SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 10-Q [ X ] Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended March 31, 1995, or [ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the transition period from _____________ to ____________ Commission file number 0-4366 Regan Holding Corp. ___________________ (Exact Name of Registrant as Specified in Its Charter) California 68-0211359 __________ __________ (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) 1179 N. McDowell Blvd., Petaluma, California 94954 __________________________________________________ (Address of Principal Executive Offices)(Zip Code) (707) 778-8638 ______________ (Registrant's Telephone Number, Including Area Code) (Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report) Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No X APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes No APPLICABLE ONLY TO CORPORATE ISSUERS The number of shares outstanding of the registrant's common stock, as of May 12, 1995 was: Common Stock-Series A 26,899,220 Common Stock-Series B 610,688 Part 1 Financial Information Item 1. Financial Statements REGAN HOLDING CORP. AND SUBSIDIARIES Consolidated Balance Sheets (Unaudited) March 31, December 31, ASSETS: 1995 1994 Investments in securities, at market value $ 3,298,831 $ 1,735,526 Cash and cash equivalents 575,116 651,189 Accounts receivable 492,029 244,926 Prepaid expenses 207,246 122,133 Inventory-marketing supplies 91,407 74,678 ___________ ___________ Total Current Assets 4,664,629 2,828,452 ___________ ___________ Computer equipment 706,257 592,642 Leasehold improvements 442,435 458,950 Furniture and equipment 160,802 167,265 ___________ ___________ Net Fixed Assets 1,309,494 1,218,857 Organization costs-net of amortization 11,847 15,796 Deferred tax asset 1,900,972 2,689,291 Other assets 86,434 108,382 ___________ ___________ TOTAL ASSETS $ 7,973,376 $ 6,860,778 ___________ ___________ LIABILITIES AND SHAREHOLDERS' EQUITY: LIABILITIES: Accounts payable $ 12,127 $ 22,575 Income taxes payable 232,786 104,105 Fractional shares payable 44,879 31,217 Accrued liabilities 535,069 719,382 Notes payable-current portion 246,571 280,000 ___________ ___________ Total Current Liabilities 1,071,432 1,157,279 ___________ ___________ Notes payable-non current portion - 41,956 Loan payable 88,190 88,190 ___________ ___________ Total Non Current Liabilities 88,190 130,146 TOTAL LIABILITIES $ 1,159,622 $ 1,287,425 ___________ ___________ SHAREHOLDERS' EQUITY: Preferred stock, no par value: Authorized: 100,000,000 shares No shares issued or outstanding Common stock, no par value: Authorized: 100,000,000 shares Issued and outstanding: 27,509,908 and 27,514,462 at March 31, 1995 and December 31, 1994, respectively. 16,483,754 16,497,416 Accumulated deficit (9,680,680) (10,906,002) Unrealized gains/(losses) on investments (net of taxes) 10,680 (18,061) ___________ ___________ TOTAL SHAREHOLDERS' EQUITY 6,813,754 5,573,353 ___________ ___________ TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 7,973,376 $ 6,860,778 ___________ ___________ REGAN HOLDING CORP. AND SUBSIDIARIES Consolidated Income Statements (Unaudited) For the Three For the Three Months Ended Months Ended March 31, 1995 March 31, 1994 REVENUE: Marketing allowances $ 2,573,692 $ 627,670 Commission income 875,736 152,145 Administrative fees 761,738 129,427 Sales promotion fees 11,952 63,308 Investment income 57,079 6,223 Other income 4,482 683 ___________ ___________ Total Revenue 4,284,679 979,456 ___________ ___________ EXPENSES: Salaries and related benefits 1,317,157 339,211 Depreciation and amortization 74,133 27,350 Equipment expense 33,361 29,250 Occupancy expense 129,072 9,239 Travel and entertainment 25,870 19,178 Stationery and supplies 23,382 6,144 Courier and postage 59,574 4,624 Other miscellaneous expenses 21,242 1,902 ___________ ___________ Subtotal--General & Administrative 1,683,791 436,898 Advertising and sales promotion 216,368 96,004 Agent health plan expense 26,482 - Producer related expenses 2,476 6,680 Administrative fees - 137 ___________ ___________ Subtotal--Agent Related 245,326 102,821 Professional fees Interest expense 126,183 98,834 TOTAL EXPENSES 4,057 854 ___________ ___________ 2,059,357 639,407 ___________ ___________ Income before income taxes 2,225,322 340,049 Provision for income taxes 1,000,000 - ___________ ___________ NET INCOME $ 1,225,322 $ 340,049 ___________ ___________ Weighted average shares outstanding 27,509,908 27,271,503 Earnings per share $ 0.04 $ 0.01 ___________ ___________ REGAN HOLDING CORP. AND SUBSIDIARIES Statement of Shareholders' Equity (Unaudited) Number of Shares Common Accumulated Unrealized Outstanding Stock Deficit Gains/(Losses) Total Balance December 31, 27,514,462 $16,497,416 $(10,906,002) $(18,061) $5,573,353 1994 Net income for the three months ended March 31, 1995 1,225,322 1,225,322 Unrealized gains on securities 28,741 28,741 Cash-in-lieu shares cancelled (4,554) (13,662) (13,662) Balance March 31, 27,509,908 $16,483,754 $(9,680,680) $10,680 $6,813,754 1995 __________ ___________ ___________ _______ __________ REGAN HOLDING CORP. AND SUBSIDIARIES Consolidated Statements of Cash Flow (Unaudited) For the Three For the Three Months Ended Months Ended March 31, 1995 March 31, 1994 CASH FLOWS FROM OPERATING ACTIVITIES: Net Income $1,225,322 $340,049 Adjustments to reconcile net income provided by operating activities: Depreciation and amortization 70,18425,495 Amortization of organization costs 3,9491,856 Deferred income taxes 788,319 - Accretion/amortization of investment securities (13,785) - Net change in investment income receivable (24,114) (7,311) Net change in accounts receivable (222,988) (25,620) Net change in prepaid expenses (85,113) - Net change in supply inventory (16,729) - Net change in accounts payable (10,448) (33,354) Net change in income taxes payable 128,681 - Net change in accrued liabilities (184,313) 52,238 Net change in other liabilities - (55,373) _ ________ Net cash provided by operating activities 1,658,965 297,980 ____________ ________ CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of investments (2,004,832) (749,041) Proceeds from maturities of investments 506,000 - Purchase of fixed assets (160,821) (30,615) ____________ ________ Net cash used in investing activities (1,659,653) (779,656) ____________ ________ CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of common stock - 400 Payments on notes payable (75,385) (102,882) ____________ ________ Net cash used in financing activities (75,385) (102,482) ____________ ________ Decrease in cash and cash equivalents (76,073) (584,158) Cash and cash equivalents, beginning of period 651,189 880,934 ____________ ________ Cash and cash equivalents, end of period $575,116 $296,776 ____________ ________ Interest paid $4,057 $854 Income taxes paid $196,300 $ - REGAN HOLDING CORP. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Financial Information The accompanying consolidated financial statements are prepared in conformity with generally accepted accounting principles and include the accounts of Regan Holding Corp., and its wholly-owned subsidiaries, Legacy Marketing Group, LifeSurance Corporation and Producers Securities Corporation (dissolved December 31, 1994). All intercompany transactions have been eliminated. The statements are unaudited but reflect all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation of the Company's financial position and results of operations. The results for the three month periods ended March 31, 1995 and March 31, 1994, are not necessarily indicative of the results to be expected for the entire year. Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operation Financial Condition The Company's financial condition continues to improve since it switched its focus in 1993 from that of an insurance holding company to an insurance marketing and administration company. Total assets increased 16%, from $6.9 million at December 31, 1994 to $8.0 million at March 31, 1995. The increase is attributed primarily to $1.6 million of additional investments in marketable securities offset by a $.8 million reduction in deferred taxes. Net fixed assets increased $90,000, or 7%, representing purchases of $160,000 offset by depreciation charges of $70,000. The purchases were primarily for computer hardware as the Company upgrades its current systems and expands its PC network for added employees. The Company's total liabilities were reduced from $1.3 million at December 31, 1994 to $1.2 million at March 31, 1995, a 10% decrease. The decrease primarily reflects a $200,000 reduction in accrued liabilities offset by a $100,000 increase in income taxes payable. Accrued liabilities at December 31, 1994 included $260,000 of accrued year-end bonuses paid in January 1995. Shareholders' equity increased from $5.6 million at December 31, 1994 to $6.8 million at March 31, 1995, or approximately 22%. Book value per share was $.20 per share at December 31, 1994 compared with $.25 per share at March 31, 1995. Results of Operations The Company recorded net income of $1.2 million, or $.04 per share, for the three months ended March 31, 1995 compared with $.3 million, or $.01 per share, for the three months ended March 31, 1994. Revenue Total sales of insurance products by the Company's distribution systems during the three months ended March 31, 1995 resulted in premiums of approximately $183 million for American National Insurance Company compared with $45 million for the three months ended March 31, 1994. Correspondingly, quarterly revenue from insurance sales activities for the Company increased from $909,000 in the first quarter of 1994 to $4,211,000 in the first quarter of 1995. Sales promotion fees totaled $12,000 for the three months ended March 31, 1995 compared with $63,000 for the three months ended March 31, 1994. The 1994 amount includes a one-time receipt of a $56,000 printing reimbursement from American National. Investment income is attributed primarily to earnings from the Company's investment in marketable securities. Until March 1994, the Company's excess cash was maintained in a savings account. The Company earned $10,000 in savings interest and $47,000 of investment income during the first quarter of 1995, for a total of $57,000 compared with the $6,000 of savings interest in the first quarter of 1994. Expenses As a service organization, the Company's major expense is salaries and related employee benefits. Increasing sales have caused management to continually hire new employees, growing total employment from approximately 25 in January 1994 to approximately 90 full-time equivalent employees by March 31, 1995. Total salaries increased from $339,000, or 35% of total revenue, for the three months ended March 31, 1994 to $1,317,000, or 31% of total revenue, for the three months ended March 31, 1995. After salaries, occupancy costs account for a significant portion of the Company's expenses. The Company did not pay certain occupancy costs in 1994 due to an arrangement with the Georgia State Insurance Regulators. Beginning in January 1995, the Company began paying these costs. As a result, total occupancy costs were $9,000, or 1% of total revenue, for the three months ended March 31, 1994 compared with $129,000, or 3% of total revenue, for the three months ended March 3, 1995. Advertising and sales promotion expense consists primarily of sales promotion meetings and the design and printing of sales brochures for use by agents throughout the Company's distribution system and . This expense totaled $216,000 for the first quarter of 1995 compared with $96,000 for the first quarter of 1994, an increase of over 100%. The increase reflects the Company's new life products introduced in the first quarter of 1995, the higher cost of the semi-annual producer meeting held in February and the cost of a promotional trip for top-producing agents. Professional fees which include legal, outside accounting and consulting fees, totaled $126,000 for the three months of 1995 versus $99,000 for the three months of 1994. The 1995 expense reflects legal and accounting costs associated with the 1994 audit and annual filing with the Securities & Exchange Commission which were not incurred in 1994. The 1994 expense reflects costs associated with outside accounting and consulting services which will not be incurred in 1995. Overall this expense is expected to decline in 1995 from the 1994 cost levels. Provision for Income Taxes The Company files consolidated returns for federal purposes but files separate company returns for state purposes. The Company had both federal and state net operating losses ("NOL's") in prior years which can be used to offset taxes payable in future profitable years. The provision for income taxes for the three months ended March 31, 1995 was $1,000,000 representing utilization of NOL's and estimated taxes due for the period. Alternative minimum tax regulations have resulted in the Company incurring some income taxes payable even with NOL's available. The Company's effective tax rate for the first quarter of 1995 is 45% on income before taxes. No tax expense was recorded for the first quarter of 1994 due to incomplete information at the time. The Company expects to fully utilize its federal NOL during 1995. Liquidity and Capital Resources The positive cash flows generated from operations have been invested in U. S. Treasury securities and obligations of U. S. Government agencies and corporations. The Company has increased its holdings of marketable securities from $1.7 million at December 31, 1994 to $3.3 million at March 31, 1995, representing a 90% increase for the quarter. As of March 31, 1995, approximately 49% of total assets are cash and marketable securities reflecting the Company's highly liquid position. The Company's business is not capital intensive, its major expenditures are computer upgrades and furniture acquisitions to accommodate its new employees. Management's primary goal is to control operating expenses in relation to the demands placed upon the organization from increased sales. Consequently, management believes that its capital resources are adequate to meet the Company's operating requirements over the next twelve months. PART II Item 6. Exhibits a) Exhibit 27 - Financial Data Schedule For the Three Months Ended March 31, 1995. SIGNATURES Pursuant to the requirements 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. REGAN HOLDING CORP. Date: May 10, 1995 Signature: /s/ Linda Regan Lynda Regan President & CEO Date: May 11, 1995 Signature: /s/ R. Preston Pitts R. Preston Pitts Chief Financial Officer