                                Number of securities
                                                                                remaining available
                                Number of securi-        Weighted-average       for future issuance
                                ties to be issued        exercise price         under equity
                                upon exercise of         of outstanding         compensation plans
                                outstanding options      options, warrants      (excluding securities
                                warrants and rights      and rights             reflected in column (a)

Plan Category

Equity compensation
plans approved by
security holders                208,850 (1)                $9.51                  231,000

Equity compensation plans
not approved by security
holders                               0                        0                        0
Total                           208,850                    $9.51                  231,000



(1) Shares  available  to be  exercised,  as of December  31,  2002,  by certain
officers  of  FIC  and  its  life   insurance   subsidiaries   pursuant  to  the
InterContinental  Life Corporation 1999 Stock Option Plan. On May 18, 2001, each
share of ILCO Common Stock issuable pursuant to outstanding  options was assumed
by FIC and  became an option to  acquire  FIC  Common  Stock  with the number of
shares and exercise price adjusted for the exchange ratio in the Merger.

Item 13.  Certain Relationships and Related Transactions

The information set forth under the caption "Certain  Relationships  and Related
Transactions" in the Proxy Statement is hereby incorporated by reference.

Item 14. Controls and Procedures

(a) The chief executive  officer and chief financial officer of the Company have
evaluated the effectiveness of the Company's  disclosure controls and procedures
pursuant to Rule 13a-14 under the  Securities  Exchange Act of 1934 as of a date
within  90  days  prior  to the  filing  date  of  this  report.  Based  on that
evaluation,  such officers have concluded that the Company's disclosure controls
and procedures, as modified following implementation of the procedures described
in paragraph  (b),  below,  are  effective to ensure that  material  information
relating to the Company and its subsidiaries is made known to such officers in a
timely manner for inclusion in the Company's periodic filings with the SEC.

(b) The financial statements for the year ended December 31, 2002, were prepared
under the general  direction of the chief financial  officer of the Company (who
joined the Company in November,  2002,  and was appointed as Vice  President and
Chief Financial  Officer  November 15, 2002). In connection with the preparation
of such financial  statements,  the Company identified certain accounting errors
which  occurred in the year 2002, as well as prior periods.  The  identification
and  correction  of these  accounting  errors are accounted for in the financial
statements for the year ended December 31, 2002 and the related restatements for
the years ended  December 31, 2001 and  December  31, 2000.  The effect upon the
financial  statements  for the years 2001 and 2000 resulting from the correction
of  these  errors  is  described  in  this  annual   Report  under  the  caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -  Restatement".  As  part  of  their  evaluation  of the  Company's
disclosure  controls and procedures,  the chief executive  officer and the chief
financial officer determined that certain procedures, as described below, needed
to be  established  or  modified in order to ensure  that  material  information
relating  to the  Company  and its  subsidiaries  are  included  properly in the
Company's financial filings with the SEC:

                                     - 62 -




     1. For the year ended December,  31, 2002, the  determination of the amount
     of  uncollectible  agent  debit  balances  was  made in  accordance  with a
     newly-established  procedure which measures various factors  (including the
     current  level of production of the  applicable  agent and the  persistency
     rate of that  agent's book of business  with the company)  pertinent to the
     probability  that the  receivable  will be realized.  The Company  believes
     that,  if the current  procedures  had been in place with  respect to years
     prior to 2002,  the amount of agent debit balance  receivables  included in
     the financial  statements for such prior years would have  approximated the
     restated amounts shown in this Annual Report for such prior years.

     2.  In  connection  with  the  implementation  of  a  modification  to  the
     mechanical  interface  system between the Company's  policy  administration
     system  and  the  general   ledger  system  used  to  record   consolidated
     transactions for GAAP reporting  purposes,  the Company determined that the
     manual  review   procedures  which  it  utilized  in  connection  with  the
     preparation of the financial statements for prior periods was not correctly
     identifying  all of the  transactions at the policy  administration  system
     level  that  were not  correctly  feeding  to the  general  ledger  system.
     Following  implementation  of the modification of the mechanical  interface
     system, the Company identified transactions in addition to those which were
     reported in its Form 10-Q for the period ended  September  30, 2002 and its
     Form  10-Q/A  for the period  ended June 30,  2002.  A  description  of the
     financial  effect of the  identification  and  correction of the accounting
     errors is included in this Annual  Report  under the caption  "Management's
     Discussion and analysis of Financial  Condition and results of Operations -
     Restatement".   The  Company  believes  that  the   implementation  of  the
     modifications  to the  mechanical  interface  system will  eliminate  these
     accounting   errors  in  connection   with  the  preparation  of  financial
     statements for future periods.

     3. The  restatement  of the  consolidated  balance sheet as of December 31,
     2001 includes an increase of approximately $8 million in other  liabilities
     resulting from a review of suspense  account  entries at the general ledger
     level. The Company has determined that certain suspense account entries had
     not been correctly reconciled with respect to prior periods due to the lack
     of a systematic  review and  reconciliation  of such  entries.  In order to
     assure the proper reconciliation of suspense account entries in the future,
     the Company has  reassigned  responsibility  for such  reconciliation  to a
     separate unit, the Financial Controls  Department,  with reconciliations to
     be completed on a quarterly basis.

                                     - 63 -





     Except  as  described  above,  there  were no  significant  changes  in the
Company's internal controls or in other factors that could significantly  affect
these  controls  subsequent  to the date of their most recent  evaluation by the
Company's chief executive officer and chief financial officer.


                                     Part IV

Item 15.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)  The following documents have been filed as part of this report:

     1.  Financial Statements (See Item 8)

     The following  consolidated  financial  statements of Financial  Industries
     Corporation and Subsidiaries are included in Item 8:

     Report of Independent Accountants

     Consolidated Balance Sheets, December 31, 2002 and 2001 (Restated)

     Consolidated  Statements of Income, for years ended December 31, 2002, 2001
     (Restated and 2000 (Restated)

     Consolidated  Statements of Changes in Shareholders'  Equity, for the years
     ended December 31, 2002, 2001 (Restated) and 2000 (Restated)

     Consolidated  Statement  of Cash Flows,  for the years ended  December  31,
     2002, 2001 (Restated) and 2000 (Restated)

     Notes to Consolidated Financial Statements

     2. The following  consolidated  financial  statement schedules of Financial
        Industries Corporation and Subsidiaries are included:

     Schedule I-Summary of Investments Other Than Investments in Related Parties

     Schedule II - Condensed Financial Statements of Registrant

     Schedule IV - Reinsurance

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or are not applicable, and therefore, have been omitted.

                                     - 64 -





     3.   Exhibits  filed with this report or  incorporated  herein by reference
          are as listed in the Index to Exhibits beginning on Page 71.

(b) Reports on Form 8-K

Registrant filed the following  reports on Form 8-K during the fourth quarter of
2002:

     1.   On  November  6,  2002,  FIC  filed a  Current  Report  on Form 8-K in
          connection  with (a) the appointment of Dr. Eugene Payne as President,
          Chief  Executive  Officer and Chairman of FIC; and (b) the termination
          of the  employment  agreement  between  FIC and the former  President,
          Chief Executive Officer and Chairman, Roy F. Mitte. A press release is
          attached to the Form 8-K.

     2.   On  November  18,  2002,  FIC  filed a  Current  Report on Form 8-K in
          connection with (a) earnings for the nine-month period ended September
          30, 2002;  (b) restated  earnings for the six-month  period ended June
          30, 2002; and (c) the  appointment of George M. Wise, III as the Chief
          Financial  Officer of the Company.  Two press releases are attached to
          the Form 8-K.

     3.   On  December  12,  2002,  FIC  filed a  Current  Report on Form 8-K in
          connection  with the  receipt of an  unsolicited  letter  from  Pillar
          Foundation  Group regarding their interest in acquiring all or part of
          FIC's  outstanding  common  stock.  A press release is attached to the
          Form 8-K.

     4.   On  December  16,  2002,  FIC  filed a  Current  Report on Form 8-K in
          connection  with (a) the  resignation of two employee  directors;  (b)
          declaration of a cash dividend; and (c) steps the Company has taken to
          move sales  acquisition  costs in line with product  pricing.  A press
          release is attached to the Form 8-K.


(c) Exhibits:

     The exhibits filed as part of this report and exhibits  incorporated herein
by  reference  to other  documents  are listed in the Index of  Exhibits to this
Annual Report on Form 10-K.

                                     - 65 -





                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                        Financial Industries Corporation
                                  (Registrant)

By: /s/  Eugene E. Payne
    Eugene E. Payne,
    Chairman of the Board, President and Chief Executive Officer

By: /s/ George M. Wise, III
    George M. Wise, III
    Chief Financial Officer

By: /s/ Nigel S. Walker
    Nigel S. Walker
    Controller

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been  signed  below by the  following  persons,  a majority  of the Board of
Directors of the  Registrant,  on behalf of the Registrant and in the capacities
indicated on April 17, 2003.

/s/ Eugene E. Payne                                 /s/ John D. Barnett
Eugene E. Payne, Director                           John D. Barnett, Director

/s/ Jeffrey H. Demgen                               /s/ Theodore A. Fleron
Jeffrey H. Demgen, Director                         Theodore A. Fleron, Director

/s/ W. Lewis Gilcrease                              /s/ Richard A. Kosson
W. Lewis Gilcrease, Director                        Richard A. Kosson, Director

/s/ Elizabeth Nash                                  /s/ Frank Parker
Elizabeth Nash, Director                            Frank Parker, Director

/s/ Thomas C. Richmond
Thomas C. Richmond, Director

                                     - 66 -





                                  CERTIFICATION

I, Eugene E. Payne, Chief Executive Officer of Financial Industries  Corporation
("FIC"), certify that:

1.   I have reviewed this annual report on Form 10-K of FIC;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the Registrant as of, and for, the periods presented in this annual report;

4.   The  Registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  Registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

     b)   evaluated the  effectiveness of the Registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   report  our   conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5. The Registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the Registrant's auditors and the audit committee of
Registrant's board of directors (or persons performing the equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  Registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  Registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  Registrant's  internal
          controls; and

                                     - 67 -





6. The  Registrant's  other  certifying  officers  and I have  indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date: April 17, 2003                               By:   /s/ Eugene E. Payne
                                                         Eugene E. Payne
                                                         Chief Executive Officer

                                     - 68 -





                                  CERTIFICATION

I,  George M.  Wise,  III,  Chief  Financial  Officer  of  Financial  Industries
Corporation ("FIC"), certify that:

1.   I have reviewed this annual report on Form 10-K of FIC;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the Registrant as of, and for, the periods presented in this annual report;

4.   The  Registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  Registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the  period  in which  this  annual  report  is being
     prepared;

     b) evaluated the effectiveness of the Registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     annual report (the "Evaluation Date"); and

     c) presented in this annual report our conclusions  about the effectiveness
     of the disclosure controls and procedures based on our evaluation as of the
     Evaluation Date;

5. The Registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the Registrant's auditors and the audit committee of
Registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  Registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     Registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  Registrant's  internal
     controls; and

                                     - 69 -





6. The  Registrant's  other  certifying  officers  and I have  indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date: April 17, 2003                        By:   /s/ George M. Wise, III
                                                  George M. Wise, III
                                                  Chief Financial Officer

                                     - 70 -





                                  EXHIBIT INDEX


Exhibit    Page
  No.       No.                    Description of Exhibit

 2.1                Agreement  and Plan of Merger  dated as of January 18, 2001,
                    by and among FIC, ILCO and ILCO Acqui- sition Corp. (1)

 3.1                Articles of Incorporation of FIC (2)

 3.2                Certificate of Amendment to the Articles of In-  corporation
                    of FIC, dated November 12, 1996 (3)

 3.3                Bylaws of FIC (2)

 3.4                Amendment to Bylaws of FIC dated February 29, 1992 (10)

 3.5                Amendment to Bylaws of FIC dated June 16, 1992 (10)

 3.6                Amendment to Articles of  Incorporation of FIC dated May 18,
                    2001 (13)

10.01               Stock  Purchase  Agreement,  dated as of March 19, 1991,  as
                    amended,  by and among Merrill Lynch Insurance Group,  Inc.,
                    Family Life  Insurance  Company,  Family  Life  Corporation,
                    Family Life Insurance Investment Company and FIC (4)

10.02               Note, dated June 12, 1991, in the original  principal amount
                    of $2.5  million  made by FIC in  favor  of  Investors  Life
                    Insurance   Company   of   California   (Investors-CA)   and
                    transferred  to Investors  Life  Insurance  Company of North
                    America (Investors Life) in connection with the merger as of
                    December 31, 1992 of Investors-CA into Investors Life (4)

10.03               Credit  Agreement,  dated as of June 12, 1991,  among Family
                    Life  Corporation,  the Lenders  named therein and the Agent
                    named therein (4)

10.04               Note, dated June 12, 1991, in the original  principal amount
                    of $22.5 million made by Family Life Corporation in favor of
                    Investors Life (4)

10.05               Note, dated June 12, 1991, in the original  principal amount
                    of $2.5  million  made by FIC in  favor  of  Investors  Life
                    Insurance Company of California (4)

10.06               Option  Agreement,  dated as of June 12,  1991,  among  FIC,
                    Investors  Life  Insurance  Company  of  North  America  and
                    Investors Life Insurance Company of California.(4)

10.07               Surplus  Debenture,  dated  as of  June  12,  1991,  in  the
                    original  principal  amount of $97.5  million made by Family
                    Life Insurance  Company in favor of Family Life  Corporation
                    (4)

10.08               Note, dated July 30, 1993, in the original  principal amount
                    amount of $30  million  made by Family Life  Corporation  in
                    favor of Investors Life  Insurance  Company of North America
                    (5)

                                     - 71 -





Exhibit    Page
  No.       No.                    Description of Exhibit


10.09               Note, dated July 30, 1993, in the original  principal amount
                    of $4.5  million  made by Family Life  Insurance  Investment
                    Company  in favor of  Investors  Life  Insurance  Company of
                    North America (5)

10.10               Amendment No. 1 to Note, dated July 30, 1993, between Family
                    Life  Corporation  and Investors Life  Insurance  Company of
                    North America (5)

10.11               Amendment No. 1 to Note, dated July 30, 1993, between Family
                    Life Insurance Company and Family Life Corporation (5)

10.12               Guaranty  Agreement,  dated July 30,  1993,  between FIC and
                    Investors Life Insurance Company of North America (5)

10.13               Guaranty  Agreement,  dated July 30,  1993,  between FIC and
                    Investors Life Insurance Company of North America.(5)

10.14               Data  Processing  Agreement,  dated as of November  30, 1994
                    between ILCO and FIC Computer Services, Inc.(6)

10.15               Data  Processing  Agreement,  dated as of November  30, 1994
                    between  Investors Life  Insurance  Company of North America
                    and FIC Computer Services, Inc (6)


10.16               Data  Processing  Agreement,  dated as of November  30, 1994
                    Between  Family  Life  Insurance  Company  and FIC  Computer
                    Services, Inc.(6)

10.17               Amendment No. 2, dated December 12, 1996, effective June 12,
                    1996,  to the  note  dated  June  12,  1991 in the  original
                    principal  amount  of  $22.5  million  made by  Family  Life
                    Corporation in favor of Investors Life Insurance  Company of
                    North America (7)

10.18               Amendment No. 1, dated December 12, 1996, effective June 12,
                    1996,  to the  note  dated  June  12,  1991 in the  original
                    principal  amount  of $2.5  million  made by FIC in favor of
                    Investors Life Insurance Company of California (7)

10.19               Amendment No. 1, dated December 12, 1996, effective June 12,
                    1996,  to the  note  dated  June  12,  1991 in the  original
                    principal  amount  of $2.5  million  made by FIC in favor of
                    Investors Life Insurance Company of North America (7)

10.20               Amendment No. 1, dated December 12, 1996, effective June 12,
                    1996,  to the  note  dated  July  30,  1993 in the  original
                    principal  amount  of $30  million  made by FIC in  favor of
                    Investors Life Insurance Company of North America (7)

                                     - 72 -





Exhibit    Page
  No.       No.                    Description of Exhibit

10.21               Amendment No. 1, dated December 12, 1996, effective June 12,
                    1996,  to the  note  dated  July  30,  1993 in the  original
                    principal  amount  of  $4.5  million  made  by  Family  Life
                    Insurance  Investment  Company  in favor of  Investors  Life
                    Insurance Company of North America (7)

10.22               Amendment  Agreement,  dated December 12, 1996, amending the
                    Option Agreement among FIC, Investors Life Insurance Company
                    of North America and  Investors  Life  Insurance  Company of
                    California (7)

10.23               Assignment  Agreement,  dated  December  23,  1998,  between
                    Family Life Insurance Investment Company and FIC (8)

10.24               Amendment dated as of April 4, 2001 to Employment  Agreement
                    between the Registrant and Roy F. Mitte (11)

10.25               Amended and Restated Stock Option Grant Agreement (13)

10.26               Employment Agreement of James M. Grace dated January 8, 2001
                    (12)

10.27               Employment  Agreement  between  Registrant  and  Jeffrey  H.
                    Demgen  dated as of May 1, 2002 and ratified by the Board of
                    Directors on August 17, 2002,  as amended on August 19, 2002
                    (14)

10.28               Employment   Agreement  between  Registrant  and  Thomas  C.
                    Richmond  dated as of May 1, 2002 and  ratified by the Board
                    of Directors on August 17, 2002 (14)

10.29               Employment  Agreement  between  Registrant and Hans Annarino
                    dated  as of May 1,  2002  and  ratified  by  the  Board  of
                    Directors on August 17, 2002 (14)

10.30               Employment  Agreement  between  Registrant  and  Theodore A.
                    Fleron  dated as of March 22, 2002 and ratified by the Board
                    of Directors on August 17, 2002 (14)

10.31               Employment  Agreement  between  Registrant and Dr. Eugene E.
                    Payne dated as of November 4, 2002 and ratified by the Board
                    of Directors on November 4, 2002 (15)

10.32               Financial  Industries  Corporation  Equity  Incentive  Plan,
                    dated November 4, 2002 (15)

10.33               Employment  Agreement between Registrant and George M. Wise,
                    III dated as of December 13,  2002 and ratified by the Board
                    of Directors on December 13, 2002*

10.34               Employment  Agreement  between  Registrant  and  Theodore A.
                    Fleron  dated as of December  13,  2002 and  ratified by the
                    Board of Directors on December 13, 2002, superceding Exhibit
                    10.30*

                                     - 73 -




Exhibit    Page
  No.       No.                    Description of Exhibit

10.35               Employment   Agreement  between  Registrant  and  Thomas  C.
                    Richmond  dated as of December 13,  2002 and ratified by the
                    Board of Directors on December 13, 2002, superceding Exhibit
                    10.28*

21.1    Ex - 75     Subsidiaries of Registrant*

23.1    Ex - 76     Consent of Independent Accountants*

99.1    Ex - 77     Certification  dated April 17,  2003,  pursuant to 18 U.S.C.
                    Section  1350,  as adopted  pursuant  to Section  906 of the
                    Sarbanes-Oxley Act of 2002 *

*  Filed herewith.


(1)  Incorporated  be reference to the Exhibits  filed with FIC's Current Report
     on Form 8-K dated January 22, 2001.

(2)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1985.

(3)  Incorporated by reference to the Exhibits filed with FIC's Quarterly Report
     on Form 10-Q for the quarter ended September 30, 1996.

(4)  Incorporated  by reference to the Exhibits  filed with FIC's Current Report
     on Form 8-K dated June 25, 1991.

(5)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1993.

(6)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1994.

(7)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1996.

(8)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1998.

(9)  Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for 1999.

(10) Incorporated  by reference  to the  Exhibits  filed with FIC's S-4 filed on
     February 1, 2001.

(11) Incorporated  by reference to the Exhibits  filed with FIC's 10K/A filed on
     April 5, 2001.

(12) Incorporated  by reference to the Exhibits filed with ILCO's 10K/A filed on
     April 3, 2001.

(13) Incorporated by reference to the Exhibits filed with FIC's Annual Report on
     Form 10-K for the year ended December 31, 2001.

(14) Incorporated by reference to the Exhibits filed with FIC's Quarterly Report
     on Form 10-Q filed on August 26, 2002, for the six-month  period ended June
     30, 2002.

(15) Incorporated by reference to the Exhibits filed with FIC's Quarterly Report
     on Form 10-Q filed on November 14, 2002,  for the  nine-month  period ended
     September 30, 2002.

                                     - 74 -





                                  EXHIBIT 21.1

                           SUBSIDIARIES OF REGISTRANT


Actuarial Risk Consultants, Inc.

Family Life Corporation

Family Life Insurance Company

Financial Industries Service Corporation

Financial Industries Securities Corporation

Financial Industries Service Corporation of Mississippi, Inc.

Financial Industries Sales Corporation of Southern California, Inc.

FIC Realty Services, Inc.

FIC Property Management, Inc.

FIC Computer Services, Inc.

ILCO Acquisition Company

InterContinental Life Corporation

Investors Life Insurance Company of North America

ILG Sales Corporation

ILG Securities Corporation

InterContinental Growth Plans, Inc.

InterContinental Life Agency, Inc.

                                     - 75 -





                                  EXHIBIT 23. 1

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement on Form S-8 (No. 333-63046) of Financial Industries Corporation of our
report dated April 16, 2003 appearing on page F-2 of this Form 10-K.







PricewaterhouseCoopers LLP
Dallas, Texas
April 16, 2003

                                     - 76 -






                                  EXHIBIT 99.1

                CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
      AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Financial Industries Corporation ("FIC")
on Form 10-K for the year ended  December 31, 2002, as filed with the Securities
and Exchange  Commission on the date hereof (the "Report"),  we Eugene E. Payne,
Chief  Executive  Officer,  and George M. Wise,  III, Chief  Financial  Officer,
certify  pursuant to 18 U.S.C.  SECTION 1350, as adopted pursuant to SECTION 906
of the Sarbanes-Oxley Act of 2002, that to our knowledge and belief:


1.   The Report fully complies with the  requirements  of section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

2.   The information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and result of operations of FIC.






  /s/ Eugene E. Payne                              /s/ George M. Wise, III
______________________________                  ______________________________
Eugene E. Payne                                 George M. Wise, III
Chief Executive Officer                         Chief Financial Officer


Date: April 17, 2003


                                     - 77 -





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                       FORM 10-K--ITEM 15 (a) (1) and (2)
                          LIST OF FINANCIAL STATEMENTS
                                TABLE OF CONTENTS


(1)  The following  consolidated  financial  statements of Financial  Industries
     Corporation and Subsidiaries are included in Item 8:

     Report of Independent Accountants.......................................F-2

     Consolidated Balance Sheets,
      December 31, 2002 and 2001, as restated................................F-3

     Consolidated Statements of Income for the
      years ended December 31, 2002, 2001 and 2000, as restated..............F-5

     Consolidated Statements of Changes in
      Shareholders' Equity for the years ended
      December 31, 2002, 2001 and 2000, as restated.................... .....F-7

     Consolidated Statements of Cash Flows for
      the years ended December 2002, 2001 and 2000, as restated.............F-10

     Notes to Consolidated Financial Statements, as restated................F-13

(2)  The  following  consolidated  financial  statement  schedules  of Financial
     Industries Corporation and Subsidiaries are included:

     Schedule I - Summary of Investments - Other
      Than Investments in Related Parties...................................F-54

     Schedule II - Condensed Financial Information of Registrant,
      as restated...........................................................F-55

     Schedule III - Supplementary Insurance Information, as restated........F-58

     Schedule IV - Reinsurance, as restated.................................F-59

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or are not applicable, and therefore, have been omitted.

                                       F-1





                        REPORT OF INDEPENDENT ACCOUNTANTS




To The Board of Directors and Shareholders of
Financial Industries Corporation:

In our opinion, the accompanying consolidated financial statements listed in the
index appearing under Item 15(a)(1) on page F-1 present fairly,  in all material
respect,  the financial  position of Financial  Industries  Corporation  and its
subsidiaries (the  "Company") at December 31, 2002 and 2001, and  the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 2002, in conformity  with  accounting  principles  generally
accepted in the United  States of America.  In  addition,  in our  opinion,  the
financial statement schedules listed in the index appearing under Item 15(a) (2)
on page F-1 present fairly, in all material respects,  the information set forth
therein  when  read in  conjunction  with  the  related  consolidated  financial
statements. These financial statements and financial statement schedules are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these financial statements and financial statement schedules based on
our audits.  We conducted  our audits of these  statements  in  accordance  with
auditing  standards  generally  accepted in the United States of America,  which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

As discussed in Note 2, the Company has restated its  financial  statements  for
the years ended December 31, 2001 and 2000.

As discussed in Note 1, during 2002 the Company  adopted  Statement of Financial
Accounting Standards No. 141, "Business Combinations."



PricewaterhouseCoopers LLP
Dallas, Texas
April 17, 2003

                                       F-2





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                                           
                                                                       December 31,
                                                                    2002            2001
                                                                                  RESTATED
ASSETS                                                                (in thousands)

Investments other than investments in affiliate:

Fixed maturities held to maturity, at amortized cost (market
value approximates $1,069 and $1,028 at December 31, 2002
and 2001)                                                        $    1,090     $    1,029

Fixed maturities available for sale, at market value (amortized
cost of $479,433 and $496,704 at December 31, 2002 and
2001)                                                               493,827        501,395

Equity securities, at market value (cost approximates $6,381
and $8,856 December 31, 2002 and December 31, 2001)                   6,351          8,279

Policy loans                                                         46,607         49,794

Mortgage loans                                                           17          4,715

Invested real estate                                                 75,393         64,051

Short-term investments                                              137,944        138,291

     Total investments                                              761,229        767,554

Cash and cash equivalents                                            24,975          7,094

Accrued investment income                                             8,308          8,483

Agency advances and other receivables                                19,728         17,309

Reinsurance receivables                                              12,330         14,709

Due and deferred premiums                                            11,981         13,411

Real estate held for use                                             19,702         20,054

Property and equipment, net                                           1,367            785

Deferred policy acquisition costs                                    77,210         77,137

Present value of future profits of acquired businesses               23,796         30,530

Other assets                                                         15,739         15,198

Separate account assets                                             334,637        391,593

     Total Assets                                                $1,311,002     $1,363,857



              The accompanying notes are an integral part of these
                        consolidated financial statements

                                       F-3





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS, continued


                                                                          
                                                                       December 31,
                                                                    2002          2001
                                                                                RESTATED
LIABILITIES AND SHAREHOLDERS' EQUITY                                  (in thousands)

Liabilities:

Policy liabilities and contract holder deposit funds:

Contractholder deposit funds                                     $  557,466     $  556,117

Future policy benefits                                              172,008        180,953

Other policy claims and benefits payable                             17,035         13,985
                                                                    746,509        751,055

Deferred federal income taxes                                        25,814         27,197

Excess of net assets acquired over cost                                   0         10,429

Other liabilities                                                    29,400         17,146

Separate account liabilities                                        334,637        391,593

Total Liabilities                                                 1,136,360      1,197,420

Commitments and Contingencies (Notes 11 and 13)

Shareholders' equity:

Common stock, $.20 par value, 25,000,000 shares authorized
in 2002 and 2001, 11,856,196 and 11,736,546 shares issued in
2002 and 2001, 9,600,827 and 9,498,847 outstanding in 2002
and 2001                                                              2,372          2,348

Additional paid-in capital                                           66,541         65,558

Accumulated other comprehensive income                                4,949            327

Deferred compensation                                                     0           (292)

Retained earnings                                                   123,046        120,393
Total shareholders' equity before treasury stock                    196,908        188,334

Common treasury stock, at cost, 2,255,369 and 2,237,699
 shares at 2002 and 2001                                            (22,266)       (21,897)

Total Shareholders' Equity                                          174,642        166,437

Total Liabilities and Shareholders' Equity                       $1,311,002     $1,363,857


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       F-4





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME


                                                                                        
                                                                         Years Ended December 31,
                                                                    2002            2001            2000
                                                                                  RESTATED        RESTATED
Revenues:                                                                      (in thousands)

Premiums, net                                                   $   35,672      $   35,887      $   33,149

Earned insurance charges                                            41,981          27,710           4,323

Net investment income                                               40,296          30,719           6,933

Real estate income, net                                              2,593           1,937               0

Net realized (loss) gain on investments                             (2,845)             65               7

Other                                                                1,018           1,842               6
                                                                   118,715          98,160          44,418
Benefits and expenses:

Policyholder benefits and expenses                                  48,165          30,149          13,453

Interest expense on contractholder deposit funds                    29,711          19,936           2,211

Amortization of present value of future profits
 of acquired businesses                                              4,593           4,644           3,569

Amortization of deferred policy acquisition costs                   10,427           6,767           5,340

Operating expenses                                                  34,177          22,868          11,159

Interest expense                                                         0             927           1,899
                                                                   127,073          85,291          37,631
(Loss) income before federal income tax, equity in net
  earnings of affiliates and cumulative effect of change
  in accounting principle                                           (8,358)         12,869           6,787

Provision (benefit) for federal income taxes:
  Current                                                              270           3,937           1,521
  Deferred                                                          (3,541)            140            (130)

(Loss) income before equity in net earnings of affiliates
 and cumulative effect of change in accounting principle            (5,087)          8,792           5,396

Equity in net earnings of affiliate, net of tax                          0             985           2,040

Net (loss) income before cumulative effect of change in
 accounting principle                                               (5,087)          9,777           7,436

Cumulative effect of change in accounting principle                 10,429               0               0

Net Income                                                      $    5,342      $    9,777      $    7,436



              The accompanying notes are an integral part of these
                            consolidated statements.

                                       F-5





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME, Continued
                      (in thousands except per share data)


                                                                       
                                                           Years Ended December 31,
                                                   2002            2001            2000
                                                                 RESTATED        RESTATED
Net Income Per Share (Note 14)

Basic:

Average weighted shares outstanding                9,555           7,824           5,055

Basic earnings per share:

Net (loss) income before cumulative effect
 of change in accounting principle              $  (0.53)       $   1.25        $   1.47

Cumulative effect of change in accounting
principle                                           1.09               0               0

Net income                                      $   0.56        $   1.25        $   1.47

Diluted:

Common stock and common stock equivalents          9,555           7,898           5,163

Diluted earnings per share:

Net (loss) income before cumulative effect
 of change in accounting principle              $  (0.53)       $   1.24        $   1.44

Cumulative effect of change in accounting
principle                                           1.09               0               0

Net income                                      $   0.56        $   1.24        $   1.44





              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       F-6





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                                 (in thousands)


                                                                         
                                                            Common Stock            Additional
                                                                                    Paid-in
                                                        Shares        Amount        Capital
Balance at December 31, 1999:
  As previously reported                                 5,845    $    1,169    $    7,225
  Prior period adjustment (Note 2)
  As restated                                            5,845         1,169         7,225
Comprehensive Income (Loss):
  Net Income, as restated
  Other Comprehensive Income (Loss):
  Change in net unrealized loss on
    investments in fixed maturities
    available for sale, net of tax
  Change in net unrealized appreciation
    of equity securities, net of tax, as
    restated
Total Comprehensive Income (Loss), as restated
Cash Dividends to Shareholders ($0.18 per share)

Balance at December 31, 2000, as restated                5,845         1,169         7,225
Comprehensive Income (Loss):
  Net Income, as restated
  Other Comprehensive Income (Loss):
  Change in net unrealized gain on investments
   in fixed maturities available for sale,
   net of tax
  Change in net unrealized appreciation of equity
   securities, net of tax, as restated
Minimum pension liability, net of tax, as restated
Total Comprehensive Income (Loss), as restated
Stock options exercised                                     47            10           374
Treasury stock purchased
Issuance of shares in exchange for acquired company      5,844         1,169        57,959
Stock based compensation
Cash Dividends to Shareholders ($0.87 per share)

Balance at December 31, 2001, as restated               11,736         2,348        65,558
Comprehensive Income (Loss):
    Net Income
Other Comprehensive Income (Loss):
    Change in net unrealized gain on investments in
     fixed maturities available for sale, net of tax
    Change in net unrealized depreciation of equity
     securities, net of tax
Minimum pension liability, net of tax
Total Comprehensive Income (Loss)
Stock options exercised                                    120            24           983
Treasury stock purchased
Stock based compensation
Cash Dividends to Shareholders ($0.28 per share)

Balance at December 31, 2002                            11,856    $    2,372    $   66,541


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       F-7





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY, Continued
                                 (in thousands)


                                                                                             
                                                                          Net Unrealized
                                                                          Gain (Loss) on
                                                        Net Unrealized    Investments in                Total
                                                        Appreciation      Fixed                         Accumulated
                                                        (Depreciation)    Maturities                    Other
                                                        of Equity         Available for                 Comprehensive
                                                        Securities        Sale             Other        Income (Loss)
Balance at December 31, 1999:
 As previously reported                                 $      0          $ (2,454)     $      0        $   (2,454)
 Prior period adjustment (Note 2)                          1,417                                             1,417
 As restated                                               1,417            (2,454)            0            (1,037)
Comprehensive Income (Loss):
 Net Income, as restated
 Other Comprehensive Income (Loss):
 Change in net unrealized loss on investments in
  fixed maturities available for sale, net of tax                            3,591                           3,591
 Change in net unrealized appreciation of equity
  securities, net of tax, as restated                       (606)                                             (606)
Total Comprehensive Income (Loss), as restated              (606)            3,591             0             2,985
Cash dividends to Shareholders ($0.18  per share)

Balance at December 31, 2000, as restated                    811             1,137             0             1,948
Comprehensive Income (Loss):
 Net Income, as restated
 Other Comprehensive Income (Loss):
 Change in net unrealized gain on investments in
  fixed maturities available for sale, net of tax                              798                             798
 Change in net unrealized appreciation of equity
  securities, net of tax, as restated                     (1,184)                                           (1,184)
Minimum pension liability, net of tax, as restated                                        (1,235)           (1,235)
Total Comprehensive Income (Loss), as restated            (1,184)              798        (1,235)           (1,621)
Stock options exercised
Treasury stock purchased
Issuance of shares in exchange for acquired
  company
Stock based compensation
Cash dividends to Shareholders ($0.87 per share)

Balance at December 31, 2001, as restated                   (373)            1,935        (1,235)              327
Comprehensive Income (Loss):
 Net Income
Other Comprehensive Income (Loss):
 Change in net unrealized gain on investments in
  fixed maturities available for sale, net of tax                            4,666                           4,666
 Change in net unrealized depreciation of equity
  securities, net of tax                                     353                                               353
Minimum pension liability, net of tax                                                       (397)             (397)
Total Comprehensive Income (Loss)                            353             4,666          (397)            4,622
Stock options exercised
Treasury stock purchased
Stock based compensation
Cash Dividends to Shareholders ($0.28 per share)

Balance at December 31, 2002                            $    (20)       $    6,601      $ (1,632)       $    4,949


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       F-8





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY, Continued
                                 (in thousands)


                                                                                                    
                                                                                                                Total
                                                        Deferred          Retained          Treasury            Shareholders'
                                                        Compensation      Earnings          Stock               Equity
Balance at December 31, 1999:
  As previously reported                                $       0         $  117,552        $   (7,375)         $  116,117
  Prior period adjustment (Note 2)                                            (7,489)                               (6,072)
  As restated                                                   0            110,063            (7,375)            110,045
Comprehensive Income (Loss):
  Net Income, as restated                                                      7,436                                 7,436
  Other Comprehensive Income (Loss):
  Change in net unrealized loss on investments in fixed
   maturities available for sale, net of tax                                                                         3,591
  Change in net unrealized appreciation
   of equity securities, net of tax, as restated                                                                      (606)
Total Comprehensive Income (Loss), as restated                  0              7,436                 0              10,421
Cash Dividends to Shareholders ($0.18 per share)                                (905)                                 (905)

Balance at December 31, 2000, as restated                       0            116,594            (7,375)            119,561
Comprehensive Income (Loss):
  Net Income, as restated                                                      9,777                                 9,777
  Other Comprehensive Income (Loss):
  Change in net unrealized gain on investments in fixed
   maturities available for sale, net of tax                                                                           798
  Change in net unrealized appreciation of equity
   securities, net of tax, as restated                                                                              (1,184)
  Mininum pension liability, net of tax, as restated                                                                (1,235)
Total Comprehensive Income (Loss), as restated                  0              9,777                 0               8,156
Stock options exercised                                                                                                384
Treasury Stock purchased                                                                        (2,248)             (2,248)
Issuance of shares in exchange for acquired company                                            (12,274)             46,854
Stock based compensation                                     (292)                                                    (292)
Cash Dividends to Shareholders ($0.87 per share)                              (5,978)                               (5,978)

Balance at December 31, 2001, as restated                    (292)           120,393           (21,897)            166,437
Comprehensive Income (Loss):
  Net Income                                                                   5,342                                 5,342
  Other Comprehensive Income (Loss):
  Change in net unrealized gain on investments in fixed
   maturities available for sale, net of tax                                                                         4,666
  Change in net unrealized depreciation of equity
   securities, net of tax                                                                                              353
  Mininum pension liability, net of tax                                                                               (397)
Total Comprehensive Income (Loss)                               0              5,342                 0               9,964
Stock options exercised                                                                                              1,007
Treasury stock purchased                                                                          (369)               (369)
Stock based compensation                                      292                                                      292
Cash Dividends to Shareholders ($0.28 per share)                              (2,689)                               (2,689)

Balance at December 31, 2002                            $       0         $  123,046        $  (22,266)         $  174,642


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       F-9





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                         
                                                           Years Ended December 31,
                                                    2002            2001            2000
CASH FLOWS FROM OPERATING                                         RESTATED        RESTATED
ACTIVITIES                                                     (in thousands)

Net Income                                      $    5,342      $    9,777      $    7,436

Adjustments to reconcile net income to
   net cash provided by (used in)
   operating activities:

Amortization of present value of future
   profits of acquired business                      4,593           4,644           3,569

Amortization of deferred policy
   acquisition costs                                10,427           6,767           5,340

Amortization of negative goodwill                        0            (671)              0

Realized loss (gain) on investments                  2,845             (65)             (7)

Depreciation                                         3,089             878               0

Cumulative effect of change in accounting
  principle                                        (10,429)              0               0

Equity in undistributed earnings of affiliate            0          (  985)         (2,040)

Changes in assets and liabilities:

Decrease in accrued investment income                  175           1,047               8

(Increase) decrease in agency advances and
   other receivables                                (2,419)         28,545            (564)

Decrease (increase) in reinsurance
receivables                                          2,379               0          (2,618)

Decrease (increase) in due and deferred
premiums                                             1,430            (874)           (145)

Increase in deferred policy acquisition costs      (10,728)        (11,825)         (9,000)

(Increase) decrease in other assets                   (541)            308             772

(Increase) decrease in policy liabilities
and accruals                                         4,171         (18,672)            211

Increase (decrease) in other liabilities             2,070          (6,107)           (848)

Decrease in deferred federal income taxes           (4,084)         (6,413)         (1,256)

Other, net                                             761          (3,621)           (575)

Net cash provided by (used in) operating
activities                                      $    7,559      $   (2,733)     $      283


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      F-10




                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued


                                                                         
                                                              Year Ended December 31,
                                                    2002              2001           2000
                                                                    RESTATED       RESTATED
CASH FLOWS FROM INVESTING ACTIVITIES                             (in thousands)

Fixed maturities purchased                        (214,747)        (116,978)       (11,724)

Real estate capital expenditures                   (13,515)         (18,994)             0

Proceeds from sales and maturities of
  fixed maturities                                 242,656          116,181         11,664

Proceeds from payments received on
  mortgage loans                                     3,743               91              0

Net decrease in short-term investments                 347           23,976          9,215

Net decrease (increase) in policy loans              3,187            1,946           (104)

Cash acquired in purchase of insurance holding
  company                                                0            9,085              0

Purchase and retirement of property
  and equipment                                     (1,064)             138             37

Net cash provided by investing activities           20,607           15,445          9,088

CASH FLOW FROM FINANCING
 ACTIVITIES

Repayment of subordinated notes payable                  0           (1,537)        (6,148)

Cash dividends to shareholders                      (2,206)          (5,978)          (905)

Issuance of capital stock                            1,007              384              0

Contractholder fund deposits                        55,368           23,285          4,978

Contractholder fund withdrawals                    (64,085)         (27,723)        (5,255)

Purchase of treasury stock                            (369)          (2,248)             0

Net cash used in financing activities              (10,285)         (13,817)        (7,330)

Net increase in cash                                17,881            4,361          2,041

Cash and cash equivalents, beginning of year         7,094            2,733            692

Cash and cash equivalents, end of year          $   24,975       $    7,094     $    2,733

Supplemental Cash Flow Disclosures:

Income taxes paid                               $    3,335       $    7,104     $    1,200

Interest paid                                   $        0       $      725     $    2,073


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      F-11




                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued



Supplemental Schedule of Non-Cash Investing Activities:

The Company purchased the outstanding  capital stock of a life insurance holding
company in the second quarter of 2001 for purchase price of approximately  $49.1
million.  The  consolidated  statements of cash flows reflect the impact of this
acquisition. This purchase resulted in the Company receiving assets and assuming
liabilities as follows (in thousands):

                                            2001
                                          RESTATED

                Assets                  $   709,497
                Liabilities             $   707,444


















              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                      F-12





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Organization and Summary of Significant Accounting Policies

Organization

Financial  Industries  Corporation  ("FIC"  or  the  "Company")  is  principally
engaged,  through its  subsidiaries,  in acquiring  and  administering  existing
portfolios of individual  life  insurance  and annuity  products.  The Company's
insurance  subsidiaries  are also  engaged  in the  business  of  marketing  and
underwriting  individual  life  insurance,   disability  insurance  and  annuity
products in 49 states,  the  District of Columbia and the U.S.  Virgin  Islands.
Such products are marketed through both captive and independent agency systems.

Principles of Consolidation

The  consolidated  financial  statements  include  the  accounts  of FIC and its
wholly-owned  subsidiaries.  All material intercompany balances and transactions
have  been  eliminated.  The more  significant  subsidiaries  are:  Family  Life
Corporation  ("FLC"),  Family Life Insurance Company ("Family Life"), FIC Realty
Services,   Inc.   ("FIC   Realty")   and   FIC   Property   Management,    Inc.
("FIC-Property").   Effective  on  May  18,  2001,  the  consolidated  financial
statements  also  include the  accounts  of  InterContinental  Life  Corporation
("ILCO"),  Investors Life Insurance Company of North America ("Investors Life"),
Investors Life Insurance Company of Indiana ("Investors-IN") and ILG Sales Corp,
all which were accounted for under the equity method of accounting  prior to the
acquisition  of  the  remaining   outstanding  shares.  On  February  18,  2002,
Investors-IN was merged into Investors Life with Investors Life as the surviving
entity.

Basis of Presentation

The  accompanying  consolidated  financial  statements  have  been  prepared  in
conformity with accounting principles generally accepted in the United States of
America ("GAAP"),  which differ from statutory accounting principles required by
regulatory authorities for the Company's insurance  subsidiaries.  The following
accounting  policies describe the accounting  principles used in the preparation
of the consolidated financial statements.

Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results will differ from those estimates.

Investments

The Company's general investment philosophy is to hold fixed maturity securities
until maturity.  However,  fixed  maturities may be sold prior to their maturity
dates in response  to  changing  market  conditions,  duration  of  liabilities,
liquidity  factors,  interest  rate  movements  and  other  investment  factors.
Accordingly,  substantially  all the Companies  fixed maturity  investments  are
classified  as available  for sale and are carried at market  value.  Unrealized
gains and losses on securities available for sale are not recognized in earnings
but are  reported  as a  separate  component  of  equity  in  accumulated  other
comprehensive  income, net of effect on other balance sheet accounts and related
income taxes.

                                      F-13





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

While collateralized  mortgage obligations ("CMOs") are carried at market value,
premiums and discounts on CMOs are amortized  over stated  maturity of the CMOs,
with  consideration  given to estimates of  prepayments in the  amortization  of
those premiums and discounts.

Equity securities are classified as available for sale and are carried at market
value.  Equity  securities  include  investments  in the  Company's own separate
accounts, which are carried at estimated fair value. Unrealized gains and losses
on equity securities, net of deferred income taxes, if applicable, are reflected
directly  in   shareholders'   equity  as  a  component  of  accumulated   other
comprehensive income.

Mortgage loans and policy loans are recorded at unpaid balances.

Short-term investments are carried at cost, which approximates market value, and
generally   consist  of  those  fixed  maturities  and  other  investments  with
maturities of less than one year from the date of purchase.  Securities  pledged
as collateral  for repurchase  agreements  are held by the Company's  investment
custodian  until  maturity  of  the  repurchase  agreement.  Provisions  of  the
agreement and procedures  adopted by the Company ensure that the market value of
the collateral,  including accrued interest thereon,  is sufficient in the event
of default by the counterparty.

Realized gains and losses on disposal of investments are included in net income.
The cost of investments sold is determined on the specific identification basis,
except for stocks, for which the first-in,  first-out method is employed.  Costs
of debt securities and equity securities are adjusted for impairments, which are
declines  in  value  that  are  considered  to be  other  than  temporary.  When
impairment of the value of an investment is considered other than temporary, the
decrease in value is reported in net income as a realized  investment loss and a
new cost basis is established. In evaluating whether a decline in value is other
than temporary, the Company considers several factors including, but not limited
to, the following:

     (1) whether the decline is substantial;  (2) the duration;  (3) the reasons
     for the  decline  in  value  (credit  event,  interest  related  or  market
     fluctuations); (4) the Company's ability and intent to hold the investments
     for a  period  of  time to  allow  for a  recovery  of  value;  and (5) the
     financial condition of and near term prospects of the issuer.

Invested Real Estate

Invested  real  estate  is  stated  at  cost  less   accumulated   depreciation.
Depreciation  is provided  using  straight-line  and  accelerated  methods  over
estimated  useful lives of 5 to 40 years.  Real estate income is reported net of
expenses incurred to operate the properties and depreciation expenses.



                                      F-14





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The Company's  management  reviews the performance of real estate investments on
an  on-going  basis  for  impairment  as well  as  when  events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable. Management indentifies properties it intends to sell and properties
it intends  to hold for use.  Currently  management  intends to hold for use all
invested  real  estate.  For each  asset  held for use,  the  Company  applies a
probability-weighted  estimation  approach to recovery of the carrying amount of
the asset to  determine if the sum of expected  future cash flows  (undiscounted
and without interest  charges) of the asset exceeds it carrying  amount.  If the
sum of expected future cash flows (undiscounted and without interest charges) is
less than the net book value of the asset, the excess of the net book value over
the  Company's  estimate  of fair  value of the  asset  is  charged  to  current
earnings. The Company's estimate of fair value of the asset then becomes the new
cost  basis of the asset and this new cost  basis is then  depreciated  over the
asset's  remaining  life.  Based on the  application  of the above  policy,  the
Company has determined that no impairment is considered to exist with respect to
its invested real estate as of December 31, 2002 and 2001.

Cash and Cash Equivalents

Generally,  cash  includes cash on hand and on deposit in  non-interest  bearing
accounts.  Short term investments with maturities of three months or less at the
time of purchase are reported as cash equivalents.

Property and Equipment

Property  and  equipment  is  stated  at  cost  less  accumulated  depreciation.
Depreciation  is provided  using  straight-line  and  accelerated  methods  over
estimated  useful lives of 3 to 8 years.  Maintenance and repairs are charged to
expense when incurred.

Deferred Policy Acquisition Costs

The cost of acquiring  new  business,  principally  first year  commissions  and
certain expenses of the policy issuance and underwriting departments, which vary
with and are primarily  related to the  production  of new  business,  have been
deferred to the extent  recoverable.  Acquisition  costs related to  traditional
life  insurance  products are deferred and amortized to expense using  actuarial
methods  that  include  the same  assumptions  used to  estimate  future  policy
benefits.  Acquisition costs related to interest sensitive products are deferred
and amortized in  proportion  to the ratio of estimated  annual gross profits to
total  estimated  gross  profits  over  the  expected  lives  of the  contracts.
Recoverability of deferred acquisition costs is evaluated periodically.

Present Value of Future Profits on Acquired Businesses

The present  value of future  profits of acquired  traditional  life business is
amortized over the premium  paying period of the related  policies in proportion
to the ratio of the annual premium revenue to total anticipated  premium revenue
applicable to such policies.  Interest on the unamortized balance is accreted at
rates from 7.0% to 11.0%.

                                      F-15





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


For  interest-sensitive  products,  these costs are amortized in relation to the
present  value,  using the current  credited  interest  rate, of expected  gross
profits of the policies  over the  anticipated  coverage  period.  Retrospective
adjustments  of  these  amounts  for  interest   sensitive   products  are  made
periodically  upon the revision of estimates of current or future gross  profits
to be realized from a group of policies.

Recoverability  of present value of future profits is evaluated  periodically by
comparing  the  current  estimate  of future  profits to the  unamortized  asset
balances.

Real Estate Held for Use

Real estate held for use represents  real estate  occupied by the Company and is
carried at cost less  accumulated  depreciation.  Depreciation is provided using
straight-line over estimated useful lives of 40 years.  Accumulated depreciation
on real estate occupied by Company is $1,073,738 and $639,736 as of December 31,
2002 and 2001, respectively.

Separate Accounts

Separate  account  assets and  liabilities,  carried at market value,  represent
policyholder funds maintained in accounts having specific investment objectives.
The net investment income,  gains and losses of these accounts,  less applicable
contract  charges,  generally accrue directly to the  policyholders  and are not
included in the Company's  statement of income,  with the exception of the gains
and losses in the  Company's  seed  money in the  separate  accounts,  which are
included in other income in the income statement.

Solvency Laws Assessments

The solvency or guaranty  laws of most states in which the  Company's  insurance
subsidiaries do business may require the Company's insurance subsidiaries to pay
assessments (up to certain  prescribed  limits) to fund  policyholder  losses or
liabilities of insurance companies that become insolvent.  These assessments may
be deferred  or  forgiven  under most  guaranty  laws if they would  threaten an
insurer's  financial strength,  and in certain instances,  may be offset against
future premium taxes. The Company's insurance  subsidiaries expense for guaranty
fund  assessment  from  states  which do not allow  premium  tax offsets was not
material.

Policy Liabilities and Contractholder Deposit Funds

Liabilities for future policy benefits  related to traditional life products are
accrued as premium revenue is recognized. The liabilities are computed using the
net level premium method, or an equivalent actuarial method, based upon industry
and  Company  experience  of  investment  yields,   mortality  and  withdrawals,
including provisions for possible adverse deviation.

                                      F-16





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Contract  holder  deposit funds  represent  liabilities  for universal  life and
annuity products.  These liabilities consist of deposits received from customers
and are  accumulated  at actual  credited  interest rates on their fund balances
less charges for expenses and mortality.

Excess of Net Assets Acquired Over Cost

The excess of net assets acquired over cost, or negative goodwill,  is presented
net of  accumulated  amortization.  Prior to January 1, 2002,  the excess of net
assets  acquired over cost was amortized  generally in accordance  with expected
revenues of the related policies.  During the first quarter of 2002, the Company
adopted Statement of Financial  Accounting Standards ("SFAS") No. 141, "Business
Combinations."  SFAS No. 141 eliminates the practice of amortizing and deferring
excess of fair value of net assets  acquired over cost and requires  unallocated
negative goodwill to be recognized immediately. In accordance with the standard,
FIC ceased negative goodwill  amortization on January 1, 2002 and recognized the
unamortized  balance  of $10.4  million of  negative  goodwill  acquired  in the
acquisition of ILCO as a cumulative effect of a change in accounting principle.

Other Policy Claims and Benefits Payable

The  liability  for  other  policy  claims  and  benefits   payable   represents
management's   estimate   of  ultimate   unpaid   losses  on  claims  and  other
miscellaneous  liabilities to  policyholders.  Estimated unpaid losses on claims
are  comprised of losses on claims that have been  reported but not yet paid and
claims that have been incurred but not reported.

The  liability  for other policy  claims and benefits  payable is subject to the
impact of changes in claim severity, frequency and other factors. Although there
is considerable variability inherent in such estimates, management believes that
the liability recorded is adequate.

Federal Income Taxes

The Company  computes  deferred  income taxes  utilizing the asset and liability
method.  Under this method,  balance sheet amounts for deferred income taxes are
computed  based on the tax  effect  of the  differences  between  the  financial
reporting and federal income tax bases of assets and  liabilities  using the tax
rates which are expected to be in effect when these  differences are anticipated
to reverse.

Revenue Recognition

Premiums on traditional  life and health products are recognized as revenue when
due. Benefits and expenses are associated with earned premiums,  so as to result
in recognition of net profits over the lives of the contracts.

Proceeds  from  investment-related  products  and  universal  life  products are
recorded as  liabilities  when  received.  Revenues for  investment-related  and
universal life products  consist of net investment  income,  mortality  charges,
administration charges and surrender charges.

                                      F-17





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Stock Option Plans and Other Equity Incentive Plans

The Company applies Accounting  Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees," ("APB 25") and related Interpretations in accounting
for its stock  option  plans,  which  are  described  more  fully in Note 10. No
compensation cost has been recognized by the Company in the accompanying  income
statement for its stock option plans,  with the exception of the amortization of
deferred compensation costs related to the acquisition of ILCO. During 2002, the
remaining  deferred  compensation  costs were  amortized  as the  related  stock
options became fully vested in accordance with their original contractual terms.

The Company follows the disclosure-only  provisions of SFAS No. 123, "Accounting
for Stock-Based Compensation," as amended by SFAS No. 148, "Accounting for Stock
Based  Compensation - Transition and Disclosure."  SFAS No. 123 allows companies
to follow existing accounting rules (APB 25) provided that pro forma disclosures
are made of what net  income  and  earnings  per share  would  have been had the
company  recognized  expense for stock-based awards based on their fair value at
date of grant.  The fair  value  disclosure  assumes  that fair  value of option
grants  were  calculated  at the date of grant  using the  Black-Scholes  option
pricing model with the following weighted average assumptions:

                                                2002                 2001
        Expected dividend yield                 1.0%                 3.0 %
        Expected volatility                     37%                 45 - 52%
        Risk-free interest rate                 2.23 - 2.72%        3.11 - 4.72%
        Expected holding period - years         1                   2 - 4

For purpose of pro forma disclosures, the estimated fair value of the options is
amortized  to  expense  over the  options'  vesting  period.  Pro  forma  income
information is as follows (in thousands except for net income per share) for the
year ended December 31:
                                               2002                2001
                                                                 RESTATED

Net income as reported                       $   5,342          $   9,777
Pro forma compensation expense,
  net of tax benefits                              560                 74
Pro forma net income                         $   4,782          $   9,703
Net income per share:
 Basic as reported                           $    0.56          $    1.25
 Diluted as reported                         $    0.56          $    1.24
 Basic - Pro Forma                           $    0.50          $    1.24
 Diluted - Pro Forma                         $    0.50          $    1.23


No FIC options were granted during the year ended December 31, 2000.

                                      F-18





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


When stock appreciation rights are granted, the Company recognizes  compensation
expense  equal to the amount by  which the quoted  market price of the Company's
common stock exceeds the exercise price at the  measurement  date.  Compensation
expense  is  accrued  as a charge to  expense  over the  period or  periods  the
employee performs the related services.  Compensation accrued during the service
period is adjusted in subsequent periods up to the measurement date for changes,
either  increases or decreases,  in the quoted market value of the shares of the
enterprise's  stock covered by the grant,  but shall not be adjusted below zero.
The offsetting adjustment is made to compensation expense of the period in which
changes in the market value occur.

Net Income Per Share

Net income per share is  calculated  based on two  methods:  basic  earnings per
share and diluted  earnings per share.  Basic  earnings per share is computed by
dividing income available to common  shareholders by the weighted average number
of common  shares  outstanding  during the period.  Diluted  earnings  per share
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts to issue common stock were converted or exercised.  The computation of
diluted  earnings per share does not assume  conversion,  exercise or contingent
issuance of  securities  that would  result in an increase in earnings per share
amounts or a decrease in loss per share amounts (antidilution). Both methods are
presented on the face of the accompanying consolidated statements of income.

New Accounting Pronouncements

During 2001, the Financial  Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards No. 143 ("SFAS 143"),  "Accounting for Asset
Retirement Obligations",  which addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated  asset  retirement   costs.  SFAS  143  is  effective  for  financial
statements  issued for fiscal years  beginning after June 15, 2002, the adoption
of which did not  materially  affect FIC's results of  operations,  liquidity or
financial position.

In May 2002,  the FASB issued SFAS No. 145,  "Rescission  of FAS Nos. 4, 44, and
64, Amendment of SFAS No.13, and Technical  Corrections," as of April 2002. This
Statement  rescinds  FASB  Statement  No. 4,  "Reporting  Gains and Losses  from
Extinguishment  of Debt"  and  SFAS No.  64,  "Extinguishments  of Debt  Made to
Satisfy  Sinking-Fund  Requirements."  This Statement also amends other existing
authoritative  pronouncements  to make various  technical  corrections,  clarify
meanings, or describe their applicability under changed conditions.  SFAS No.145
is effective for financial  statements  issued for fiscal years  beginning after
May 15,  2002,  and is not  expected  to affect  FIC's  results  of  operations,
liquidity or financial position.

The American Institute of Certified Public  Accountants  ("AICPA") also recently
issued  Statement  of Position No. 01-06 ("SOP  01-06")  "Accounting  by Certain
Entities (Including Entities with Trade Receivables) That Lend to or Finance the
Activities  of Others."  The  guidance in SOP 01-06  relating to  financing  and
lending activities is explicitly  applicable to insurance  companies.  SOP 01-06
reconciles  and  conforms  the  accounting  and  financial   reporting  guidance
presently  contained in other  accounting  guidance.  SOP 01-06 is effective for
financial  statements issued for fiscal years beginning after December 15, 2001.
The  Company's  accounting  practices  for its  lending  activities  are already
consistent with the guidance  contained in SOP 01-06.  The adoption of SOP 01-06
did not have a significant effect on the Company's financial statements.

                                      F-19





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities,"  which  addresses  financial  accounting and
reporting for costs  associated  with exit or disposal  activities and nullifies
Emerging Issues Task Force ("EITF") Issue No. 94-3,  "Liability  Recognition for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including  Certain  Costs  Incurred  in a  Restructuring)."  SFAS  No.  146  is
effective for exit or disposal  activities that are initiated after December 31,
2002,  the adoption of which is not expected to materially  affect FIC's results
of operations, liquidity or financial position.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition  and  Disclosure."  The statement  amends SFAS No.123 to
provide alternative methods of transition for voluntary change to the fair value
based method of accounting for stock-based employee  compensation.  In addition,
SFAS No.  148  amends  the  disclosure  requirements  of SFAS No. 123 to require
prominent  disclosures in both annual and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method  used on reported  results.  SFAS No. 148  improves  the  prominence  and
clarity of the pro forma  disclosures  required by SFAS No. 123 by prescribing a
specific  tabular  format  and  by  requiring  disclosure  in  the  "Summary  of
Significant  Accounting Policies" or its equivalent.  In addition,  SFAS No. 148
improves the  timeliness of those  disclosures by requiring  their  inclusion in
financial  reports for interim periods.  SFAS No. 148 is effective for financial
statements  for fiscal years ending after  December 15, 2002.  FIC  continues to
account for its stock option plans under APB 25 and related  interpretations  as
allowed by this statement. FIC has adopted the disclosure provisions of SFAS No.
148.

In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure  Requirements for Guarantees,  Including  Indirect  Guarantees of
Indebtedness  of Others" ("FIN 45"). FIN 45 elaborates on the  disclosures to be
made by a guarantor  in its interim and annual  financial  statements  about its
obligations under certain  guarantees that it has issued. It also clarifies that
a  guarantor  is required to  recognize,  at the  inception  of a  guarantee,  a
liability  for the fair  value  of the  obligation  undertaken  in  issuing  the
guarantee.  The initial  measurement  provisions  of FIN 45 are  applicable on a
prospective basis to guarantees issued or modified after December 31,  2002. The
disclosure  requirements  of  FIN  45  are  effective  for  years  ending  after
December 15, 2002. FIN 45 did not have a material effect on the Company.

In  January  2003,  the FASB  issued  Interpretation  No. 46  "Consolidation  of
Variable Interest Entities, an interpretation of ARB 51" ("FIN 46"). The primary
objectives of FIN 46 are to provide guidance on the  identification  of entities
for which  control is achieved  through  means other than through  voting rights
("variable  interest  entities" or "VIEs") and how to  determine  when and which
business enterprise should consolidate the VIE (the "primary beneficiary"). This
new model for  consolidation  applies to an entity which either  (1) the  equity
investors  (if any) do not have a  controlling  financial  interest  or  (2) the
equity  investment at risk is insufficient  to finance that entity's  activities
without receiving additional  subordinated financial support from other parties.
In addition,  FIN 46 requires  that both the primary  beneficiary  and all other
enterprises  with a  significant  variable  interest  in a VIE  make  additional
disclosures. FIN 46 is not expected to have a material effect on the Company.

                                      F-20





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Reclassification

Certain  prior years'  amounts have been  reclassified  to conform with the 2002
presentation.

2.  Restatement

In the fourth quarter of 2002, the Company identified uncollectible  receivables
for which  adequate  allowance had not been made and  policyholder  benefits and
expenses  that were  understated  due to an interface  error  between the policy
administration   system  and  the  general  ledger.  The  Company  extended  its
investigation  to  determine  the years  affected  and expanded the scope of its
review to include other areas,  including  certain  adjustments that were deemed
not  material  in  prior  years.  As a  result  of this  review,  the  financial
statements for 2001 and 2000 were restated for the following  items.  Previously
reported  unaudited  quarterly  financial data was also restated as discussed in
Note 16.

     1.   Family Life did not properly apply the accounting requirements of SFAS
          No. 87,  "Employers'  Accounting  for Pensions," in accounting for its
          defined  benefit  pension  plan.  The  Company had  accounted  for its
          pension  expense on a cash  basis.  As a result,  the  Company had not
          properly  recognized pension expense or benefit and had not recorded a
          prepaid pension asset in years prior to January 1, 2000.

     2.   Agency  advances  and  other  receivables  had not been  analyzed  for
          collectibility and contained balances pertaining to agents that should
          have been written off.

     3.   Depreciation  on certain  property and equipment had not been recorded
          since purchase.

     4.   Certain lease  incentives had been recognized in income as received in
          1997 instead of being deferred and  recognized  over the lease period.
          Further,  certain other lease  termination  benefits had been deferred
          instead  of being  recognized  in income in the  period  the lease was
          terminated.

     5.   Deferred  acquisition cost  amortization for traditional life policies
          issued prior to January 1, 2002 had been calculated using amortization
          factors  which did not  properly  take into  account  the  pattern  of
          commission  expense  recognized on these policies,  which  understated
          amortization  of  these  costs  in early  years  of the  policies  and
          overstated amortization of these costs in later years of the policies.
          Also,  deferred  acquisition  cost  amortization  for  universal  life
          policies  issued  prior to January  1, 2002 was based on  undiscounted
          estimates of future gross profits,  which  overstated  amortization of
          these costs.

     6.   Present value of future profits amortization had not reflected certain
          adjustments that reduced the present value of future profits asset.

     7.   Certain death benefit and annuity benefit expenses incurred during the
          years  ended 1999,  2000,  2001 and 2002 were not  recorded  due to an
          interface error between the Company's policy administration system and
          its general ledger.

                                      F-21





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


     8. ILCO's  financial  statements  also required  adjustment.  ILCO had been
     accounted  for as an  investment  of the Company under the equity method of
     accounting prior to May 18, 2001 and consolidated  after that date.  ILCO's
     financial statements required adjustment for the following items:

          a.   ILCO had not recorded  dividend  and capital  gain  distributions
               prior to 1998 on its  investment  in one of its variable  annuity
               separate  accounts  (which   understated  ILCO  January  1,  2000
               retained  earnings)  and had not  recorded  unrealized  gains  or
               losses to adjust  the  carrying  value of its  investment  in the
               separate account to market value (which  understated ILCO January
               1, 2000 accumulated other comprehensive income).

          b.   Agency  advances and other  receivables  and other assets had not
               been  analyzed for  recoverability  and  contained  balances that
               should have been written off.

          c.   Certain  adjustments to reinsurance  recoverables that related to
               periods prior to January 1, 2000 were recorded during 2000.

          d.   ILCO did not properly apply the accounting  requirements  of SFAS
               No. 87,  "Employers'  Accounting for Pensions," in accounting for
               its defined  benefit  pension  plan.  ILCO had  accounted for its
               pension expense on a cash basis. As a result, the Company had not
               properly  recognized  pension  expense  or  benefit  and  had not
               recorded  a prepaid  pension  asset in years  prior to January 1,
               2000.

          e.   Certain  lease  incentives  had  been  recognized  in  income  as
               received in 1997 instead of being  deferred and  recognized  over
               the  lease  period.  Further,  certain  other  lease  termination
               benefits had been deferred  instead of being recognized in income
               in the period the lease was terminated.

          f.   An unreconciled  difference  between  suspense  account  balances
               included in the Company's  general  ledger and those  included in
               its policy  administration  system resulted in an unsupported net
               asset (included in other liabilities on the consolidated  balance
               sheet) that should have been written off.

     9.  The  negative  goodwill   recognized  as  a  result  of  the  Company's
     acquisition  of the  remaining  common  shares of ILCO on May 18,  2001 and
     related  amortization of negative  goodwill in 2001 was adjusted to reflect
     the impact on ILCO of the above items.

     10. Deferred federal income tax balances were adjusted for the above items.

                                      F-22




                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Net income for 2001 was decreased from amounts previously reported by $2,237,000
and net  income  for  2000  was  decreased  by  $1,343,000  as a  result  of the
restatement, as follows (in thousands except per share data):


                                                                              
                                             2001                             2000
                                              As             2001              As             2000
                                           Previously         As            Previously         As
                                            Reported        Restated         Reported        Restated

Income before federal income
tax and equity in net earnings of
affiliates                              $   15,999      $   12,869      $    6,482      $    6,787

Income before equity in net
earnings of affiliates                      10,698           8,792           5,198           5,396

Equity in net earnings of affiliate,
net of tax                                   1,316             985           3,581           2,040

Net income                              $   12,014      $    9,777      $    8,779      $    7,436

Basic earnings per share                $     1.54      $     1.25      $     1.74      $     1.47

Diluted earnings per share              $     1.52      $     1.24      $     1.70      $     1.44



The change in net income for each year was due to the following adjustments that
increased  (decreased) net income for the years ended December 31, 2001 and 2000
(in thousands):


                                                    2001                2000

Premiums                                        $        1           $        0

Negative goodwill amortization                        (296)                   0

Policyholder benefits and expenses                  (2,447)                   0

Amortization of present value of
  future profits                                        71                  100

Amortization of deferred policy
  acquisition costs                                     33                  (11)

Provision for uncollectible
  receivables                                         (401)                (155)

Pension expense                                        (91)                (132)

Rent expense                                             0                  503

Provision for deferred federal
  income taxes                                       1,224                 (107)

Equity in net earnings of affiliate
  (ILCO), net of tax                                  (331)              (1,541)

Net income                                      $   (2,237)          $   (1,343)

                                      F-23





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

The decrease of $331,000 in 2001 and $1,541,000 in 2000 in the Company's  equity
in net earnings of affiliate,  net of tax, was due to the following  adjustments
that  increased  (decreased)  the Company's  equity in ILCO's net income for the
year ended December 31, 2001 and 2000 (in thousands):


                                                     2001               2000

Premiums and policyholder benefits
  ceded to reinsurers                           $        0           $   (  204)

Policyholder benefits and expenses                    (358)              (1,727)

Pension expense                                          0                   (9)

Rent expense                                             0                  277

Provision for deferred federal
  income taxes                                          26                  122

Equity in net earnings of affiliate,
  net of tax                                    $     (331)          $   (1,541)


     The Company accounted for its investment in ILCO under the equity method of
     accounting prior to its acquisition of ILCO's remaining  outstanding common
     shares on May 18,  2001.  The  Company  owned  approximately  48% of ILCO's
     common  shares  during the period from  January 1, 2001 to May 18, 2001 and
     during the year ended December 31, 2000. The above adjustments to equity in
     net earnings of affiliate, net of tax, are therefore equal to approximately
     48% of the  related  adjustments  to ILCO's net income for the period  from
     January 1, 2001 to May 18,  2001 and during  the year  ended  December  31,
     2000, prior to related tax effects. The above adjustments  decreased ILCO's
     net income for the period  January 1, 2001 through May 18, 2001 by $484,000
     and  decreased  ILCO's  reported  net income of $12.1  million for the year
     ended December 31, 2000 by $2.3 million (Note 5).

Total shareholders  equity at January 1, 2000 was decreased by $6,072,000,  from
$116.1 million to $110.3 million. The decrease in total shareholders' equity was
due to a decrease  of  $7,489,000  in  retained  earnings as of January 1, 2000,
offset by an increase in accumulated other comprehensive income of $1,417,000 as
of January 1, 2000.  The effects of the  restatement  on the Company's  retained
earnings,  accumulated other comprehensive income and total shareholders' equity
were as follows as of January 1, 2000 (in thousands):


                                January 1, 2000
                                As Previously           January 1, 2002
                                Reported                As Restated

Retained earnings               $  117,552              $  110,063

Accumulated other
comprehensive income            $   (2,454)             $   (1,037)

Total shareholders' equity      $  116,117              $  110,045

The change in the Company's retained earnings,  accumulated other  comprehensive
income  and  total  shareholders'  equity  at  January  1,  2000  was due to the
following adjustments that increased (decreased) retained earnings,  accumulated
other comprehensive income and total shareholders' equity at January 1, 2000 (in
thousands):

                                      F-24





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


                                                            

                                                                     January
                                                January 1, 2000      1, 2000
                                                Accumulated          Total
                          January 1, 2000       Other                Share-
                          Retained              Comprehensive        holders'
                          Earnings              Income               Equity

Agency advances and
other receivables         $   (2,273)           $        0          $    (2,273)

Property and
equipment, net                (1,247)                    0               (1,247)

Deferred policy
acquisition costs             (3,243)                    0               (3,243)

Present value of future
profits                           87                     0                   87

Prepaid pension asset            707                     0                  707

Deferred rent revenue           (350)                    0                 (350)

Deferred federal
income taxes                   2,212                     0                2,212

Investment in affiliate
(ILCO)                        (3,382)                1,417               (1,965)

Total                     $   (7,489)           $    1,417          $(6,072,000)


Investment in affiliate  (ILCO) was deceased by $1,965,000 (of which  $3,382,000
decreased   retained  earnings  and  $1,417,000   increased   accumulated  other
comprehensive   income)  due  to  the  following   adjustments   that  increased
(decreased) the Company's equity in ILCO's retained earnings,  accumulated other
comprehensive  income  and total  shareholders'  equity at  January  1, 2000 (in
thousands):


                                                           
                                                                     January 1
                                                  January 1, 2000    2000
                                January 1,        Accumulated        Total
                                2000              Other              Share-
                                Retained          Comprehensive      holders'
                                Earnings          Income             Equity

Equity securities               $    1,124        $    2,180         $    3,304

Agency advances and
other receivables                   (2,105)                0             (2,105)

Reinsurance                            204                                  204
receivables                                                0

Prepaid pension asset                2,343                 0              2,343

Other assets                          (374)                0               (374)

Deferred rent revenue                 (238)                0               (238)

Other liabilities                   (3,427)                0             (3,427)

Deferred federal
income taxes                          (909)             (763)            (1,672)

Investment in affiliate         $   (3,382)       $    1,417         $   (1,965)


                                      F-25





               FINANICAL INDUSTRIES CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

The Company  accounted  for its  investment  in ILCO under the equity  method of
accounting  prior to its  acquisition  of ILCO's  remaining  outstanding  common
shares on May 18, 2001.  The Company  owned  approximately  48% of ILCO's common
shares at January 1, 2000. The above  adjustments to investment in affiliate are
therefore  equal to  approximately  48% of the  related  adjustments  to  ILCO's
retained   earnings,   accumulated   other   comprehensive   income   and  total
shareholders' equity at January 1, 2000, prior to related tax effects. The above
adjustments  decreased  ILCO's reported  retained  earnings of $151.9 million at
January 1, 2000 by $7.1 million,  increased  ILCO's reported  accumulated  other
comprehensive income (loss) of ($3.7 million) at January 1, 2000 by $3.0 million
and decreased  ILCO's reported total  shareholders'  equity of $151.7 million by
$4.1 million.

3.       Investments

Fixed Maturities

Investments  in fixed  maturities  by category  at  December  31, 2002 and 2001,
respectively, were as follows (in thousands):


                                                                          
                                                        Gross           Gross
                                        Amortized       Unrealized      Unrealized      Market
                                        Cost            Gains           Losses
Fixed maturities available for sale as
 of December 31, 2002:

U.S. treasury securities and
 obligations of U.S. government
 agencies and corporations              $   25,325      $    3,809      $      428      $   28,706

States, municipalities and political
 subdivisions                                6,060             331               0           6,391

Corporate securities                       248,424           5,335             445         253,314

Mortgage-backed securities                 199,624           6,743             951         205,416

Total fixed maturities available for
 sale                                      479,433          16,218           1,824         493,827

Fixed maturities held to maturity:

Corporate securities                         1,090               3              24           1,069

Total fixed maturities                  $  480,523      $   16,221      $    1,848      $  494,896


                                      F-26





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


                                                                          
                                                        Gross           Gross
                                        Amortized       Unrealized      Unrealized      Market
                                        Cost            Gains           Losses          Value
Fixed maturities available for sale as
of December 31, 2001:

U.S. Treasury securities and
obligations of U.S. government
agencies and corporations               $   22,992      $    2,307      $       14      $   25,285

States, municipalities and political
subdivisions                                 8,072             292               0           8,364

Corporate securities                       261,812             718           4,674         257,856

Mortgage-backed securities                 203,828           6,123              61         209,890

Total fixed maturities available for
 sale                                      496,704           9,440           4,749         501,395

Fixed maturities held to maturity:

Corporate securities                         1,029               0               1           1,028

Total fixed maturities available for
 sale                                   $  497,733      $    9,440      $    4,750      $  502,423



The amortized  values and market values of fixed maturities at December 31, 2002
are shown  below by  contractual  maturity.  Actual  maturities  may differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.

                                           Fixed Maturities Available for Sale
                                                Amortized           Market
                                                Value               Value
                                                     (in thousands)

Due in one year or less                         $    9,735          $    9,657

Due after one year through five years               25,222              27,250

Due after five years through ten years              27,837              29,827

Due after ten years                                217,014             221,677

Mortgage-backed securities                         199,625             205,416

Total fixed maturities available for sale       $  479,433          $  493,827

                                      F-27




               FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANICAL STATEMENT, Continued


Fixed maturities held to maturity mature after ten years.

Proceeds from sales of investments  in fixed  maturities  during 2002,  2001 and
2000 were $72,799,651, $41,700,711 and $1,050,000, respectively. On these sales,
there were gains of $1,077,281 and losses of $99,425 in 2002,  gains of $217,459
and losses of $201,655 in 2001 and gains of $1,575 and losses of $0 in 2000.

The net change in unrealized investment gains (losses) represents a component of
accumulated  other  comprehensive  income for the years ended December 31, 2002,
2001 and 2000. The following is a summary of the change in unrealized investment
gains  (losses), net of the effect on other balance  sheet  accounts and related
deferred  income taxes,  that are reflected in accumulated  other  comprehensive
income for the periods  presented.  The unrealized  gains and losses include the
Company's portion of its percentage ownership of ILCO prior to May 18, 2001. The
amount included in the total below is $5,554,000 for 2000.

Change in Unrealized Gains (Losses) on Investments

                                         2002            2001            2000
                                                       RESTATED        RESTATED
                                                    (in thousands)

Fixed maturities                     $    9,703       $    1,449     $    7,017

Equity securities                           543           (1,822)          (932)

Gross unrealized gains (losses)          10,246             (373)         6,085

Effect on other balance sheet
  accounts                               (2,526)            (221)        (1,492)

Deferred federal income taxes            (2,701)             208         (1,608)

Net change in unrealized gains
  (losses) on investments            $    5,019       $     (386)    $    2,985


The following table sets forth the reclassification adjustments required for the
years ended December 31, 2002, 2001 and 2000:

                                        2002            2001            2000
                                                      RESTATED        RESTATED
                                                   (in thousands)
Reclassification Adjustments

Unrealized holding gains (losses)
 on investments arising during
 the period, net of tax              $    3,170       $     (344)    $    2,990

Reclassification adjustments for
 (gains) losses included in
  net income, net of tax                  1,849              (42)            (5)

Unrealized gains (losses) on
 investments, net of reclassification
 adjustment, net of tax              $    5,019       $     (386)    $    2,985

                                      F-28





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

The Company's insurance  subsidiaries are required to maintain assets on deposit
with state regulatory authorities.  Such assets are included in fixed maturities
and have an aggregate fair value of $12,024,359  and $16,363,363 at December 31,
2002 and 2001, respectively.

Net Investment Income

The components of net investment income are summarized as follows:
                                               Year ended December 31,
                                         2002             2001            2000
                                                     (in thousands)
Fixed maturities                     $   32,934       $   23,878     $    5,493

Other, including short-term
 investments and policy loans             7,464            7,268          1,483

Gross investment income                  40,398           31,146          6,976

Investment expenses                        (102)            (427)           (43)

Net investment income                $   40,296       $   30,719     $    6,933


Other than temporary impairments

The Company identified one bond at December 31, 2002, which was considered to be
impaired and reduced its carrying value by $463,000.  Also at December 31, 2002,
the Company determined that its investment in its separate accounts was impaired
and reduced its carrying value by $2.4 million. There were no impairments in the
value of investments in 2001 or 2000 which were considered other than temporary.

Mortgage loans

The Company  participated  with a third party in two mortgage  loans in New York
state,  Champlain  Centre Mall and Salmon Run Mall,  with a total balance due of
$4.60  million at June 30,  2002.  On June 18,  2002,  the  Company  agreed to a
proposed payoff of these loans at a discount. The borrower paid off the loans in
August,  2002 with a payment of $3.64 million.  The Company reduced the carrying
value of the two loans by $0.96  million as of June 30, 2002 as an impairment of
an invested  asset.  The  impairment  loss is  included  in  realized  losses on
investments in the income statement.

Invested real estate

Investors Life  purchased  property known as River Place Pointe in October 1998.
It consists of 47.995 acres of land in Austin,  Texas.  The  aggregate  purchase
price for these tracts was $8.1 million. The site development permit allowed for
the  construction of seven office  buildings  totaling 600,000 square feet, with
associated parking,  drives and related improvements.  Construction on the first
section of the project, which consisted of four office buildings,  an associated
parking garage,  and related  infrastructure was completed during 2000 and 2001.
The second section of construction,  which included three more office buildings,
an associated parking garage, and related  infrastructure,  was completed by the
end of 2002.  FIC and its insurance  subsidiaries  occupy  Building One of River

                                      F-29





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Place  Pointe,  consisting  of  approximately  76,143  square  feet of space and
approximately 5,000 square feet of Building Four.  Approximately 222,007 sq. ft.
of the remaining 320,691 sq. ft. from Buildings Two, Three and Four is leased to
third  parties.  The remaining  buildings  are not leased.  At December 31, 2002
invested real estate includes approximately $73.98 million relating to the River
Place Pointe  property,  not including  $19.70  million  reported as real estate
occupied by Company.  Real  estate  income as of December  31, 2002 and 2001 was
$2.59 million and $1.94 million, net of real estate expenses of $4.1 million and
$1.58 million, respectively.

Accumulated  depreciation  on invested  real  estate as of December  31, 2002 is
$2.1 million.

Non-income producing investments

The Company has no  non-income  producing  investments  as of December 31, 2002,
2001 and 2000,  other than  non-leased  buildings of the River Place Pointe real
estate investment.

4.   Disclosure about Fair Value of Financial Instruments

The estimated fair values of the Company's financial instruments at December 31,
2002 are as follows:

                                       Carrying Amount               Fair Value
                                                      (in thousands)
Financial assets:

     Fixed maturities                   $  494,917                   $  494,896

     Equity securities                       6,351                        6,351

     Policy loans                           46,607                       46,607

     Mortgage loans                             17                           17

     Short-term investments                137,944                      137,944

     Separate account assets               334,637                      334,637

     Cash and cash equivalents              24,975                       24,975

Financial liabilities:

     Separate account liabilities          334,637                      334,637

     Deferred annuities                    123,527                      119,993

     Supplemental contracts                 13,936                       13,525

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments:

                                      F-30





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Fixed Maturities

Fair values are based on quoted market prices or dealer quotes.


Policy Loans

Policy loans are, generally, issued with coupon rates below market rates and are
considered  early payment of the life benefit.  As such, the carrying  amount of
these financial instruments is a reasonable estimate of their fair value.

Mortgage loans

The fair value of  mortgage  loans is  estimated  using a  discounted  cash flow
analysis   using  rates  for BBB-rated  bonds  with  similar  coupon  rates  and
maturities.

Separate account assets and liabilities

Separate   account  assets  and  liabilities   represent  the  market  value  of
policyholder funds maintained in accounts having specific investment objectives.

Cash and short-term investments

The carrying amount of these instruments approximates market value.

Deferred annuities and supplemental contracts

The fair value of deferred  annuities is estimated using cash surrender  values.
Fair values for supplemental contracts is estimated using a discounted cash flow
analysis, based on interest rates currently offered on similar products.

5. Investment in InterContinental Life Corporation

Prior to the  acquisition of ILCO on May 18, 2001, FIC carried its investment in
ILCO on the equity method of accounting.  For the period from January 1, 2001 to
May 17, 2001, FIC's net income includes its equity interest in the net income of
ILCO,  with such equity  interest being based on FIC's  percentage  ownership of
ILCO. ILCO is primarily engaged in the sale and administration of life insurance
products through its insurance subsidiary,  Investors Life. Summarized financial
information for ILCO for the period from January 1, 2001 to May 17, 2001 and the
year ended December 31, 2000 is set forth below, (in thousands):

                                      F-31





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


                                                                          
                                January 1 to
                                May 18, 2001      January 1 to         2000
                                As Previously     May 18, 2001      As Previously        2000
                                  Reported        As Restated         Reported       As Restated
Results of Operations:

Premium income                  $    3,834        $    3,835        $   10,873        $    9,875

Net investment income           $   19,288        $   19,288        $   50,893        $   50,893

Earned insurance charges        $   15,386        $   15,386        $   38,500        $   38,500

Benefits and expenses           $   32,296        $   33,042        $   84,669        $   87,137

Net income                      $    4,493        $    4,009        $   12,066        $    9,813

Basic earnings per share        $     0.54        $     0.48        $     1.45        $     1.18

Diluted earnings per share      $     0.54        $     0.48        $     1.45        $     1.18


The amount of net realized  gains  (losses)  included in net earnings of ILCO is
$(3,000)  for the year ended  December 31, 2000 and $100,000 for the period from
January 1, 2001 to May 17, 2001.

On May  18,  2001,  ILCO  Acquisition  Company  ("ILCO  Acquisition"),  a  Texas
corporation and wholly-owned subsidiary of FIC, merged with and  into ILCO. As a
result of the merger,  ILCO Acquisition  subsequently  ceased to exist, and ILCO
continued as the surviving corporation, as a wholly-owned subsidiary of FIC.

Each share of ILCO common stock issued and outstanding  immediately prior to the
merger,  other than shares of ILCO common stock held as treasury  shares by ILCO
(but excluding  shares of ILCO common stock held by any of ILCO's  subsidiaries,
whether or not treated as treasury shares of ILCO on a consolidated  basis under
generally accepted accounting principles) or shares of ILCO common stock held by
FIC, were converted into the right to receive 1.1 shares of FIC common stock. In
addition,  each  option to  purchase  ILCO  common  stock was assumed by FIC and
became an option to purchase  FIC common stock with the number of shares and the
exercise price adjusted for the exchange ratio in the merger.

The  consideration  for the  transaction  was $49.1 million,  represented by the
issuance  of 4.7  million  shares  of FIC  stock,  at $10  per  share,  to  ILCO
shareholders  and other direct costs of the merger.  The $10 per share price was
calculated  based  on the  average  price  of FIC  common  stock on the two days
immediately preceding and following the date of the merger agreement between FIC
and ILCO. Prior to the merger,  FIC owned  approximately  48.1% of ILCO's common
stock. The acquisition of ILCO was accounted for as a purchase; accordingly, the
results  of ILCO's  operations  are  included  in the  consolidated  results  of
operations  from  the date of the  acquisition  to  December  31,  2001.  Assets
acquired and  liabilities  assumed were  recorded at their fair values as of the
acquisition  date.  The  allocation  of the  purchase  price  to the net  assets
acquired over costs resulted in excess of net assets  acquired of  approximately
$11.3 million after  reduction of certain non current,  non financial  assets as
required by GAAP. FIC amortized  $684,000 of excess of net assets  acquired over
cost in 2001, which amount is included in operating expenses in the consolidated
statement of income.  This  allocation  is based on an  analysis,  as of May 18,
2001, of the acquired book of business.

                                      F-32





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The pro forma  unaudited  results  of  operations  for the twelve  months  ended
December 31, 2001 and 2000,  assuming the ILCO  acquisition had been consummated
as of the beginning of the respective periods, are as follows:

                                        Twelve Months Ended
                                            December 31
                                           (UNAUDITED)
                              (In thousands, except per share data)
                                   2001                    2000
                                 RESTATED                RESTATED
        Total Revenues          $ 136,225               $  143,522
        Net Income              $   9,633               $   16,371
        Net Income per share:
          Basic                 $    1.00               $     1.68
          Diluted               $    0.99               $     1.65


6.  Present Value of Future Profits of Acquired Businesses

An analysis of the present value of future profits follows:

                                                 2002               2001
                                                                  RESTATED
                                                      (in thousands)

Balance at beginning of year                 $   30,530         $   19,627

Present value of acquired business from
  consolidation of acquired company                   0             16,816

Effect of unrealized gain on investments         (2,141)            (1,269)

Accretion of interest                             2,385              2,305

Amortization during the period                   (6,978)            (6,949)

Present value of future profits at
  December 31                                $   23,796         $   30,530

     Anticipated  amortization  of the  present  value of future  profits net of
     interest  accretion  for each of the next  five  years  is as  follows  (in
     thousands):

                                2003        $ 4,365
                                2004        $ 3,563
                                2005        $ 3,007
                                2006        $ 2,525
                                2007        $ 2,203

                                      F-33





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


At purchase, the present value of future profits was calculated using a discount
rate of approximately  15%.  Interest is accreted on the unamortized  portion at
approximately 7.0% to 11.0%.

7.  Income Taxes

The  Company  files  a   consolidated   federal   income  tax  return  with  its
subsidiaries,  except for Investors Life, Investors-IN and ILG Securities, which
file  separate  returns.   In  accordance  with  the  Company's  tax  allocation
agreement,  federal income tax expense or benefit is allocated to each member of
the consolidated group as if each member were filing a separate return.

The U.S. federal income tax provision (benefit) charged to continuing operations
was as follows:

                                     2002             2001             2000
                                                    RESTATED         RESTATED
                                                 (in thousands)

Current                         $      270       $    3,937       $    1,521

Deferred                            (3,541)             140             (130)

Total provision for income tax  $   (3,271)      $    4,077       $    1,391

The provision for income taxes is less than the amount of income tax  determined
by applying  the U.S.  statutory  income tax rate of 35% to pre-tax  income from
continuing operations as a result of the following differences:


                                     2002               2001           2000
                                                      RESTATED       RESTATED
                                                 (in thousands)

Income taxes at the statutory
 rate                           $   (2,925)      $    4,508       $    2,375

Increase (decrease) in taxes
 resulting from:

  Small life insurance company
    deduction                            0             (104)            (382)

  Dividends received deduction         (15)            (429)            (477)

  Tax rate differential                  0                0              (65)

  Non-deductible compensation         (346)             443               16

  Other items, net                      15             (341)             (76)

Total provision for income
  taxes                         $   (3,271)      $    4,077       $    1,391

Provision has not been made for state and foreign  income tax expense since this
expense is  minimal.  Premium  taxes are paid to various  states  where  premium
revenue is earned.  Premium  taxes are  included in the  statement  of income as
operating expenses.

                                      F-34







                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Deferred  taxes are recorded for  temporary  differences  between the  financial
reporting  bases and the federal  income tax bases of the  Company's  assets and
liabilities.  The sources of these  differences  and the estimated tax effect of
each are as follows:
                                                    2002                  2001
                                                                        RESTATED
Deferred tax liability:                                  (in thousands)

Excess pension benefit                          $    1,778           $    1,777

Deferred policy acquisition costs                   20,957               20,286

Present value of future profits                      7,174                9,050

Deferred and uncollected premium                     6,002                6,955

Reinsurance recoverable                              3,116                3,925

Unrealized (depreciation) appreciation on
marketable securities                                4,876                1,642

Other taxable temporary differences                  2,795                3,100

   Total deferred tax liability                     46,698               46,735

Deferred tax asset:

Policy reserves                                     10,871               11,716

Net operating loss carry forward                     4,083                3,263

Alternative minimum tax credit                         346                  347

Uncollected agent balances                           1,306                1,076

Other receivables                                    2,308                2,308

Charitable contribution carryforward                   424                    0

Accrued liabilities                                  1,546                  828

   Total deferred tax assets, net                   20,884               19,538

   Net deferred tax liability                   $   25,814           $   27,197


An additional  deferred federal income tax charge of $3,234,000 and $159,000 for
2002 and 2001,  respectively,  has been provided on the unrealized  appreciation
(depreciation)  of marketable  securities  and is included in the balance of the
deferred tax liability.  This increase or decrease in deferred tax liability has
been recorded as a reduction or increase to the equity adjustment due to the net
change in unrealized  appreciation or depreciation and has not been reflected in
the deferred income tax expense, included in net income from operations.

                                      F-35





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


As a  result  of the  acquisition  of  ILCO,  the  bases of  ILCO's  assets  and
liabilities  were adjusted as described more fully in Note 5 of these  financial
statements.  The  adjustments  to asset bases for financial  reporting  purposes
results in adjustments  that reduce the taxable  temporary  differences  between
financial  reporting  and tax  purposes.  As such,  the  Company's  deferred tax
liability was reduced by approximately  $13.8 million.  This adjustment was also
reflected in the recorded financial reporting bases in assets acquired.

Under the provisions of pre-1984 life insurance  company income tax regulations,
a portion of "gain from operations" of Investors Life was not subject to current
taxation  but was  accumulated,  for tax  purposes,  in special  tax  memorandum
accounts  designated as "policyholders'  surplus  accounts."  Subject to certain
limitations,"policyholders'  surplus"  is not  taxed  until  distributed  or the
insurance  company no longer qualifies to be taxed as a life insurance  company.
The  accumulation  in this account for  Investors  Life at December 31, 2002 was
$12,582,000. Federal income tax of $4,404,000 would be due if the entire balance
is distributed at a tax rate of 35%.

The Company does not  anticipate any  transactions  that would cause any part of
the policyholders' surplus accounts to become taxable and, accordingly, deferred
taxes have not been  provided on such amounts.  At December 31, 2002,  Investors
Life has  approximately  $173,000,000,  in the  aggregate  in its  shareholders'
surplus  account from which  distributions  could be made without  incurring any
federal tax liability.

At December 31, 2002,  the Company and its  non-life  wholly-owned  subsidiaries
have net operating loss carry  forwards of  approximately  $11.7 million,  which
will begin to expire in 2008.

Family Life is eligible for a special  deduction allowed to small life insurance
companies  equal to 60 percent  of  tentative  life  insurance  company  taxable
income,  subject to certain  limitations,  for years 1999  through  2001.  Under
current  law,  FIC's  insurance  subsidiaries  are no longer  eligible  for this
special deduction subsequent to 2001.

8.  Reinsurance

Family Life and Investors Life reinsure portions of certain policies they write,
thereby providing  greater  diversification  of risk and minimizing  exposure on
larger policies.  Generally,  the reinsurer receives a proportionate part of the
premiums  less  commissions  and is liable for a  corresponding  part of benefit
payments.  The  Company's  retention  on any one  individual  ranges  from $0 to
$250,000 depending on the risk.

Policy  liabilities  and  contract  holder  deposit  funds are  reported  in the
consolidated  financial  statements before considering the effect of reinsurance
ceded.  The insurance  subsidiaries  remain liable to the extent the reinsurance
companies are unable to meet their obligation under the reinsurance agreements.

                                      F-36





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The  components  of  reinsurance  receivables  as presented in the  consolidated
financial statements are as
follows:

                                        December 31,
                                   2002             2001
                                      (in thousands)

Future policy benefits          $    6,366      $    8,263

Unearned premiums                      658             937

Other policy claims and
 benefits payable                    5,306           5,509
                                $   12,330      $   14,709

The  amounts  in the  consolidated  statements  of income  have been  reduced by
reinsurance ceded as follows:

                                           For the years ended
                                    2002           2001              2000
                                              (in thousands)

Premiums                        $    3,232      $    2,414      $      839

Policyholder benefits and
 expenses                       $    3,754      $    3,389      $    1,515

Estimated amounts  recoverable from reinsurers on paid claims are $1,987,883 and
$2,486,455  in 2002 and  2001,  respectively.  These  amounts  are  included  in
reinsurance receivables in the consolidated financial statements at December 31,
2002 and 2001.

9.  Shareholders' Equity

The Company's ability to pay dividends to its shareholders is affected, in part,
by receipt of dividends  from Family Life and  Investors  Life.  Family Life and
Investors  Life  are  domiciled  in  the  state  of  Washington.  Under  current
Washington  law  any  proposed  payment  of  dividends  or  distribution  by the
insurance subsidiary which, together with dividends or distributions paid during
the preceding twelve months, exceeds the greater of (i) 10% of statutory surplus
as of the preceding  December 31 or (ii) statutory net gain from operations,  is
called an "extraordinary  dividend" and may not be paid until either it has been
approved,  or a waiting  period  shall have passed  during which it has not been
disapproved, by the insurance commissioner.

Effective  July 25, 1993,  Washington  amended its insurance  code to retain the
"greater of"  standard but enacted  requirements  that prior  notification  of a
proposed  dividend be given to the Washington  Insurance  Commissioner  and that
dividends may be paid only from earned surplus.  As of December 31, 2001, Family
Life and  Investors  Life have  earned  surplus as  defined  by the  regulations
adopted by the Washington Insurance  Commissioner and, therefore,  are presently
permitted to pay cash  dividends.  In December 2002,  Investors Life paid a cash
dividend to ILCO of $8,556,104.

                                      F-37





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Capital and surplus of Family Life as reported to  insurance  regulators  and as
determined in  accordance  with  statutory  accounting  practices  prescribed or
permitted by the state of Washington  aggregates  approximately  $24,673,837 and
$23,520,637  at December 31, 2002 and 2001,  respectively.  Statutory net income
aggregated approximately $131,314, $4,419,303 and $5,024,926 for the years ended
December 31, 2002, 2001 and 2000, respectively.

Capital and surplus of Investors Life as reported to insurance regulators and as
determined in  accordance  with  statutory  accounting  practices  prescribed or
permitted by the state of Washington  aggregates  approximately  $55,819,415 and
$63,837,560  at December 31, 2002 and 2001,  respectively.  Statutory net income
aggregated  approximately  $2,996,204,  $8,325,275 and $11,082,693 for the years
ended December 31, 2002, 2001 and 2000, respectively.

The effect on the statutory capital and surplus and statutory net income amounts
of the  restatement  adjustments  described  in Note 2 will be reflected, to the
extent applicable, in Family Life's and Investor Life's next statutory filings.

The  Company  employed  no  permitted   statutory   accounting   practices  that
individually  or in the  aggregate  materially  affected  statutory  surplus  or
risk-based capital of its insurance subsidiaries at December 31, 2002 or 2001.

In 1998, the NAIC adopted the  Codification of Statutory  Accounting  Principles
guidance,  which replaced the current Accounting Practices and Procedures manual
as the  NAIC's  primary  guidance  on  statutory  accounting.  The  Codification
provides  guidance  for areas  where  statutory  accounting  has been silent and
changes current  statutory  accounting in some areas, e.g. deferred income taxes
are recorded. The Company implemented the changes from Codification in the first
quarter of 2001 for all its  insurance  subsidiaries.  The  primary  change as a
result of Codification for each insurance  subsidiary related to the recognition
of deferred taxes. The effect of the accounting change was $3,005,586,  $870,069
and $3,088,332 at January 1, 2001 for Investors  Life,  Investors-IN  and Family
Life, respectively,  as a result of Codification and resulted in a corresponding
increase in statutory surplus for each insurance subsidiary.

10. Retirement Plans and Employee Stock Plans

Retirement Plans

A. Family Life

Family Life has a  non-contributory  defined  benefit pension plan ("Family Life
Pension  Plan"),  which covers  employees who have completed one year or more of
service.  Under  the  Family  Life  Pension  Plan,  benefits  are  payable  upon
retirement based on earnings and years of credited service.

     a.   The Normal  Retirement  Date for all employees is the first day of the
          month coinciding with or next following the later of attainment of age
          65 or the completion of five years of service,  but not later than age
          70.

     b.   The Normal  Retirement  Benefit is the actuarial  equivalent of a life
          annuity,  payable  monthly,  with the first payment  commencing on the
          Normal  Retirement  Date.  The life annuity is equal to the sum of (1)
          plus (2):

                                      F-38





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued



          (1)  Annual  Past  Service  Benefit:  1.17% of the  first  $10,000  of
               Average Final Earnings plus 1 1/2% of the excess of Average Final
               Earnings  over  $10,000,  all  multiplied  by  the  participant's
               Credited  Past  Service.  For  these  purposes,   "credited  past
               service"  is  service  prior to April 1,  1967,  with  respect to
               employees who were plan participants on December 31, 1975.

          (2)  Annual Future  Service  Benefit:  1.5578% of the first $10,000 of
               Average  Final  Earnings  plus 2% of the excess of Average  Final
               Earnings  over  $10,000,  all  multiplied  by  the  participant's
               Credited Future Service.

     c.   Effective  April 1, 1997,  the Family Life Pension Plan was amended to
          provide  that the  accrual  rate for future  service is 1.57% of Final
          Average Earnings  multiplied by Credited Service after March 31, 1997,
          less 0.65% of Final Average Earnings up to Covered Compensation.  With
          respect to service  prior to April 1, 1997,  the accrual rate desribed
          in paragraph (b),  above,  is applicable,  with Average Final Earnings
          taking into account a  participant's  earnings  subsequent to April 1,
          1997.

Average Final Earnings are the highest  average  Considered  Earnings during any
five consecutive years while an active participant.  Total Credited Past Service
plus Credited Future Service is limited to 40 years.

The pension  costs for the Family  Life  Pension  Plan  includes  the  following
components:

                                     2002            2001           2000
                                                 (in thousands)
Service cost for benefits
 earned during the year         $       66      $       66      $       61

Interest cost on projected
 benefit obligation                    541             490             472

Expected return on plan assets        (321)           (414)           (401)

Pension expense                 $      286      $      142      $      132

                                      F-39





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The  following  summarizes  the funded status of the Family Life Pension Plan at
December 31:

                                                    2002                 2001
                                                         (in thousands)

Change in benefit obligation:

  Benefit obligation at beginning of year       $    7,222           $    6,841

   Service cost                                         66                   66

   Interest cost                                       541                  490

   Benefits paid                                      (451)                (175)

   Loss due to change in assumptions                 1,077                    0

  Benefit obligation at end of year             $    8,455           $    7,222

Change in plan assets:

Fair value of plan assets at beginning of year  $    6,570           $    6,394

 Actual return on plan assets                          365                  344

 Employer contributions                                141                    7

 Benefits paid                                        (451)                (175)

Fair value of plan assets at end of year        $    6,625           $    6,570

Funded Status:

 Funded status at end of year                   $     (352)          $    1,684

 Unrecognized actuarial net gain                      (145)                (135)

 Additional minimum liability                         (611)              (1,901)

 Accrued pension expense at end of year         $   (1,108)          $     (352)


The significant assumptions for the plans are as follows:

The  discount  rate for  projected  benefit  obligations  was  6.75%,  7.25% and
7.25% for the years ended December 31, 2002, 2001 and 2000, respectively.

The assumed  long-term  rate of  compensation  increases  was 5.0% for the years
ended December 31, 2002, 2001 and 2000.

The assumed long-term rate of return on plan assets was 8.0% for the years ended
December 31, 2002, 2001 and 2000.

                                      F-40





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


B. ILCO

ILCO maintains a retirement  plan ("ILCO Pension Plan")  covering  substantially
all  employees of the Company and its  subsidiaries.  The ILCO Pension Plan is a
non-contributory,  defined  benefit  pension  plan,  which covers each  eligible
employee who has attained 21 years of age and has  completed one year or more of
service.  Each participating  subsidiary company contributes an amount necessary
(as actuarially  determined) to fund the benefits provided for its participating
employees.

The ILCO Pension Plan's basic retirement income benefit at normal retirement age
is  1.57%  of the  participant's  average  annual  earnings  less  0.65%  of the
participant's  final average earnings up to covered  compensation  multiplied by
the number of his/her years of credited service. For participants who previously
participated  in the ILCO  Pension  Plan  maintained  by ILCO for the benefit of
former  employees of the IIP Division of CIGNA  Corporation  (the IIP Plan), the
benefit formula  described above applies to service  subsequent to May 31, 1996.
With respect to service prior to that date, the benefit formula  provided by the
IIP Plan is  applicable,  with  certain  exceptions  applicable  to  former  IIP
employees who are classified as highly compensated employees.

Former eligible IIP employees commenced  participation  automatically.  The ILCO
Pension  Plan also  provides  for early  retirement,  postponed  retirement  and
disability  benefits to eligible  employees.  Participant  benefits become fully
vested upon  completion of five years of service,  as defined,  or attainment of
normal retirement age, if earlier.

The pension  benefit  (costs) for the ILCO Pension Plan  includes the  following
components:

                                          2002               2001
                                              (In thousands)
Service cost for benefits
 earned during the period              $      544       $      465

Interest cost on projected
 benefit obligation                         1,023              965

Expected return on plan assets             (1,267)          (1,327)

Amortization of unrecognized
 prior service cost                             0              (11)

Pension expense                        $      300       $       92

                                      F-41





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The following  summarizes the funded status of the ILCO Pension Plan at December
31:

                                                   2002                 2001
                                                         (in thousands)

Change in benefit obligation:

  Benefit obligation at beginning of period     $   14,492           $   13,552

   Service cost                                        544                  465

   Interest cost                                     1,023                  965

   Benefits paid                                      (603)                (490)

   Loss due to change in assumptions                   916                    0

  Benefit Obligation at end of year             $   16,372           $   14,492

Change in plan assets:

Fair value of plan assets at beginning of year  $   17,293           $   16,835

Actual return on plan assets                         1,124                  948

Benefits paid                                         (603)                (490)

Fair value of plan assets at end of year        $   17,814           $   17,293

Funded Status:

Funded status at end of year                    $    4,771           $    4,863

Unrecognized prior service cost                       (300)                 (92)

Unrecognized actuarial net loss                          0                    0

Prepaid pension expense at end of year          $    4,471           $    4,771


The significant assumptions for the ILCO Pension Plan are as follows:

The discount rate for projected benefit  obligations was 6.75% and 7.25% in 2002
and 2001, respectively. The assumed long-term rate of compensation increases was
5.0% for 2002 and 2001. The assumed  long-term rate of return on plan assets was
8.0% for 2002 and 2001.  There were no assumed expenses as a percentage for 2002
and 2001.

                                      F-42





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Savings and Investment Plan

ILCO maintains a Savings and  Investment  ("401(k)  Plan") that allows  eligible
employees who have met a one-year service  requirement to make  contributions to
the 401(k) Plan on a tax-deferred  basis. A 401(k) Plan participant may elect to
contribute up to 16% of eligible  earnings on a tax deferred  basis,  subject to
certain limitations  applicable to "highly compensated  employees" as defined in
the Internal Revenue Code. 401(k) Plan participants may allocate  contributions,
and earnings thereon,  between investment options selected by participants.  The
Account Balance of each  Participant  attributable to employee  contributions is
100% vested at all times.

During  1995,  the 401(k) Plan was  amended to allow for the  addition of Family
Life  as a  participating  employer,  thus  allowing  Family Life  employees  to
participate in the 401(k) Plan.

In 1997, the 401(k) Plan was amended to provide for a matching contribution. The
match,  which  was in the form of  shares  of ILCO  common  stock,  prior to the
acquisition of the remaining  outstanding common stock of ILCO by FIC on May 18,
2001, and is in the form of FIC common stock thereafter,  is equal to 100% of an
eligible participant's elective deferral contributions, as defined in the 401(k)
Plan, not to exceed a maximum percentage of the participant's plan compensation.
Initially,  the maximum percentage was 1%. Effective January 1, 2000, the 401(k)
Plan was amended to increase the maximum  percentage to 2%. Allocations are made
on a quarterly basis to the account of participants  who have at least 250 hours
of service in that quarter.  The total costs  recognized by the Company relating
to the 401(k)  Plan was $90,985  and  $95,878  for 2002 and 2001.  In 2001,  the
401(k) Plan was amended and restated to comply with the Economic  Growth and Tax
Relief Reconciliation Act of 2001.

ILCO  maintained an Employee  Stock  Ownership  Plan ("ESOP Plan") and a related
trust for the benefit of its employees and Family Life employees.  The ESOP Plan
generally covered employees who had attained the age of 21 and had completed one
year of service.  Vesting of benefits to employees  was based on number of years
of service.  Effective  May 1, 1998,  the 401(k) Plan was amended to provide for
the merger of the ESOP Plan into the 401(k) Plan. In connection with the merger,
certain features under the ESOP Plan were preserved for the benefit of employees
previously  participating  in the ESOP Plan with regard to all benefits  accrued
under the ESOP Plan  through  the date of merger.  The merger  was  effected  on
December  26,  2001.  No  contributions  were made to the ESOP Plan in 2001.  At
December 31, 2002,  the 401(k) Plan had a total of 514,469  shares of FIC stock,
which are allocated to participants.

401(k) Plan  shares are treated as issued and  outstanding  in  calculating  the
Company's  earnings per share.  Dividends to shareholders in the 401(k) Plan are
treated by the Company as  dividends  to outside  shareholders  and are a direct
charge to retained earnings.

                                      F-43





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Stock Option Plans

A. ILCO Stock Option Plan

Under ILCO's 1999 Non-qualified Stock Option Plan (the "ILCO Stock Option Plan")
options  to  purchase  shares of ILCO's  common  stock  were  granted to certain
employees of ILCO, its subsidiaries and affiliates.

The ILCO Stock  Option Plan  became  effective  on May 18, 1999 (the  "Effective
Date").  The  exercise  price of the options is equal to 100% of the fair market
value on the date of grant, but in no case less than $7.50 per share ($6.818 per
share as  adjusted  for the  exchange  ratio in the  merger).  A portion  of the
options  become  exercisable  on the  next  anniversary  of the  Effective  Date
following  the date of  grant.  No  options  may be  exercised  after  the sixth
anniversary  of the  Effective  Date.  All options must be exercised in one year
from the date the options become exercisable.  The number of options that become
exercisable  on each  anniversary  of the  Effective  Date,  prior to the  sixth
anniversary, is equal to 100% of the total options granted divided by the number
of years between the next  anniversary  of the Effective Date following the date
of grant and the sixth anniversary of the Effective Date.

Subsequent to May 18, 2001, each share of ILCO common stock issuable pursuant to
outstanding  options  was assumed by the Company and became an option to acquire
FIC common stock.  The number of shares and the exercise price were adjusted for
the exchange  ratio in the merger (see Note 5). The related  charge was included
in equity as deferred  compensation.  The weighted average  information for 2001
below is calculated from the date of merger, May 18, 2001, to December 31, 2001.
After the merger in 2001,  22,000  options were  granted at prices  ranging from
$13.00 to  $14.30.  26,400  options  were  cancelled  and  47,150  options  were
exercised. In 2002, 33,000 options were granted at prices ranging from $13.42 to
$14.00, 42,350 were cancelled and 119,650 were exercised.

The following table  summarizes  activity under ILCO's Stock Option Plan for the
year ended December 31, 2002 and 2001:

                                                Weighted               Weighted
                                       2002     Average    2001        Average
                                       Options  Exercise   Options     Exercise
                                       (000's)  Price      (000's)     Price
Outstanding on May 18, 2001
 and beginning of year                  338     $ 8.76      389        $   8.38

  Granted                                33      13.74       22           13.65

  Exercised                            (120)      8.56      (47)           8.21

  Cancelled                             (42)      9.52      (26)           8.18

Outstanding at end of year              209     $ 9.51      338        $   8.76

Options exercisable at end of year      209     $ 9.51       50        $   8.54

Weighted average fair value of
 options granted during the year                $ 2.09                 $   2.54


                                      F-44





               FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANICAL STATEMENTS, Continued


B.  FIC Stock Option Plan

In 1984, the Company's  shareholders  adopted a qualified  stock option plan for
officers and key employees.  The aggregate  amount of the common shares on which
options may be granted is limited to 200,000  shares.  The option price will not
be less than 100% of the fair market  price of the  optioned  shares on the date
the option is granted.  As of December  31,  2002,  no options had been  granted
under the FIC Stock Option Plan.

C.  Stock Appreciation Rights Granted in 2002

On November 4, 2002,  FIC adopted an Equity  Incentive  Plan (the  "Plan").  The
purpose of the Plan is to provide motivation to key employees of the Company and
its  subsidiaries  to put forth maximum  efforts  toward the  continued  growth,
profitability,  and  success of the Company and its  subsidiaries  by  providing
incentives  to  such  key  employees  through  performance-related   incentives,
including,  but not  limited  to, the performance  of the  Common  Stock  of the
Company.  Toward this objective,  stock appreciation rights or performance units
may be granted to key employees of the Company and its subsidiaries on the terms
and subject to the  conditions  set forth in the Plan. On November 4, 2002,  the
Company granted stock appreciation rights ("SARs") with respect to 30,000 shares
of the Common  Stock of the  Company,  pursuant to terms and  provisions  of the
Plan.  The  exercise  price of each unit is  $14.11,  which was 100% of the Fair
Market Value of the Common Stock of the Company on the date of such grant.

11. Leases

The Company and its subsidiaries occupy office facilities under lease agreements
which expire at various dates through 2005.  Certain  office space leases may be
renewed at the option of the Company.

Rent  expense in 2002,  2001 and 2000 was  $2,844,186,  $1,695,425  and $184,840
respectively. Minimum annual rentals are as follows:

                                 (in thousands)

                                 2003    $ 1,216
                                 2004        941
                                 2005        842
                                 2006         96
                                 2007         24
                           Thereafter          0
                                Total    $ 3,119

12. Related Party Transactions

Prior to May 18,  2001,  FIC owned  48.1% of ILCO's  common  stock.  Significant
related party transactions are as follows:

                                      F-45





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

In 1989,  as part of the  purchase of Family Life from Merrill  Lynch  Insurance
Group, Inc. ("Merrill  Lynch"),  FIC organized two downstream holding companies:
Family  Life  Insurance  Investment   Corporation   ("FLIIC")  and  Family  Life
Corporation  ("FLC").  FLIIC was organized as a  wholly-owned  subsidiary of FIC
and, in turn, was issued all of the outstanding shares of FLC. FLC purchased all
of the  outstanding  shares of Family Life from Merrill  Lynch. A portion of the
consideration  for the purchase  consisted of a $30 million senior  subordinated
note (the  "Merrill  Lynch  Loan").  Following  the  purchase of the Family Life
shares by FLC,  Family Life issued  250,000  previously  unissued  shares of its
common stock to FLC for a $2.5 million cash payment and  immediately  thereafter
redeemed from FLC 250,000  shares of its common stock that had been purchased by
FLC from Merrill Lynch.  The  consideration  paid to FLC by Family Life for said
redeemed shares consisted of $2.5 million cash, a newly issued surplus debenture
(an  instrument  having  certain  restrictions  on payment for the protection of
policyholders)  in the  principal  amount of $97.5  million  (the  "Family  Life
Surplus  Debenture") and $14 million  principal value of newly issued  preferred
shares.

Another part of the financing  arrangement to purchase  Family Life included FLC
borrowing $25 million from Investors  Life (the  "Investors  Life Loans").  This
amount was  represented by a $22.5 million loan from Investors Life to FLC and a
$2.5  million  loan  provided  directly  to  FIC  by  Investors-CA   (which  was
subsequently  merged into Investors Life). In addition to the interest  provided
under the  Investors  Life Loans,  Investors  Life was granted  non-transferable
options to purchase  FIC common  stock,  up to a total of 9.9 % of shares of FIC
common  stock  (currently  500,411  shares)  at a price of $2.10  per  share (as
adjusted to reflect the five-for-one  stock split in November 1996),  equivalent
to the then current market price, subject to adjustment to prevent dilution. The
initial terms of the option  provided for their  expiration on June 12, 1998, if
not  previously  exercised.  In  connection  with  the  1996  amendments  to the
Investors  Life  Loans,  the  expiration  date of the  options  was  extended to
September 12, 2006.

On June 12, 1996,  the  Investors  Life Loans were amended to provide for twenty
quarterly  principal  payments,  commencing on December 12, 1996.  Additionally,
prior to such date,  accrued  interest  on the $2.5  million  subordinated  note
issued by FIC to  Investors-CA  was paid by delivery of additional  notes of FIC
having terms identical to the original note,  including the payment of interest.
The Investors  Life Loans were paid in full as of September  12, 2001;  however,
because of the 1993 Subordinated  Loans,  described in "Family Life Refinancing"
below, the options of Investors Life to purchase FIC common stock did not expire
with the repayment of the Investors Life Loans.

In 1993,  Investors Life loaned an additional  $34.5 million to FLC and FLIIC in
the form of  subordinated  notes so that FLC and FLIIC could  prepay the Merrill
Lynch  Loan  (the  "1993  Subordinated  Loans").  The  1993  Subordinated  Loans
consisted of a $30 million loan to FLC and a $4.5 million loan to FLIIC.

On June 12, 1996, the 1993 Subordinated Loans were also amended as follows:  (a)
the $30  million  note was  amended to  provide  for forty  quarterly  principal
payments  in the amount of  $163,540  each for the period  December  12, 1996 to
September 12, 2001;  beginning  with the  principal  payment due on December 12,
2001, the amount of the principal  payment  increases to  $1,336,458;  the final
quarterly  principal  payment is due on September 12, 2006; the interest rate on
the note  remained at 9%, and (b) the $4.5  million  note was amended to provide
for forty  quarterly  principal  payments in the amount of $24,531  each for the
period  December 12, 1996 to September  12, 2001;  beginning  with the principal
payment due on December 12, 2001, the amount of the principal  payment increases
to $200,469; the final quarterly principal payment is due on September 12, 2006;
the interest rate on the note remained at 9%.

                                      F-46




                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


In December 1998, FLIIC was dissolved.  In connection with the dissolution,  all
of the assets and  liabilities  of FLIIC became the  obligations of FLIIC's sole
shareholder,  FIC. Accordingly, the obligations under the provisions of the $4.5
million note described above are now the obligations of FIC.

As of  December  31,  2002,  the  outstanding  principal  balance  of  the  1993
Subordinated Loans was $23.05 million.

In 1995,  Family Life entered into a reinsurance  agreement  with Investors Life
pertaining to universal life insurance  written by Family Life. The  reinsurance
agreement is on a  co-insurance  basis and applies to all covered  business with
effective dates on and after January 1, 1995. The agreement applies to only that
portion  of the face  amount of the  policy  which is less than  $200,000;  face
amounts of  $200,000  or more are  reinsured  by Family  Life with a third party
reinsurer.

In 1996,  Family Life entered into a reinsurance  agreement with Investors Life,
pertaining to annuity contracts written by Family Life. The agreement applies to
contracts written on or after January 1, 1996.

On January 8, 2001,  the Company  donated  $375,000 to the Roy F. and Joann Cole
Mitte  Foundation  (the  "Foundation").  The  Foundation is a charitable  entity
exempt  from  federal  income  tax  under  section  501(a)  of  the  Code  as an
organization  described in section 501(c)(3) of the Code, and owns 16.31% of the
outstanding shares of FIC's common stock. The sole members of the Foundation are
Roy F. Mitte,  former  Chairman,  President and Chief Executive  Officer of FIC,
ILCO and their insurance subsidiaries and his wife, Joann Cole Mitte. On January
2, 2002, FIC made a transfer of $1,000,000 to the  Foundation.  This transfer is
the subject of ongoing  litigation  between the Company and the former Chairman,
President and CEO, as described in Note 13.

13. Commitments and Contingencies

The Company and its subsidiaries are defendants in certain legal actions related
to the normal business  operations of the Company.  Management believes that the
resolution  of such  matters  will not have a material  impact on the  financial
statements.

                                      F-47





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Universal Life Litigation. On January 22, 2002, the Travis County District Court
in  Austin,  Texas,  denied  certification  to a  proposed  nationwide  class of
plaintiffs who purchased certain universal life insurance policies from INA Life
Insurance  Company (which was merged into Investors Life in 1992).  The lawsuit,
which was filed in 1996 as a  "vanishing  premium"  life  insurance  litigation,
initially alleged that the universal life insurance  policies sold to plaintiffs
by INA Life Insurance  Company utilized unfair sales  practices.  In April 2001,
the plaintiffs filed an amended  complaint,  so as to include various  post-sale
allegations,  including  allegations related to the manner in which increases in
the cost of insurance were applied,  the  allocation of portfolio  yields to the
universal  life  policies and changes in the spread  between the earned rate and
the credited rate.  Plaintiffs' Motion for Class Certification was denied in its
entirety.

Litigation  Relating to the FIC/ ILCO Merger.  On the day that FIC and ILCO each
publicly  announced the formation of a special committee to evaluate a potential
merger,  two class action lawsuits were filed against ILCO, FIC and the officers
and  directors  of ILCO.  The actions  allege that a cash  consideration  in the
proposed merger is unfair to the shareholders of ILCO, that it would prevent the
ILCO  shareholders  from  realizing the true value of ILCO, and that FIC and the
named officers and directors had material conflicts of interest in approving the
transaction.  In their initial pleadings, the plaintiffs sought certification of
the cases as class actions and the named  plaintiffs  as class  representatives,
and  among  other  relief,  requested  that  the  merger  be  enjoined  (or,  if
consummated,  rescinded  and set aside) and that the  defendants  account to the
class members for their damages.  The  defendants  believe that the lawsuits are
without  merit and intend to  vigorously  contest the  lawsuits.  Management  is
unable to  determine  the  impact,  if any,  that the  lawsuits  may have on the
results of operations of the Company.

Litigation  Relating to Former  Chairman and CEO. In January,  2003, the Company
filed a lawsuit in Federal District Court in Austin, Texas. The lawsuit names as
defendants Roy F. Mitte  ("Mitte"),  The Roy F. and Joann Cole Mitte  Foundation
(the   "Foundation")   and  Joann  Mitte   (collectively   referred  to  as  the
"Defendants").  Mitte was the Chairman, President and Chief Executive Officer of
FIC  until  he  was  placed  on  administrative   leave  in  August,  2002.  The
administrative  leave,  and the  subsequent  action by the Board of Directors in
October,  2002 to  terminate  the  employment  agreement  between FIC and Mitte,
resulted from an investigation conducted by the FIC Audit Committee.

The  investigation  conducted by the Audit  Committee  determined that more than
$540,000 in Mitte's personal expenses had been paid by Company funds without the
knowledge  or approval of the FIC's  officers or  directors.  In  addition,  the
investigation  disclosed  that Mitte had  caused an  unapproved  transfer  of $1
million from the Company to the Foundation,  followed by an ineffective  attempt
to obtain an unanimous  consent of the Board of  Directors  of the Company.  The
Board of  Directors  has  never  met to  ratify or  approve  the  donation.  The
Foundation is a shareholder of FIC.

The  Company's  claims  against  Mitte seek the  reimbursement  of  $540,000  of
personal expenses which were paid by the Company for the benefit of Mitte over a
period of years  beginning  in 1992.  In  addition,  the suit demands that Mitte
reimburse the Company for a payment which he caused to be made to the Foundation
without proper authorization by the Board of Directors.

On March 19, 2003, Mitte filed a counterclaim  against the Company alleging that
the Company breached the employment  agreement between FIC and Mitte by refusing
to pay Mitte the  severance  benefits  and  compensation  provided for under the
employment  agreement  and  amendment  thereto.  The  Company  believes  that it
properly  terminated  the  contract  and intends to  vigorously  defend  Mitte's
counterclaim.

                                      F-48





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


The litigation is currently in the preliminary discovery stage.

Other  Litigation.  Additionally,  FIC's  insurance  subsidiaries  are regularly
involved in  litigation,  both as a defendant and as plaintiff.  The  litigation
naming  the  insurance   subsidiaries  as  defendant   ordinarily  involves  our
activities as a provider of insurance protection  products.  Management does not
believe that such litigation, either individually or in the aggregate, will have
a material  adverse  effect on the Company's  business,  financial  condition or
results of operations.

14. Net Income Per Share

The following table reflects the  calculation of basic and diluted  earnings per
share:


                                                                    


                                                          December 31,
                                          2002                2001              2000
                                                            RESTATED          RESTATED
                                        (Amounts in thousands, except per share amounts)
Basic:

  Net income available to common
   shareholders                         $    5,342        $    9,777        $    7,436

  Weighted average common shares
     outstanding                             9,555             7,824             5,055

  Basic earnings per share              $     0.56        $     1.25        $     1.47

Diluted:

  Net income available to common
   shareholders                         $    5,342        $    9,777        $    7,436

  Weighted average common shares
     outstanding                             9,555             7,824             5,055

  Common stock options                           0               224               258

  Effect of shares ILCO owns of FIC              0                 0               (91)

  Repurchase of treasury stock                   0              (150)              (59)

  Common stock and common stock
   equivalents                               9,555             7,898             5,163

  Diluted earnings per share            $     0.56        $     1.24        $     1.44




Options to purchase  208,850 shares of common stock at prices ranging from $8.18
to $14.30 were  outstanding  at December 31, 2002,  but were not included in the
computation of diluted  earnings per share because the inclusion would result in
an antidilutive  effect in periods where a loss from  continuing  operations was
incurred.

                                      F-49





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


15. Business Concentration

One of the Company's  insurance  subsidiaries,  Family Life,  provides  mortgage
protection life, disability and accidental death insurance to mortgage borrowers
of financial institutions. For marketing purposes, a significant number of these
financial institutions provide Family Life with customer lists. In 2002, premium
income from these  products  was derived from 48 states with  concentrations  of
approximately 25% and 28% in California and Texas, respectively.  In 2001, these
amounts were 25% and 27%, respectively.

In 2002 and 2001,  premium income from Investors Life's life insurance  products
was  derived  from  all  states  in  which  Investors  Life  is  licensed,  with
significant amounts derived from Pennsylvania (14% and 14%),  California (8% and
8%), and Ohio (8% and 8%).

16. Quarterly Financial Data (unaudited)

Previously reported unaudited quarterly financial data has been restated for the
effects of the  adjustments  described  in Note 2 to the extent  applicable,  as
follows (in thousands, except per share data):


                                                                     
                                          Three Months                   Three Months
                                             Ended                          Ended
                                            March 31,                      March 31,
                                         2002          2001           2002           2001
                                       AS PREVIOUSLY FILED                AS RESTATED

Total revenues                         $32,239       $10,603        $32,240        $10,603

Net income before cumulative effect
 of change in accounting principle     $ 1,157       $ 2,083        $   582        $ 1,873

Cumulative effect of change in
 accounting principle                   15,727             0         10,429              0

Net income                             $16,884       $ 2,083        $11,011        $ 1,873

Basic earnings per share:

Net income before cumulative effect
 of change in accounting principle     $  0.12       $  0.41        $  0.06        $  0.37

Cumulative effect of change in
 accounting principle                     1.66             0           1.10              0

Net income                             $  1.78       $  0.41        $  1.16        $  0.37

Diluted earnings per share:

Net income before cumulative effect
 of change in accounting principle     $  0.12       $  0.40        $  0.06        $  0.36

Cumulative effect of change in
 accounting principle                     1.64             0           1.09              0

Net income                              $ 1.76       $  0.40        $  1.15        $  0.36



                                      F-50





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Quarterly Financial Data (unaudited) (continued)
      (in thousands, except per share data)


                                                                                               
                                                           Three Months                         Three Months
                                                               Ended                                Ended
                                                              June 30,                             June 30,
                                                         2002              2001               2002             2001
                                                          AS PREVIOUSLY FILED                      AS RESTATED

Total revenues                                          $   30,002        $  22,114        $  30,003        $ 22,114

Net income before cumulative effect of  change in
accounting principle                                    $      215        $   2,766        $    (247)       $  2,359

Cumulative effect of  change in accounting principle             0                0                0               0

Net income                                              $      215        $   2,766        $    (247)       $  2,359

Basic earnings per share:

Net income before cumulative effect of  change in
accounting principle                                    $     0.02        $    0.38        $   (0.03)       $   0.33

Cumulative effect of  change in accounting principle             0                0                0               0

Net income                                              $     0.02        $    0.38        $   (0.03)       $   0.33

Diluted earnings per share:

Net income before cumulative effect of  change in
accounting principle                                    $     0.02        $    0.38        $   (0.03)       $   0.33

Cumulative effect of  change in accounting principle             0                0                0               0

Net income                                              $     0.02        $    0.38        $   (0.03)       $   0.33


                                      F-51





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Quarterly Financial Data (unaudited) (continued)
      (in thousands, except per share data)


                                                                  

                                          Three Months                  Three Months
                                             Ended                          Ended
                                          September 30,                   September 30,
                                       2002           2001           2002         2001
                                       AS PREVIOUSLY FILED              AS RESTATED

Total revenues                       $ 30,519       $ 33,965      $  30,520     $ 33,506

Net income before cumulative
 effect of  change in accounting
 principle                           $    899       $  3,806      $     377     $  3,007

Cumulative effect of change in
 accounting principle                       0              0              0            0

Net income                           $    899       $  3,806      $     377     $  3,007

Basic earnings per share:

Net income before cumulative effect
 of change in accounting principle   $   0.09       $   0.40      $    0.04     $   0.32

Cumulative effect of change in
 accounting principle                       0              0              0            0

Net income                           $   0.09       $   0.40      $    0.04     $   0.32

Diluted earnings per share:

Net income before cumulative
 effect of change in accounting
 principle                           $   0.09       $   0.40      $    0.04     $   0.32

Cumulative effect of change in
 accounting principle                       0              0              0            0

Net income                           $   0.09       $   0.40      $    0.04     $   0.32




                                      F-52





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


Quarterly Financial Data (unaudited) (continued)
      (in thousands, except per share data)


                                         Three
                                      Months Ended      Three Months Ended
                                    December 31, 2002    December 31, 2001
                                                         AS             AS
                                                     PREVIOUSLY      RESTATED
                                                       FILED

Total revenues                          $25,953       $32,443        $ 31,937

Net income before cumulative
 effect of change in accounting
 principle                              $(5,800)      $ 3,359        $  2,403

Cumulative effect of change in
 accounting principle                         0             0               0

Net income                              $(5,800)      $ 3,359        $  2,403

Basic earnings per share:

Net income before cumulative
 effect of change in accounting
 principle                              $ (0.60)      $  0.35        $   0.25

Cumulative effect of change in
 accounting principle                         0             0               0

Net income                              $ (0.60)      $  0.35        $   0.25

Diluted earnings per share:

Net income before cumulative effect
 of change in accounting principle      $ (0.60)      $  0.35        $   0.25

Cumulative effect of change in
 accounting principle                         0             0               0

Net income                              $ (0.60)      $  0.35        $   0.25

                                      F-53





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                SCHEDULE I - SUMMARY OF INVESTMENTS - OTHER THAN
                         INVESTMENTS IN RELATED PARTIES

                                                  December 31, 2002
                                                    (in thousands)
                                                                       Amount
                                                                      Shown on
                                         Amortized       Fair          Balance
Type of Investment                         Cost          Value          Sheet

Fixed Maturities Available for Sale:

 Bonds:

 United States Government and
  government agencies and authorities   $   25,325     $   28,706     $   28,706

 States, municipalities and political
  subdivisions                               6,060          6,391          6,391

 Corporate securities                      248,424        253,314        253,314

 Mortgage-backed securities                199,624        205,416        205,416

 Total fixed maturities available
  for sale                                 479,433        493,827        493,827

 Fixed maturities held to maturity           1,090          1,069          1,090

      Total fixed maturities               480,523        494,896        494,917

 Equity securities:

 Common Stocks:

 Industrial and miscellaneous other             59             29             29

 Seed money investment in Separate
  Accounts                                   6,322          6,322          6,322

      Total equity securities                6,381          6,351          6,351

Policy loans                                46,607         46,607         46,607

Short-term investments                     137,944        137,944        137,944

     Total investments                  $  671,455     $  685,798     $  685,819

                                      F-54





                FINANCIAL INDUSTRIES CORPORATION (PARENT COMPANY)
           SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                                 BALANCE SHEETS

                                                            December 31,
                                                       2002               2001
                                                                        RESTATED
ASSETS                                                    (in thousands)

Cash and cash equivalents                          $     383         $      684

Short-term investments                                     0              1,300

Long-term bonds                                           16                 16

Investments in subsidiaries*                         210,180            198,195

Property, plant and equipment, net                        69                 69

Other assets                                             964                965

Accounts receivable                                      398                 95

  Total assets                                     $ 212,010         $  201,324

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

  Subordinated notes payable                       $   3,007         $    3,809

  Other liabilities and intercompany payables         16,218             12,935

   Total liabilities                                  19,225             16,744

Shareholders' equity

  Common stock, $.20 par value, 25,000,000
   authorized; 11,856,196 and 11,736,546
   shares issued in 2002 and 2001, 9,600,827
   and 9,498,847 shares outstanding in 2002
   and 2001                                            2,372              2,348

Additional paid-in capital                            66,541             65,558

Accumulated other comprehensive income                 4,949                327

Deferred compensation                                      0               (292)

Retained earnings (including $134,396 and
 $126,998 of undistributed earnings of
 subsidiaries at December 31, 2002
 and 2001)                                           123,046            120,393

Total shareholders' equity before treasury stock     196,908            188,334

Common treasury stock, at cost, 625,695 and 608,025
   shares in 2002 and 2001,  respectively             (4,123)            (3,754)

Total shareholders' equity                           192,785            184,580

Total liabilities and shareholders' equity         $ 212,010         $  201,324

* $210,180  and  $198,195  are  eliminated  in  consolidation  in 2002 and 2001,
respectively.


                                      F-55





                FINANCIAL INDUSTRIES CORPORATION (PARENT COMPANY)
          SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT,
                              STATEMENTS OF INCOME

                                       FOR THE YEARS ENDED
                                           December 31,
                                          (in thousands)
                                  2002           2001           2000
                                               RESTATED       RESTATED

Income                          $    12        $    67        $    26

Expenses:

Operating expenses                1,756            790            147

Interest expense                    312            400            515

                                  2,068          1,190            662

Loss from operations             (2,056)        (1,123)          (636)

Equity in undistributed
 earnings from subsidiaries       7,398         10,900          8,072

Net income                      $ 5,342        $ 9,777        $ 7,436

                                      F-56





                FINANCIAL INDUSTRIES CORPORATION (PARENT COMPANY)
           SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            STATEMENTS OF CASH FLOWS

                                                            FOR THE YEARS ENDED
                                                               December 31,
                                                              (in thousands)
                                            2002           2001          2002
CASH FLOWS FROM OPERATING ACTIVITIES                     RESTATED      RESTATED

Net income                                 $ 5,342       $ 9,777       $  7,436

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

  (Increase) decrease in accounts
   receivables                                (303)          487           (482)

  Increase in investment in
   subsidiaries*                           (11,985)      (65,973)       (11,269)

  Decrease (increase) in other assets            1          (258)           (34)

  Increase in other liabilities and
    intercompany payables                    3,283         6,258            916

  Other                                      4,431        59,305          4,597

  Net cash provided by operating activities    769         9,596          1,164

CASH FLOWS FROM FINANCING
ACTIVITIES

Net change in short-term investments         1,300        (1,150)           887

Change in subordinated notes payable
   to Investors Life                          (802)         (946)          (993)

Cash dividend to shareholders               (2,206)       (5,978)          (905)

Purchase of treasury stock                    (369)       (1,445)             0

Issuance of capital stock                    1,007           384              0

 Net cash used in financing activities      (1,070)       (9,135)        (1,011)

 (Decrease) increase in cash                  (301)          461            153

Cash and cash equivalents, beginning
 of year                                       684           223             70

Cash and cash equivalents, end of year     $   383       $   684       $    223



*Eliminated in consolidation

                                      F-57





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
               SCHEDULE III - SUPPLEMENTARY INSURANCE INFORMATION

                                December 31, 2002
                                 (in thousands)

                                    Future policy
                      Deferred        benefits,      Other Policy
                       Policy       losses,claims     Claims and
                     Acquisition      and loss         Benefits        Premium
                       Costs         expenses (1)       Payable        Revenue
2002                 $   77,210      $  729,474       $   17,035      $   35,672
2001, As restated    $   77,137      $  737,070       $   13,985      $   35,887
2000, As restated    $   52,907      $  105,763       $    2,931      $   33,149




                                      Benefits,       Amortization
                                       claims,         of Deferred
                        Net           losses and         Policy         Other
                     Investment       Settlement      Acquisition     Operating
                       Income        expenses (2)        Costs         Expenses
2002                 $   42,889      $   77,876       $   10,427      $   34,177
2001, As restated    $   32,656      $   50,085       $    6,767      $   22,856
2000, As restated    $    6,933      $   15,664       $    5,340      $   11,159


(1) Includes contractholder funds

(2) Includes interest expense on contractholder funds

                                      F-58





                FINANCIAL INDUSTRIES CORPORATION AND SUBSIDIARIES
                             SCHEDULE IV-REINSURANCE
              FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 and 2000
                                 (in thousands)



                                                                                         
                                                                                                      Percentage
                                  Gross               Ceded to            Assumed                      of Amount
                                  Direct                Other            From Other                     Assumed
                                  Amount              Companies          Companies    Net Amount         To Net
2002

Life Insurance in-force         $10,736,157          $1,274,843         $     0       $ 9,461,314         0.00%

Premium:

Life insurance                  $    38,402          $    2,783         $     0       $    35,619         0.00%

Accident & health
 insurance                              502                 449               0                53         0.00%

Total Premium                   $    38,904          $    3,232         $     0       $    35,672         0.00%

2001, as restated

Life Insurance in-
 force                          $12,107,319          $1,074,286         $     0       $11,033,033         0.00%

Premium:

Life insurance                  $    37,619          $    1,821         $     7       $    35,805         0.02%

Accident & health
 insurance                              675                 593               0                82         0.00%

Total Premium                   $    38,294          $    2,414         $     7       $    35,887         0.02%

2000, as restated

Life insurance in-
 force                          $ 7,006,301          $  552,467         $ 5,067       $ 6,458,901         0.08%

Premium:

Life insurance                  $    33,499          $      448         $    51       $    33,102         0.15%

Accident & health
 insurance                              438                 391               0                47         0.00%

Total Premium                   $    33,937          $      839         $    51       $    33,149         0.15%


                                      F-59