UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004
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: 1-11917
FBL Financial Group, Inc.
(Exact name of registrant as specified in its charter)
Iowa | 42-1411715 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
5400 University Avenue, West Des Moines, Iowa | 50266-5997 | |
(Address of principal executive offices) | (Zip Code) |
(515) 225-5400
(Registrants 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. x Yes ¨ No
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). x Yes ¨ No
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 Sections 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:
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date: 27,406,626 shares of Class A common stock and 1,192,990 shares of Class B common stock as of April 26, 2004.
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004
TABLE OF CONTENTS
PART I. |
FINANCIAL INFORMATION |
|||
Item 1. |
||||
2 | ||||
4 | ||||
5 | ||||
6 | ||||
8 | ||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
15 | ||
Item 3. |
33 | |||
Item 4. |
33 | |||
PART II. |
||||
Item 6. |
33 | |||
35 |
1
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands, except per share data)
March 31, 2004 |
December 31, 2003 | |||||
Assets |
||||||
Investments: |
||||||
Fixed maturities available for sale, at market (amortized cost: 2004 - $5,341,783; 2003 - $5,181,704) |
$ | 5,648,410 | $ | 5,393,381 | ||
Equity securities available for sale, at market (cost: 2004 - $54,692; 2003 - $55,264) |
81,323 | 66,730 | ||||
Mortgage loans on real estate |
660,400 | 632,864 | ||||
Investment real estate, less allowances for depreciation of $5,752 in 2004 and $5,529 in 2003 |
24,628 | 27,800 | ||||
Policy loans |
176,754 | 177,547 | ||||
Other long-term investments |
2,474 | 8,048 | ||||
Short-term investments |
31,511 | 35,331 | ||||
Total investments |
6,625,500 | 6,341,701 | ||||
Cash and cash equivalents |
221,402 | 233,858 | ||||
Securities and indebtedness of related parties |
22,199 | 21,846 | ||||
Accrued investment income |
58,175 | 52,925 | ||||
Amounts receivable from affiliates |
18,383 | 4,950 | ||||
Reinsurance recoverable |
113,263 | 116,991 | ||||
Deferred policy acquisition costs |
519,008 | 530,580 | ||||
Deferred sales inducements |
38,448 | 39,143 | ||||
Value of insurance in force acquired |
44,899 | 47,327 | ||||
Property and equipment, less allowances for depreciation of $58,056 in 2004 and $57,090 in 2003 |
41,239 | 36,757 | ||||
Current income taxes recoverable |
10,769 | 16,761 | ||||
Goodwill |
11,170 | 11,170 | ||||
Other assets |
38,778 | 31,289 | ||||
Assets held in separate accounts |
481,950 | 463,772 | ||||
Total assets |
$ | 8,245,183 | $ | 7,949,070 | ||
2
FBL FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS (Continued)
(Dollars in thousands, except per share data)
March 31, 2004 |
December 31, 2003 | |||||
Liabilities and stockholders equity |
||||||
Liabilities: |
||||||
Policy liabilities and accruals: |
||||||
Future policy benefits: |
||||||
Interest sensitive and index products |
$ | 4,704,182 | $ | 4,594,869 | ||
Traditional life insurance and accident and health products |
1,137,363 | 1,132,084 | ||||
Unearned revenue reserve |
29,549 | 29,962 | ||||
Other policy claims and benefits |
23,117 | 23,336 | ||||
5,894,211 | 5,780,251 | |||||
Other policyholders funds: |
||||||
Supplementary contracts without life contingencies |
362,165 | 353,422 | ||||
Advance premiums and other deposits |
161,117 | 154,736 | ||||
Accrued dividends |
13,815 | 13,658 | ||||
537,097 | 521,816 | |||||
Amounts payable to affiliates |
513 | 145 | ||||
Short-term debt |
| 45,280 | ||||
Long-term debt |
186,568 | 140,200 | ||||
Deferred income taxes |
146,424 | 113,886 | ||||
Other liabilities |
177,637 | 135,732 | ||||
Liabilities related to separate accounts |
481,950 | 463,772 | ||||
Total liabilities |
7,424,400 | 7,201,082 | ||||
Minority interest in subsidiaries |
181 | 161 | ||||
Stockholders equity: |
||||||
Preferred stock, without par value, at liquidation value authorized 10,000,000 shares, issued and outstanding 5,000,000 Series B shares |
3,000 | 3,000 | ||||
Class A common stock, without par value authorized 88,500,000 shares, issued and outstanding 27,391,513 shares in 2004 and 26,997,928 shares in 2003 |
58,994 | 51,609 | ||||
Class B common stock, without par value authorized 1,500,000 shares, issued and outstanding 1,192,990 shares |
7,522 | 7,522 | ||||
Accumulated other comprehensive income |
176,653 | 121,552 | ||||
Retained earnings |
574,433 | 564,144 | ||||
Total stockholders equity |
820,602 | 747,827 | ||||
Total liabilities and stockholders equity |
$ | 8,245,183 | $ | 7,949,070 | ||
See accompanying notes.
3
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands, except per share data)
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
Revenues: |
||||||||
Interest sensitive and index product charges |
$ | 22,019 | $ | 20,622 | ||||
Traditional life insurance premiums |
33,734 | 31,373 | ||||||
Accident and health premiums |
74 | 87 | ||||||
Net investment income |
98,546 | 97,947 | ||||||
Derivative income (loss) |
4,212 | (5,073 | ) | |||||
Realized gains (losses) on investments |
64 | (5,632 | ) | |||||
Other income |
4,701 | 4,009 | ||||||
Total revenues |
163,350 | 143,333 | ||||||
Benefits and expenses: |
||||||||
Interest sensitive and index product benefits |
63,270 | 54,981 | ||||||
Traditional life insurance and accident and health benefits |
21,825 | 19,635 | ||||||
Increase in traditional life and accident and health future policy benefits |
6,732 | 7,397 | ||||||
Distributions to participating policyholders |
6,723 | 7,656 | ||||||
Underwriting, acquisition and insurance expenses |
38,359 | 31,979 | ||||||
Interest expense |
2,033 | 118 | ||||||
Other expenses |
4,698 | 3,524 | ||||||
Total benefits and expenses |
143,640 | 125,290 | ||||||
19,710 | 18,043 | |||||||
Income taxes |
(6,720 | ) | (5,613 | ) | ||||
Minority interest in earnings of subsidiaries: |
||||||||
Dividends on company-obligated mandatorily redeemable preferred stock of subsidiary trust |
| (1,213 | ) | |||||
Other |
(63 | ) | (50 | ) | ||||
Equity income, net of related income taxes |
255 | 779 | ||||||
Net income |
13,182 | 11,946 | ||||||
Dividends on Series B and C preferred stock |
(38 | ) | (1,106 | ) | ||||
Net income applicable to common stock |
$ | 13,144 | $ | 10,840 | ||||
Earnings per common share |
$ | 0.46 | $ | 0.39 | ||||
Earnings per common share assuming dilution |
$ | 0.45 | $ | 0.38 | ||||
Cash dividends per common share |
$ | 0.10 | $ | 0.10 | ||||
See accompanying notes.
4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (Unaudited)
(Dollars in thousands)
Series B Preferred Stock |
Class A Common Stock |
Class B Common |
Accumulated Other Comprehensive Income |
Retained Earnings |
Total Stockholders Equity |
|||||||||||||||||
Balance at January 1, 2003 |
$ | 3,000 | $ | 43,993 | $ | 7,533 | $ | 95,145 | $ | 511,692 | $ | 661,363 | ||||||||||
Comprehensive income: |
||||||||||||||||||||||
Net income for three months ended March 31, 2003 |
| | | | 11,946 | 11,946 | ||||||||||||||||
Change in net unrealized investment gains/losses |
| | | 8,838 | | 8,838 | ||||||||||||||||
Total comprehensive income |
20,784 | |||||||||||||||||||||
Issuance of 80,970 shares of common stock under compensation and stock option plans, including related income tax benefit |
| 1,563 | | | | 1,563 | ||||||||||||||||
Adjustment resulting from capital transactions of equity investee |
| (34 | ) | (5 | ) | | | (39 | ) | |||||||||||||
Dividends on preferred stock |
| | | | (1,106 | ) | (1,106 | ) | ||||||||||||||
Dividends on common stock |
| | | | (2,784 | ) | (2,784 | ) | ||||||||||||||
Balance at March 31, 2003 |
$ | 3,000 | $ | 45,522 | $ | 7,528 | $ | 103,983 | $ | 519,748 | $ | 679,781 | ||||||||||
Balance at January 1, 2004 |
$ | 3,000 | $ | 51,609 | $ | 7,522 | $ | 121,552 | $ | 564,144 | $ | 747,827 | ||||||||||
Comprehensive income: |
||||||||||||||||||||||
Net income for three months ended March 31, 2004 |
| | | | 13,182 | 13,182 | ||||||||||||||||
Change in net unrealized investment gains/losses |
| | | 55,101 | | 55,101 | ||||||||||||||||
Total comprehensive income |
68,283 | |||||||||||||||||||||
Issuance of 393,585 shares of common stock under compensation and stock option plans, including related income tax benefit |
| 7,385 | | | | 7,385 | ||||||||||||||||
Dividends on preferred stock |
| | | | (38 | ) | (38 | ) | ||||||||||||||
Dividends on common stock |
| | | | (2,855 | ) | (2,855 | ) | ||||||||||||||
Balance at March 31, 2004 |
$ | 3,000 | $ | 58,994 | $ | 7,522 | $ | 176,653 | $ | 574,433 | $ | 820,602 | ||||||||||
See accompanying notes.
5
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
Operating activities |
||||||||
Net income |
$ | 13,182 | $ | 11,946 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Adjustments related to interest sensitive and index products: |
||||||||
Interest credited to account balances, excluding bonus interest |
52,734 | 47,452 | ||||||
Change in fair value of embedded derivatives |
(1,042 | ) | (2,837 | ) | ||||
Charges for mortality and administration |
(20,544 | ) | (19,880 | ) | ||||
Deferral of unearned revenues |
239 | 396 | ||||||
Amortization of unearned revenue reserve |
(461 | ) | (403 | ) | ||||
Amortization of deferred sales inducements |
1,533 | 901 | ||||||
Provision for depreciation and amortization |
416 | (4,002 | ) | |||||
Equity income |
(255 | ) | (779 | ) | ||||
Realized losses (gains) on investments |
(64 | ) | 5,632 | |||||
Increase in traditional life and accident and health benefit accruals |
6,732 | 7,397 | ||||||
Policy acquisition costs deferred |
(21,213 | ) | (25,163 | ) | ||||
Amortization of deferred policy acquisition costs |
13,696 | 10,878 | ||||||
Provision for deferred income taxes |
2,868 | (1,656 | ) | |||||
Other |
(7,693 | ) | 4,674 | |||||
Net cash provided by operating activities |
40,128 | 34,556 | ||||||
Investing activities |
||||||||
Sale, maturity or repayment of investments: |
||||||||
Fixed maturities available for sale |
255,982 | 357,551 | ||||||
Equity securities available for sale |
| 409 | ||||||
Mortgage loans on real estate |
10,037 | 17,156 | ||||||
Investment real estate |
3,319 | 419 | ||||||
Policy loans |
10,066 | 9,608 | ||||||
Other long-term investments |
| 500 | ||||||
Short-term investments net |
3,820 | 2,782 | ||||||
283,224 | 388,425 | |||||||
Acquisition of investments: |
||||||||
Fixed maturities available for sale |
(368,918 | ) | (529,638 | ) | ||||
Equity securities available for sale |
(464 | ) | | |||||
Mortgage loans on real estate |
(37,553 | ) | (32,463 | ) | ||||
Investment real estate |
(599 | ) | (1,916 | ) | ||||
Policy loans |
(9,273 | ) | (9,097 | ) | ||||
Other long-term investments |
(161 | ) | (524 | ) | ||||
(416,968 | ) | (573,638 | ) | |||||
Proceeds from disposal, repayments of advances and other distributions from equity investees |
302 | 2,095 | ||||||
Investments in and advances to equity investees |
| (5,883 | ) | |||||
Net purchases of property and equipment and other |
(4,591 | ) | (4,236 | ) | ||||
Net cash used in investing activities |
(138,033 | ) | (193,237 | ) |
6
FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
Financing activities |
||||||||
Receipts from interest sensitive and index products credited to policyholder account balances |
$ | 195,388 | $ | 265,921 | ||||
Return of policyholder account balances on interest sensitive and index products |
(113,829 | ) | (95,321 | ) | ||||
Proceeds from long-term debt |
46,000 | | ||||||
Redemption of Series C preferred stock |
(45,280 | ) | | |||||
Distributions on company-obligated mandatorily redeemable preferred stock of subsidiary trust |
| (1,213 | ) | |||||
Other distributions related to minority interests net |
(43 | ) | (41 | ) | ||||
Issuance of common stock |
6,106 | 1,485 | ||||||
Dividends paid |
(2,893 | ) | (3,163 | ) | ||||
Net cash provided by financing activities |
85,449 | 167,668 | ||||||
Increase (decrease) in cash and cash equivalents |
(12,456 | ) | 8,987 | |||||
Cash and cash equivalents at beginning of period |
233,858 | 263,011 | ||||||
Cash and cash equivalents at end of period |
$ | 221,402 | $ | 271,998 | ||||
Supplemental disclosures of cash flow information |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | 1,391 | $ | 121 | ||||
Income taxes |
(3,284 | ) | 1,634 | |||||
Non-cash operating activity: |
||||||||
Deferral of sales inducements credited to account balances |
3,929 | 4,052 |
See accompanying notes.
7
FBL Financial Group, Inc. |
March 31, 2004 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
March 31, 2004
1. Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial statements of FBL Financial Group, Inc. (we or the Company) have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. Our financial statements include all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of our financial position and results of operations. Operating results for the three-month period ended March 31, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. We encourage you to refer to our consolidated financial statements and notes for the year ended December 31, 2003 included in our annual report on Form 10-K for a complete description of our material accounting policies. Also included in the Form 10-K is a description of areas of judgements and estimates and other information necessary to understand our financial position and results of operations.
Accounting Changes
Effective January 1, 2004, we adopted Statement of Position (SOP) 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts, issued by the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants. The SOP provides guidance on separate account presentation and valuation, the accounting for sales inducements (including premium bonuses and bonus interest) and the classification and valuation of long-duration contract liabilities. To comply with this SOP, we changed our method of computing reserves for guaranteed minimum death benefits (GMDB) and incremental death benefits (IDB) associated with our variable annuities and changed our presentation of deferred expenses relating to sales inducements.
Variable annuity and variable universal life contracts are the only contracts reported in our separate accounts. These contracts generally do not have any minimum guarantees other than minimum interest guarantees on funds deposited in our general account and GMDBs on our variable annuities. In addition, certain variable annuity contracts have an IDB rider that pays the contract holder a percentage of the gain on the contract. Information regarding our GMDBs and IDBs by type of guarantee and related separate account balance and net amount at risk (amount by which GMDB or IDB exceeds account value) is as follows:
March 31, 2004 |
December 31, 2003 | |||||||||||
Type of Guarantee |
Separate Account Balance |
Net Amount at Risk |
Separate Account Balance |
Net Amount at Risk | ||||||||
(Dollars in thousands) | ||||||||||||
Guaranteed minimum death benefit: |
||||||||||||
Return of net deposits |
$ | 193,377 | $ | 9,109 | $ | 190,172 | $ | 10,068 | ||||
Return the greater of highest anniversary value or net deposits |
102,299 | 2,606 | 85,666 | 2,745 | ||||||||
Return the greater of last anniversary value or net deposits |
48,136 | 1,274 | 42,070 | 1,389 | ||||||||
Incremental death benefit |
246,385 | 11,758 | 234,799 | 10,500 | ||||||||
Total |
$ | 24,747 | $ | 24,702 | ||||||||
The separate account assets are principally comprised of stock and bond mutual funds. The reserve for GMDBs and IDBs at March 31, 2004, determined using scenario-based modeling techniques and industry mortality assumptions, totaled $0.5 million and the reserve at December 31, 2003 totaled $0.8 million. The weighted average age of the contract holders with a GMDB or IDB rider was 56 years at March 31, 2004 and 55 years at December 31, 2003. Incurred benefits for GMDBs and IDBs for the first quarter totaled less than $0.1 million for 2004, excluding the
8
FBL Financial Group, Inc. |
March 31, 2004 |
impact of the adoption of SOP 03-1, and $0.2 million for 2003. Paid benefits for GMDBs and IDBs totaled less than $0.1 million for 2004 and 2003. The adoption of SOP 03-1 provisions relating to GMDBs and IDBs increased net income for the first quarter of 2004 by less than $0.1 million (less than $0.01 per common share basic and assuming dilution).
Certain of our annuity contracts contain either a premium bonus credited to the contract holders account balance or a bonus interest crediting rate which applies to the first contract year only. These sales inducements are deferred and amortized over the expected life of the contracts based on the emergence of gross profits. Sales inducements deferred in the first quarter totaled $3.9 million in 2004 and $4.1 million in 2003 and amounts amortized totaled $1.5 million in 2004 and $0.9 million in 2003. The unamortized sales inducement balance totaled $38.4 million at March 31, 2004 and $39.1 million at December 31, 2003. Beginning January 1, 2004, the deferred sales inducements are reported separately on the balance sheet and the amortization of deferred sales inducements is reported in interest sensitive and index product benefits on the consolidated statement of income. Amounts related to sales inducements in the 2003 consolidated financial statements, previously reported with deferred policy acquisition costs, have been reclassified to conform to the 2004 financial statement presentation. The adoption of SOP 03-1 provisions relating to sales inducements had no impact on net income for the first quarter of 2004.
Effective July 1, 2003, we adopted Statement of Financial Accounting Standards (Statement) No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. Statement No. 149 codifies several Derivatives Implementation Group (DIG) issues, including DIG Issue C18, Scope Exceptions: Shortest Period Criterion for Applying the Regular-Way Security Trades Exception to When-Issued Securities or Other Securities That Do Not Yet Exist. DIG Issue C18 clarifies the applicability of Statement No. 133 to when-issued securities by holding that the regular-way security trade exception may not be applied to securities which are not settled within the shortest period possible for that security. If settlement does not occur within the shortest period possible, there is deemed to be a forward contract for the purchase of that security which is subject to fair value accounting under Statement No. 133. We occasionally purchase asset-backed securities and agree to settle at a future date, even though the same security or an essentially similar security could be settled at an earlier date. For these securities, any changes in the market value of the security from the trade date through the settlement date are recorded as derivative income (loss) rather than as a component of accumulated other comprehensive income (loss). The adoption of Statement No. 149 resulted in an increase to net income for the first quarter of 2004 totaling less than $0.1 million.
Effective July 1, 2003, we also adopted Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. This Statement establishes standards for classifying and measuring as liabilities certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity. Upon adoption of this Statement, our company-obligated mandatorily redeemable preferred stock of subsidiary trust and Series C redeemable preferred stock were reclassified to debt on our consolidated balance sheet. There were no adjustments to the carrying values of these instruments upon reclassification. Also, in accordance with Statement No. 150, amounts previously classified as dividends on these financial instruments ($1.8 million in the first quarter of 2004) are recorded as interest expense. All changes in classifications made due to the adoption of Statement No. 150 were made on a prospective basis only as reclassification of prior period amounts was not permitted. The adoption of Statement No. 150 resulted in a $0.5 million decrease to net income for the first quarter of 2004. The adoption of Statement No. 150 did not impact net income applicable to common stock or earnings per common share.
Effective October 1, 2003, we adopted the DIGs Statement 133 Implementation Issue No. B36, Embedded Derivatives: Modified Coinsurance Arrangements and Debt Instruments that Incorporate Credit Risk Exposures that are Unrelated or Only Partially Related to the Creditworthiness of the Obligor under those Instruments (DIG B36). DIG B36 addresses whether Statement No. 133 requires bifurcation of modified coinsurance arrangements and debt instruments into a debt host contract and an embedded derivative if the coinsurance agreement or debt instrument incorporates credit risk exposures that are unrelated or only partially related to the creditworthiness of the obligor of that agreement or instrument. Under DIG B36, a modified coinsurance agreement where interest on funds withheld is determined by reference to a pool of fixed maturity assets is an example of an arrangement containing embedded derivatives requiring bifurcation. Embedded derivatives in these contracts are to be recorded at fair value at each balance sheet date and changes in the fair values of the derivatives are recorded as income or expense. This guidance applies to general account investments supporting our variable alliance business. The fair value of the embedded derivatives pertaining to funds withheld on variable business assumed by us totaled $0.7 million at March 31, 2004
9
FBL Financial Group, Inc. |
March 31, 2004 |
and $0.5 million at December 31, 2003, and the fair value of the embedded derivatives pertaining to funds withheld on variable business ceded by us was less than $0.1 million at March 31, 2004 and December 31, 2003. Net income for the first quarter of 2004 was increased by less than $0.1 million as a result of adopting DIG B36.
In January 2003, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51. Interpretation No. 46 establishes a variable interests model to follow when determining whether or not to consolidate an entity that is not evaluated for consolidation under the traditional voting interests model. This Interpretation generally requires that a company (investee) being evaluated under the variable interests model be consolidated if (a) the investor has decision making powers over the entity that is, the ability to buy and sell assets or conduct operations or (b) the investor is exposed to the majority of the risks or rewards of the entity. In addition, the Interpretation requires that investments made by related parties be analyzed together in applying the variable interests model. The disclosure provisions of this Interpretation are effective for financial statements issued after January 31, 2003. The consolidation provisions are effective for new transactions entered into after January 31, 2003 and for pre-existing entities as of December 31, 2003.
Upon adoption of Interpretation No. 46, effective December 31, 2003, the subsidiary trust that issued the company-obligated mandatorily redeemable preferred stock was deconsolidated. The effect of this deconsolidation is to replace the obligations of the trust to the preferred security holders with our subordinated debt obligation to the trust and our equity investment in the trust. In addition, the dividends on the company-obligated mandatorily redeemable preferred stock of the trust are replaced in our consolidated statements of income with the interest expense on our subordinated debt obligation to the trust and the dividends we receive on our equity investment in the trust. We record our subordinated debt obligation to the trust and our equity investment in the trust, along with the related interest expense and dividend income, on a net basis due to the contractual right of setoff. The adoption of the Interpretation with respect to the subsidiary trust has no impact on net income or earnings per common share.
Stock-Based Compensation
Under Statement No. 123, we use the prospective method for the expensing of stock options issued after January 1, 2003. The following table illustrates the effect on net income and earnings per share if the fair value based method had been applied to all outstanding and unvested awards in each period.
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands, except per share data) |
||||||||
Net income, as reported: |
$ | 13,182 | $ | 11,946 | ||||
Add: Stock-based employee and director compensation expense included in reported net income, net of related tax effects |
268 | 63 | ||||||
Less: Total stock-based employee and director compensation expense determined under fair value based methods for all awards, net of related tax effects |
(405 | ) | (195 | ) | ||||
Net income, pro forma |
$ | 13,045 | $ | 11,814 | ||||
Earnings per common share, as reported |
$ | 0.46 | $ | 0.39 | ||||
Earnings per common share, pro forma |
$ | 0.46 | $ | 0.38 | ||||
Earnings per common share assuming dilution, as reported |
$ | 0.45 | $ | 0.38 | ||||
Earnings per common share assuming dilution, pro forma |
$ | 0.45 | $ | 0.38 | ||||
10
FBL Financial Group, Inc. |
March 31, 2004 |
2. Credit Arrangements
In connection with the 2001 acquisition of Kansas Farm Bureau Life Insurance Company, we issued 3,411,000 shares of Series C cumulative voting mandatorily redeemable preferred stock with an estimated fair value of $80.0 million to the Kansas Farm Bureau Federation. Each share of Series C preferred stock has a par value of $26.8404 and voting rights identical to that of Class A common stock. Dividends on the Series C preferred stock are payable quarterly at a rate equal to the regular cash dividends per share of common stock, as defined, then payable. We redeemed 1,687,000 shares, or $45.3 million, of the Series C preferred stock on January 2, 2004, in accordance with the scheduled redemption dates under the agreement. The remaining balance is scheduled to be redeemed at par value, or $46.3 million, on January 3, 2006. In the event of a change in the control of the Company, at the option of the holder, each share of Series C preferred stock is convertible into one share of Class A common stock or redeemable for cash at par. The Series C preferred stock was issued at an $11.6 million discount to par. This discount accretes to interest expense during the life of the securities using the effective interest method.
In December 2003, we entered into a $60.0 million revolving line of credit agreement with LaSalle Bank National Association and Bankers Trust Company, N.A. This agreement is effective through October 31, 2005 and interest on any borrowings accrues at a variable rate (2.21% at March 31, 2004). Under this agreement, we are required to maintain minimum capital and surplus levels at the Life Companies and meet certain other financial covenants. We are also prohibited from incurring additional indebtedness in excess of $10.0 million while this agreement is in effect. In January 2004, we borrowed $46.0 million on this line of credit to fund the partial redemption of our Series C preferred stock discussed above.
3. Commitments and Contingencies
In the normal course of business, we may be involved in litigation where amounts are alleged that are substantially more than contractual policy benefits or those contained in certain other agreements. At March 31, 2004, management is not aware of any claims for which a material loss is reasonably possible.
We seek to limit our exposure to loss on any single insured or event and to recover a portion of benefits paid by ceding insurance to other insurance enterprises. Reinsurance contracts do not relieve us of our obligations to policyholders. To the extent that reinsuring companies are later unable to meet obligations under reinsurance agreements, our insurance subsidiaries would be liable for these obligations, and payment of these obligations could result in losses. To limit the possibility of such losses, we evaluate the financial condition of our reinsurers and monitor concentrations of credit risk. No allowance for uncollectible amounts has been established against our asset for reinsurance recoverable since none of our receivables are deemed to be uncollectible.
We participate in a reinsurance pool with various unaffiliated life insurance companies to mitigate the impact of a catastrophic event on our financial position and results of operations. Members of the pool share in the eligible catastrophic losses based on their size and contribution to the pool. Under the pool arrangement, we will be able to cede approximately 60% of catastrophic losses after other reinsurance and a deductible of $0.7 million. Pool losses are capped at $6.9 million per event and the maximum loss we could incur as a result of losses assumed from other pool members is $2.7 million per event. In April 2004, we purchased additional catastrophic coverage which provides $10.0 million of coverage in excess of the reinsurance pool limit of $6.9 million.
We self-insure our employee health and dental claims; however, claims in excess of self-insurance levels are fully insured. We fund insurance claims through a self-insurance trust. Deposits to the trust are made at an amount equal to our best estimate of claims incurred during the period. Accordingly, no accruals are recorded on our financial statements for unpaid claims and claims incurred but not reported. Adjustments, if any, resulting in changes in the estimate of claims incurred will be reflected in operations in the periods in which such adjustments are known.
11
FBL Financial Group, Inc. |
March 31, 2004 |
4. Earnings per Share
The following table sets forth the computation of earnings per common share and earnings per common share assuming dilution:
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands, except per share data) |
||||||||
Numerator: |
||||||||
Net income |
$ | 13,182 | $ | 11,946 | ||||
Dividends on Series B and C preferred stock |
(38 | ) | (1,106 | ) | ||||
Numerator for earnings per common share income available to common stockholders |
$ | 13,144 | $ | 10,840 | ||||
Denominator: |
||||||||
Weighted average shares |
28,369,331 | 27,808,248 | ||||||
Deferred common stock units related to directors compensation plan |
21,719 | 16,917 | ||||||
Denominator for earnings per common share weighted-average shares |
28,391,050 | 27,825,165 | ||||||
Effect of dilutive securities employee stock options |
641,285 | 479,066 | ||||||
Denominator for diluted earnings per common share adjusted weighted-average shares |
29,032,335 | 28,304,231 | ||||||
Earnings per common share |
$ | 0.46 | $ | 0.39 | ||||
Earnings per common share assuming dilution |
$ | 0.45 | $ | 0.38 | ||||
Based upon the provisions of the underlying agreement and the application of the two class method to our capital structure, we have not allocated any undistributed net income to the Series C preferred stock since the Series C preferred stockholders participation in dividends with the common stockholders is limited to the amount of the annual regular dividend.
5. Segment Information
Management analyzes operations by reviewing financial information regarding products that are aggregated into three product segments. The product segments are (1) traditional annuity, (2) traditional and universal life insurance and (3) variable. We also have various support operations and corporate capital that is aggregated into a corporate and other segment.
The traditional annuity segment consists of fixed annuities, index annuities and supplementary contracts (some of which involve life contingencies). Fixed and index annuities provide for tax-deferred savings and supplementary contracts provide for the systematic repayment of funds that accumulate interest. Fixed annuities consist primarily of flexible premium deferred annuities, but also include single premium deferred and immediate contracts. With fixed annuities, we bear the underlying investment risk and credit interest to the contracts at rates we determine, subject to interest rate guarantees. With index annuity products, we bear the underlying investment risk and credit interest in an amount equal to the greater of a guaranteed interest rate or a percentage of the gain in a specified market index.
The traditional and universal life insurance segment consists of whole life, term life and universal life policies. These policies provide benefits upon the death of the insured and may also allow the customer to build cash value on a tax-deferred basis.
The variable segment consists of variable universal life insurance and variable annuity contracts. These products are similar to universal life insurance and traditional annuity contracts, except the contract holder has the option to direct the cash value of the contract to a wide range of investment sub-accounts, thereby passing the investment risk to the contract holder.
12
FBL Financial Group, Inc. |
March 31, 2004 |
The corporate and other segment consists of the following corporate items and products/services that do not meet the quantitative threshold for separate segment reporting:
| investments and related investment income not specifically allocated to our product segments; |
| interest expense and minority interest pertaining to distributions on trust preferred securities; |
| accident and health insurance products, primarily a closed block of group policies; |
| advisory services for the management of investments and other companies; |
| marketing and distribution services for the sale of mutual funds and insurance products not issued by us; and |
| leasing services, primarily with affiliates. |
Financial information concerning our operating segments is as follows:
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Operating revenues: |
||||||||
Traditional annuity |
$ | 65,265 | $ | 53,573 | ||||
Traditional and universal life |
78,518 | 78,427 | ||||||
Variable |
13,020 | 12,109 | ||||||
Corporate and other |
6,481 | 4,853 | ||||||
163,284 | 148,962 | |||||||
Realized gains (losses) on investments (A) |
66 | (5,629 | ) | |||||
Consolidated revenues |
$ | 163,350 | $ | 143,333 | ||||
Pre-tax operating income (loss): |
||||||||
Traditional annuity |
$ | 10,362 | $ | 11,356 | ||||
Traditional and universal life |
12,467 | 12,159 | ||||||
Variable |
(682 | ) | 244 | |||||
Corporate and other |
(1,785 | ) | (312 | ) | ||||
20,362 | 23,447 | |||||||
Income taxes on operating income |
(6,970 | ) | (7,946 | ) | ||||
Realized losses on investments, net (A) |
(210 | ) | (3,555 | ) | ||||
Consolidated net income |
$ | 13,182 | $ | 11,946 | ||||
(A) | Amounts are net of adjustments, as applicable, to amortization of unearned revenue reserves, deferred policy acquisition costs, deferred sales inducements, value of insurance in-force acquired and income taxes attributable to gains and losses on investments. |
We analyze our segment results based on pre-tax operating income. Accordingly, income taxes are not allocated to the segments. In addition, operating results are analyzed net of any transactions between the segments.
Our investment in equity method investees and the related equity income are attributable to the corporate and other segment. Goodwill at March 31, 2004 and December 31, 2003 is allocated among the segments as follows: traditional annuity ($3.9 million), traditional and universal life ($6.1 million) and variable ($1.2 million).
6. Subsequent Event Senior Note Offering
On April 12, 2004, we issued $75.0 million of 5.85% Senior Notes (Senior Notes) due April 15, 2014. Interest on the Senior Notes will be paid semi-annually beginning October 15, 2004. The Senior Notes are redeemable in whole or in part at any time at our option at a make-whole redemption price equal to the greater of 100% of their principal amount or the sum of the present values of the remaining scheduled payments of principal and interest on the Senior Notes, discounted to the redemption date on a semiannual basis at the treasury rate plus 25 basis points.
We entered into a treasury rate lock agreement (rate lock) on March 18, 2004 to hedge the interest rate on a portion of the Senior Notes. The rate lock had a $50.0 million notional amount and was based on the 10-year Treasury interest rate at the contracts inception (3.797%). We formally documented this hedging relationship,
13
FBL Financial Group, Inc. |
March 31, 2004 |
including identification of the rate lock as the hedging instrument and the 20 semi-annual interest payments on $50.0 million of the Senior Notes as the hedged transactions. We also documented our risk management objectives and strategies for undertaking this transaction. The rate lock agreement is accounted for as a cash flow hedge. The rate lock is recorded on the consolidated balance sheet as an other asset at its fair value of $0.3 million as of March 31, 2004. The effective portion of the unrealized gain is recorded in accumulated other comprehensive income. There was no ineffectiveness recorded in the consolidated statement of income for the first quarter of 2004. The rate lock was settled on April 6, 2004 and proceeds totaling $1.5 million were deferred and will be amortized over the term of the Senior Notes, along with underwriting fees, offering expenses and original issue discount of the Senior Notes, using the effective interest method. We received net proceeds of approximately $75.6 million from the issuance of the Senior Notes after underwriting fees, offering expenses, original issue discount and the impact of the rate lock.
The Senior Note offering would have caused us to violate the covenants of our revolving line of credit agreement with LaSalle Bank National Association and Bankers Trust Company, N.A. Therefore, on April 1, 2004, this agreement was amended to allow for the Senior Note offering without violating the financial covenants of that agreement.
14
FBL Financial Group, Inc. |
March 31, 2004 |
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This section includes a summary of FBL Financial Group, Inc.s consolidated results of operations, financial condition and where appropriate, factors that management believes may affect future performance. Unless noted otherwise, all references to FBL Financial Group, Inc. (we or the Company) include all of its direct and indirect subsidiaries, including its primary life insurance subsidiaries, Farm Bureau Life Insurance Company (Farm Bureau Life) and EquiTrust Life Insurance Company (EquiTrust) (collectively, the Life Companies). Please read this discussion in conjunction with the accompanying consolidated financial statements and related notes. In addition, we encourage you to refer to our 2003 Form 10-K for a complete description of our significant accounting policies and estimates. Familiarity with this information is important in understanding our financial position and results of operations.
Results of Operations for the Three Months Ended March 31, 2004 Compared to Three Months Ended March 31, 2003
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands, except per share data) |
||||||||
Net income |
$ | 13,182 | $ | 11,946 | ||||
Less dividends on Series B and C preferred stock |
(38 | ) | (1,106 | ) | ||||
Net income applicable to common stock |
$ | 13,144 | $ | 10,840 | ||||
Earnings per common share |
$ | 0.46 | $ | 0.39 | ||||
Earnings per common share assuming dilution |
$ | 0.45 | $ | 0.38 | ||||
Other data |
||||||||
Direct premiums collected, net of reinsurance ceded: |
||||||||
Traditional annuity |
$ | 73,020 | $ | 65,328 | ||||
Traditional and universal life insurance |
43,552 | 40,875 | ||||||
Variable annuity and variable universal life, net of rollovers (1) |
33,531 | 28,919 | ||||||
Reinsurance assumed and other |
77,022 | 125,774 | ||||||
Total |
$ | 227,125 | $ | 260,896 | ||||
Direct life insurance in force, end of quarter (in millions) |
$ | 32,658 | $ | 30,949 | ||||
Life insurance lapse rates |
8.2 | % | 7.7 | % | ||||
Individual traditional annuity withdrawal rates |
6.0 | % | 5.8 | % |
(1) | Amounts are net of portion ceded to and include amounts assumed from alliance partners. |
Premiums collected is not a measure used in financial statements prepared according to accounting principles generally accepted in the United States (GAAP), and for which there is no comparable GAAP financial measure. We use premiums collected to measure the productivity of our agency force.
Net income applicable to common stock increased 21.3% in the first quarter of 2004 to $13.1 million due primarily to an increase in realized gains on investments, partially offset by increases in death benefits and operating expenses and decreases in equity income and prepayment fee income from bond calls and mortgage loan prepayments. Results for the 2004 period were positively impacted by the growth in the volume of annuity business in force resulting from strong sales from the Farm Bureau and EquiTrust distribution channels and premiums assumed under a coinsurance agreement with American Equity Investment Life Insurance Company (the coinsurance agreement) during 2004 and 2003. The positive impact of this growth in business in the annuity segment was offset by the decrease in fee income from bond calls and mortgage loan prepayments and a decrease in discount accretion on mortgage and asset-backed securities.
15
FBL Financial Group, Inc. |
March 31, 2004 |
The spreads earned on our universal life and individual traditional annuity products are as follows:
Three months ended March 31, |
||||||
2004 |
2003 |
|||||
Weighted average yield on invested assets |
6.57 | % | 7.58 | % | ||
Weighted average interest crediting rate/index cost |
4.02 | 5.00 | ||||
Spread |
2.55 | % | 2.58 | % | ||
The weighted average yield on invested assets represents the yield on those investments backing the universal life and individual traditional annuity products net of investment expenses. The weighted average crediting rate/index cost and spread are computed including the impact of the amortization of deferred sales inducements. With respect to our index annuities, index costs represent the expenses we incur to fund the annual income credits through the purchase of options and minimum guaranteed interest credited on the index business. See the Segment Information section that follows for a discussion of our spreads.
Premiums and product charges are as follows:
Three months ended March 31, | ||||||
2004 |
2003 | |||||
(Dollars in thousands) | ||||||
Premiums and product charges: |
||||||
Interest sensitive and index product charges |
$ | 22,019 | $ | 20,622 | ||
Traditional life insurance premiums |
33,734 | 31,373 | ||||
Accident and health premiums |
74 | 87 | ||||
Total |
$ | 55,827 | $ | 52,082 | ||
Premiums and product charges increased 7.2% in the 2004 period to $55.8 million. The increase in interest sensitive and index product charges is driven principally by increases in cost of insurance charges on universal life products, mortality and expense fees on variable products and surrender charges on annuity and universal life products. Cost of insurance charges increased due to aging of the business in force. Mortality and expense fees increased due to an increase in the separate account balances on which the fees are based. Surrender charges increased due to an increase in the amount of surrenders. Traditional life insurance premiums increased 7.5% in the 2004 period to $33.7 million due primarily to sales of whole life and term products by our Farm Bureau agency force.
Net investment income, which excludes investment income on separate account assets relating to variable products, increased 0.6% in the 2004 period to $98.5 million due to an increase in average invested assets. Average invested assets in the 2004 period increased 16.0% to $6,364.0 million (based on securities at amortized cost) due principally to net premium inflows from the coinsurance agreement and Farm Bureau and EquiTrust distribution channels. The annualized yield earned on average invested assets decreased to 6.34% in the first quarter of 2004 from 7.33% in the respective 2003 period due principally to the impact of decreases in market interest rates and decreases in fee income from bond calls and mortgage loan prepayments and discount accretion on mortgage and asset-backed securities. Fee income from bond calls and mortgage loan prepayments totaled less than $0.1 million in the first quarter of 2004 compared to $2.4 million in the 2003 period. For the first quarter, net investment income includes ($0.1) million in 2004 and $2.9 million in 2003, representing acceleration (deceleration) of net discount accretion on mortgage and asset-backed securities resulting from changing prepayment speed assumptions as of the end of each respective period. See the Financial ConditionInvestments section that follows for a description of how changes in prepayment speeds impact net investment income.
16
FBL Financial Group, Inc. |
March 31, 2004 |
Derivative income (loss) is as follows:
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Derivative income (loss): |
||||||||
Components of derivative income (loss) from call options: |
||||||||
Gains received at expiration or upon early termination |
$ | 8,351 | $ | 2,054 | ||||
Change in the difference between fair value and remaining option cost at beginning and end of period |
(775 | ) | (1,343 | ) | ||||
Cost of money for call options |
(4,628 | ) | (5,742 | ) | ||||
Other |
1,264 | (42 | ) | |||||
Total |
$ | 4,212 | $ | (5,073 | ) | |||
Derivative income (loss) totaled $4.2 million in the 2004 period compared to ($5.1) million in the 2003 period. The increases in gains received at expiration or termination and in the difference between the fair value of the call options and the remaining option costs for 2004 are caused by the general increase in the underlying equity market indices on which our options are based. For the first quarter of 2004, the S&P 500 Index (upon which the majority of our options are based) increased by 1.3%, compared to a decrease of 3.6% for the first quarter of 2003. The decrease in the cost of money for call options is due primarily to a change in option purchasing strategy during 2003 to purchase options out of the money by the amount of minimum interest guarantees on the index annuities. The reduction in option costs resulting from this change in strategy is partially offset by the impact of growth in the volume of index annuities in force. Other derivative income (loss) is comprised of changes in the value of (i) the conversion feature embedded in convertible fixed maturity securities, (ii) the embedded derivative included in our modified coinsurance contracts and (iii) the forward commitments for the purchase of certain when-issued securities. Approximately $1.0 million of the increase in other derivative income (loss) is attributable to appreciation in the conversion feature of one convertible fixed maturity security. Derivative income (loss) will fluctuate based on market conditions.
Realized gains (losses) on investments are as follows:
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Realized gains (losses) on investments: |
||||||||
Gains on sales |
$ | 2,333 | $ | 3,714 | ||||
Losses on sales |
(410 | ) | (50 | ) | ||||
Losses due to impairments |
(1,859 | ) | (9,296 | ) | ||||
Total |
$ | 64 | $ | (5,632 | ) | |||
Realized gains (losses) on investments totaled $0.1 million in the 2004 period compared to ($5.6) million in the 2003 period. Writedowns for other-than-temporary impairments are the result of the issuers of the securities having deteriorating operating trends, decreases in debt ratings, defaults on loan payments, unsuccessful efforts to raise capital and various other operational or economic factors that became evident in the respective periods. The level of realized gains (losses) is subject to fluctuation from period to period depending on the prevailing interest rate and economic environment and the timing of the sale of investments. See Financial Condition Investments for details regarding our unrealized losses at March 31, 2004 and December 31, 2003.
Other income and other expenses include revenues and expenses, respectively, relating primarily to our non-insurance operations. These operations include management, advisory, marketing and distribution services and leasing activities. Fluctuations in these financial statement line items are generally attributable to fluctuations in the level of these services provided during the periods.
17
FBL Financial Group, Inc. |
March 31, 2004 |
Policy benefits are as follows:
Three months ended March 31, | ||||||
2004 |
2003 | |||||
(Dollars in thousands) | ||||||
Policy benefits: |
||||||
Interest sensitive and index product benefits |
$ | 63,270 | $ | 54,981 | ||
Traditional life insurance and accident and health benefits |
21,825 | 19,635 | ||||
Increase in traditional life and accident and health future policy benefits |
6,732 | 7,397 | ||||
Distributions to participating policyholders |
6,723 | 7,656 | ||||
Total |
$ | 98,550 | $ | 89,669 | ||
Policy benefits increased 9.9% in the 2004 period to $98.6 million. These increases are due primarily to an increase in volume of annuity business in force, principally as a result of the coinsurance agreement. Benefits assumed from the coinsurance agreement include interest sensitive and index product benefits totaling $18.8 million in 2004 and $9.0 million in 2003. Relating to the coinsurance agreement, index credits totaled $10.1 million in the 2004 period and $1.1 million in the 2003 period. In addition, changes in the value of the embedded derivatives included in the index annuities resulted in a decrease in the reserve for interest sensitive products totaling $1.1 million for the 2004 period and $2.8 million for the 2003 period. Interest sensitive and index product benefits also includes $1.5 million of amortization of deferred sales inducements for the 2004 period and $0.9 million in the 2003 period in accordance with the adoption of Statement of Position (SOP) 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts. Amortization of deferred sales inducements was previously included in underwriting, acquisition and insurance expenses as a component of amortization of deferred policy acquisition costs. In total, interest sensitive and traditional death benefits increased 6.0% to $22.0 million in the first quarter of 2004. Partially offsetting these changes is the impact of reductions in our dividend and interest crediting rates on many of our products throughout 2003 and into 2004. These rate decreases were made in response to a declining investment portfolio yield. Policy benefits can tend to fluctuate from period to period primarily as a result of changes in mortality experience.
Underwriting, acquisition and insurance expenses are as follows:
Three months ended March 31, | ||||||
2004 |
2003 | |||||
(Dollars in thousands) | ||||||
Underwriting, acquisition and insurance expenses: |
||||||
Commission expense, net of deferrals |
$ | 3,653 | $ | 2,905 | ||
Amortization of deferred policy acquisition costs |
13,697 | 10,878 | ||||
Amortization of value of insurance in force acquired |
811 | 760 | ||||
Other underwriting, acquisition and insurance expenses, net of deferrals |
20,198 | 17,436 | ||||
Total underwriting, acquisition and insurance expenses |
$ | 38,359 | $ | 31,979 | ||
Underwriting, acquisition and insurance expenses increased 20.0% in the first quarter of 2004 to $38.4 million. Commission expense increased due principally to an increase in traditional life insurance premiums. Amortization of deferred policy acquisition costs increased due primarily to an increase in the volume of business in force and the impact of increased death benefits on term life policies. Amortization of deferred policy acquisition costs on our business assumed from the coinsurance agreement totaled $6.4 million in the 2004 period compared to $4.8 million in the respective 2003 period. Other underwriting, acquisition and insurance expenses increased due partially to expenses relating to the expansion of our EquiTrust distribution through independent agents and brokers totaling $0.8 million. These expenses are for items such as product development, personnel, systems and other infrastructure necessary to develop, market and administer a new portfolio of products. The increase in other underwriting, acquisition and insurance expenses was also impacted in the first quarter of 2004 by a $0.7 million loss on the sale of fixed assets and a $0.4 million increase in advertising expenses. In addition, expense allowances on reinsurance assumed and other operating expenses increased as a result of the growth of our business.
Interest expense totaled $2.0 million in the first quarter of 2004 compared to $0.1 million in the 2003 period. This increase is due to an increase in the average debt outstanding to $186.0 million for the 2004 period from $40.0 million for the 2003 period. The increase in the average debt outstanding is due principally to the reclassification of
18
FBL Financial Group, Inc. |
March 31, 2004 |
our Series C preferred stock in accordance with the adoption of Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity and recording of our 5% Subordinated Deferrable Interest Notes in accordance with Financial Accounting Standards Board Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51. While these accounting changes cause an increase in interest expense and a decrease in pre-tax income and net income, the changes do not impact net income applicable to common stock or earnings per common share.
Income taxes increased 19.7% in the 2004 period to $6.7 million compared to $5.6 million in the 2003 period. The effective tax rate for the first quarter of 2004 was 34.1% compared to 31.1% for the 2003 period. The increase in the effective tax rate is primarily due to the increase in pre-tax income and the adoption of Statement No. 150 noted above.
Equity income, net of related income taxes, decreased 67.3% in the 2004 period to $0.3 million. Equity income includes our proportionate share of gains and losses attributable to our ownership interest in partnerships, joint ventures and certain companies where we exhibit some control but have a minority ownership interest. The decrease in the 2004 period is due primarily to no longer recording equity income from our investment in American Equity Investment Life Holding Company (AEHC). In the fourth quarter of 2003, our share of percentage ownership in AEHC decreased resulting from AEHCs initial public offering of common stock and we discontinued applying the equity method of accounting for this investment. Our share of AEHCs net income in the 2003 period totaled $0.8 million.
Given the timing of availability of financial information from our equity investees, we will consistently use information that is as much as three months in arrears for certain of these entities. Several of these entities are investment companies whose operating results are derived primarily from unrealized and realized gains and losses generated by their investment portfolios. As is normal with these types of entities, the level of these gains and losses is subject to fluctuation from period to period depending on the prevailing economic environment, changes in prices of equity securities held by the investment partnerships, timing and success of initial public offerings and other exit strategies, and the timing of the sale of investments held by the partnerships and joint ventures. See the Other Assets section following for additional information regarding the composition of our equity investees.
Dividends on Series B and C preferred stock totaled less than $0.1 million in the 2004 period compared to $1.1 million in the 2003 period. The decrease in 2004 is due to dividends on our Series C preferred stock being recorded as interest expense beginning in the third quarter of 2003 as discussed in Interest expense above.
Segment Information
Management analyzes financial information regarding products that are aggregated into three product segments. These segments are (1) traditional annuity, (2) traditional and universal life insurance and (3) variable. We also have various support operations and corporate capital that is aggregated into a corporate and other segment. See Note 5 of the notes to consolidated financial statements for additional information regarding segment information.
We analyze our segment results based on pre-tax operating income (loss). Accordingly, income taxes are not allocated to the segments. In addition, operating results are analyzed net of any transactions between the segments. Operating income (loss) represents net income excluding the impact of realized gains and losses on investments. The impact of realized gains and losses on investments includes adjustments for income taxes and that portion of amortization of deferred policy acquisition costs, deferred sales inducements, unearned revenue reserve and value of insurance in force acquired attributable to such gains or losses. A reconciliation of net income to pre-tax operating income (loss) and summary of pre-tax operating income (loss) by segment follows.
19
FBL Financial Group, Inc. |
March 31, 2004 |
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Net income |
$ | 13,182 | $ | 11,946 | ||||
Realized losses (gains) on investments |
(64 | ) | 5,632 | |||||
Change in amortization of: |
||||||||
Deferred policy acquisition costs |
304 | (12 | ) | |||||
Deferred sales inducements |
38 | | ||||||
Value of insurance in force acquired |
47 | (148 | ) | |||||
Unearned revenue reserve |
(2 | ) | (3 | ) | ||||
Income tax offset |
(113 | ) | (1,914 | ) | ||||
Realized losses (gains), net of offsets |
210 | 3,555 | ||||||
Income taxes on operating income |
6,970 | 7,946 | ||||||
Pre-tax operating income |
$ | 20,362 | $ | 23,447 | ||||
Pre-tax operating income (loss) by segment: |
||||||||
Traditional annuity |
$ | 10,362 | $ | 11,356 | ||||
Traditional and universal life |
12,467 | 12,159 | ||||||
Variable |
(682 | ) | 244 | |||||
Corporate and other |
(1,785 | ) | (312 | ) | ||||
$ | 20,362 | $ | 23,447 | |||||
A discussion of our operating results, by segment, follows.
Traditional Annuity Segment
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Pre-tax operating income |
||||||||
Operating revenues: |
||||||||
Interest sensitive and index product charges |
$ | 1,705 | $ | 1,482 | ||||
Net investment income |
60,612 | 57,121 | ||||||
Derivative income (loss) |
2,948 | (5,030 | ) | |||||
65,265 | 53,573 | |||||||
Benefits and expenses |
54,903 | 42,217 | ||||||
Pre-tax operating income |
$ | 10,362 | $ | 11,356 | ||||
Other data |
||||||||
Annuity premiums collected, direct |
$ | 73,020 | $ | 65,328 | ||||
Annuity premiums collected, assumed |
72,435 | 121,311 | ||||||
Policy liabilities and accruals, end of period |
4,102,791 | 3,296,353 | ||||||
Individual deferred annuity spread: |
||||||||
Weighted average yield on invested assets |
6.48 | % | 7.59 | % | ||||
Weighted average interest crediting rate/index cost |
3.88 | % | 4.94 | % | ||||
Spread |
2.60 | % | 2.65 | % | ||||
Individual traditional annuity withdrawal rate |
6.0 | % | 5.8 | % | ||||
Pre-tax operating income for the traditional annuity segment decreased 8.8% in the 2004 period to $10.4 million due principally to a decrease in investment fee income. Revenues, benefits, expenses and the volume of business in force increased primarily due to increases in business assumed under the coinsurance agreement and in sales from our Farm Bureau and EquiTrust distribution channels. Direct premiums collected increased 11.8% in the 2004
20
FBL Financial Group, Inc. |
March 31, 2004 |
period to $73.0 million due to $15.2 million in premiums collected related to the expansion of our EquiTrust distribution. The increase in net investment income is attributable to growth in invested assets due principally to net premium inflows, partially offset by a decline in our investment yield due to the impact of decreases in market interest rates and decreased fee income from bond calls and mortgage loan prepayments and discount accretion on mortgage and asset-backed securities. Net investment income includes ($0.1) million in the first quarter of 2004 compared to $3.9 million in the 2003 period in fee income from bond calls and mortgage loan prepayments and in the acceleration (deceleration) of net discount accretion on mortgage and asset-backed securities noted in the investment income discussion above. The increases in derivative income are primarily due to increases in gains received at expiration or termination of call options and in the difference between the fair value of the call options and the remaining option costs for 2004, which are caused by increases in the indices on which our options are based. Benefits and expenses increased $12.7 million from the 2003 period due to increases in index credits, which totaled $10.1 million in the 2004 period and $1.1 million in the 2003 period, and operating expenses, including $0.8 million in the 2004 period relating to the expansion of our EquiTrust distribution channel.
Traditional and Universal Life Insurance Segment
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Pre-tax operating income |
||||||||
Operating revenues: |
||||||||
Interest sensitive product charges |
$ | 11,094 | $ | 10,636 | ||||
Traditional life insurance premiums and other income |
33,734 | 31,373 | ||||||
Net investment income |
33,622 | 36,461 | ||||||
Derivative income (loss) |
68 | (43 | ) | |||||
78,518 | 78,427 | |||||||
Benefits and expenses |
66,051 | 66,268 | ||||||
Pre-tax operating income |
$ | 12,467 | $ | 12,159 | ||||
Other data |
||||||||
Life premiums collected, net of reinsurance |
$ | 47,246 | $ | 44,670 | ||||
Policy liabilities and accruals, end of period |
2,038,653 | 1,975,200 | ||||||
Direct life insurance in force, end of period (in millions) |
25,450 | 23,841 | ||||||
Interest sensitive life insurance spread: |
||||||||
Weighted average yield on invested assets |
6.98 | % | 7.57 | % | ||||
Weighted average interest crediting rate |
4.64 | % | 5.21 | % | ||||
Spread |
2.34 | % | 2.36 | % | ||||
Pre-tax operating income for the traditional and universal life insurance segment increased 2.5% in the 2004 period to $12.5 million. Net investment income includes ($0.1) million in the first quarter of 2004 compared to $1.5 million in 2003 in fee income from bond calls and mortgage loan prepayments and the acceleration of net discount accretion on mortgage and asset-backed securities. Net investment income also decreased due to the impact of the decline in market interest rates. The decrease in investment income is partially offset by decreases in interest credited to policyholders due to reductions in crediting rates on most of our interest sensitive life products.
21
FBL Financial Group, Inc. |
March 31, 2004 |
Variable Segment
Three months ended March 31, | |||||||
2004 |
2003 | ||||||
(Dollars in thousands) | |||||||
Pre-tax operating income (loss) |
|||||||
Operating revenues: |
|||||||
Interest sensitive product charges |
$ | 9,218 | $ | 8,501 | |||
Net investment income |
3,354 | 3,358 | |||||
Derivative income |
168 | | |||||
Other income |
280 | 250 | |||||
13,020 | 12,109 | ||||||
Benefits and expenses |
13,702 | 11,865 | |||||
Pre-tax operating income (loss) |
$ | (682 | ) | $ | 244 | ||
Other data |
|||||||
Variable premiums collected, net of reinsurance and internal rollovers |
$ | 33,531 | $ | 28,919 | |||
Policy liabilities and accruals, end of period |
224,341 | 204,971 | |||||
Separate account assets, end of period |
481,950 | 341,626 | |||||
Direct life insurance in force, end of period (in millions) |
7,208 | 7,108 |
Pre-tax operating income (loss) for the variable segment decreased to ($0.7) million in the 2004 period from $0.2 million in the 2003 period. Revenues increased 7.5% in the 2004 period to $13.0 million due primarily to a $0.4 million increase in mortality and expense fee income, which is attributable to the growth in separate account assets. Benefits and expenses increased 15.5% to $13.7 million in the 2004 period due primarily to an increase in death benefits. Death benefits in excess of related account values on variable universal life policies increased to $3.7 million in the 2004 period from $2.3 million in the 2003 period.
The variable segment does not currently contribute significantly to our net income due to the fee income structure of these products and the significant administrative costs associated with the sale and processing of this business. Profitability of this line of business is expected to increase as the volume of business grows and the significant fixed costs of administering the business are spread over a larger block of policies.
Corporate and Other Segment
Three months ended March 31, |
||||||||
2004 |
2003 |
|||||||
(Dollars in thousands) | ||||||||
Pre-tax operating loss |
||||||||
Operating revenues: |
||||||||
Accident and health insurance premiums |
$ | 74 | $ | 87 | ||||
Net investment income |
958 | 1,007 | ||||||
Derivative income |
1,028 | | ||||||
Other income |
4,421 | 3,759 | ||||||
6,481 | 4,853 | |||||||
Benefits and expenses |
8,595 | 5,100 | ||||||
(2,114 | ) | (247 | ) | |||||
Minority interest |
(63 | ) | (1,263 | ) | ||||
Equity income, before tax |
392 | 1,198 | ||||||
Pre-tax operating loss |
$ | (1,785 | ) | $ | (312 | ) | ||
Pre-tax operating loss totaled ($1.8) million in the first quarter of 2004 compared to ($0.3) million in 2003. The increase in derivative income is attributable to appreciation in the value of the conversion feature of one convertible fixed maturity security. The increase in benefits and expenses and decrease in minority interest in the 2004 period are due primarily to the reclassification of certain dividends to interest expense in connection with the adoption of Statement No. 150 and FASB Interpretation No. 46. See Interest expense for additional details regarding these reclassifications. The decrease in equity income is due primarily to no longer recording equity income from our investment in AEHC as discussed in the equity income section above.
22
FBL Financial Group, Inc. |
March 31, 2004 |
Financial Condition
Investments
Our total investment portfolio increased 4.5% to $6,625.5 million at March 31, 2004 compared to $6,341.7 million at December 31, 2003. This increase is primarily the result of net cash received from interest sensitive and index products and positive cash flow provided by operating activities. In addition, net unrealized appreciation on fixed maturity and equity securities classified as available for sale increased $110.1 million during 2004 to $333.3 million at March 31, 2004 due principally to appreciation of fixed maturity securities resulting from a decline in market interest rates.
Internal investment professionals manage our investment portfolio. The investment strategy is designed to achieve superior risk-adjusted returns consistent with the investment philosophy of maintaining a largely investment grade portfolio and providing adequate liquidity for obligations to policyholders and other requirements. We continually review the returns on invested assets and change the mix of invested assets as deemed prudent under the current market environment to help maximize current income.
Our investment portfolio is summarized in the table below:
March 31, 2004 |
December 31, 2003 |
|||||||||||
Carrying Value |
Percent |
Carrying Value |
Percent |
|||||||||
(Dollars in thousands) | ||||||||||||
Fixed maturities: |
||||||||||||
Public |
$ | 4,709,550 | 71.1 | % | $ | 4,486,519 | 70.7 | % | ||||
144A private placement |
669,032 | 10.1 | 645,917 | 10.2 | ||||||||
Private placement |
269,828 | 4.1 | 260,945 | 4.1 | ||||||||
Total fixed maturities |
5,648,410 | 85.3 | 5,393,381 | 85.0 | ||||||||
Equity securities |
81,323 | 1.2 | 66,730 | 1.1 | ||||||||
Mortgage loans on real estate |
660,400 | 9.9 | 632,864 | 9.9 | ||||||||
Investment real estate: |
||||||||||||
Acquired for debt |
655 | 0.1 | 1,359 | 0.1 | ||||||||
Investment |
23,973 | 0.3 | 26,441 | 0.4 | ||||||||
Policy loans |
176,754 | 2.7 | 177,547 | 2.8 | ||||||||
Other long-term investments |
2,474 | 0.1 | 8,048 | 0.1 | ||||||||
Short-term investments |
31,511 | 0.4 | 35,331 | 0.6 | ||||||||
Total investments |
$ | 6,625,500 | 100.0 | % | $ | 6,341,701 | 100.0 | % | ||||
As of March 31, 2004, 94.4% (based on carrying value) of the fixed maturity securities were investment grade debt securities, defined as being in the highest two National Association of Insurance Commissioners (NAIC) designations. Non-investment grade debt securities generally provide higher yields and involve greater risks than investment grade debt securities because their issuers typically are more highly leveraged and more vulnerable to adverse economic conditions than investment grade issuers. In addition, the trading market for these securities is usually more limited than for investment grade debt securities. We regularly review the percentage of our portfolio that is invested in non-investment grade debt securities (NAIC designations 3 through 6). As of March 31, 2004, the investment in non-investment grade debt was 5.6% of fixed maturity securities. At that time no single non-investment grade holding exceeded 0.3% of total investments. A summary of the gross unrealized gains and gross unrealized losses on our fixed maturity securities, by internal industry classification, as of March 31, 2004 and December 31, 2003 is as follows:
23
FBL Financial Group, Inc. |
March 31, 2004 |
March 31, 2004 |
||||||||||||||||
Total Carrying Value |
Carrying Value of Securities with Gross Unrealized Gains |
Gross Unrealized Gains |
Carrying Value of Securities with Gross Unrealized Losses |
Gross Unrealized Losses |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
Corporate securities: |
||||||||||||||||
Banking |
$ | 710,223 | $ | 679,025 | $ | 79,830 | $ | 31,198 | $ | (577 | ) | |||||
Manufacturing |
429,957 | 413,892 | 40,487 | 16,065 | (398 | ) | ||||||||||
Mining |
135,052 | 130,757 | 15,287 | 4,295 | (125 | ) | ||||||||||
Retail trade |
79,032 | 65,550 | 7,217 | 13,482 | (492 | ) | ||||||||||
Services |
60,244 | 49,064 | 3,399 | 11,180 | (628 | ) | ||||||||||
Transportation |
114,039 | 87,224 | 9,484 | 26,815 | (2,717 | ) | ||||||||||
Public utilities |
184,478 | 156,983 | 12,574 | 27,495 | (795 | ) | ||||||||||
Private utilities and related sectors |
250,188 | 233,776 | 25,377 | 16,412 | (100 | ) | ||||||||||
Other |
87,535 | 87,535 | 8,599 | | | |||||||||||
Total corporate securities |
2,050,748 | 1,903,806 | 202,254 | 146,942 | (5,832 | ) | ||||||||||
Mortgage and asset-backed securities |
3,075,485 | 2,730,389 | 100,789 | 345,096 | (5,574 | ) | ||||||||||
United States Government and agencies |
355,683 | 246,096 | 11,620 | 109,587 | (5,833 | ) | ||||||||||
State, municipal and other governments |
166,494 | 135,173 | 9,599 | 31,321 | (396 | ) | ||||||||||
Total |
$ | 5,648,410 | $ | 5,015,464 | $ | 324,262 | $ | 632,946 | $ | (17,635 | ) | |||||
December 31, 2003 |
||||||||||||||||
Total Carrying Value |
Carrying Value of Securities with Gross Unrealized Gains |
Gross Unrealized Gains |
Carrying Value of Securities with Gross Unrealized Losses |
Gross Unrealized Losses |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
Corporate securities: |
||||||||||||||||
Banking |
$ | 646,427 | $ | 632,340 | $ | 65,236 | $ | 14,087 | $ | (694 | ) | |||||
Manufacturing |
426,346 | 382,241 | 33,296 | 44,105 | (1,546 | ) | ||||||||||
Mining |
134,422 | 126,755 | 12,349 | 7,667 | (329 | ) | ||||||||||
Retail trade |
80,309 | 64,616 | 5,769 | 15,693 | (1,087 | ) | ||||||||||
Services |
65,127 | 58,725 | 2,898 | 6,402 | (503 | ) | ||||||||||
Transportation |
67,990 | 43,450 | 5,054 | 24,540 | (1,834 | ) | ||||||||||
Public utilities |
182,206 | 145,365 | 10,773 | 36,841 | (2,201 | ) | ||||||||||
Private utilities and related sectors |
297,243 | 263,912 | 23,136 | 33,331 | (1,430 | ) | ||||||||||
Other |
84,961 | 75,268 | 5,883 | 9,693 | (130 | ) | ||||||||||
Total corporate securities |
1,985,031 | 1,792,672 | 164,394 | 192,359 | (9,754 | ) | ||||||||||
Mortgage and asset-backed securities |
2,906,738 | 2,266,902 | 67,632 | 639,836 | (16,139 | ) | ||||||||||
United States Government and agencies |
340,118 | 232,478 | 8,939 | 107,640 | (8,495 | ) | ||||||||||
State, municipal and other governments |
161,494 | 117,656 | 6,635 | 43,838 | (1,535 | ) | ||||||||||
Total |
$ | 5,393,381 | $ | 4,409,708 | $ | 247,600 | $ | 983,673 | $ | (35,923 | ) | |||||
24
FBL Financial Group, Inc. |
March 31, 2004 |
The following table sets forth the credit quality, by NAIC designation and Standard & Poors (S & P) rating equivalents, of fixed maturity securities.
March 31, 2004 |
December 31, 2003 |
|||||||||||||
NAIC Designation |
Equivalent S&P Ratings (1) |
Carrying Value |
Percent |
Carrying Value |
Percent |
|||||||||
(Dollars in thousands) | ||||||||||||||
1 | AAA, AA, A | $ | 4,238,017 | 75.0 | % | $ | 3,980,279 | 73.8 | % | |||||
2 | BBB | 1,092,976 | 19.4 | 1,091,915 | 20.2 | |||||||||
Total investment grade | 5,330,993 | 94.4 | 5,072,194 | 94.0 | ||||||||||
3 | BB | 204,863 | 3.6 | 215,144 | 4.0 | |||||||||
4 | B | 87,484 | 1.5 | 70,657 | 1.3 | |||||||||
5 | CCC, CC, C | 22,589 | 0.4 | 24,966 | 0.5 | |||||||||
6 | In or near default | 2,481 | 0.1 | 10,420 | 0.2 | |||||||||
Total below investment grade | 317,417 | 5.6 | 321,187 | 6.0 | ||||||||||
Total fixed maturities | $ | 5,648,410 | 100.0 | % | $ | 5,393,381 | 100.0 | % | ||||||
(1) | The Securities Valuation Office of the NAIC generally rates private placement securities. Comparisons between NAIC designations and S & P ratings are published by the NAIC. S & P has not rated some of the fixed maturity securities in our portfolio. |
The following tables set forth the composition by credit quality of the fixed maturity securities with gross unrealized losses.
March 31, 2004 |
|||||||||||||||
NAIC Designation |
Equivalent S&P Ratings |
Carrying Value of Securities with Gross Unrealized Losses |
Percent of Total |
Gross Unrealized Losses |
Percent of Total |
||||||||||
(Dollars in thousands) | |||||||||||||||
1 | AAA, AA, A | $ | 505,706 | 79.9 | % | $ | (12,271 | ) | 69.6 | % | |||||
2 | BBB | 78,511 | 12.4 | (2,188 | ) | 12.4 | |||||||||
Total investment grade | 584,217 | 92.3 | (14,459 | ) | 82.0 | ||||||||||
3 | BB | 15,696 | 2.5 | (348 | ) | 2.0 | |||||||||
4 | B | 15,041 | 2.4 | (2,513 | ) | 14.2 | |||||||||
5 | CCC, CC, C | 17,992 | 2.8 | (315 | ) | 1.8 | |||||||||
6 | In or near default | | | | | ||||||||||
Total below investment grade | 48,729 | 7.7 | (3,176 | ) | 18.0 | ||||||||||
Total | $ | 632,946 | 100.0 | % | $ | (17,635 | ) | 100.0 | % | ||||||
December 31, 2003 |
|||||||||||||||
NAIC Designation |
Equivalent S&P Ratings |
Carrying Value of Securities with Gross Unrealized Losses |
Percent of Total |
Gross Unrealized Losses |
Percent of Total |
||||||||||
(Dollars in thousands) | |||||||||||||||
1 | AAA, AA, A | $ | 803,326 | 81.6 | % | $ | (27,103 | ) | 75.5 | % | |||||
2 | BBB | 114,898 | 11.7 | (3,845 | ) | 10.7 | |||||||||
Total investment grade | 918,224 | 93.3 | (30,948 | ) | 86.2 | ||||||||||
3 | BB | 34,017 | 3.5 | (1,873 | ) | 5.2 | |||||||||
4 | B | 23,289 | 2.4 | (2,630 | ) | 7.3 | |||||||||
5 | CCC, CC, C | 8,088 | 0.8 | (430 | ) | 1.2 | |||||||||
6 | In or near default | 55 | | (42 | ) | 0.1 | |||||||||
Total below investment grade | 65,449 | 6.7 | (4,975 | ) | 13.8 | ||||||||||
Total | $ | 983,673 | 100.0 | % | $ | (35,923 | ) | 100.0 | % | ||||||
25
FBL Financial Group, Inc. |
March 31, 2004 |
The following tables set forth the number of issuers, amortized cost, unrealized losses and market value of fixed maturity securities in an unrealized loss position listed by the length of time the securities have been in an unrealized loss position.
March 31, 2004 | ||||||||||||
Number of Issuers |
Amortized Cost |
Unrealized Losses |
Estimated Market Value | |||||||||
(Dollars in thousands) | ||||||||||||
Three months or less |
23 | $ | 179,303 | $ | (2,005 | ) | $ | 177,298 | ||||
Greater than three months to six months |
4 | 47,441 | (453 | ) | 46,988 | |||||||
Greater than six months to nine months |
11 | 149,227 | (2,447 | ) | 146,780 | |||||||
Greater than nine months to twelve months |
13 | 170,485 | (9,096 | ) | 161,389 | |||||||
Greater than twelve months |
19 | 104,125 | (3,634 | ) | 100,491 | |||||||
Total |
$ | 650,581 | $ | (17,635 | ) | $ | 632,946 | |||||
December 31, 2003 | ||||||||||||
Number of Issuers |
Amortized Cost |
Unrealized Losses |
Estimated Market Value | |||||||||
(Dollars in thousands) | ||||||||||||
Three months or less |
28 | $ | 379,843 | $ | (5,372 | ) | $ | 374,471 | ||||
Greater than three months to six months |
21 | 272,894 | (9,077 | ) | 263,817 | |||||||
Greater than six months to nine months |
14 | 180,207 | (14,912 | ) | 165,295 | |||||||
Greater than nine months to twelve months |
8 | 93,261 | (760 | ) | 92,501 | |||||||
Greater than twelve months |
27 | 93,391 | (5,802 | ) | 87,589 | |||||||
Total |
$ | 1,019,596 | $ | (35,923 | ) | $ | 983,673 | |||||
The scheduled maturity dates for fixed maturity securities in an unrealized loss position are as follows:
March 31, 2004 |
December 31, 2003 |
|||||||||||||
Carrying Value of Securities with Gross Unrealized Losses |
Gross Unrealized Losses |
Carrying Value of Securities with Gross Unrealized Losses |
Gross Unrealized Losses |
|||||||||||
(Dollars in thousands) | ||||||||||||||
Due in one year or less |
$ | 11,028 | $ | (28 | ) | $ | 508 | $ | | |||||
Due after one year through five years |
4,343 | (253 | ) | 16,115 | (1,197 | ) | ||||||||
Due after five years through ten years |
29,893 | (2,733 | ) | 41,307 | (2,438 | ) | ||||||||
Due after ten years |
242,586 | (9,047 | ) | 285,907 | (16,149 | ) | ||||||||
287,850 | (12,061 | ) | 343,837 | (19,748 | ) | |||||||||
Mortgage and asset-backed securities |
345,096 | (5,574 | ) | 639,836 | (16,139 | ) | ||||||||
Total |
$ | 632,946 | $ | (17,635 | ) | $ | 983,673 | $ | (35,923 | ) | ||||
Included in the above table are 95 securities from 56 issuers at March 31, 2004 and 136 securities from 80 issuers at December 31, 2003. Approximately 82.0% at March 31, 2004 and 86.2% at December 31, 2003 of the unrealized losses on fixed maturity securities are on securities that are rated investment grade. Investment grade securities are defined as those securities rated a 1 or 2 by the Securities Valuation Office of the NAIC. Unrealized losses on investment grade securities principally relate to changes in market interest rates or changes in credit spreads since the securities were acquired. Approximately 18.0% at March 31, 2004 and 13.8% at December 31, 2003 of the unrealized losses on fixed maturity securities are on securities that are rated below investment grade. We monitor the financial condition and operations of the issuers of securities rated below investment grade and of the issuers of certain investment grade securities on which we have concerns regarding credit quality. In determining whether or not an unrealized loss is other than temporary, we review factors such as:
| historical operating trends; |
| business prospects; |
| status of the industry in which the company operates; |
| analyst ratings on the issuer and sector; |
|
26
FBL Financial Group, Inc. |
March 31, 2004 |
| quality of management; |
| size of the unrealized loss; |
| length of time the security has been in an unrealized loss position; and |
| our intent and ability to hold the security. |
We believe the issuers of the securities in an unrealized loss position will continue to make payments as scheduled, and we have the ability and intent to hold these securities until they recover in value or mature.
Excluding mortgage and asset-backed securities, no securities from the same issuer had an aggregate unrealized loss in excess of $1.9 million at March 31, 2004. With respect to mortgage and asset-backed securities not backed by the United States government, no securities from the same issuer had an aggregate unrealized loss in excess of $3.4 million at March 31, 2004. The $3.4 million unrealized loss from one issuer relates to 5 different securities that are backed by different pools of residential mortgage loans. All 5 securities are rated investment grade and the largest unrealized loss on any one security totaled $1.4 million at March 31, 2004.
Excluding mortgage and asset-backed securities, no securities from the same issuer had an aggregate unrealized loss in excess of $1.3 million at December 31, 2003. With respect to mortgage and asset-backed securities not backed by the United States government, no securities from the same issuer had an aggregate unrealized loss in excess of $5.9 million at December 31, 2003. The $5.9 million unrealized loss from one issuer relates to 11 different securities that are backed by different pools of residential mortgage loans. All 11 securities are rated investment grade and the largest unrealized loss on any one security totaled $2.1 million at December 31, 2003.
The carrying value and estimated market value of our portfolio of fixed maturity securities, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
March 31, 2004 |
December 31, 2003 | |||||||||||
Amortized Cost |
Estimated Market Value |
Amortized Cost |
Estimated Market Value | |||||||||
(Dollars in thousands) | ||||||||||||
Due in one year or less |
$ | 78,245 | $ | 80,012 | $ | 65,800 | $ | 67,250 | ||||
Due after one year through five years |
353,064 | 386,786 | 370,478 | 399,612 | ||||||||
Due after five years through ten years |
506,051 | 564,331 | 530,340 | 580,072 | ||||||||
Due after ten years |
1,353,404 | 1,460,599 | 1,302,426 | 1,374,064 | ||||||||
2,290,764 | 2,491,728 | 2,269,044 | 2,420,998 | |||||||||
Mortgage and asset-backed securities |
2,980,270 | 3,075,485 | 2,855,245 | 2,906,738 | ||||||||
Redeemable preferred stocks |
70,749 | 81,197 | 57,415 | 65,645 | ||||||||
Total |
$ | 5,341,783 | $ | 5,648,410 | $ | 5,181,704 | $ | 5,393,381 | ||||
Mortgage and other asset-backed securities constitute a significant portion of our portfolio of securities. These securities are purchased when we believe these types of investments provide superior risk-adjusted returns compared to returns of more conventional investments such as corporate bonds and mortgage loans. These securities are diversified as to collateral types, cash flow characteristics and maturity.
The repayment pattern on mortgage and other asset-backed securities is more variable than that of more traditional fixed maturity securities because the repayment terms are tied to underlying debt obligations that are subject to prepayments. The prepayment speeds (e.g., the rate of individuals refinancing their home mortgages) can vary based on a number of economic factors that cannot be predicted with certainty. These factors include the prevailing interest rate environment and general status of the economy.
At each balance sheet date, we review and update our expectation of future prepayment speeds and the book value of the mortgage and other asset-backed securities purchased at a premium or discount is reset, if needed, to result in a constant effective yield over the life of the security. This effective yield is computed using historical principal payments and expected future principal payment patterns. Any adjustments to book value to derive the constant effective yield, which may include the reversal of premium or discount amounts previously amortized or accrued, are recorded in the current period as a component of net investment income. Accordingly, deviations in actual prepayment speeds from that originally expected or changes in expected prepayment speeds can cause a change in the
27
FBL Financial Group, Inc. |
March 31, 2004 |
yield earned on mortgage and asset-backed securities purchased at a premium or discount and may result in adjustments that have a material positive or negative impact on quarterly reported results. Increases in prepayment speeds, which typically occur in a decreasing interest rate environment, generally increase the rate at which discount is accrued and premium is amortized into income. Decreases in prepayment speeds, which typically occur in an increasing interest rate environment, generally slow down the rate these amounts are recorded into income.
The mortgage-backed portfolio includes pass-through and collateralized mortgage obligation (CMO) securities. With a pass-through security, we receive a pro rata share of principal payments as payments are made on the underlying mortgage loans. CMOs consist of pools of mortgages divided into sections or tranches which provide sequential retirement of the bonds. We invest in sequential tranches which provide cash flow stability in that principal payments do not occur until the previous tranches are paid off. In addition, to provide call protection and more stable average lives, we invest in CMOs such as planned amortization class (PAC) and targeted amortization class (TAC) securities. CMOs of these types provide more predictable cash flows within a range of prepayment speeds by shifting the prepayment risks to support tranches. We will also purchase interest only and Z securities to increase the duration of the CMO portfolio when deemed necessary to better match the duration of our liabilities. Interest only and Z securities generally tend to have more duration risk (risk the securitys price will change significantly with a given change in market interest rates) than the other types of mortgage-backed securities in our portfolio. We generally do not purchase certain types of CMOs that we believe would subject the investment portfolio to greater than average risk. These include, but are not limited to, principal only, floater, inverse floater, PAC II and support tranches.
The following tables set forth the amortized cost, par value and carrying value of our mortgage and asset-backed securities summarized by type of security.
March 31, 2004 |
||||||||||||
Amortized Cost |
Par Value |
Carrying Value |
Percent of Fixed Maturities |
|||||||||
(Dollars in thousands) | ||||||||||||
Residential mortgage-backed securities: |
||||||||||||
Sequential |
$ | 1,766,373 | $ | 1,788,478 | $ | 1,821,842 | 32.3 | % | ||||
Pass through |
238,047 | 237,357 | 244,320 | 4.3 | ||||||||
Planned and targeted amortization class |
397,922 | 402,242 | 407,323 | 7.2 | ||||||||
Other |
273,268 | 274,996 | 274,530 | 4.9 | ||||||||
Total residential mortgage-backed securities |
2,675,610 | 2,703,073 | 2,748,015 | 48.7 | ||||||||
Commercial mortgage-backed securities |
213,567 | 209,942 | 233,026 | 4.1 | ||||||||
Other asset-backed securities |
91,093 | 91,266 | 94,444 | 1.7 | ||||||||
Total mortgage and asset-backed securities |
$ | 2,980,270 | $ | 3,004,281 | $ | 3,075,485 | 54.5 | % | ||||
December 31, 2003 |
||||||||||||
Amortized Cost |
Par Value |
Carrying Value |
Percent of Fixed Maturities |
|||||||||
(Dollars in thousands) | ||||||||||||
Residential mortgage-backed securities: |
||||||||||||
Sequential |
$ | 1,592,483 | $ | 1,611,585 | $ | 1,625,897 | 30.2 | % | ||||
Pass through |
250,555 | 249,800 | 254,309 | 4.7 | ||||||||
Planned and targeted amortization class |
412,047 | 416,235 | 411,526 | 7.6 | ||||||||
Other |
297,652 | 299,462 | 295,023 | 5.5 | ||||||||
Total residential mortgage-backed securities |
2,552,737 | 2,577,082 | 2,586,755 | 48.0 | ||||||||
Commercial mortgage-backed securities |
203,265 | 200,209 | 218,348 | 4.0 | ||||||||
Other asset-backed securities |
99,243 | 99,427 | 101,635 | 1.9 | ||||||||
Total mortgage and asset-backed securities |
$2,855,245 | $ | 2,876,718 | $ | 2,906,738 | 53.9 | % | |||||
The commercial and other asset-backed securities are primarily sequential securities. Commercial mortgage-backed securities typically have cash flows that are less sensitive to interest rate changes than residential securities of similar types due principally to prepayment restrictions on many of the underlying commercial mortgage loans.
Other asset-backed securities are principally mortgage related (manufactured housing and home equity loans) which historically have also demonstrated relatively less cash flow volatility than residential securities of similar types.
28
FBL Financial Group, Inc. |
March 31, 2004 |
Equity securities totaled $81.3 million at March 31, 2004 and $66.7 million at December 31, 2003. Gross unrealized gains totaled $26.7 million and gross unrealized losses totaled $0.1 million at March 31, 2004 and gross unrealized gains totaled $11.5 million and gross unrealized losses totaled $0.1 million at December 31, 2003 on these securities. Included in equity securities is our investment in AEHC which totaled $67.4 million at March 31, 2004 and $52.3 million at December 31, 2003.
Mortgage loans totaled $660.4 million at March 31, 2004 and $632.9 million at December 31, 2003. These mortgage loans are diversified as to property type, location and loan size, and are collateralized by the related properties. Mortgages more than 60 days delinquent accounted for 0.1% at March 31, 2004 and 0.2% at December 31, 2003, of the carrying value of the mortgage portfolio. Our mortgage lending policies establish limits on the amount that can be loaned to one borrower and require diversification by geographic location and collateral type. Information regarding the collateral type and related geographic location within the United States follows:
March 31, 2004 |
December 31, 2003 |
|||||||||||
Collateral Type |
Mortgage Loan Carrying Value |
Percent of |
Mortgage Loan Carrying Value |
Percent of Total |
||||||||
(Dollars in thousands) | ||||||||||||
Office |
$ | 271,374 | 41.1 | % | $ | 258,062 | 40.8 | % | ||||
Retail |
209,499 | 31.7 | 198,187 | 31.3 | ||||||||
Industrial |
169,132 | 25.6 | 168,350 | 26.6 | ||||||||
Other |
10,395 | 1.6 | 8,265 | 1.3 | ||||||||
Total |
$ | 660,400 | 100.0 | % | $ | 632,864 | 100.0 | % | ||||
March 31, 2004 |
December 31, 2003 |
|||||||||||
Region of the United States |
Mortgage Loan Carrying Value |
Percent of Total |
Mortgage Loan Carrying Value |
Percent of Total |
||||||||
(Dollars in thousands) | ||||||||||||
Pacific |
$ | 145,614 | 22.1 | % | $ | 148,566 | 23.5 | % | ||||
East North Central |
117,469 | 17.8 | 113,692 | 18.0 | ||||||||
South Atlantic |
100,037 | 15.1 | 86,046 | 13.6 | ||||||||
Mountain |
91,680 | 13.9 | 91,867 | 14.5 | ||||||||
West North Central |
86,824 | 13.1 | 72,247 | 11.4 | ||||||||
West South Central |
69,486 | 10.5 | 70,488 | 11.1 | ||||||||
Other |
49,290 | 7.5 | 49,958 | 7.9 | ||||||||
Total |
$ | 660,400 | 100.0 | % | $ | 632,864 | 100.0 | % | ||||
Our asset-liability management program includes (i) designing and developing products that encourage persistency and, as a result, create a stable liability structure, and (ii) structuring the investment portfolio with duration and cash flow characteristics consistent with the duration and cash flow characteristics of our insurance liabilities. At March 31, 2004, the weighted average life of the fixed maturity portfolio, based on market values and excluding convertible bonds, was approximately 6.0 years. Based on calculations utilizing our fixed income analytical system, including our mortgage backed prepayment assumptions, the effective duration of the fixed income portfolio was 5.1 as of March 31, 2004.
Other Assets
Cash and cash equivalents totaled $221.4 million at March 31, 2004 and $233.9 million at December 31, 2003. The amount of cash and cash equivalents will fluctuate from period to period depending on many different factors, but is primarily caused by the timing of the settlement of security purchases and sales. Deferred policy acquisition costs decreased 2.2% to $519.0 million at March 31, 2004 due to the impact of the change in unrealized appreciation on fixed maturity securities, partially offset by the capitalization of costs incurred with new sales. Assets held in separate accounts increased 3.9% to $482.0 million at March 31, 2004 due primarily to appreciation in the value of investments and the transfer of net premiums to the separate accounts.
29
FBL Financial Group, Inc. |
March 31, 2004 |
The securities and indebtedness of related parties line on the consolidated balance sheet, which includes the investments that generate our equity income, is comprised of the following:
March 31, 2004 |
December 31, 2003 |
|||||||
(Dollars in thousands) | ||||||||
Berthel Fisher and Company and affiliates |
$ | 4,193 | $ | 4,249 | ||||
Investment partnerships (5 in 2004 and 2003) |
1,466 | 1,531 | ||||||
Real estate investment partnerships (4 in 2004 and 2003) |
11,687 | 11,560 | ||||||
Mortgage loans and other |
6,064 | 6,064 | ||||||
23,410 | 23,404 | |||||||
Proportionate share of net unrealized investment losses of equity investees |
(1,211 | ) | (1,558 | ) | ||||
Securities and indebtedness of related parties |
$ | 22,199 | $ | 21,846 | ||||
Liabilities
Policy liabilities and accruals and other policyholders funds increased 2.1% to $6,431.3 million at March 31, 2004 primarily due to increases in the volume of business in force. Short-term debt decreased $45.3 million due to the partial redemption of our Series C preferred stock on January 2, 2004. Long-term debt increased due to a $46.0 million draw on our line of credit in January 2004 to fund the partial redemption of our Series C preferred stock. Other liabilities increased 30.9% to $177.6 million at March 31, 2004 due primarily to an increase in payables for security purchases. At March 31, 2004, we had total liabilities of $7,424.4 million, a 3.1% increase from total liabilities at December 31, 2003.
Stockholders Equity
Stockholders equity increased 9.7%, to $820.6 million at March 31, 2004, compared to $747.8 million at December 31, 2003. This increase is principally attributable to the change in unrealized appreciation/depreciation on fixed maturity and equity securities and net income for the quarter, partially offset by dividends paid.
At March 31, 2004, common stockholders equity was $817.6 million, or $28.60 per share, compared to $744.8 million, or $26.42 per share at December 31, 2003. Included in stockholders equity per common share is $6.18 at March 31, 2004 and $4.31 at December 31, 2003 attributable to net unrealized investment gains resulting from marking our fixed maturity and equity securities classified as available for sale, interest rate swaps and rate lock agreement to market value. The change in net unrealized appreciation of these securities and derivatives increased stockholders equity $55.1 million during 2004, after related adjustments to deferred policy acquisition costs, deferred sales inducements, value of insurance in force acquired, unearned revenue reserve and deferred income taxes.
Liquidity
FBL Financial Group, Inc.
Parent company cash inflows from operations consist primarily of (i) dividends from subsidiaries, if declared and paid, (ii) fees that it charges the various subsidiaries and affiliates for management of their operations, (iii) expense reimbursements from subsidiaries and affiliates, (iv) proceeds from the exercise of employee stock options, (v) proceeds from borrowings and (vi) tax settlements between the parent company and its subsidiaries. Cash outflows are principally for salaries and other expenses related to providing these management services, dividends on outstanding stock and interest on our parent company debt.
On April 12, 2004, we issued $75.0 million of 5.85% Senior Notes (Senior Notes) due April 15, 2014. Interest on the Senior Notes will be paid semi-annually beginning October 15, 2004. The Senior Notes are redeemable in whole or in part at any time at our option at a make-whole redemption price equal to the greater of 100% of their principal amount or the sum of the present values of the remaining scheduled payments of principal and interest on the Senior Notes, discounted to the redemption date on a semiannual basis at the treasury rate plus 25 basis points. We received net proceeds of approximately $75.6 million from the issuance of the Senior Notes after underwriting fees, offering expenses, original issue discount and the impact of a rate lock agreement. We intend to use the net
30
FBL Financial Group, Inc. |
March 31, 2004 |
proceeds to fund the final redemption of our Series C preferred stock and for other general corporate purposes, including capital contributions to the Life Companies. While the Series C preferred stock is currently redeemable in January 2006, we may negotiate an early redemption of the security. We do not know if an early redemption will take place, and if it does take place, what the terms of such early redemption may be.
In December 2003, we entered into a $60.0 million revolving line of credit agreement with LaSalle Bank National Association and Bankers Trust Company, N.A. This agreement is effective through October 31, 2005 and interest on any borrowings accrues at a variable rate. Under this agreement, we are required to maintain minimum capital and surplus levels at the Life Companies and meet certain other financial covenants. We are also prohibited from incurring additional indebtedness in excess of $10.0 million while this agreement is in effect. In January 2004, we borrowed $46.0 million on this line of credit to fund the partial redemption of our Series C preferred stock which took place on January 2, 2004.
We paid cash dividends on our common and preferred stock totaling $3.1 million in the 2004 period and $3.2 million in the 2003 period. Interest payments on our debt totaled $1.4 million for the 2004 period and $0.1 million for the 2003 period. It is anticipated quarterly cash dividend requirements for the remainder of 2004 will be $0.10 per common and Series C redeemable preferred share and $0.0075 per Series B redeemable preferred share or approximately $9.3 million. In addition, interest payments on our debt, assuming no changes to the variable rate charged on our line of credit borrowings, are estimated to be $6.6 million for the remainder of 2004.
We have agreed that we will not declare or pay dividends on any class or series of stock except for regular cash dividends as long as any Series C redeemable preferred stock is outstanding. Regular cash dividends are defined as regular, fixed, quarterly or other periodic cash dividends as declared by our Board of Directors as part of the stated cash dividend policy and do not include any other dividends or distributions, such as extraordinary, special or otherwise non-recurring dividends. We have also agreed that we will not pay dividends if we are in default of the revolving line of credit, Subordinated Notes or Senior Notes agreements.
The ability of the Life Companies to pay dividends to FBL Financial Group, Inc. is limited by law to earned profits (statutory unassigned surplus) as of the date the dividend is paid, as determined in accordance with accounting practices prescribed by insurance regulatory authorities of the State of Iowa. In addition, under the Iowa Insurance Holding Company Act, the Life Companies may not pay an extraordinary dividend without prior notice to and approval by the Iowa insurance commissioner. An extraordinary dividend is defined under the Iowa Insurance Holding Company Act as any dividend or distribution of cash or other property whose fair market value, together with that of other dividends or distributions made within the preceding 12 months, exceeds the greater of (i) 10% of policyholders surplus (total statutory capital stock and statutory surplus) as of December 31 of the preceding year, or (ii) the statutory net gain from operations of the insurer for the 12-month period ending December 31 of the preceding year. On December 31, 2003, Farm Bureau Life transferred the stock of EquiTrust to FBL Financial Group, Inc. through an extraordinary dividend, which was approved by the Iowa Insurance Commissioner. As a result, Farm Bureau Life will not be able to distribute dividends to FBL Financial Group, Inc. during 2004 without further regulatory approval. During the remainder of 2004, the maximum amount legally available for distribution to FBL Financial Group, Inc. from EquiTrust without further regulatory approval is approximately $13.4 million.
With the issuance of the Senior Notes, FBL Financial Group, Inc. expects to rely on available cash resources to make any dividend payments to its stockholders and interest payments on its debt for the remainder of 2004. In addition, it is anticipated that a combination of available cash resources, additional borrowing and dividends from the Life Companies will be used to fund the repayment of borrowings on the line of credit which are due October 31, 2005.
We may from time to time review potential acquisition opportunities. It is anticipated that funding for any such acquisition would be provided from available cash resources, debt or equity financing. As of March 31, 2004, we had no material commitments for capital expenditures. The parent company had available cash and investments totaling $3.8 million at March 31, 2004.
Insurance Operations
The Life Companies cash inflows consist primarily of premium income, deposits to policyholder account balances, income from investments, sales, maturities and calls of investments and repayments of investment principal. The
31
FBL Financial Group, Inc. |
March 31, 2004 |
Life Companies cash outflows are primarily related to withdrawals of policyholder account balances, investment purchases, payment of policy acquisition costs, policyholder benefits, income taxes, dividends and current operating expenses. Life insurance companies generally produce a positive cash flow which may be measured by the degree to which cash inflows are adequate to meet benefit obligations to policyholders and normal operating expenses as they are incurred. The remaining cash flow is generally used to increase the asset base to provide funds to meet the need for future policy benefit payments and for writing new business. The Life Companies liquidity positions continued to be favorable in the first quarter of 2004, with cash inflows at levels sufficient to provide the funds necessary to meet their obligations.
For the life insurance operations, cash outflow requirements for operations are typically met from normal premium and deposit cash inflows. This has been the case for all reported periods as the Life Companies continuing operations and financing activities relating to interest sensitive and index products provided funds totaling $131.0 million in three months ended March 31, 2004 and $202.0 million in the three months ended March 31, 2003. Positive cash flow from operations is generally used to increase the insurance companies fixed maturity securities and other investment portfolios. In developing their investment strategy, the Life Companies establish a level of cash and securities which, combined with expected net cash inflows from operations, maturities of fixed maturity investments and principal payments on mortgage and asset-backed securities and mortgage loans, are believed adequate to meet anticipated short-term and long-term benefit and expense payment obligations.
We anticipate that funds to meet our short-term and long-term capital expenditures, cash dividends to stockholders and operating cash needs will come from existing capital and internally generated funds. We believe that the current level of cash and available-for-sale and short-term securities, combined with expected net cash inflows from operations, maturities of fixed maturity investments, principal payments on mortgage and asset-backed securities, mortgage loans and our insurance products, are adequate to meet our anticipated cash obligations for the foreseeable future. Our investment portfolio at March 31, 2004, included $31.5 million of short-term investments, $221.4 million of cash (consisting primarily of securities purchased with a maturity of three months or less) and $1,014.5 million in carrying value of U.S. Government and U.S. Government agency backed securities that could be readily converted to cash at or near carrying value.
Contractual Obligations
In the normal course of business, we enter into financing transactions, lease agreements, or other commitments which are necessary or beneficial to our operations. These commitments may obligate us to certain cash flows during future periods. As of December 31, 2003, we had contractual obligations totaling $761.7 million with payments due as follows: less than one year - $156.9 million, one-to-three years - $138.2 million, four-to-five years - $42.8 million and after five years $423.8 million. On January 2, 2004, we borrowed $46.0 million under our revolving line of credit agreement which is due October 31, 2005. In addition, on April 12, 2004, we completed our $75.0 million Senior Notes offering which is due April 15, 2014. There have been no other material changes to our total contractual obligations since December 31, 2003.
Cautionary Statement Regarding Forward Looking Information
From time to time, we may publish statements relating to anticipated financial performance, business prospects, new products, and similar matters. These statements and others, which include words such as expect, anticipate, believe, intend, and other similar expressions, constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for these types of statements. In order to comply with the terms of the safe harbor, please note that a variety of factors could cause our actual results and experiences to differ materially from the anticipated results or other expectations expressed in our forward-looking statements. The risks and uncertainties that may affect the operations, performance, development and results of our business include but are not limited to the following:
| Changes to interest rate levels and stock market performance may impact our lapse rates, market value of our investment portfolio and our ability to sell life insurance products, notwithstanding product features to mitigate the financial impact of such changes. |
| The degree to which customers and agents (including the agents of our alliance partners) accept our products will influence our future growth rate. |
| Extraordinary acts of nature or man may result in higher than expected claim activity. |
32
FBL Financial Group, Inc. |
March 31, 2004 |
| Changes in federal and state income tax laws and regulations may affect the relative tax advantage of our products. |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes in the market risks of our financial instruments since December 31, 2003.
ITEM 4. CONTROLS AND PROCEDURES
At the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective. Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Securities and Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.
There have been no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of this examination.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits:
3(i)(a) | Restated Articles of Incorporation, filed with Iowa Secretary of State March 19, 1996 (E) | |
3(i)(b) | Articles of Amendment, Designation of Series A Preferred Stock, filed with Iowa Secretary of State April 30, 1996 (E) | |
3(i)(c) | Articles of Amendment, Designation of Series B Preferred Stock, filed with Iowa Secretary of State May 30, 1997 (E) | |
3(i)(d) | Articles of Correction, filed with Iowa Secretary of State October 27, 2000 (E) | |
3(i)(e) | Articles of Amendment, Designation of Series C Preferred Stock, filed with Iowa Secretary of State December 29, 2000 (E) | |
3(i)(f) | Articles of Amendment, filed with Iowa Secretary of State May 15, 2003 (E) | |
3(ii) | First Restated Bylaws, adopted May 14, 2003 (E) | |
4.1 | Form of Class A Common Stock Certificate of the Registrant (A) | |
4.2 | Form of Stockholders Agreement Regarding Management and Transfer of Shares of Class B Common Stock dated as of May 1, 1996 (A) | |
4.3 | Certificate of Trust; Declaration of Trust of FBL Financial Group Capital Trust dated May 30, 1997, including in Annex I thereto the form of Trust Preferred Security and the form of Trust Common Security; Subordinated Deferrable Interest Note Agreement dated May 30, 1997 between FBL Financial Group, Inc. and FBL Financial Group Capital Trust, including therein the form of Subordinated Deferrable Interest Note; Preferred Securities Guarantee Agreement of FBL Financial Group, Inc., dated May 30, 1997 (B) | |
4.4(a) | Master Transaction Agreement between Federal Home Loan Bank of Des Moines and Farm Bureau Life Insurance Company dated July 9, 2003 (F) | |
4.4(b) | Advance Agreement between Federal Home Loan Bank of Des Moines and Farm Bureau Life Insurance Company dated September 17, 2003 (F) | |
4.5 | Credit Agreement and related Schedules and Exhibits dated as of December 18, 2003 between FBL Financial Group, Inc. and LaSalle Bank National Association (G) | |
4.5(a) | Amendment No. 1 to Credit Agreement dated as of April 1, 2004 between FBL Financial Group, Inc. and LaSalle Bank National Association and Bankers Trust Company, N.A. (H) | |
4.6 | Indenture, dated as of April 12, 2004, between FBL Financial Group, Inc. and Deutsche Bank Trust Company Americas as Trustee (H) |
33
FBL Financial Group, Inc. |
March 31, 2004 |
4.7 | Registration Rights Agreement among FBL Financial Group, Inc., Keefe Bruyette & Woods and ABN AMRO Incorporated dated April 12, 2004 (H) | |
4.8 | Form of 5.85% Senior Note Due 2014 (H) | |
10.1 | Form of Amended and Restated 1996 Class A Common Stock Compensation Plan containing all amendments adopted through May 14, 2003 (G) * | |
10.2 | Trademark License from the American Farm Bureau Federation to Farm Bureau Life Insurance Company dated May 20, 1987 (A) | |
10.3 | Membership Agreement between American Farm Bureau Federation to the Iowa Farm Bureau Federation dated February 13, 1987 (A) | |
10.4 | Form of Royalty Agreement with Farm Bureau organizations (A) | |
10.7 | Form of Services Agreement between FBL Financial Group, Inc. and Farm Bureau Management Corporation, dated as of January 1, 1996 (A) | |
10.8 | Management Services Agreement between FBL Financial Group, Inc. and Farm Bureau Mutual effective as of January 1, 2003 (G) | |
10.10 | Management Performance Plan (1996) sponsored by Farm Bureau Mutual Insurance Company (A) * | |
10.14 | Lease Agreement dated as of March 31, 1998 between IFBF Property Management, Inc., FBL Financial Group, Inc. and Farm Bureau Mutual Insurance Company (C) | |
10.15 | Building Management Services Agreement dated as of March 31, 1998 between IFBF Property Management, Inc. and FBL Financial Group, Inc. (C) | |
10.16 | Coinsurance Agreement between EquiTrust Life Insurance Company and American Equity Investment Life Insurance Company, dated December 29, 2003 (G) | |
31.1 | Certification Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
99.3 | Form of Change In Control Agreement Form A, dated as of April 22, 2002 between the Company and each of William J. Oddy, James W. Noyce, Stephen M. Morain, John M. Paule and JoAnn Rumelhart, and dated as of July 1, 2002 between the Company and John E. Tatum (D) * | |
99.4 | Form of Change In Control Agreement Form B, dated as of April 22, 2002 between the Company and each of James P. Brannen, Douglas W. Gumm, Barbara J. Moore and Lou Ann Sandburg (D) * |
* | exhibit relates to a compensatory plan for management or directors |
Incorporated | by reference to: |
(A) | Form S-1 filed on July 11, 1996, File No. 333-04332 |
(B) | Form 8-K filed on June 6, 1997, File No. 001-11917 |
(C) | Form 10-Q for the period ended March 31, 1998, File No. 001-11917 |
(D) | Form 10-Q for the period ended June 30, 2002, File No. 001-11917 |
(E) | Form 10-Q for the period ended June 30, 2003, File No. 001-11917 |
(F) | Form 10-Q for the period ended September 30, 2003, File No. 001-11917 |
(G) | Form 10-K for the period ended December 31, 2003, File No. 001-11917 |
(H) | Form S-4 filed on May 5, 2004, File No. 333-115197 |
(b) | Reports on Form 8-K filed during the quarter ended March 31, 2004: |
On February 3, 2004, a Form 8-K was filed in connection with a news release reporting the Companys financial results for the three months and year ended December 31, 2003. A copy of the news release was furnished with the Form 8-K.
34
FBL Financial Group, Inc. |
March 31, 2004 |
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.
Date: May 7, 2004
FBL FINANCIAL GROUP, INC. | ||
By |
/s/ William J. Oddy | |
William J. Oddy | ||
Chief Executive Officer (Principal Executive Officer) | ||
By |
/s/ James W. Noyce | |
James W. Noyce | ||
Chief Financial Officer (Principal Financial and Accounting Officer) |
35