Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - First Trinity Financial CORPex_247679.htm
EX-32.1 - EXHIBIT 32.1 - First Trinity Financial CORPex_247678.htm
EX-31.2 - EXHIBIT 31.2 - First Trinity Financial CORPex_247677.htm
EX-31.1 - EXHIBIT 31.1 - First Trinity Financial CORPex_247676.htm
 

 

United States

Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange act of 1934

 

 

For the quarterly period ended March 31, 2021

 

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: 000-52613

 

FIRST TRINITY FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Oklahoma 34-1991436
(State or other jurisdiction of incorporation or organization)  (I.R.S. Employer Identification Number)

                                                      

7633 East 63rd Place, Suite 230

Tulsa, Oklahoma 74133-1246

(Address of principal executive offices)

 

(918) 249-2438

(Registrant's telephone number, including area code)

 

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

 

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

Yes ☑ No ☐

 

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

 

Large accelerated filer:  ☐ 

Accelerated filer:  ☐

Non-accelerated filer:  ☐

Smaller reporting company:  ☑

Emerging growth company:   ☐

 

   

 

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

 

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

Yes ☐       No ☑

 

State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date: As of May 10, 2021, the registrant had 8,661,696 shares of Class A common stock, .01 par value, outstanding and 101,102 shares of Class B common stock, .01 par value, outstanding.

 

Securities registered pursuant to section 12(b) of the Act: None.

 

 

 
 

 

 

FIRST TRINITY FINANCIAL CORPORATION

QUARTERLY REPORT ON FORM 10-Q

FOR QUARTERLY PERIOD ENDED MARCH 31, 2021

 

TABLE OF CONTENTS

 

PART I.  FINANCIAL INFORMATION 

Page Number

     

Item 1.  Consolidated Financial Statements

   
     

Consolidated Statements of Financial Position as of March 31, 2021 (Unaudited) and December 31, 2020

3

 
     

Consolidated Statements of Operations for the Three Months Ended March 31, 2021 and 2020 (Unaudited)

4

 
     

Consolidated Statements of Comprehensive Loss for the Three Months Ended March 31, 2021 and 2020 (Unaudited)

5

 
     

Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended March 31, 2021 and 2020 (Unaudited)

6

 
     

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2021 and 2020 (Unaudited)

7

 
     

Notes to Consolidated Financial Statements (Unaudited)

9

 
     

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

32

 
     

Item 4.  Controls and Procedures

53

 
     

Part II.  OTHER INFORMATION

   
     

Item 1.  Legal Proceedings

53

 
     

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

53

 
     

Item 3.  Defaults upon Senior Securities

54

 
     

Item 4.  Mine Safety Disclosures

54

 
     

Item 5.  Other Information

54

 
     

Item 6.  Exhibits

54

 
     

Signatures

55

 

 

 

Exhibit No. 31.1                                                                                                   

Exhibit No. 31.2                                                                                                   

Exhibit No. 32.1                                                                                                   

Exhibit No. 32.2

Exhibit No. 101.INS

Exhibit No. 101.SCH

Exhibit No. 101.CAL

Exhibit No. 101.DEF

Exhibit No. 101.LAB

Exhibit No. 101.PRE

 

2

 

PART I FINANCIAL INFORMATION

 

 

Item 1. Consolidated Financial Statements

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Financial Position

 

   

(Unaudited)

         
   

March 31, 2021

   

December 31, 2020

 

Assets

               

Investments

               

Available-for-sale fixed maturity securities at fair value (amortized cost: $149,916,924 and $148,431,010 as of March 31, 2021 and December 31, 2020, respectively)

  $ 165,372,668     $ 170,647,836  

Equity securities at fair value (cost: $179,165 and $183,219 as of March 31, 2021 and December 31, 2020, respectively)

    213,304       203,003  

Mortgage loans on real estate

    170,286,596       174,909,062  

Investment real estate

    1,216,523       757,936  

Policy loans

    2,081,550       2,108,678  

Short-term investments

    3,305,063       3,309,020  

Other long-term investments

    69,894,673       71,025,133  

Total investments

    412,370,377       422,960,668  

Cash and cash equivalents

    45,484,553       40,230,095  

Accrued investment income

    5,214,481       5,370,508  

Recoverable from reinsurers

    1,164,509       1,234,221  

Assets held in trust under coinsurance agreement

    108,742,758       112,160,307  

Agents' balances and due premiums

    2,041,515       2,154,322  

Deferred policy acquisition costs

    45,569,048       44,513,669  

Value of insurance business acquired

    4,517,808       4,592,977  

Other assets

    12,686,211       10,378,502  

Total assets

  $ 637,791,260     $ 643,595,269  

Liabilities and Shareholders' Equity

               

Policy liabilities

               

Policyholders' account balances

  $ 370,483,377     $ 362,519,753  

Future policy benefits

    78,789,343       76,673,797  

Policy claims

    1,873,862       2,099,548  

Other policy liabilities

    125,960       119,699  

Total policy liabilities

    451,272,542       441,412,797  

Funds withheld under coinsurance agreement

    108,665,787       112,681,925  

Deferred federal income taxes

    7,745,590       9,220,905  

Other liabilities

    6,044,611       10,427,430  

Total liabilities

    573,728,530       573,743,057  

Shareholders' equity

               

Class A common stock, par value $.01 per share (40,000,000 shares authorized as of March 31, 2021 and December 31, 2020, 8,909,276 issued as of March 31, 2021 and December 31, 2020, 8,661,696 outstanding as of March 31, 2021 and December 31, 2020)

    89,093       89,093  

Class B common stock, par value $.01 per share (10,000,000 shares authorized, 101,102 issued and outstanding as of March 31, 2021 and December 31, 2020)

    1,011       1,011  

Additional paid-in capital

    39,078,485       39,078,485  

Treasury stock, at cost (247,580 shares as of March 31, 2021 and December 31, 2020 )

    (893,947 )     (893,947 )

Accumulated other comprehensive income

    12,190,028       17,518,858  

Accumulated earnings

    13,598,060       14,058,712  

Total shareholders' equity

    64,062,730       69,852,212  

Total liabilities and shareholders' equity

  $ 637,791,260     $ 643,595,269  

 

See notes to consolidated financial statements.

 

3

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Operations

(Unaudited)

 

   

Three Months Ended March 31,

 
   

2021

   

2020

 

Revenues

               

Premiums

  $ 6,979,876     $ 6,365,876  

Net investment income

    6,148,842       6,269,843  

Net realized investment gains

    52,095       23,502  

Service fees

    97,987       10,871  

Other income

    13,774       13,414  

Total revenues

    13,292,574       12,683,506  

Benefits, Claims and Expenses

               

Benefits and claims

               

Increase in future policy benefits

    2,156,185       2,641,119  

Death benefits

    3,523,718       1,611,780  

Surrenders

    348,906       410,364  

Interest credited to policyholders

    3,118,535       3,063,245  

Dividend, endowment and supplementary life contract benefits

    71,910       82,699  

Total benefits and claims

    9,219,254       7,809,207  

Policy acquisition costs deferred

    (2,829,473 )     (2,384,968 )

Amortization of deferred policy acquisition costs

    1,789,823       1,213,274  

Amortization of value of insurance business acquired

    75,169       79,974  

Commissions

    2,872,583       2,308,163  

Other underwriting, insurance and acquisition expenses

    2,684,662       2,641,472  

Total expenses

    4,592,764       3,857,915  

Total benefits, claims and expenses

    13,812,018       11,667,122  

Income (loss) before total federal income tax expense (benefit)

    (519,444 )     1,016,384  

Current federal income tax expense

    -       46,575  

Deferred federal income tax expense (benefit)

    (58,792 )     180,553  

Total federal income tax expense (benefit)

    (58,792 )     227,128  

Net income (loss)

  $ (460,652 )   $ 789,256  

Net income (loss) per common share basic and diluted

               

Class A common stock

  $ (0.0527 )   $ 0.0902  

Class B common stock

  $ (0.0448 )   $ 0.0767  

 

See notes to consolidated financial statements (unaudited).

 

4

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Comprehensive Loss

(Unaudited)

 

   

Three Months Ended March 31,

 
   

2021

   

2020

 

Net income (loss)

  $ (460,652 )   $ 789,256  

Other comprehensive loss

               

Total net unrealized losses arising during the period

    (6,723,431 )     (13,171,272 )

Less net realized investment gains having no credit losses

    37,651       61,919  

Net unrealized losses

    (6,761,082 )     (13,233,191 )

Less adjustment to deferred acquisition costs

    (15,729 )     (21,855 )

Other comprehensive loss before income tax benefit

    (6,745,353 )     (13,211,336 )

Income tax benefit

    (1,416,523 )     (2,774,380 )

Total other comprehensive loss

    (5,328,830 )     (10,436,956 )

Total comprehensive loss

  $ (5,789,482 )   $ (9,647,700 )

 

See notes to consolidated financial statements (unaudited).

 

5

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders' Equity

Three Months Ended March 31, 2021 and 2020

(Unaudited)

 

   

Class A

   

Class B

                   

Accumulated

                 
   

Common

   

Common

   

Additional

           

Other

           

Total

 
   

Stock

   

Stock

   

Paid-in

   

Treasury

   

Comprehensive

   

Accumulated

   

Shareholders'

 
   

$.01 Par Value

   

$.01 Par Value

   

Capital

   

Stock

   

Income (Loss)

   

Earnings

   

Equity

 

Balance as of January 1, 2020

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

Comprehensive income (loss):

                                                       

Net income

    -       -       -       -       -       789,256       789,256  

Other comprehensive loss

    -       -       -       -       (10,436,956 )     -       (10,436,956 )

Acquisition of K-TENN Insurance Company

    1,688       -       1,744,552       -       -       -       1,746,240  

Recapitalization

    (1,011 )     1,011       -       -       -       -       -  

Balance as of March 31, 2020

  $ 81,179     $ 1,011     $ 30,429,150     $ (893,947 )   $ (820,296 )   $ 20,719,705     $ 49,516,802  
                                                         

Balance as of January 1, 2021

  $ 89,093     $ 1,011     $ 39,078,485     $ (893,947 )   $ 17,518,858     $ 14,058,712     $ 69,852,212  

Comprehensive income (loss):

                                                       

Net loss

    -       -       -       -       -       (460,652 )     (460,652 )

Other comprehensive loss

    -       -       -       -       (5,328,830 )     -       (5,328,830 )

Balance as of March 31, 2021

  $ 89,093     $ 1,011     $ 39,078,485     $ (893,947 )   $ 12,190,028     $ 13,598,060     $ 64,062,730  

 

See notes to consolidated financial statements (unaudited).

 

6

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows 

(Unaudited) 

 

   

Three Months Ended March 31,

 
   

2021

   

2020

 

Operating activities

               

Net income (loss)

  $ (460,652 )   $ 789,256  

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

               

Provision for depreciation

    -       36,372  

Accretion of discount on investments

    (1,313,702 )     (1,253,547 )

Net realized investment gains

    (52,095 )     (23,502 )

Amortization of policy acquisition cost

    1,789,823       1,213,274  

Policy acquisition cost deferred

    (2,829,473 )     (2,384,968 )

Amortization of loan origination fees

    4,562       5,117  

Amortization of value of insurance business acquired

    75,169       79,974  

Allowance for mortgage loan losses

    (30,714 )     (1,860 )

Provision for deferred federal income tax expense (benefit)

    (58,792 )     180,553  

Interest credited to policyholders

    3,118,535       3,063,245  

Change in assets and liabilities:

               

Policy loans

    27,128       (60,256 )

Short-term investments

    3,957       (1,785 )

Accrued investment income

    156,027       (140,235 )

Recoverable from reinsurers

    69,712       (2,211,023 )

Assets held in trust under coinsurance agreement

    814,210       4,798,048  

Agents' balances and due premiums

    112,807       (358,507 )

Other assets

    (2,307,709 )     (4,593,135 )

Future policy benefits

    2,115,546       2,641,978  

Policy claims

    (225,686 )     (260,131 )

Other policy liabilities

    6,261       (57,266 )

Other liabilities (exclude change in payable for securities purchased of ($27,262) and $575,435 in 2021 and 2020, respectively)

    (4,355,557 )     (493,625 )

Net cash provided by (used in) operating activities

    (3,340,643 )     967,977  
                 

Investing activities

               

Purchases of fixed maturity securities

    (4,004,267 )     (1,005,000 )

Maturities of fixed maturity securities

    400,000       200,000  

Sales of fixed maturity securities

    2,019,079       5,350,987  

Purchases of equity securities

    (14,640 )     (29,220 )

Acquisition of K-TENN Insurance Company

    -       1,110,299  

Sales of equity securities

    88       -  

Joint venture distribution

    18,695       27,039  

Purchases of mortgage loans

    (14,954,163 )     (19,403,227 )

Payments on mortgage loans

    19,311,674       14,244,785  

Purchases of other long-term investments

    (882,027 )     (3,258,188 )

Payments on other long-term investments

    3,295,634       3,284,263  

Net change in receivable and payable for securities sold and purchased

    (27,262 )     575,435  

Net cash provided by investing activities

    5,162,811       1,097,173  
                 

Financing activities

               

Policyholders' account deposits

    11,445,347       1,769,421  

Policyholders' account withdrawals

    (8,013,057 )     (10,318,588 )

Net cash provided by (used in) financing activities

    3,432,290       (8,549,167 )
                 

Increase (decrease) in cash and cash equivalents

    5,254,458       (6,484,017 )

Cash and cash equivalents, beginning of period

    40,230,095       23,212,170  

Cash and cash equivalents, end of period

  $ 45,484,553     $ 16,728,153  

 

See notes to consolidated financial statements (unaudited).

 

7

 

 

First Trinity Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows (continued)

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

 

 

During the three months ended March 31, 2021 and 2020, the Company foreclosed on residential mortgage loans of real estate totaling $458,587 and $744,091, respectively and transferred that property to investment real estate that is now held for sale.

 

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

 

   

Three Months Ended

   

Three Months Ended

 
   

March 31, 2021

   

March 31, 2020

 

Reductions in mortgage loans due to foreclosure

  $ 458,587     $ 744,091  

Investment real estate held-for-sale acquired through foreclosure

    (458,587 )     (744,091 )

Net cash used in investing activities

  $ -     $ -  

 

 

On January 1, 2020, the Company acquired K-TENN Insurance Company. The Company acquired assets of $1,916,281 (including cash) and assumed liabilities of $170,041.

 

In conjunction with this 2020 acquisition, the cash and non-cash impact on operating, investing and financing activities is summarized as follows.

 

   

March 31, 2020

 

Cash used in acquisition of K-TENN Insurance Company

  $ -  

Cash provided in acquisition of K-TENN Insurance Company

    1,110,299  
         

Increase in cash from acquisition of K-TENN Insurance Company

    1,110,299  
         

Fair value of assets acquired in acquisition of K-TENN Insurance Company (excluding cash)

       

Available-for-sale fixed maturity securities

    800,000  

Policy loans

    1,045  

Accrued investment income

    490  

Due premiums

    3,986  

Other assets

    461  
         

Total fair value of assets acquired (excluding cash)

    805,982  
         

Fair value of liabilities assumed in acquisition of K-TENN Insurance Company

       

Future policy benefits

    150,583  

Other policy liabilities

    9,212  

Other liabilities

    10,246  
         

Total fair value of liabilities assumed

    170,041  
         

Fair value of net assets acquired in acquisition of K-TENN Insurance Company (excluding cash)

    635,941  
         

Fair value of net assets acquired in acquisition of K-TENN Insurance Company (including cash)

  $ 1,746,240  

 

See notes to consolidated financial statements (unaudited).

 

8

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

 

1. Organization and Significant Accounting Policies

 

Nature of Operations

 

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

 

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

 

The Company owns 100% of TMC that was incorporated in 2006, and began operations in January 2007. TMC’s primary focus changed during 2020 from premium financing loans to originating, brokering and administrating residential and commercial mortgage loans for third parties.

 

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

 

Company Capitalization

 

The Company raised $1,450,000 from two private placement stock offerings during 2004 and $25,669,480 from two public stock offerings and one private placement stock offering from June 22, 2005 through February 23, 2007; June 29, 2010 through April 30, 2012 and August 15, 2012 through March 8, 2013. The Company issued 7,347,488 shares of its common stock and incurred $3,624,518 of offering costs during these private placements and public stock offerings. On January 1, 2020, the Company issued 168,866 shares in connection with its acquisition of K-TENN Insurance Company (“K-TENN”).

 

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

 

In 2020, the Company paid a $0.05 per share cash dividend for a total of $393,178 and issued 791,339 shares of Class A common stock in connection with a 10% stock dividend to its Class A shareholders. The 10% stock dividend resulted in accumulated earnings being charged $8,657,249 with an offsetting credit of $8,657,249 to common stock and additional paid-in capital.

 

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

 

9

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

1. Organization and Significant Accounting Policies (continued)

 

Company Recapitalization

 

On October 2, 2019, at the Company Annual Shareholders’ Meeting, FTFC’s shareholders approved the following proposals:

 

 

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

 

 

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

 

These proposals received Form A regulatory approval from the Oklahoma Insurance Department (“OID”) on February 27, 2020 and the Missouri Department of Commerce and Insurance (“MDCI”) on December 31, 2019, followed by formal adoption by FTFC’s Board of Directors on March 12, 2020. Effective March 12, 2020, FTFC’s Class B shareholders were entitled to elect a majority of FTFC’s Board of Directors (one-half plus one) but will only receive, compared to FTFC’s Class A shareholders, 85% of cash dividends, stock dividends or amounts due upon any FTFC merger, sale or liquidation event. FTFC’s Class B shareholders may also convert one share of FTFC’s Class B common stock for a .85 share of FTFC’s Class A common stock. FTFC’s Class A shareholders will elect the remaining Board of Directors members and will receive 100% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event.

 

Acquisition of Other Companies

 

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

 

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

 

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

 

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

 

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

 

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

 

10

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

1. Organization and Significant Accounting Policies (continued)

 

Effective January 1, 2020, the Company acquired 100% of the outstanding common stock of K-TENN insurance company (“K-TENN”) from its sole shareholder in exchange for 168,866 shares of FTFC’s common stock. The acquisition of K-TENN was accounted for as a purchase. The aggregate purchase price of K-TENN was $1,746,240. Immediately subsequent to this acquisition, the $1,746,240 of net assets and liabilities of K-TENN along with the related life insurance business operations were contributed to TLIC.

 

Basis of Presentation

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting primarily of normal recurring accruals) considered necessary for a fair presentation of the results for the interim periods have been included.

 

The results of operations for the three months ended March 31, 2021 are not necessarily indicative of the results to be expected for the year ended December 31, 2021 or for any other interim period or for any other future year. Certain financial information which is normally included in notes to consolidated financial statements prepared in accordance with U.S. GAAP, but which is not required for interim reporting purposes, has been condensed or omitted. The accompanying consolidated financial statements and notes thereto should be read in conjunction with the financial statements and notes thereto included in the Company's report on Form 10-K for the year ended December 31, 2020.

 

Management continues to actively monitor the COVID-2019 pandemic, the new variants of the virus and the impact of the viruses on the Company’s operations. Although there appears to be recoveries in economic activity and output especially in the United States with the introduction of and inoculations of vaccines, should liquidity conditions worsen in the short-term, management will work with its financial institutions to assist with liquidity needs. The Company continues to adapt its operations and provide and perform all business activities despite the viruses and operates under the guidelines of the U.S. Centers for Disease Control and Prevention.

 

Principles of Consolidation

 

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

 

Reclassifications

 

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

 

Use of Estimates

 

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

 

Common Stock

 

Class A and Class B common stock are both fully paid, non-assessable and has a par value of $.01 per share.

 

11

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

1. Organization and Significant Accounting Policies (continued)

 

Treasury Stock

 

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

 

Subsequent Events

 

Management has evaluated all events subsequent to March 31, 2021 through the date that these financial statements have been issued.

 

Recent Accounting Pronouncements

 

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

 

In June 2016, the FASB issued updated guidance (Accounting Standards Update 2016-13) for the accounting for credit losses for financial instruments. The updated guidance applies a new credit loss model (current expected credit losses or CECL) for determining credit-related impairments for financial instruments measured at amortized cost (e.g. reinsurance recoverables, including structured settlements that are recorded as part of reinsurance recoverables) and requires an entity to estimate the credit losses expected over the life of an exposure or pool of exposures. The estimate of expected credit losses should consider historical information, current information, as well as reasonable and supportable forecasts, including estimates of prepayments.

 

The expected credit losses, and subsequent adjustments to such losses, will be recorded through an allowance account that is deducted from the amortized cost basis of the financial asset, with the net carrying value of the financial asset presented on the consolidated balance sheet at the amount expected to be collected.

 

The updated guidance also amends the current other-than-temporary impairment model for available-for-sale debt securities by requiring the recognition of impairments relating to credit losses through an allowance account and limits the amount of credit loss to the difference between a security’s amortized cost basis and its fair value. In addition, the length of time a security has been in an unrealized loss position will no longer impact the determination of whether a credit loss exists.

 

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

 

Intangibles - Goodwill and Other

 

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

 

12

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

1. Organization and Significant Accounting Policies (continued)

 

The implied fair value of goodwill is currently determined in Step 2 by deducting the fair value of all assets and liabilities of the reporting unit (determined in the same manner as a business combination) from the reporting unit’s fair value as determined in Step 1 (including any corporate-level assets or liabilities that were included in the determination of the carrying amount and fair value of the reporting unit in Step 1). The updated guidance requires an entity to perform its annual, or interim, impairment test by either: (1) an initial qualitative assessment of factors (such as changes in management, key personnel, strategy, key technology or customers) that may impact a reporting unit’s fair value and lead to the determination that it is more likely than not that the reporting unit’s fair value is less than its carrying value, including goodwill (consistent with current guidance), or (2) applying Step 1.

 

The Company adopted this guidance in first quarter 2020. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

Targeted Improvements to the Accounting for Long-Duration Contracts

 

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

 

The updated guidance was effective for reporting periods beginning after December 15, 2020. As a Smaller Reporting Company, the effective date has been changed twice and the delayed effective date is now for reporting periods beginning after December 15, 2024. Early adoption is permitted but not elected by the Company. With respect to the liability for future policyholder benefits for traditional and limited-payment contracts and deferred acquisition costs, an insurance entity may elect to apply the amendments retrospectively as of the beginning of the earliest period presented.

 

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

 

Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement

 

In August 2018, the FASB issued amendments (Accounting Standards Update 2018-13) to modify the disclosure requirements related to fair value measurements including the consideration of costs and benefits of producing the modified disclosures.

 

The Company adopted this guidance in first quarter 2020. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

Income Taxes - Simplifying the Accounting for Income Taxes

 

In December 2019, the FASB issued updated guidance (Accounting Standards Update 2019-12) for the accounting for income taxes. The updated guidance is intended to simplify the accounting for income taxes by removing several exceptions contained in existing guidance and amending other existing guidance to simplify several other income tax accounting matters. The Company adopted this guidance in first quarter 2021. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

13

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

 

2. Investments

 

Investments in fixed maturity available-for-sale and equity securities as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

           

Gross

   

Gross

         
   

Amortized Cost

   

Unrealized

   

Unrealized

   

Fair

 
   

or Cost

   

Gains

   

Losses

   

Value

 
   

March 31, 2021 (Unaudited)

 

Fixed maturity securities

                               

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

  $ 430,000     $ 2,846     $ -     $ 432,846  

States and political subdivisions

    8,814,725       672,531       54,313       9,432,943  

Residential mortgage-backed securities

    13,564       15,373       -       28,937  

Corporate bonds

    108,592,263       11,701,756       37,653       120,256,366  

Asset-backed securities

    1,775,713       46,039       8,301       1,813,451  

Exchange traded securities

    500,000       24,600       -       524,600  

Foreign bonds

    29,190,659       3,099,073       26,615       32,263,117  

Certificate of deposits

    600,000       20,408       -       620,408  

Total fixed maturity securities

    149,916,924       15,582,626       126,882       165,372,668  
                                 

Equity securities

                               

Mutual funds

    91,981       -       11,971       80,010  

Corporate common stock

    87,184       46,110       -       133,294  

Total equity securities

    179,165       46,110       11,971       213,304  

Total fixed maturity and equity securities

  $ 150,096,089     $ 15,628,736     $ 138,853     $ 165,585,972  

 

   

December 31, 2020

 

Fixed maturity securities

                               

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

  $ 430,735     $ 3,568     $ -     $ 434,303  

States and political subdivisions

    8,830,403       891,285       31,932       9,689,756  

Residential mortgage-backed securities

    14,022       14,420       -       28,442  

Corporate bonds

    106,387,417       16,859,782       111,840       123,135,359  

Asset-backed securities

    2,052,174       32,908       47,813       2,037,269  

Exchange traded securities

    500,000       -       200       499,800  

Foreign bonds

    29,616,259       4,641,338       59,230       34,198,367  

Certificate of deposits

    600,000       24,540       -       624,540  

Total fixed maturity securities

    148,431,010       22,467,841       251,015       170,647,836  
                                 

Equity securities

                               

Mutual funds

    91,981       -       7,739       84,242  

Corporate common stock

    91,238       27,523       -       118,761  

Total equity securities

    183,219       27,523       7,739       203,003  

Total fixed maturity and equity securities

  $ 148,614,229     $ 22,495,364     $ 258,754     $ 170,850,839  

 

14

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

All securities in an unrealized loss position as of the financial statement dates, the estimated fair value, pre-tax gross unrealized loss and number of securities by length of time that those securities have been continuously in an unrealized loss position as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

           

Unrealized

   

Number of

 
   

Fair Value

   

Loss

   

Securities

 
   

March 31, 2021 (Unaudited)

 

Fixed maturity securities

                       

Less than 12 months in an unrealized loss position

                       

States and political subdivisions

  $ 705,479     $ 54,313       2  

Corporate bonds

    2,116,900       12,155       7  

Foreign bonds

    788,430       26,615       2  

Total less than 12 months in an unrealized loss position

    3,610,809       93,083       11  

More than 12 months in an unrealized loss position

                       

Corporate bonds

    1,076,776       25,498       3  

Asset-backed

    372,062       8,301       1  

Total more than 12 months in an unrealized loss position

    1,448,838       33,799       4  

Total fixed maturity securities in an unrealized loss position

    5,059,647       126,882       15  

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

    80,010       11,971       1  

Total fixed maturity and equity securities in an unrealized loss position

  $ 5,139,657     $ 138,853     $ 16  

 

   

December 31, 2020

 

Fixed maturity securities

                       

Less than 12 months in an unrealized loss position

                       

States and political subdivisions

  $ 625,098     $ 31,932       1  

Corporate bonds

    878,716       41,508       3  

Asset-backed

    1,047,443       47,813       3  

Exchange traded securities

    499,800       200       2  

Foreign bonds

    285,569       28,282       4  

Total less than 12 months in an unrealized loss position

    3,336,626       149,735       13  

More than 12 months in an unrealized loss position

                       

Corporate bonds

    1,084,205       70,332       3  

Foreign bonds

    532,875       30,948       1  

Total more than 12 months in an unrealized loss position

    1,617,080       101,280       4  

Total fixed maturity securities in an unrealized loss position

    4,953,706       251,015       17  

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

    84,242       7,739       1  

Total fixed maturity and equity securities in an unrealized loss position

  $ 5,037,948     $ 258,754     $ 18  

 

As of March 31, 2021, the Company held 15 available-for-sale fixed maturity securities with an unrealized loss of $126,882, fair value of $5,059,647 and amortized cost of $5,186,529. These unrealized losses were primarily due to market interest rate movements in the bond market as of March 31, 2021. The ratio of the fair value to the amortized cost of these 15 securities is 98%.

 

As of December 31, 2020, the Company held 17 available-for-sale fixed maturity securities with an unrealized loss of $251,015, fair value of $4,953,706 and amortized cost of $5,204,721. These unrealized losses were primarily due to market interest rate movements in the bond market as of December 31, 2020. The ratio of the fair value to the amortized cost of these 17 securities is 95%.

 

15

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

As of March 31, 2021, the Company held one equity security with an unrealized loss of $11,971, fair value of $80,010 and cost of $91,981. The ratio of fair value to cost of this security is 87%.

 

As of December 31, 2020, the Company held one equity security with an unrealized loss of $7,739, fair value of $84,242 and cost of $91,981. The ratio of fair value to cost of this security is 92%.

 

Fixed maturity securities were 95% and 97% investment grade as rated by Standard & Poor’s as of March 31, 2021 and December 31, 2020, respectively.

 

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

 

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

 

The Company recorded one other-than-temporary impairment during 2020.  During 2020, the Company impaired its bonds in an offshore drilling company with a total par value of $850,000 as a result of continuing unrealized losses. This impairment was considered fully credit-related, resulting in a charge to the statement of operations before tax of $801,340 for the year ended December 31, 2020. This charge represents the credit-related portion of the difference between the amortized cost basis of the security and its fair value. The Company has experienced no additional other-than-temporary impairments on fixed maturity available-for-sale securities during 2020.

 

There were no other-than-temporary impairments during the three months ended March 31, 2021.

 

Management believes that the Company will fully recover its cost basis in the securities held as of March 31, 2021, and management does not have the intent to sell nor is it more likely than not that the Company will be required to sell such securities until they recover or mature.  The remaining temporary impairments shown herein are primarily the result of the current interest rate environment rather than credit factors that would imply other-than-temporary impairment. 

 

16

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

Net unrealized gains included in other comprehensive loss for investments classified as available-for-sale, net of the effect of deferred income taxes and deferred acquisition costs assuming that the appreciation had been realized as of March 31, 2021 and December 31, 2020, are summarized as follows:

 

   

(Unaudited)

         
   

March 31, 2021

   

December 31, 2020

 

Unrealized appreciation on available-for-sale securities

  $ 15,455,744     $ 22,216,826  

Adjustment to deferred acquisition costs

    (25,328 )     (41,057 )

Deferred income taxes

    (3,240,388 )     (4,656,911 )

Net unrealized appreciation on available-for-sale securities

  $ 12,190,028     $ 17,518,858  

 

The Company’s investment in lottery prize cash flows categorized as other long-term investments in the statement of financial position was $69,894,673 and $71,025,133 as of March 31, 2021 and December 31, 2020, respectively. The lottery prize cash flows are assignments of the future rights from lottery winners purchased at a discounted price. Payments on these investments are made by state run lotteries.

 

The amortized cost and fair value of fixed maturity available-for-sale securities and other long-term investments as of March 31, 2021, by contractual maturity, are summarized as follows:

 

   

March 31, 2021 (Unaudited)

 
   

Fixed Maturity Available-For-Sale Securities

   

Other Long-Term Investments

 
   

Amortized Cost

   

Fair Value

   

Amortized Cost

   

Fair Value

 

Due in one year or less

  $ 3,157,343     $ 3,211,021     $ 12,151,361     $ 12,387,898  

Due after one year through five years

    27,986,899       29,883,166       35,194,106       39,428,299  

Due after five years through ten years

    43,019,490       47,296,731       16,004,575       20,838,152  

Due after ten years

    75,739,628       84,952,813       6,544,631       11,715,219  

Due at multiple maturity dates

    13,564       28,937       -       -  
    $ 149,916,924     $ 165,372,668     $ 69,894,673     $ 84,369,568  

 

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.

 

17

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

Proceeds and gross realized gains (losses) from the sales, calls and maturities of fixed maturity securities available-for-sale and equity securities for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

 

   

Three Months Ended March 31, (Unaudited)

 
   

Fixed Maturity Securities

   

Equity Securities

 
   

2021

   

2020

   

2021

   

2020

 

Proceeds

  $ 2,419,079     $ 5,550,987     $ 88     $ -  

Gross realized gains

    64,150       65,309       89       -  

Gross realized losses

    (26,499 )     (3,390 )     -       -  

 

The accumulated change in unrealized investment gains (losses) for fixed maturity and preferred stock available-for-sale for the three months ended March 31, 2021 and 2020 and the amount of net realized investment gains (losses) on fixed maturity securities available-for-sale and equity securities for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

Three Months Ended March 31, (Unaudited)

 
   

2021

   

2020

 

Change in unrealized investment losses:

               

Available-for-sale securities:

               

Fixed maturity securities

  $ (6,761,082 )   $ (13,230,891 )

Preferred stock

    -       (2,300 )

Net realized investment gains (losses):

               

Available-for-sale securities:

               

Fixed maturity securities

    37,651       61,919  

Equity securities, sale of securities

    89       -  

Equity securities, changes in fair value

    14,355       (38,417 )

 

18

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

Major categories of net investment income for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

Three Months Ended March 31, (Unaudited)

 
   

2021

   

2020

 

Fixed maturity securities

  $ 1,695,894     $ 1,838,382  

Preferred stock and equity securities

    16,999       32,323  

Other long-term investments

    1,282,894       1,347,138  

Mortgage loans

    3,748,232       3,570,405  

Policy loans

    38,618       37,707  

Real estate

    -       68,682  

Short-term and other investments

    9,295       24,537  

Gross investment income

    6,791,932       6,919,174  

Investment expenses

    (643,090 )     (649,331 )

Net investment income

  $ 6,148,842     $ 6,269,843  

 

TLIC and FBLIC are required to hold assets on deposit with various state insurance departments for the benefit of policyholders and other special deposits in accordance with statutory rules and regulations. As of March 31, 2021 and December 31, 2020, these required deposits, included in investment assets, had amortized costs that totaled $4,472,410 and $4,464,398, respectively. As of March 31, 2021 and December 31, 2020, these required deposits had fair values that totaled $4,540,370 and $4,531,967, respectively.

 

The Company’s mortgage loans by property type as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

         
   

March 31, 2021

   

December 31, 2020

 

Residential mortgage loans

  $ 160,653,844     $ 163,906,373  

Commercial mortgage loans by property type

               

Apartment

    335,771       -  

Industrial

    662,642       670,708  

Lodging

    286,565       290,889  

Office building

    4,568,229       4,596,331  

Retail

    3,779,545       5,444,761  

Total commercial mortgage loans by property type

    9,632,752       11,002,689  

Total mortgage loans

  $ 170,286,596     $ 174,909,062  

 

There were 20 loans with a remaining principal balance of $4,742,229 that were more than 90 days past due as of March 31, 2021. There were 24 loans with a remaining principal balance of $3,979,997 that were more than 90 days past due as of December 31, 2020.

 

There were no mortgage loans in default and in the foreclosure process as of March 31, 2021. There were no mortgage loans in default or foreclosure as of December 31, 2020.

 

19

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

2. Investments (continued)

 

The Company’s investment real estate as of March 31, 2021 and December 31, 2020 is summarized as follows:

 

   

(Unaudited)

         
   

March 31, 2021

   

December 31, 2020

 

Land - held for investment

  $ 540,436     $ 540,436  

Total land

    540,436       540,436  

Residential real estate - held for sale

    676,087       217,500  

Total residential real estate

    676,087       217,500  

Investment real estate, net of accumulated depreciation

  $ 1,216,523     $ 757,936  

 

On November 16, 2020, TLIC sold a 20,000 square feet office building and approximately three acres of land located in Topeka, Kansas with an aggregate carrying value of $1,078,037. The Company recorded a gross realized investment gain on sale of $240,374 based on an aggregate sales price of $1,318,411.

 

TLIC owns approximately three acres of undeveloped land located in Topeka, Kansas with a carrying value of $409,436.

 

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

 

During 2021 the Company foreclosed on one residential mortgage loan of real estate totaling $458,587 and transferred the property to investment real estate held for sale.

 

During 2020 the Company foreclosed on residential mortgage loans of real estate totaling $797,158 and transferred those properties to investment real estate held for sale. During 2020, the Company sold investment real estate property with an aggregate carrying value of $791,704. The Company recorded a gross realized investment gain on sale of $106,665 based on an aggregate sales price of $898,369.

 

 

 

3. Fair Value Measurements

 

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

 

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

 

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

 

20

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

3. Fair Value Measurements (continued)

 

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

 

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

 

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

 

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

 

21

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

3. Fair Value Measurements (continued)

 

The Company’s fair value hierarchy for those financial instruments measured at fair value on a recurring basis as of March 31, 2021 and December 31, 2020 is summarized as follows:

 

   

Level 1

   

Level 2

   

Level 3

   

Total

 
   

March 31, 2021 (Unaudited)

 

Fixed maturity securities, available-for-sale

                               

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

  $ -     $ 432,846     $ -     $ 432,846  

States and political subdivisions

    -       9,432,943       -       9,432,943  

Residential mortgage-backed securities

    -       28,937       -       28,937  

Corporate bonds

    -       120,256,366       -       120,256,366  

Asset-backed securities

    -       1,813,451       -       1,813,451  

Exchange traded securities

    -       524,600       -       524,600  

Foreign bonds

    -       32,263,117       -       32,263,117  

Certificate of deposits

    -       620,408       -       620,408  

Total fixed maturity securities

  $ -     $ 165,372,668     $ -     $ 165,372,668  
                                 

Equity securities

                               

Mutual funds

  $ -     $ 80,010     $ -     $ 80,010  

Corporate common stock

    70,216       -       63,078       133,294  

Total equity securities

  $ 70,216     $ 80,010     $ 63,078     $ 213,304  

 

   

December 31, 2020

 

Fixed maturity securities, available-for-sale

                               

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

  $ -     $ 434,303     $ -     $ 434,303  

States and political subdivisions

    -       9,689,756       -       9,689,756  

Residential mortgage-backed securities

    -       28,442       -       28,442  

Corporate bonds

    -       123,135,359       -       123,135,359  

Asset-backed securities

    -       2,037,269       -       2,037,269  

Exchange traded securities

    -       499,800       -       499,800  

Foreign bonds

            34,198,367               34,198,367  

Certificate of deposits

    -       624,540       -       624,540  

Total fixed maturity securities

  $ -     $ 170,647,836     $ -     $ 170,647,836  
                                 

Equity securities

                               

Mutual funds

  $ -     $ 84,242     $ -     $ 84,242  

Corporate common stock

    51,629       -       67,132       118,761  

Total equity securities

  $ 51,629     $ 84,242     $ 67,132     $ 203,003  

 

As of March 31, 2021 and December 31, 2020, Level 3 financial instruments consisted of two private placement common stocks that have no active trading and a joint venture investment with a mortgage loan originator.

 

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

 

22

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

3. Fair Value Measurements (continued)

 

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

 

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

 

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

 

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

 

The change in the fair value of the Company’s Level 3 equity securities available-for-sale for the three months ended March 31, 2021 and March 31, 2020 is summarized as follows:

 

   

Unaudited

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
                 

Beginning balance

  $ 67,133     $ 64,107  

Joint venture net income

    14,640       29,220  

Joint venture distribution

    (18,695 )     (27,039 )

Ending balance

  $ 63,078     $ 66,288  

 

23

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

3. Fair Value Measurements (continued)

 

The carrying amount and fair value of the Company’s financial assets and financial liabilities disclosed, but not carried, at fair value as of March 31, 2021 and December 31, 2020, and the level within the fair value hierarchy at which such assets and liabilities are measured on a recurring basis are summarized as follows:

 

Financial instruments disclosed, but not carried, at fair value:

 

   

Carrying

   

Fair

                         
   

Amount

   

Value

   

Level 1

   

Level 2

   

Level 3

 
   

March 31, 2021 (Unaudited)

 

Financial assets

                                       

Mortgage loans on real estate

                                       

Commercial

  $ 9,632,752     $ 9,680,855     $ -     $ -     $ 9,680,855  

Residential

    160,653,844       182,365,238       -       -       182,365,238  

Policy loans

    2,081,550       2,081,550       -       -       2,081,550  

Short-term investments

    3,305,063       3,305,063       3,305,063       -       -  

Other long-term investments

    69,894,673       84,369,568       -       -       84,369,568  

Cash and cash equivalents

    45,484,553       45,484,553       45,484,553       -       -  

Accrued investment income

    5,214,481       5,214,481       -       -       5,214,481  

Total financial assets

  $ 296,266,916     $ 332,501,308     $ 48,789,616     $ -     $ 283,711,692  

Financial liabilities

                                       

Policyholders' account balances

  $ 370,483,377     $ 371,574,730     $ -     $ -     $ 371,574,730  

Policy claims

    1,873,862       1,873,862       -       -       1,873,862  

Total financial liabilities

  $ 372,357,239     $ 373,448,592     $ -     $ -     $ 373,448,592  

 

   

December 31, 2020

 

Financial assets

                                       

Mortgage loans on real estate

                                       

Commercial

  $ 11,002,689     $ 11,085,406     $ -     $ -     $ 11,085,406  

Residential

    163,906,373       184,802,993       -       -       184,802,993  

Policy loans

    2,108,678       2,108,678       -       -       2,108,678  

Short-term investments

    3,309,020       3,309,020       3,309,020       -       -  

Other long-term investments

    71,025,133       89,264,246       -       -       89,264,246  

Cash and cash equivalents

    40,230,095       40,230,095       40,230,095       -       -  

Accrued investment income

    5,370,508       5,370,508       -       -       5,370,508  

Total financial assets

  $ 296,952,496     $ 336,170,946     $ 43,539,115     $ -     $ 292,631,831  

Financial liabilities

                                       

Policyholders' account balances

  $ 362,519,753     $ 380,666,901     $ -     $ -     $ 380,666,901  

Policy claims

    2,099,548       2,099,548       -       -       2,099,548  

Total financial liabilities

  $ 364,619,301     $ 382,766,449     $ -     $ -     $ 382,766,449  

 

24

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

3. Fair Value Measurements (continued)

 

The estimated fair value amounts have been determined using available market information and appropriate valuation methodologies. However, considerable judgment was required to interpret market data to develop these estimates. Accordingly, the estimates are not necessarily indicative of the amounts which could be realized in a current market exchange. The use of different market assumptions or estimation methodologies may have a material effect on the fair value amounts.

 

The following methods and assumptions were used in estimating the fair value disclosures for financial instruments in the accompanying financial statements and notes thereto:

 

Fixed Maturity Securities and Equity Securities

 

The fair value of fixed maturity securities and equity securities are based on the principles previously discussed as Level 1, Level 2 and Level 3.

 

Mortgage Loans on Real Estate

 

The fair values for mortgage loans are estimated using discounted cash flow analyses. For both residential and commercial mortgage loans, the discount rate used was indexed to the LIBOR yield curve adjusted for an appropriate credit spread.

 

Cash and Cash Equivalents, Short-Term Investments, Accrued Investment Income and Policy Loans

 

The carrying value of these financial instruments approximates their fair values. Cash and cash equivalents and short-term investments are included in Level 1 of the fair value hierarchy due to their highly liquid nature.

 

Other Long-Term Investments

 

Other long-term investments are comprised of lottery prize receivables and fair value is derived by using a discounted cash flow approach. Projected cash flows are discounted using the average FTSE Pension Liability Index in effect at the end of each period.

 

Investment Contracts Policyholders Account Balances

 

The fair value for liabilities under investment-type insurance contracts (accumulation annuities) is calculated using a discounted cash flow approach.  Cash flows are projected using actuarial assumptions and discounted to the valuation date using risk-free rates adjusted for credit risk and the nonperformance risk of the liabilities.

 

The fair values for insurance contracts other than investment-type contracts are not required to be disclosed.

 

Policy Claims

 

The carrying amounts reported for these liabilities approximate their fair value.

 

25

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

 

4. Segment Data

 

The Company has a life insurance segment, consisting of the life insurance operations of TLIC, FBLIC and TAI, an annuity segment, consisting of the annuity operations of TLIC, FBLIC and TAI and a corporate segment. Results for the parent company and the operations of TMC, after elimination of intercompany amounts, are allocated to the corporate segment. These segments as of March 31, 2021 and December 31, 2020 and for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

Three Months Ended March 31, (Unaudited)

 
   

2021

   

2020

 

Revenues:

               

Life insurance operations

  $ 8,036,885     $ 7,325,468  

Annuity operations

    5,041,530       5,220,251  

Corporate operations

    214,159       137,787  

Total

  $ 13,292,574     $ 12,683,506  
                 

Income before income taxes:

               

Life insurance operations

  $ (942,009 )   $ 64,404  

Annuity operations

    524,530       911,918  

Corporate operations

    (101,965 )     40,062  

Total

  $ (519,444 )   $ 1,016,384  
                 

Depreciation and amortization expense:

               

Life insurance operations

  $ 1,541,194     $ 1,032,387  

Annuity operations

    328,360       302,350  

Total

  $ 1,869,554     $ 1,334,737  

 

   

(Unaudited)

         
   

March 31, 2021

   

December 31, 2020

 

Assets:

               

Life insurance operations

  $ 118,832,660     $ 120,484,734  

Annuity operations

    514,521,535       518,257,307  

Corporate operations

    4,437,065       4,853,228  

Total

  $ 637,791,260     $ 643,595,269  

 

 

5. Federal Income Taxes

 

The provision for federal income taxes is based on the asset and liability method of accounting for income taxes. Deferred income taxes are provided for the cumulative temporary differences between balances of assets and liabilities determined under GAAP and the balances using tax bases.

 

The Company has no known uncertain tax benefits within its provision for income taxes. In addition, the Company does not believe it would be subject to any penalties or interest relative to any open tax years and, therefore, has not accrued any such amounts. The Company files U.S. federal income tax returns and income tax returns in various state jurisdictions.  The 2017 through 2019 U.S. federal tax years are subject to income tax examination by tax authorities. The Company classifies any interest and penalties (if applicable) as income tax expense in the financial statements.

 

26

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

 

6. Legal Matters and Contingent Liabilities

 

A lawsuit filed by the Company and Chairman, President and Chief Executive Officer, Gregg E. Zahn, in 2013 against former Company Board of Directors member Wayne Pettigrew and Mr. Pettigrew's company, Group & Pension Planners, Inc. (the "Defendants"), originally concluded on February 17, 2017. The lawsuit was filed in the District Court of Tulsa County, Oklahoma.  In the lawsuit, the Company alleged that Mr. Pettigrew had defamed the Company by making untrue statements to certain shareholders of the Company, to the press and to regulators of the state of Oklahoma and had breached his fiduciary duties.  Mr. Pettigrew denied the allegations.

 

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

 

Mr. Pettigrew appealed this decision.  In February 2020, the Court of Civil Appeals of the state of Oklahoma reversed the judgments entered by the trial court and remanded the case for a new trial. The Court of Appeals reversal, however, was not final.  The Company filed a Petition for Certiorari with the Oklahoma Supreme Court to request that it reverse and vacate the decision of the Court of Appeals. In December 2020, the Oklahoma Supreme Court declined to grant certiorari and remanded that the case be retried in the District Court of Tulsa County, Oklahoma.

 

It remains the Company’s intention to again vigorously prosecute this action against the Defendants for damages and for correction of the defamatory statements. In the opinion of the Company’s management, the ultimate resolution of any contingencies that may arise from this litigation is not considered material in relation to the financial position or results of operations of the Company.

 

Guaranty fund assessments, brought about by the insolvency of life and health insurers, are levied at the discretion of the various state guaranty fund associations to cover association obligations. In most states, guaranty fund assessments may be taken as a credit against premium taxes, typically over a five-year period.

 

27

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

 

7. Other Comprehensive Loss and Accumulated Other Comprehensive Income (Loss)

 

The changes in the components of the Company’s accumulated other comprehensive income (loss) for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

Three Months Ended March 31, 2021 and 2020 (Unaudited)

 
   

Unrealized

                 
   

Appreciation

           

Accumulated

 
   

(Depreciation) on

   

Adjustment to

   

Other

 
   

Available-For-Sale

   

Deferred Acquisition

   

Comprehensive

 
   

Securities

   

Costs

   

Income (Loss)

 

Balance as of January 1, 2021

  $ 17,551,279     $ (32,421 )   $ 17,518,858  

Other comprehensive loss before reclassifications, net of tax

    (5,311,511 )     12,425       (5,299,086 )

Less amounts reclassified from accumulated other comprehensive income (loss) having no credit losses, net of tax

    29,744       -       29,744  

Other comprehensive loss

    (5,341,255 )     12,425       (5,328,830 )

Balance as of March 31, 2021

  $ 12,210,024     $ (19,996 )   $ 12,190,028  
                         

Balance as of January 1, 2020

  $ 9,632,323     $ (15,663 )   $ 9,616,660  

Other comprehensive loss before reclassifications, net of tax

    (10,405,305 )     17,265       (10,388,040 )

Less amounts reclassified from accumulated other comprehensive income (loss) having no credit losses, net of tax

    48,916       -       48,916  

Other comprehensive loss

    (10,454,221 )     17,265       (10,436,956 )

Balance as of March 31, 2020

  $ (821,898 )   $ 1,602     $ (820,296 )

 

The pretax components of the Company’s other comprehensive loss and the related income tax expense (benefit) for each component for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

           

Income Tax

         
   

Pretax

   

Expense (Benefit)

   

Net of Tax

 
   

Three Months Ended March 31, 2021 (Unaudited)

 

Other comprehensive loss:

                       

Change in net unrealized losses on available-for-sale securities:

                       

Unrealized holding losses arising during the period

  $ (6,723,431 )   $ (1,411,920 )   $ (5,311,511 )

Reclassification adjustment for net gains included in operations having no credit losses

    37,651       7,907       29,744  

Net unrealized losses on investments

    (6,761,082 )     (1,419,827 )     (5,341,255 )

Adjustment to deferred acquisition costs

    15,729       3,304       12,425  

Total other comprehensive loss

  $ (6,745,353 )   $ (1,416,523 )   $ (5,328,830 )

 

   

Three Months Ended March 31, 2020 (Unaudited)

 

Other comprehensive loss:

                       

Change in net unrealized losses on available-for-sale securities:

                       

Unrealized holding losses arising during the period

  $ (13,171,272 )   $ (2,765,967 )   $ (10,405,305 )

Reclassification adjustment for net gains included in operations having no credit losses

    61,919       13,003       48,916  

Net unrealized losses on investments

    (13,233,191 )     (2,778,970 )     (10,454,221 )

Adjustment to deferred acquisition costs

    21,855       4,590       17,265  

Total other comprehensive loss

  $ (13,211,336 )   $ (2,774,380 )   $ (10,436,956 )

 

28

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

7. Other Comprehensive Loss and Accumulated Other Comprehensive Income (Loss) (continued)

 

Realized gains and losses on the sales of investments are determined based upon the specific identification method and include provisions for other-than-temporary impairments where appropriate.

 

The pretax and the related income tax components of the amounts reclassified from the Company’s accumulated other comprehensive income (loss) to the Company’s consolidated statement of operations for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

Three Months Ended March 31, (Unaudited)

 

Reclassification Adjustments

 

2021

   

2020

 

Unrealized gains (losses) on available-for-sale securities having no credit losses:

               

Realized gains on sales of securities (a)

  $ 37,651     $ 61,919  

Income tax expense (b)

    7,907       13,003  

Total reclassification adjustments

  $ 29,744     $ 48,916  

 

(a) These items appear within net realized investment gains in the consolidated statements of operations.

(b) These items appear within federal income taxes in the consolidated statements of operations.

 

 

 

8. Allowance for Loan Losses from Mortgage Loans on Real Estate

 

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

 

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

 

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

 

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

 

29

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

8. Allowance for Loan Losses from Mortgage Loans on Real Estate (continued)

 

As of March 31, 2021, $757,625 of independent residential mortgage loans on real estate are held in escrow by a third party for the benefit of the Company.   As of March 31, 2021, $415,012 of that escrow amount is available to the Company as additional collateral on $3,999,032 of advances to the loan originator. The remaining March 31, 2021 escrow amount of $342,613 is available to the Company as additional collateral on its investment of $68,522,660 in residential mortgage loans on real estate. In addition, the Company has an additional $511,180 allowance for possible loan losses in the remaining $101,763,936 of investments in mortgage loans on real estate as of March 31, 2021.

 

As of December 31, 2020, $766,667 of independent residential mortgage loans on real estate are held in escrow by a third party for the benefit of the Company.   As of December 31, 2020, $431,523 of that escrow amount is available to the Company as additional collateral on $4,996,358 of advances to the loan originator. The remaining December 31, 2020 escrow amount of $335,144 is available to the Company as additional collateral on its investment of $67,028,720 in residential mortgage loans on real estate. In addition, the Company has an additional $541,894 allowance for possible loan losses in the remaining $107,880,342 of investments in mortgage loans on real estate as of December 31, 2020.

 

The balances of and changes in the Company’s credit losses related to mortgage loans on real estate as of and for the three months ended March 31, 2021 and 2020 are summarized as follows (excluding $68,522,660 and $66,609,678 of mortgage loans on real estate as of March 31, 2021 and 2020, respectively, with one loan originator where independent mortgage loan balances are held in escrow by a third party for the benefit of the Company):

 

   

As of and for the Three Months Ended March 31, (Unaudited)

 
   

Residential Mortgage Loans

   

Commercial Mortgage Loans

   

Total

 
   

2021

   

2020

   

2021

   

2020

   

2021

   

2020

 

Allowance, beginning

  $ 486,604     $ 443,057     $ 55,290     $ 62,321     $ 541,894     $ 505,378  

Charge offs

    -       -       -       -       -       -  

Recoveries

    -       -       -       -       -       -  

Provision

    (23,830 )     (7,644 )     (6,884 )     5,784       (30,714 )     (1,860 )

Allowance, ending

  $ 462,774     $ 435,413     $ 48,406     $ 68,105     $ 511,180     $ 503,518  
                                                 

Allowance, ending:

                                               

Individually evaluated for impairment

  $ -     $ -     $ -     $ -     $ -     $ -  

Collectively evaluated for impairment

  $ 462,774     $ 435,413     $ 48,406     $ 68,105     $ 511,180     $ 503,518  
                                                 

Carrying Values:

                                               

Individually evaluated for impairment

  $ -     $ -     $ -     $ -     $ -     $ -  

Collectively evaluated for impairment

  $ 92,131,184     $ 86,718,925     $ 9,632,752     $ 13,552,929     $ 101,763,936     $ 100,271,854  

 

30

 
First Trinity Financial Corporation and Subsidiaries
Notes to Consolidated Financial Statements
March 31, 2021
(Unaudited)

 

8. Allowance for Loan Losses from Mortgage Loans on Real Estate (continued)

 

The Company utilizes the ratio of the carrying value of individual residential and commercial mortgage loans compared to the individual appraisal value to evaluate the credit quality of its mortgage loans on real estate (commonly referred to as the loan-to-value ratio). The Company’s residential and commercial mortgage loans on real estate by credit quality using this ratio as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

 

   

Residential Mortgage Loans

   

Commercial Mortgage Loans

   

Total Mortgage Loans

 
   

(Unaudited)

           

(Unaudited)

           

(Unaudited)

         

Loan-To-Value Ratio

 

March 31, 2021

   

December 31, 2020

   

March 31, 2021

   

December 31, 2020

   

March 31, 2021

   

December 31, 2020

 

Over 70% to 80%

  $ 55,465,826     $ 53,905,657     $ -     $ -     $ 55,465,826     $ 53,905,657  

Over 60% to 70%

    45,413,107       50,752,236       1,606,547       1,608,934       47,019,654       52,361,170  

Over 50% to 60%

    25,597,828       27,493,242       2,734,710       2,391,856       28,332,538       29,885,098  

Over 40% to 50%

    14,644,107       13,875,675       958,172       786,143       15,602,279       14,661,818  

Over 30% to 40%

    7,905,547       7,846,306       1,165,665       1,176,419       9,071,212       9,022,725  

Over 20% to 30%

    5,985,876       5,538,886       2,913,750       2,774,020       8,899,626       8,312,906  

Over 10% to 20%

    5,060,114       3,699,228       55,471       2,072,994       5,115,585       5,772,222  

10% or less

    581,439       795,143       198,437       192,323       779,876       987,466  

Total

  $ 160,653,844     $ 163,906,373     $ 9,632,752     $ 11,002,689     $ 170,286,596     $ 174,909,062  

 

 

9. Coinsurance

 

Effective January 1, 2018, TLIC entered into an annuity coinsurance agreement with an offshore annuity and life insurance company whereby 90% of TLIC’s annuity considerations originated after December 31, 2017 were ceded to the assuming company. The assuming company contractually reimburses TLIC for the related commissions, withdrawals, settlements, interest credited, submission costs, maintenance costs, marketing costs, excise taxes and other costs plus a placement fee. Effective April 1, 2020, the Company and an offshore annuity and life insurance company mutually agreed that the Quota Share under its existing reinsurance agreement shall be 0% for future business instead of the original contractual amount of 90%.

 

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

 
 

10. Line of Credit

 

On September 25, 2020, the Company renewed its $1.5 million line of credit with a bank to provide working capital and funds for expansion.  The terms of the line of credit allows for advances, repayments and re-borrowings through a maturity date of September 15, 2021.  Any outstanding advances will incur interest at a variable interest rate of the prime rate set forth in the Wall Street Journal plus 1% per annum adjusting monthly based on a 360 day year with a minimum interest rate floor of 4.5%. The non-utilized portion of the $1.5 million line of credit will be assessed a 1% non usage fee calculated in arrears and paid at the maturity date. No amounts were outstanding on this line of credit as of March 31, 2021 and December 31, 2020. 

 

31

 

 

Item 2: Managements Discussion and Analysis of Financial Condition and Results of Operations

 

Overview

 

First Trinity Financial Corporation (“we” “us”, “our”, “FTFC” or the “Company”) conducts operations as an insurance holding company emphasizing ordinary life insurance products and annuity contracts in niche markets.

 

As an insurance provider, we collect premiums in the current period to pay future benefits to our policy and contract holders. Our core TLIC and FBLIC operations include issuing modified premium whole life insurance with a flexible premium deferred annuity, ordinary whole life, final expense, term and annuity products to predominately middle income households in the states of Alabama, Arizona, Arkansas, Colorado, Georgia, Illinois, Indiana, Kansas, Kentucky, Louisiana, Michigan, Mississippi, Missouri, Montana, Nebraska, New Mexico, North Carolina, North Dakota, Ohio, Oklahoma, Pennsylvania, South Dakota, Tennessee, Texas, Utah, Virginia and West Virginia through independent agents.

 

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

 

Acquisitions

 

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

 

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

 

On April 28, 2015, the Company acquired a block of life insurance policies and annuity contracts according to the terms of an assumption reinsurance agreement and assumed liabilities of $3,055,916.

 

In 2019, FTFC’s acquisition of TAI for $250,000 was approved by the Barbados, West Indies regulators.

 

Effective January 1, 2020, the Company acquired 100% of the outstanding common stock of K-TENN Insurance Company (“K-TENN”) from its sole shareholder in exchange for 168,866 shares of FTFC’s common stock. The aggregate purchase price of K-TENN was $1,746,240.

 

Company Recapitalization

 

On October 2, 2019, at the Company Annual Shareholders’ Meeting, FTFC’s shareholders approved the following proposals:

 

 

1.

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

 

 

2.

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

 

32

 

These proposals received Form A regulatory approval from the OID on February 27, 2020 and the MDCI on December 31, 2019, followed by formal adoption by FTFC’s Board of Directors on March 12, 2020.

 

Effective March 12, 2020, FTFC’s Class B shareholders were entitled to elect a majority of FTFC’s Board of Directors (one-half plus one) but will only receive, compared to FTFC’s Class A shareholders, 85% of cash dividends, stock dividends or amounts due upon any FTFC merger, sale or liquidation event. FTFC’s Class B shareholders may also convert one share of FTFC’s Class B common stock for a .85 share of FTFC’s Class A common stock. FTFC’s Class A shareholders will elect the remaining Board of Directors members and will receive 100% of cash dividends, stock dividends or amounts due upon any Company merger, sale or liquidation event.

 

Critical Accounting Policies and Estimates

 

The discussion and analysis of our financial condition, results of operations and liquidity and capital resources is based on our consolidated financial statements that have been prepared in accordance with U.S. GAAP. Preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses. We evaluate our estimates and assumptions continually, including those related to investments, deferred acquisition costs, allowance for loan losses from mortgages, value of insurance business acquired, policy liabilities, regulatory requirements, contingencies and litigation. We base our estimates on historical experience and on various other factors and assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

For a description of the Company’s critical accounting policies and estimates, please refer to “Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Policies and Estimates” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.  The Company considers its most critical accounting estimates to be those applied to investments in fixed maturities securities, mortgage loans on real estate, deferred policy acquisition costs, value of insurance business acquired and future policy benefits. There have been no material changes to the Company’s critical accounting policies and estimates since December 31, 2020.

 

Recent Accounting Pronouncements

 

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

 

In June 2016, the FASB issued updated guidance (Accounting Standards Update 2016-13) for the accounting for credit losses for financial instruments. The updated guidance applies a new credit loss model (current expected credit losses or CECL) for determining credit-related impairments for financial instruments measured at amortized cost (e.g. reinsurance recoverables, including structured settlements that are recorded as part of reinsurance recoverables) and requires an entity to estimate the credit losses expected over the life of an exposure or pool of exposures. The estimate of expected credit losses should consider historical information, current information, as well as reasonable and supportable forecasts, including estimates of prepayments.

 

The expected credit losses, and subsequent adjustments to such losses, will be recorded through an allowance account that is deducted from the amortized cost basis of the financial asset, with the net carrying value of the financial asset presented on the consolidated balance sheet at the amount expected to be collected.

 

The updated guidance also amends the current other-than-temporary impairment model for available-for-sale debt securities by requiring the recognition of impairments relating to credit losses through an allowance account and limits the amount of credit loss to the difference between a security’s amortized cost basis and its fair value. In addition, the length of time a security has been in an unrealized loss position will no longer impact the determination of whether a credit loss exists.

 

33

 

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

 

Intangibles - Goodwill and Other

 

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

 

The implied fair value of goodwill is currently determined in Step 2 by deducting the fair value of all assets and liabilities of the reporting unit (determined in the same manner as a business combination) from the reporting unit’s fair value as determined in Step 1 (including any corporate-level assets or liabilities that were included in the determination of the carrying amount and fair value of the reporting unit in Step 1). The updated guidance requires an entity to perform its annual, or interim, impairment test by either: (1) an initial qualitative assessment of factors (such as changes in management, key personnel, strategy, key technology or customers) that may impact a reporting unit’s fair value and lead to the determination that it is more likely than not that the reporting unit’s fair value is less than its carrying value, including goodwill (consistent with current guidance), or (2) applying Step 1.

 

The Company adopted this guidance in first quarter 2020. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

Targeted Improvements to the Accounting for Long-Duration Contracts

 

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

 

The updated guidance was effective for reporting periods beginning after December 15, 2020. As a Smaller Reporting Company, the effective date has been changed twice and the delayed effective date is now for reporting periods beginning after December 15, 2024. Early adoption is permitted but not elected by the Company. With respect to the liability for future policyholder benefits for traditional and limited-payment contracts and deferred acquisition costs, an insurance entity may elect to apply the amendments retrospectively as of the beginning of the earliest period presented.

 

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

 

Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement

 

In August 2018, the FASB issued amendments (Accounting Standards Update 2018-13) to modify the disclosure requirements related to fair value measurements including the consideration of costs and benefits of producing the modified disclosures.

 

34

 

The Company adopted this guidance in first quarter 2020. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

Income Taxes - Simplifying the Accounting for Income Taxes

 

In December 2019, the FASB issued updated guidance (Accounting Standards Update 2019-12) for the accounting for income taxes. The updated guidance is intended to simplify the accounting for income taxes by removing several exceptions contained in existing guidance and amending other existing guidance to simplify several other income tax accounting matters. The Company adopted this guidance in first quarter 2021. The adoption of this guidance did not have a material effect on the Company’s results of operations, financial position or liquidity.

 

Business Segments

 

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

 

Our business segments are as follows:

 

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

 

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

 

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

 

Please see below and Note 4 to the Consolidated Financial Statements for the three months ended March 31, 2021 and 2020 and as of March 31, 2021 and December 31, 2020 for additional information regarding segment information.

 

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

 

FINANCIAL HIGHLIGHTS

 

Consolidated Condensed Results of Operations for the Three Months Ended March 31, 2021 and 2020

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Premiums

  $ 6,979,876     $ 6,365,876     $ 614,000  

Net investment income

    6,148,842       6,269,843       (121,001 )

Net realized investment gains

    52,095       23,502       28,593  

Service fees

    97,987       10,871       87,116  

Other income

    13,774       13,414       360  

Total revenues

    13,292,574       12,683,506       609,068  

Benefits and claims

    9,219,254       7,809,207       1,410,047  

Expenses

    4,592,764       3,857,915       734,849  

Total benefits, claims and expenses

    13,812,018       11,667,122       2,144,896  

Income (loss) before federal income tax expense (benefit)

    (519,444 )     1,016,384       (1,535,828 )

Federal income tax expense (benefit)

    (58,792 )     227,128       (285,920 )

Net income (loss)

  $ (460,652 )   $ 789,256     $ (1,249,908 )

Net income (loss) per common share basic and duluted

                       

Class A common stock

  $ (0.0527 )   $ 0.0902     $ (0.1429 )

Class B common stock

  $ (0.0448 )   $ 0.0767     $ (0.1215 )

 

35

 

Consolidated Condensed Financial Position as of March 31, 2021 and December 31, 2020

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

     2021 to 2020  
                         
                         

Investment assets

  $ 412,370,377     $ 422,960,668     $ (10,590,291 )

Assets held in trust under coinsurance agreement

    108,742,758       112,160,307       (3,417,549 )

Other assets

    116,678,125       108,474,294       8,203,831  

Total assets

  $ 637,791,260     $ 643,595,269     $ (5,804,009 )
                         

Policy liabilities

  $ 451,272,542     $ 441,412,797     $ 9,859,745  

Funds withheld under coinsurance agreement

    108,665,787       112,681,925       (4,016,138 )

Deferred federal income taxes

    7,745,590       9,220,905       (1,475,315 )

Other liabilities

    6,044,611       10,427,430       (4,382,819 )

Total liabilities

    573,728,530       573,743,057       (14,527 )

Shareholders' equity

    64,062,730       69,852,212       (5,789,482 )

Total liabilities and shareholders' equity

  $ 637,791,260     $ 643,595,269     $ (5,804,009 )
                         

Shareholders' equity per common share

                       

Class A common stock

  $ 7.3234     $ 7.9853     $ (0.6619 )

Class B common stock

  $ 6.2249     $ 6.7875     $ (0.5626 )

 

 

Results of Operations Three Months Ended March 31, 2021 and 2020

 

Revenues

 

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

 

Our revenues for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Premiums

  $ 6,979,876     $ 6,365,876     $ 614,000  

Net investment income

    6,148,842       6,269,843       (121,001 )

Net realized investment gains

    52,095       23,502       28,593  

Service fees

    97,987       10,871       87,116  

Other income

    13,774       13,414       360  

Total revenues

  $ 13,292,574     $ 12,683,506     $ 609,068  

 

The $609,068 increase in total revenues for the three months ended March 31, 2021 is discussed below.

 

36

 

Premiums

 

Our premiums for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Ordinary life first year

  $ 305,591     $ 437,246     $ (131,655 )

Ordinary life renewal

    798,234       739,559       58,675  

Final expense first year

    1,425,313       1,199,052       226,261  

Final expense renewal

    4,450,738       3,990,019       460,719  

Total premiums

  $ 6,979,876     $ 6,365,876     $ 614,000  

 

The $614,000 increase in premiums for the three months ended March 31, 2021 is primarily due to a $460,719 increase in final expense renewal premiums and a $226,261 increase in final expense first year premiums that exceeded a $131,655 decline in ordinary life first year premiums.

 

The increase in final expense renewal premiums reflects the persistency of prior years’ final expense production. Our domestic marketing efforts are focused on final expense and annuity production. The decrease in ordinary life renewal premiums primarily reflects the impacts of COVID-2019 on ordinary life insurance policies sold in the international market.

 

Net Investment Income

 

The major components of our net investment income for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Fixed maturity securities

  $ 1,695,894     $ 1,838,382     $ (142,488 )

Preferred stock and equity securities

    16,999       32,323       (15,324 )

Other long-term investments

    1,282,894       1,347,138       (64,244 )

Mortgage loans

    3,748,232       3,570,405       177,827  

Policy loans

    38,618       37,707       911  

Real estate

    -       68,682       (68,682 )

Short-term and other investments

    9,295       24,537       (15,242 )

Gross investment income

    6,791,932       6,919,174       (127,242 )

Investment expenses

    (643,090 )     (649,331 )     (6,241 )

Net investment income

  $ 6,148,842     $ 6,269,843     $ (121,001 )

 

The $127,242 decrease in gross investment income for the three months ended March 31, 2021 is primarily due to the decreased investments in fixed maturity securities and other long-term investments and the sale of an office building.

 

37

 

Net Realized Investment Gains (Losses)

 

Our net realized investment gains result from sales of fixed maturity securities available-for-sale, sales of equity securities and changes in fair value of equity securities. Our net realized investment gains for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Fixed maturity securities available-for-sale:

                       

Sale proceeds / maturities

  $ 2,419,079     $ 5,550,987     $ (3,131,908 )

Amortized cost at sale date

    2,381,428       5,489,068       (3,107,640 )

Net realized gains

  $ 37,651     $ 61,919     $ (24,268 )
                         

Equity securities at fair value:

                       

Sales proceeds

  $ 88     $ -     $ 88  

Cost at sale date

    (1 )     -       (1 )

Net realized gains

  $ 89     $ -     $ 89  
                         

Equity securities, changes in fair value

  $ 14,355     $ (38,417 )   $ 52,772  
                         

Net realized investment gains

  $ 52,095     $ 23,502     $ 28,593  

 

Service Fees

 

The $87,116 increase in service fees for the three months ended March 31, 2021 is primarily due to an increase in fees from Trinity Mortgage Corporation brokering mortgage loans for a fee to third parties.

 

Total Benefits, Claims and Expenses

 

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

 

38

 

Our benefits, claims and expenses for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Benefits and claims

                       

Increase in future policy benefits

  $ 2,156,185     $ 2,641,119     $ (484,934 )

Death benefits

    3,523,718       1,611,780       1,911,938  

Surrenders

    348,906       410,364       (61,458 )

Interest credited to policyholders

    3,118,535       3,063,245       55,290  

Dividend, endowment and supplementary life contract benefits

    71,910       82,699       (10,789 )

Total benefits and claims

    9,219,254       7,809,207       1,410,047  
                         

Expenses

                       

Policy acquisition costs deferred

    (2,829,473 )     (2,384,968 )     (444,505 )

Amortization of deferred policy acquisition costs

    1,789,823       1,213,274       576,549  

Amortization of value of insurance business acquired

    75,169       79,974       (4,805 )

Commissions

    2,872,583       2,308,163       564,420  

Other underwriting, insurance and acquisition expenses

    2,684,662       2,641,472       43,190  

Total expenses

    4,592,764       3,857,915       734,849  

Total benefits, claims and expenses

  $ 13,812,018     $ 11,667,122     $ 2,144,896  

 

The $2,144,896 increase in total benefits, claims and expenses for the three months ended March 31, 2021 is discussed below.

 

Benefits and Claims

 

The $1,410,047 increase in benefits and claims for the three months ended March 31, 2021 is primarily due to the following:

 

 

$1,911,938 increase in death benefits is primarily due to approximately $1,824,000 of increased final expense death benefits and approximately $165,000 of increased ordinary life death benefits and reflects increased deaths due to the COVID-2019 pandemic.

 

 

$484,934 decrease in future policy benefits is primarily due to a significant increase in reserves released due to significantly increased policyholder mortality that exceeded the impact of increased number of life policies in force and the aging of existing life policies an additional year.

 

Deferral and Amortization of Deferred Acquisition Costs

 

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

 

These acquisition costs, which are referred to as deferred policy acquisition costs, include commissions and other successful costs of acquiring policies and contracts, which vary with, and are primarily related to, the successful production of new and renewal life insurance policies and annuity contracts.

 

For the three months ended March 31, 2021 and 2020, capitalized costs were $2,829,473 and $2,384,968, respectively. Amortization of deferred policy acquisition costs for the three months ended March 31, 2021 and 2020 were $1,789,823 and $1,213,274, respectively.

 

39

 

The $444,505 increase in the 2021 acquisition costs deferred primarily relates to the $564,420 increase in commissions. There was a $576,549 increase in the 2021 amortization of deferred acquisition costs primarily due to increased death benefits.

 

Amortization of Value of Insurance Business Acquired

 

The cost of acquiring insurance business is amortized over the emerging profit of the related policies using the same assumptions that were used in computing liabilities for future policy benefits. Amortization of the value of insurance business acquired was $75,169 and $79,974 for the three months ended March 31, 2021 and 2020, respectively.

 

Commissions

 

Our commissions for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Annuity

  $ 344,706     $ 23,151     $ 321,555  

Ordinary life first year

    330,720       446,901       (116,181 )

Ordinary life renewal

    69,813       20,686       49,127  

Final expense first year

    1,701,441       1,428,339       273,102  

Final expense renewal

    425,903       389,086       36,817  

Total commissions

  $ 2,872,583     $ 2,308,163     $ 564,420  

 

The $564,420 increase in commissions for the three months ended March 31, 2021 is primarily due to a $321,555 increase in annuity commissions (corresponding to $9,827,235 of increased annuity deposits retained) and a $273,102 increase in final expense first year commissions (corresponding to $226,261 increased final expense first year premiums) that exceed a $116,181 decline in ordinary life first year commissions (corresponding to $131,655 decreased ordinary life first year premiums).

 

Other Underwriting, Insurance and Acquisition Expenses

 

There was a minor $43,190 increase in other underwriting, insurance and acquisition expenses for the three months ended March 31, 2021 due to consistent business operations in first quarter 2021 and 2020.

 

Federal Income Taxes

 

FTFC filed its 2019 consolidated federal income tax return with TLIC, FBLIC and TMC. Certain items included in income reported for financial statement purposes are not included in taxable income for the current period, resulting in deferred income taxes.

 

For the three months ended March 31, 2020, current income tax expense was $46,575. For the three months ended March 31, 2021 and 2020, deferred federal income tax expense (benefit) was ($58,792) and $180,553, respectively.

 

40

 

Net Income (Loss) Per Common Share Basic and Diluted

 

For the three months ended March 31, 2021 and 2020, the net income allocated to the Class B shareholders is the total net income less shareholders’ cash dividends multiplied by the right to receive dividends at 85% for Class B shares (85,937) as of the reporting date divided by the allocated total shares (8,747,633) of Class A shares (8,661,696) and Class B shares (85,937) as of the reporting date.

 

For the three months ended March 31, 2021 and 2020, the net income allocated to the Class A shareholders is the total net income less the net income allocated to the Class B shareholders.

 

The weighted average outstanding common shares basic for the three months ended March 31, 2021 and 2020 were 8,661,696 for Class A shares and 101,102 for Class B shares. The weighted average Class A shares reflect the retrospective adjustment for the impacts of the 10% stock dividend declared by the Company on November 12, 2020 and issued to holders of Class A common stock shares of the Company as of November 12, 2020.

 

Business Segments

 

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

 

The revenues and income before federal income taxes from our business segments for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Revenues:

                       

Life insurance operations

  $ 8,036,885     $ 7,325,468     $ 711,417  

Annuity operations

    5,041,530       5,220,251       (178,721 )

Corporate operations

    214,159       137,787       76,372  

Total

  $ 13,292,574     $ 12,683,506     $ 609,068  
                         

Income before federal income taxes:

                       

Life insurance operations

  $ (942,009 )   $ 64,404     $ (1,006,413 )

Annuity operations

    524,530       911,918       (387,388 )

Corporate operations

    (101,965 )     40,062       (142,027 )

Total

  $ (519,444 )   $ 1,016,384     $ (1,535,828 )

 

Life Insurance Operations

 

The $711,417 increase in revenues from Life Insurance Operations for the three months ended March 31, 2021 is primarily due to the following:

 

 

$614,000 increase in premiums

 

 

$87,332 increase in net investment income

 

 

$10,226 increase in net realized investment gains

 

 

$141 decrease in other income

 

41

 

The $1,006,413 decreased profitability from Life Insurance Operations for the three months ended March 31, 2021 is primarily due to the following:

 

 

$1,911,938 increase in death benefits

 

 

$242,865 increase in commissions

 

 

$113,931 decrease in policy acquisition costs deferred net of amortization

 

 

$8,679 increase in other underwriting, insurance and acquisition expenses

 

 

$141 decrease in other income

 

 

$2,402 decrease in amortization of value of insurance business acquired

 

 

$10,226 increase in net realized investment gains

 

 

$10,789 decrease in dividend, endowment and supplementary life contract benefits

 

 

$61,458 decrease in surrenders

 

 

$87,332 increase in net investment income

 

 

$484,934 decrease in future policy benefits

 

 

$614,000 increase in premiums

 

Annuity Operations

 

The $178,721 decrease in revenues from Annuity Operations for the three months ended March 31, 2021 is due to the following:

 

 

$194,491 decrease in net investment income

 

 

$2,597 decrease in service fees and other income

 

 

$18,367 increase in net realized investment gains

 

 

The $387,388 decreased profitability from Annuity Operations for the three months ended March 31, 2021 is due to the following:

 

 

$321,555 increase in commissions

 

 

$194,491 decrease in net investment income

 

 

$55,290 increase in interest credited to policyholders

 

 

$18,113 decrease in policy acquisition costs deferred net of amortization

 

 

$2,597 decrease in service fees and other income

 

 

$2,403 decrease in amortization of value of insurance business acquired

 

 

$18,367 increase in net realized investment gains

 

 

$183,888 decrease in other underwriting, insurance and acquisition expenses

 

42

 

Corporate Operations

 

The $76,372 increase in revenues from Corporate Operations for the three months ended March 31, 2021 is due to $90,214 of increased service fees and other income that exceeded $13,842 of decreased net investment income.

 

The $142,027 decrease in Corporate Operations profitability for the three months ended March 31, 2021 is primarily due to $218,399 of increased operating expenses and $13,842 decreased net investment income that exceeded $90,214 of increased service fees and other income.

 

Consolidated Financial Condition

 

Our invested assets as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 

Assets

                       

Investments

                       

Available-for-sale fixed maturity securities at fair value (amortized cost: $149,916,924 and $148,431,010 as of March 31, 2021 and December 31, 2020, respectively)

  $ 165,372,668     $ 170,647,836     $ (5,275,168 )

Equity securities at fair value (cost: $179,165 and $183,219 as of March 31, 2021 and December 31, 2020, respectively)

    213,304       203,003       10,301  

Mortgage loans on real estate

    170,286,596       174,909,062       (4,622,466 )

Investment real estate

    1,216,523       757,936       458,587  

Policy loans

    2,081,550       2,108,678       (27,128 )

Short-term investments

    3,305,063       3,309,020       (3,957 )

Other long-term investments

    69,894,673       71,025,133       (1,130,460 )

Total investments

  $ 412,370,377     $ 422,960,668     $ (10,590,291 )

 

The $5,275,168 and $17,074,910 decreases in fixed maturity available-for-sale securities for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Fixed maturity securities, available-for-sale, beginning

  $ 170,647,836     $ 178,951,324  

Purchases

    4,004,267       1,005,000  

Acquisition of K-TENN Insurance Company

    -       800,000  

Unrealized depreciation

    (6,761,082 )     (13,230,891 )

Net realized investment gains

    37,651       61,919  

Sales proceeds

    (2,019,079 )     (5,350,987 )

Maturities

    (400,000 )     (200,000 )

Premium amortization

    (136,925 )     (159,951 )

Decrease

    (5,275,168 )     (17,074,910 )

Fixed maturity securities, available-for-sale, ending

  $ 165,372,668     $ 161,876,414  

 

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

 

43

 

The $10,301 increase and $36,236 decrease in equity securities for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Equity securities, beginning

  $ 203,003     $ 201,024  

Purchases

    14,640       29,220  

Joint venture distributions

    (18,695 )     (27,039 )

Net realized investment gains

    89       -  

Sales proceeds

    (88 )     -  

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

    14,355       (38,417 )

Increase (decrease)

    10,301       (36,236 )

Equity securities, ending

  $ 213,304     $ 164,788  

 

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

 

The $4,622,466 decrease and $4,476,892 increase in mortgage loans on real estate for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Mortgage loans on real estate, beginning

  $ 174,909,062     $ 162,404,640  

Purchases

    14,954,163       19,403,227  

Discount accretion

    167,480       65,798  

Payments

    (19,311,674 )     (14,244,785 )

Foreclosed - transferred to real estate

    (458,587 )     (744,091 )

Decrease in allowance for bad debts

    30,714       1,860  

Amortization of loan origination fees

    (4,562 )     (5,117 )

Increase (decrease)

    (4,622,466 )     4,476,892  

Mortgage loans on real estate, ending

  $ 170,286,596     $ 166,881,532  

 

The $458,587 and $707,719 increases in investment real estate for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Investment real estate, beginning

  $ 757,936     $ 1,951,759  

Real estate acquired through mortgage loan foreclosure

    458,587       744,091  

Depreciation of building

    -       (36,372 )

Increase

    458,587       707,719  

Investment real estate, ending

  $ 1,216,523     $ 2,659,478  

 

44

 

The $1,130,460 decrease and $1,321,625 increase in other long-term investments (composed of lottery receivables) for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

 

   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Other long-term investments, beginning

  $ 71,025,133     $ 71,824,480  

Purchases

    882,027       3,258,188  

Accretion of discount

    1,283,147       1,347,700  

Payments

    (3,295,634 )     (3,284,263 )

Increase (decrease)

    (1,130,460 )     1,321,625  

Other long-term investments, ending

  $ 69,894,673     $ 73,146,105  

 

Our assets other than invested assets as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 
                         

Cash and cash equivalents

  $ 45,484,553     $ 40,230,095     $ 5,254,458  

Accrued investment income

    5,214,481       5,370,508       (156,027 )

Recoverable from reinsurers

    1,164,509       1,234,221       (69,712 )

Assets held in trust under coinsurance agreement

    108,742,758       112,160,307       (3,417,549 )

Agents' balances and due premiums

    2,041,515       2,154,322       (112,807 )

Deferred policy acquisition costs

    45,569,048       44,513,669       1,055,379  

Value of insurance business acquired

    4,517,808       4,592,977       (75,169 )

Other assets

    12,686,211       10,378,502       2,307,709  

Assets other than investment assets

  $ 225,420,883     $ 220,634,601     $ 4,786,282  

 

The $5,254,458 increase in cash and cash equivalents is discussed below in the “Liquidity and Capital Resources” section where cash flows are addressed.

 

The $3,417,549 decrease in assets held in trust under the coinsurance agreement is due to a decrease in assets held under TLIC’s annuity coinsurance agreement with an offshore annuity and life insurance company that is administered on a fund withheld basis. The decrease is primarily related to a decrease in the fair value of available-for-sale fixed maturity securities.

 

The $1,055,379 and $1,193,549 increases in deferred policy acquisition costs for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 

Balance, beginning of year

  $ 44,513,669     $ 38,005,639  

Capitalization of commissions, sales and issue expenses

    2,829,473       2,384,968  

Amortization

    (1,789,823 )     (1,213,274 )

Deferred acquisition costs allocated to investments

    15,729       21,855  

Increase

    1,055,379       1,193,549  

Balance, end of year

  $ 45,569,048     $ 39,199,188  

 

45

 

Our other assets as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 

Advances to mortgage loan originator

  $ 3,999,032     $ 4,996,358     $ (997,326 )

Federal and state income taxes recoverable

    4,963,043       4,050,726       912,317  

Mortgage loan receivable

    2,460,170       -       2,460,170  

Lease asset - right to use

    639,786       664,393       (24,607 )

Notes receivable

    471,126       472,306       (1,180 )

Guaranty funds

    53,185       63,869       (10,684 )

Other receivables, prepaid assets and deposits

    99,869       130,850       (30,981 )

Total other assets

  $ 12,686,211     $ 10,378,502     $ 2,307,709  

 

There was a $2,460,170 increase in mortgage loan receivable due to the timing of receipt of mortgage loan sale proceeds.

 

There was a $912,317 increase in federal and state income taxes recoverable primarily due to federal and state tax withholdings on lottery receivables.

 

There was a $997,326 decrease in advances to one mortgage loan originator who acquires residential mortgage loans for our life companies.

 

On April 15, 2021, the Company’s previous one-year loan of $400,000 to its former Chairman was due. Due to the death of the former Chairman in late February 2021, the settlement of the loan and payment of all interest due will be paid when his estate is settled. The loan is collateralized by 100,000 shares of the Company’s Class A Common stock owned by the former Chairman but his estate has indicated it plans to repay the loan and all associated interest.

 

Our liabilities as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 
                         

Policy liabilities

                       

Policyholders' account balances

  $ 370,483,377     $ 362,519,753     $ 7,963,624  

Future policy benefits

    78,789,343       76,673,797       2,115,546  

Policy claims

    1,873,862       2,099,548       (225,686 )

Other policy liabilities

    125,960       119,699       6,261  

Total policy liabilities

    451,272,542       441,412,797       9,859,745  

Funds withheld under coinsurance agreement

    108,665,787       112,681,925       (4,016,138 )

Deferred federal income taxes

    7,745,590       9,220,905       (1,475,315 )

Other liabilities

    6,044,611       10,427,430       (4,382,819 )

Total liabilities

  $ 573,728,530     $ 573,743,057     $ (14,527 )

 

46

 

The $7,963,624 increase and $885,641 decrease in policyholders’ account balances for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

 
   

Three Months Ended March 31,

 
   

2021

   

2020

 
   

Amount

   

Amount

 

Policyholders' account balances, beginning

  $ 362,519,753     $ 363,083,838  

Deposits

    11,445,347       1,769,421  

Withdrawals

    (8,013,057 )     (8,344,648 )

Change in funds withheld under coinsurance agreement

    1,412,799       2,626,341  

Interest credited

    3,118,535       3,063,245  

Increase (decrease)

    7,963,624       (885,641 )

Policyholders' account balances, ending

  $ 370,483,377     $ 362,198,197  

 

The $2,115,546 increase in future policy benefits during the three months ended March 31, 2021 is primarily related to the production of new life insurance policies, initial sales of policies to older age bands (resulting in increased mortality reserve charges) and the aging of existing policies an additional year that was reduced by reserves released due to significantly increased policyholder mortality.

 

The $1,475,315 decrease in deferred federal income taxes during the three months ended March 31, 2021 was due to $1,416,523 of decreased deferred federal income taxes on the unrealized appreciation (depreciation) of fixed maturity securities available-for-sale that exceeded $58,792 of operating deferred federal tax benefits.

 

The $4,016,138 decrease in funds withheld under coinsurance agreement is due to the liability related to TLIC’s annuity coinsurance agreement with an offshore annuity and life insurance company.

 

Our other liabilities as of March 31, 2021 and December 31, 2020 are summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 

Mortgage loans suspense

  $ 3,921,260     $ 5,967,403     $ (2,046,143 )

Suspense accounts payable

    547,530       2,555,255       (2,007,725 )

Accrued expenses payable

    501,000       748,000       (247,000 )

Lease liability

    639,786       664,393       (24,607 )

Payable for securities purchased

    350,784       378,046       (27,262 )

Unclaimed funds

    136,071       79,946       56,125  

Accounts payable

    48,650       72,124       (23,474 )

Unearned investment income

    78,957       71,325       7,632  

Guaranty fund assessments

    25,000       25,000       -  

Deferred revenue

    71,500       -       71,500  

Other payables, withholdings and escrows

    (275,927 )     (134,062 )     (141,865 )

Total other liabilities

  $ 6,044,611     $ 10,427,430     $ (4,382,819 )

 

The reduction in mortgage loan suspense of $2,046,143 is primarily due to timing of principal loan payments on mortgage loans.

 

The $2,007,725 decrease in suspense accounts payable is due to decreased deposits on policy applications that had not been issued as of the financial reporting date of $547,530.

 

47

 

Liquidity and Capital Resources

 

Our operations have been financed primarily through the private placement of equity securities and intrastate public stock offerings. Through March 31, 2021, we have received $27,119,480 from the sale of our shares.

 

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

 

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

 

In 2020, the Company paid a $0.05 per share cash dividend for a total of $393,178 and issued 791,339 shares of class A common stock in connection with a 10% stock dividend to its Class A shareholders. The 10% stock dividend resulted in accumulated earnings being charged $8,657,249 with an offsetting credit of $8,657,249 to common stock and additional paid-in capital

 

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

 

As of March 31, 2021, we had cash and cash equivalents totaling $45,484,553. As of March 31, 2021, cash and cash equivalents of $30,486,062 and $13,028,886, respectively, totaling $43,514,948 were held by TLIC and FBLIC and may not be available for use by FTFC due to the required pre-approval by the OID and Missouri Department of Commerce and Insurance of any dividend or intercompany transaction to transfer funds to FTFC. The maximum dividend, which may be paid in any twelve-month period without notification or approval, is limited to the greater of 10% of statutory surplus as of December 31 of the preceding year or the net gain from operations of the preceding calendar year.

 

Cash dividends may only be paid out of surplus derived from realized net profits. Based on these limitations, there is capacity for TLIC to pay a dividend up to $1,363,823 in 2021 without prior approval. In addition, based on those limitations, there is the capacity for FBLIC to pay a dividend up to $1,025,933 in 2021 without prior approval. FBLIC has paid no dividends to TLIC in 2021 and 2020. Dividends paid by FBLIC would be eliminated in consolidation. TLIC has paid no dividends to FTFC.

 

The Company maintains cash and cash equivalents at multiple institutions. The Federal Deposit Insurance Corporation insures interest and non-interest bearing accounts up to $250,000. Uninsured balances aggregate $37,036,218 and $32,645,110 as of March 31, 2021 and December 31, 2020, respectively. Other funds are invested in mutual funds that invest in U.S. government securities. We monitor the solvency of all financial institutions in which we have funds to minimize the exposure for loss. The Company has not experienced any losses in such accounts.

 

On September 25, 2020, the Company renewed its $1.5 million line of credit with a bank to provide working capital and funds for expansion.  The terms of the line of credit allows for advances, repayments and re-borrowings through a maturity date of September 15, 2021.  Any outstanding advances will incur interest at a variable interest rate of the prime rate set forth in the Wall Street Journal plus 1% per annum adjusting monthly based on a 360 day year with a minimum interest rate floor of 4.5%. The non-utilized portion of the $1.5 million line of credit will be assessed a 1% non usage fee calculated in arrears and paid at the maturity date. No amounts were outstanding on this line of credit as of March 31, 2021 and December 31, 2020. 

 

48

 

Our cash flows for the three months ended March 31, 2021 and 2020 are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Net cash provided by (used in) operating activities

  $ (3,340,643 )   $ 967,977     $ (4,308,620 )

Net cash provided by investing activities

    5,162,811       1,097,173       4,065,638  

Net cash provided by (used in) financing activities

    3,432,290       (8,549,167 )     11,981,457  

Increase (decrease) in cash and cash equivalents

    5,254,458       (6,484,017 )     11,738,475  

Cash and cash equivalents, beginning of period

    40,230,095       23,212,170       17,017,925  

Cash and cash equivalents, end of period

  $ 45,484,553     $ 16,728,153     $ 28,756,400  

 

The $3,340,643 of cash used in operating activities and $967,977 of cash provided by operating activities for the three months ended March 31, 2021 and 2020, respectively, are summarized as follows:

 

   

(Unaudited)

         
   

Three Months Ended March 31,

   

Amount Change

 
   

2021

   

2020

   

2021 less 2020

 

Premiums collected

  $ 7,089,101     $ 6,124,439     $ 964,662  

Net investment income collected

    4,998,801       4,899,617       99,184  

Service fees and other income collected

    111,761       24,284       87,477  

Death benefits paid

    (3,679,692 )     (4,082,934 )     403,242  

Surrenders paid

    (348,909 )     (410,364 )     61,455  

Dividends and endowments paid

    (72,816 )     (82,033 )     9,217  

Commissions paid

    (2,861,834 )     (2,483,383 )     (378,451 )

Other underwriting, insurance and acquisition expenses paid

    (2,952,680 )     (3,148,023 )     195,343  

Taxes paid

    (912,318 )     (922,133 )     9,815  

Decreased assets held in trust under coinsurance agreement

    814,210       4,798,048       (3,983,838 )

Decreased mortgage loan suspense

    (2,046,144 )     (3,446,905 )     1,400,761  

Increased mortgage loan receivable

    (2,460,170 )     -       (2,460,170 )

(Increased) decreased advances to mortgage loan originator

    997,326       (280,754 )     1,278,080  

Increased (decreased) deposits of pending policy applications

    (2,007,725 )     39,302       (2,047,027 )

(Increased) decreased short-term investments

    3,957       (1,785 )     5,742  

(Increased) decreased policy loans

    27,128       (60,256 )     87,384  

Other

    (40,639 )     857       (41,496 )

Increase (decrease) in cash provided by operating activities

  $ (3,340,643 )   $ 967,977     $ (4,308,620 )

 

Please see the statements of cash flows for the three months ended March 31, 2021 and 2020 for a summary of the components of net cash used in investing activities and net cash provided by financing activities.

 

49

 

Our shareholders’ equity as of March 31, 2021 and December 31, 2020 is summarized as follows:

 

   

(Unaudited)

           

Amount Change

 
   

March 31, 2021

   

December 31, 2020

   

2021 less 2020

 
                         

Shareholders' equity

                       

Class A common stock, par value $.01 per share (40,000,000 shares authorized as of March 31, 2021 and December 31, 2020, 8,909,276 issued as of March 31, 2021 and December 31, 2020, 8,661,696 outstanding as of March 31, 2021 and December 31, 2020)

  $ 89,093     $ 89,093     $ -  

Class B common stock, par value $.01 per share (10,000,000 shares authorized, 101,102 issued and outstanding as of March 31, 2021 and December 31, 2020)

    1,011       1,011       -  

Additional paid-in capital

    39,078,485       39,078,485       -  

Treasury stock, at cost (247,580 shares as of March 31, 2021 and December 31, 2020 )

    (893,947 )     (893,947 )     -  

Accumulated other comprehensive income

    12,190,028       17,518,858       (5,328,830 )

Accumulated earnings

    13,598,060       14,058,712       (460,652 )

Total shareholders' equity

  $ 64,062,730     $ 69,852,212     $ (5,789,482 )

 

The decrease in shareholders’ equity of $5,789,482 for the three months ended March 31, 2021 is due to $5,328,830 decrease in accumulated other comprehensive income and a $460,652 net loss.

 

The liquidity requirements of our life insurance companies are met primarily by funds provided from operations. Premium and annuity consideration deposits, investment income and investment maturities are the primary sources of funds, while investment purchases, policy benefits, and operating expenses are the primary uses of funds. There were no liquidity issues in 2021 or 2020. Our investments include marketable debt securities that could be readily converted to cash for liquidity needs.

 

We are subject to various market risks. During first quarter 2021, the world market and the Company have been impacted by the Coronavirus disease. The quality of our investment portfolio and the current level of shareholders’ equity continue to provide a sound financial base as we strive to expand our marketing to offer competitive products. Our investment portfolio had unrealized appreciation on available-for-sale securities of $15,455,744 and $22,216,826 as of March 31, 2021 and December 31, 2020, respectively, prior to the impact of income taxes and deferred acquisition cost adjustments. An increase of $6,723,431 in unrealized losses arising for the three months ended March 31, 2021 has been impacted by 2021 net realized investment gains of $37,651 originating from the sale and call activity for fixed maturity securities available-for-sale resulting in net unrealized losses on investments of $6,761,082.

 

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

 

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

 

From an income perspective, we are exposed to rising interest rates which could be a significant risk, as TLIC's and FBLIC’s annuity business is impacted by changes in interest rates. Life insurance company policy liabilities bear fixed rates. From a liquidity perspective, our fixed rate policy liabilities are relatively insensitive to interest rate fluctuations.

 

We believe gradual increases in interest rates do not present a significant liquidity exposure for the life insurance policies and annuity contracts. We maintain conservative durations in our fixed maturity portfolio.

 

50

 

As of March 31, 2021, cash and cash equivalents, short-term investments, the fair value of fixed maturity available-for-sale securities with maturities of less than one year and the fair value of lottery receivables with maturities of less than one year equaled 14.3% of total policy liabilities. If interest rates rise significantly in a short time frame, there can be no assurance that the life insurance industry, including the Company, would not experience increased levels of surrenders and reduced sales, and thereby be materially adversely affected.

 

In addition to the measures described above, TLIC and FBLIC must comply with the National Association of Insurance Commissioners promulgated Standard Valuation Law ("SVL") which specifies minimum reserve levels and prescribes methods for determining them, with the intent of enhancing solvency. Upon meeting certain tests, which TLIC and FBLIC met during 2020, the SVL also requires the Company to perform annual cash flow testing for TLIC and FBLIC. This testing is designed to ensure that statutory reserve levels will maintain adequate protection in a variety of potential interest rate scenarios. The Actuarial Standards Board of the American Academy of Actuaries also requires cash flow testing as a basis for the actuarial opinion on the adequacy of the reserves which is a required part of the annual statutory reporting process.

 

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

 

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

 

Given the impact of the Coronavirus Disease on the current economic environment, the Company still maintains that it can raise funds through public and private offering of our common stock and corporate markets.

 

Effective January 1, 2019, the Company entered into a revised advance agreement with one loan originator. As of March 31, 2021, the Company has outstanding advances to this loan originator totaling $3,999,032. The advances are secured by $7,346,163 of residential mortgage loans on real estate that are assigned to the Company. The Company has committed to fund up to an additional $2,500,968 to the loan originator that would result in additional security in the form of residential mortgage loans on real estate to be assigned to the Company.

 

Effective January 1, 2019, the Company also entered into a revised escrow agreement with the same loan originator. According to the revised terms of the escrow agreement, as of March 31, 2021, $757,625 of additional and secured residential mortgage loan balances on real estate are held in escrow by the Company.  As of March 31, 2021, $415,012 of that escrow amount is available to the Company as additional collateral on $3,999,032 of advances to the loan originator. The remaining March 31, 2021 escrow amount of $342,613 is available to the Company as additional collateral on its investment of $68,522,660 in residential mortgage loans on real estate.

 

Management continues to actively monitor the COVID-2019 pandemic, the new variants of the virus and the impact of the viruses on the Company’s operations. Although there appears to be recoveries in economic activity and output especially in the United States with the introduction of and inoculations of vaccines, should liquidity conditions worsen in the short-term, management will work with its financial institutions to assist with liquidity needs. The Company continues to adapt its operations and provide and perform all business activities despite the viruses and operates under the guidelines of the U.S. Centers for Disease Control and Prevention.

 

We are not aware of any commitments or unusual events that could materially affect our capital resources. We are not aware of any current recommendations by any regulatory authority which, if implemented, would have a material adverse effect on our liquidity, capital resources or operations. We believe that our existing cash and cash equivalents as of March 31, 2021 will be sufficient to fund our anticipated operating expenses.

 

51

 

Off-Balance Sheet Arrangements

 

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

 

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

 

Certain statements contained herein are forward-looking statements. The forward-looking statements are made pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, and include estimates and assumptions related to economic, competitive and legislative developments. Forward-looking statements may be identified by words such as “expects,” “intends,” “anticipates,” “plans,” “believes,” “estimates,” “will” or words of similar meaning; and include, but are not limited to, statements regarding the outlook of our business and financial performance. These forward-looking statements are subject to change and uncertainty, which are, in many instances, beyond our control and have been made based upon our expectations and beliefs concerning future developments and their potential effect upon us.

 

There can be no assurance that future developments will be in accordance with our expectations, or that the effect of future developments on us will be as anticipated. These forward-looking statements are not a guarantee of future performance and involve risks and uncertainties. There are certain important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements. These factors include among others:

 

 

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

 

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

 

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

 

adverse determinations in litigation or regulatory matters and our exposure to contingent liabilities;

 

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

 

investment losses and defaults;

 

competition in our product lines;

 

attraction and retention of qualified employees and agents;

 

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

 

the availability, affordability and adequacy of reinsurance protection;

 

the effects of emerging claim and coverage issues;

 

the cyclical nature of the insurance business;

 

interest rate fluctuations;

 

changes in our experiences related to deferred policy acquisition costs;

 

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

 

impact of medical epidemics and viruses;

 

domestic or international military actions;

 

the effects of extensive government regulation of the insurance industry;

 

changes in tax and securities law;

 

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

 

regulatory or legislative changes or developments;

 

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

 

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

 

risks of employee error or misconduct;

 

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

 

the availability of capital to expand our business; and

 

Coronavirus disease impact on economic environment.

 

52

 

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

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer (“Certifying Officers”), has evaluated the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934 as amended (“Exchange Act”) as of the end of the fiscal period covered by this Quarterly Report on Form 10-Q. Based upon such evaluation, the Certifying Officers have concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is made known to management, including our Certifying Officers, as appropriate, to allow timely decisions regarding disclosure and that such information is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

Changes to Internal Control over Financial Reporting

 

There were no changes in the Company’s internal control over financial reporting during the three months ended March 31, 2021 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

A lawsuit filed by the Company and Chairman, President and Chief Executive Officer, Gregg E. Zahn, in 2013 against former Company Board of Directors member Wayne Pettigrew and Mr. Pettigrew's company, Group & Pension Planners, Inc. (the "Defendants"), originally concluded on February 17, 2017. The lawsuit was filed in the District Court of Tulsa County, Oklahoma.  In the lawsuit, the Company alleged that Mr. Pettigrew had defamed the Company by making untrue statements to certain shareholders of the Company, to the press and to regulators of the state of Oklahoma and had breached his fiduciary duties.  Mr. Pettigrew denied the allegations.

 

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

 

Mr. Pettigrew appealed this decision.  In February 2020, the Court of Civil Appeals of the state of Oklahoma reversed the judgments entered by the trial court and remanded the case for a new trial. The Court of Appeals reversal, however, was not final.  The Company filed a Petition for Certiorari with the Oklahoma Supreme Court to request that it reverse and vacate the decision of the Court of Appeals. In December 2020, the Oklahoma Supreme Court declined to grant certiorari and remanded that the case be retried in the District Court of Tulsa County, Oklahoma.

 

It remains the Company’s intention to again vigorously prosecute this action against the Defendants for damages and for correction of the defamatory statements. In the opinion of the Company’s management, the ultimate resolution of any contingencies that may arise from this litigation is not considered material in relation to the financial position or results of operations of the Company.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None

 

53

 

Item 3. Defaults Upon Senior Securities

 

None

 

Item 4. Mine Safety Disclosures

 

None

 

Item 5. Other Information

 

None

 

Item 6. Exhibits

 

31.1

Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer

 

31.2

Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer

 

32.1

Section 1350 Certification of Principal Executive Officer

 

32.2

Section 1350 Certification of Principal Financial Officer

 

101.INS**

XBRL Instance

 

101.SCH**

XBRL Taxonomy Extension Schema

 

101.CAL**

XBRL Taxonomy Extension Calculation

 

101.DEF**

XBRL Taxonomy Extension Definition

 

101.LAB**

XBRL Taxonomy Extension Labels

 

101.PRE**

XBRL Taxonomy Extension Presentation

 

**XBRL

Information is furnished and not filed as part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

54

 

SIGNATURES

 

In accordance with requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

FIRST TRINITY FINANCIAL CORPORATION         

an Oklahoma corporation

 

 

 

 

 

 

 

 

 

May 13, 2021

By:

/s/ Gregg E. Zahn

 

 

Gregg E. Zahn, President and Chief Executive Officer

 

 

 

 

 

May 13, 2021 By: /s/  Jeffrey J. Wood  
  Jeffrey J. Wood, Chief Financial Officer  
       

 

 

55