<PAGE> 1
Form 10-Q
---------
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1995
--------------
( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from to
-------------- ----------------
For Quarter Ended March 31, 1995 Commission File No. 2-35669
-------------- -------
SOUTHERN SECURITY LIFE INSURANCE COMPANY
(Exact name of registrant as specified in its charter)
Florida 59-1231733
------- ----------
(State of incorporation) (I.R.S. tax number)
755 Rinehart Road, Lake Mary, FL 32746
--------------------------------------
Registrant's telephone number, including area code: (407) 321-7113
Securities registered pursuant to Section 12(b) of the Act:
-----------------------------------------------------------
Name of Each Exchange on
Title of Each Class Which Registered
------------------- ------------------------
None None
---- ----
Securities registered pursuant to Section 12(g) of the Act:
-----------------------------------------------------------
None
----
(Title of Class)
Indicate by check mark whether the Registrant (1) has filed all annual,
quarterly and other reports required to be filed with the Commission during
the preceding 12 months and (2) has been subject to the filing requirements
for at least the past 90 days.
Yes X No
--- ---
The number of Registrant's shares outstanding as of the close of the period
covered by this report is as follows:
Number Outstanding at
Title of class March 31, 1995
-------------- ---------------------
Class A Common Shares 1,907,989
$1.00 per share
<PAGE> 2
SOUTHERN SECURITY LIFE INSURANCE COMPANY
Part I
FINANCIAL INFORMATION
INDEX
ITEM 1
Page
FINANCIAL STATEMENTS
--------------------
Balance sheets - December 31, 1994 and
March 31, 1995 3-4
Unaudited Statements of Income and Retained
Earnings - Three Months Ended March 31,
1995 and 1994 5
Shareholders' Equity 6
Unaudited Statement of Cash Flows - March 31,
1995 and 1994 7-8
Unaudited Notes to Financial Statements 9-31
ITEM 2
Management's Discussion and Analysis of the
Unaudited Statements of Income 32-40
March 31, 1995
Signature Page 41
<PAGE> 3
FINANCIAL STATEMENTS
SOUTHERN SECURITY LIFE INSURANCE COMPANY
BALANCE SHEETS
MARCH 31, 1995 AND DECEMBER 31, 1994
<TABLE>
<CAPTION>
ASSETS
Unaudited Audited
March 31, December 31,
1995 1994
--------- ------------
<S> <C> <C>
Investments (Note 3):
Fixed maturities held to maturity
(market value $12,474,924 at
December 31, 1994 and $13,130,216
at March 31, 1995 13,472,028 $12,816,337
Securities available for sale:
Fixed maturities at the fair value
at March 31, 1995 and December 31, 1994
(cost of $20,984,426 at March 31, 1995
and $20,015,825 at December 31, 1994
respectively) 20,281,628 18,641,197
Equity securities (cost, $1,267,852 and
$1,369,028 March 31,1995 and December
31, 1994, respectively) 1,364,256 1,380,761
Policy and student loans 5,341,981 8,866,968
Short-term investments 1,835,460 1,875,758
Other Invested Assets 30,707 31,054
----------- -----------
$42,326,060 $43,612,075
Cash & Cash Equivalents $ 2,376,110 $ 638,079
Accrued investment income 666,871 604,851
Deferred policy acquisition costs (Note 4) 19,735,672 20,104,624
Policyholders' account balances on
deposit with reinsurer (note 7) 8,250,961 8,098,655
Reinsurance receivable (note 7) 431,087 323,184
Due from affiliated insurance agency (Note 11) 12,418 10,419
Receivables:
Agent balances 266,143 521,076
Other 515,944 333,721
Refundable income taxes 101,178 114,216
Property and equipment at cost, (Note 5) 2,908,617 2,824,170
---------- ----------
Total Assets $77,591,061 $77,185,070
========== ==========
</TABLE>
<PAGE> 4
SOUTHERN SECURITY LIFE INSURANCE COMPANY
BALANCE SHEETS
MARCH 31, 1995 AND DECEMBER 31, 1994
<TABLE>
<CAPTION>
LIABILITIES AND SHAREHOLDERS' EQUITY
Unaudited Audited
March 31, December 31
1995 1994
----------- -----------
<S> <C> <C>
Liabilities:
Policy liabilities and accruals:
(Notes 6 and 7)
Future policy benefits $ 1,000,076 $ 1,041,645
Policyholder's account balances 48,680,872 47,618,490
Unearned premiums 10,138,417 10,416,064
Other policy claims and benefits payable 506,563 297,376
Other policyholders funds, dividend and
endowment accumulations 52,907 55,375
Funds held in reinsurance treaties with
unauthorized reinsurers (note 7) 767,030 700,701
Note payable (Note 8) - 891,823
Note payable to related party (note 9) 1,000,000 1,000,000
Due to affiliated insurance agency
(Note 11) - 225,213
Other liabilities 1,453,107 1,819,858
Deferred income taxes (Note 10) 793,493 474,000
---------- ----------
$64,392,465 $64,540,545
---------- ----------
Shareholders' equity (Notes 2, 3 and 12):
Common stock, $1 par, authorized
2,000,000 shares; issued and
outstanding 1,907,989 shares $ 1,907,989 $ 1,907,989
Capital in excess of par 4,011,519 4,011,519
Outstanding agents' incentive stock
bonus (note 12) -
Unrealized appreciation (depreciation)
of equity securities available for
sale (333,145) (518,535)
Retained earnings 7,612,233 7,243,552
----------- ----------
13,198,596 12,644,525
Commitments and contingencies
(notes 7, and 14) - -
----------- ----------
$ 77,591,061 $ 77,185,070
----------- ----------
See notes to financial statements.
</TABLE>
<PAGE> 5
SOUTHERN SECURITY LIFE INSURANCE COMPANY
STATEMENTS OF INCOME AND RETAINED EARNINGS
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
<TABLE>
<CAPTION>
THREE MONTHS
ENDED MARCH 31,
1995 1994
----------------------
<S> <C> <C>
Revenues:
Premium income $ 2,704,538 $ 2,818,171
Less reinsurance ceded ( 526,474) ( 678,227)
---------- ----------
Net premium income 2,178,064 2,139,944
Net investment income (Notes 3 and 8) 772,643 840,737
Realized gain (loss) on investments
(Note 3) ( 7,850) 18,429
---------- ----------
$ 2,942,857 $ 2,999,110
Benefits, losses & expenses:
Annuity, death and other benefits 1,065,585 668,876
Decrease in future policy benefits ( 41,569) ( 12,079)
Amortization of deferred policy
acquisitions costs (Note 4) 660,795 1,112,180
Operating Expenses (Note 11) 645,656 798,563
Interest expense with related party
(Note 9) 22,500 22,500
---------- ----------
$ 2,352,967 $ 2,590,040
---------- ----------
Income before income taxes 589,890 409,070
Income tax expense (benefit) (Note 10) 221,209 151,356
---------- ----------
Net income $ 368,681 $ 257,714
---------- ----------
Retained Earnings, beginning 7,243,552 6,229,573
---------- ----------
Retained Earnings, ending 7,612,233 6,487,287
---------- ----------
Earnings per share, based on
1,907,989 weighted average shares
outstanding in 1994 $ .19 .13
========== ===========
See notes to financial statements.
</TABLE>
<PAGE> 6
SOUTHERN SECURITY LIFE INSURANCE COMPANY
STATEMENTS OF SHAREHOLDERS' EQUITY
PERIODS ENDED MARCH 31, 1995, DECEMBER 31, 1994, AND 1993
<TABLE>
<CAPTION>
Unrealized
appreciation
(depreciation) Agents
Capital of equity Incentive
Common stock in excess security Stock Retained
Shares Amount of par investments Bonus earnings
--------- ---------- ---------- ---------- --------- ---------
<S> <C> <C> <C> <C> <C> <C>
Balances,
December 31,
1992 1,844,694 $1,844,694 3,918,292 64,633 - 5,524,921
Net income for
the year - - - - - 704,652
Stock bonus - - - - 125,000 -
Unrealized
appreciation
of equity
security
investments - - - 55,909 - -
--------- ---------- ---------- ---------- --------- ---------
Balances,
December
31, 1993 1,844,694 1,844,694 3,918,292 120,542 125,000 6,229,573
--------- ---------- --------- ---------- --------- ---------
Capital Stock
issued 63,295 63,295 93,227 - ( 125,000)
Net income for
the year - - - - - 1,013,979
Unrealized
depreciation
of securities
available
for sale
investments - - - (639,077) - -
-------- ---------- ---------- ---------- --------- ---------
Balances,
December
31, 1994 1,907,989 $1,907,989 4,011,519 (518,535) - 7,243,552
--------- ---------- --------- ---------- --------- ---------
Capital Stock
issued
Net income for
the year to
date - - - - - 368,681
Unrealized
depreciation
of securities
available
for sale
investments - - - 185,390 - -
--------- ---------- ---------- ---------- --------- ---------
Balances,
March 31,
1995 1,907,989 $1,907,989 4,011,519 ( 333,145) - 7,612,233
========= ========== ========= ========== ========= =========
</TABLE>
<PAGE> 7
SOUTHERN SECURITY LIFE INSURANCE COMPANY
STATEMENTS OF CASH FLOWS
FOR THREE MONTHS ENDED MARCH 31, 1995 AND 1994
INCREASE (DECREASE) IN CASH
<TABLE>
<CAPTION>
1995 1994
----------- ---------
<S> <C> <C>
Cash flows provided by (used in)
operating activities:
Net income (including net realized
gains and losses on investments) $ 368,681 $257,714
Adjustments to reconcile net
income to net cash provided by
(used in) operating activities:
Depreciation 32,130 37,612
Net realized (gains) or
losses on investments 11,944 18,429
Deferred income taxes 319,493
Amortization of deferred
policy acquisition costs 969,747 1,187,180
Acquisition costs deferred ( 600,795) (1,093,659)
Change in assets and liabilities
affecting cash provided by
operations:
Accrued investment income ( 62,020) (867,938)
Due from affiliated insurance
agency ( 1,999)
Accounts receivable 85,748 474,213
Other policy claims and
future benefits payable 167,618 ( 114,680)
Reinsurance Receivable ( 107,903) ( 54,580)
Policyholders' Account
Balances 604,545 607,481
Funds held under
reinsurance 66,329 38,928
Unearned premiums ( 277,647) 148,916
Dividend and endowment
accumulations ( 2,468) 1,397
Payable to affiliated
insurance agent ( 225,213)
Income tax payable 206,208 ( 133,970)
Other liabilities ( 817,618) (1,679,148)
Other policyholders'
funds
----------- -----------
Net cash provided by (used in)
operating activities 736,780 (1,172,105)
</TABLE>
(continued)
<PAGE> 8
SOUTHERN SECURITY LIFE INSURANCE COMPANY
STATEMENTS OF CASH FLOWS (CONTINUED)
FOR THREE MONTHS ENDED MARCH 31, 1995 AND 1994
INCREASE (DECREASE) IN CASH
<TABLE>
<CAPTION>
1995 1994
----------- ----------
<S> <C> <C>
Cash flows from (used in) investing
activities:
Purchase of investments (2,602,149) ( 5,907,944)
Proceeds from maturity of held to
maturity securities 336,070
Proceeds from maturity of available
for sale securities 25,128
Proceeds from sale of available for
sale securities
Proceeds from sales of investments 135,323 1,150,212
Proceeds from maturities of investments
Net change in policy and student loans 3,524,988 19,516,152
Net change in short term investments 40,298
Acquisition of property and equipment ( 116,774) -
----------- ----------
Net cash provided by (used in)
investing activities 1,342,884 14,758,420
----------- ----------
Cash flows from financing
activities:
Receipts from universal life and
certain annuity policies credited
to policyholder account balances 1,416,328 1,546,967
Return of policyholder account
balances on universal life and
certain annuity policies (1,110,797) ( 798,413)
Proceeds from short-term
borrowings 1,000,000 2,561,932
Repayment of short-term
borrowings (1,891,823) 12,000,000
---------- ----------
Net cash provided by financing
activities ( 586,292) ( 8,689,514)
---------- -----------
Increase (decrease) in cash 1,493,372 4,896,801
Cash and cash equivalents at
beginning of year 882,737 89,461
----------- ----------
Cash and cash equivalents at
end of quarter $2,376,109 $ 4,986,262
=========== ==========
See notes to financial statements.
</TABLE>
<PAGE> 9
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
1. Nature of business and summary of significant accounting policies
-----------------------------------------------------------------
(a) Nature of Business
----------------------
The primary business purpose of Southern Security Life Insurance Company
(the "Company") is the issuance of long duration universal life insurance
contracts. Prior to 1986, the Company's business included traditional
whole life and annuity contracts. The majority of the Company's business
is conducted in the states of Florida (50%), Georgia (15%) and Texas
(11%). None of the remaining eight states in which the Company is
licensed to conduct business account for over 10% of the Company's total
business.
(b) Basis of Financial Statements
---------------------------------
The financial statements have been prepared on the basis of generally
accepted accounting principles ("GAAP"), which vary from reporting
practices prescribed or permitted by regulatory authorities.
(c) Investments
---------------
Effective January 1, 1994, the Company adopted Statement of Financial
Accounting Standards No. 115 ("SFAS 115") "Accounting for Certain
Investments in Debt and Equity Securities." SFAS 115 requires that
investments in all debt securities and those equity securities with
readily determinable market values be classified into one of three
categories: held-to-maturity, trading or available-for-sale.
Classification of investments is based upon management's current intent.
Debt securities which management has a positive intent and ability to
hold until maturity are classified as securities held-to-maturity and are
carried at amortized cost. Unrealized holding gains and losses on
securities held-to-maturity are not reflected in the financial
statements. Debt and equity securities that are purchased for short-term
resale are classified as trading securities. Trading securities are
carried at fair value, with unrealized holding gains and losses included
in earnings. All other debt and equity securities not included in the
above two categories are classified a securities available-for-sale.
Securities available-for-sale are carried at fair value, with unrealized
holding gains and losses reported as a separate component of
stockholders' equity, net of tax and a valuation allowance against
deferred acquisition costs. At December 31, 1994, the Company did not
have any investments categorized as trading securities. Adoption of this
statement had no effect on the income of the Company.
Prior to January 1, 1994, the Company classified investments in fixed
maturity securities, in accordance with emerging practice for financial
<PAGE> 10
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
1. Nature of business and summary of significant accounting policies
-----------------------------------------------------------------
(continued)
-----------
institutions. Fixed maturity securities that the Company had the ability
and intent to hold until maturity were classified as fixed maturities
held to maturity and were carried at amortized cost. Fixed maturity
securities which may have been sold prior to maturity due to changes in
interest rates, prepayment risks, liquidity needs, tax planning purposes
or other similar factors, were classified as securities available for
sale, and were carried at the lower of aggregate amortized cost or
market. If the aggregate market value for fixed maturities available for
sale was less than the aggregate amortized cost of such securities, the
excess was an unrealized loss which was reported net of income taxes in
a separate component of shareholders' equity along with the change in
unrealized gains or losses on equity securities also shown net of income
taxes.
The Company's carrying value for investments in the held-to-maturity and
available-for-sale categories is reduced to its estimated realizable
value if a decline in the market value is deemed other than temporary.
Such reductions in carrying values are recognized as realized losses and
charged to income.
Interest on fixed maturities and short-term investments is credited to
income as it accrues on the principal amounts outstanding adjusted for
amortization of premiums and discounts computed by the scientific method,
which approximates the effective yield method. Realized gains and loses
on disposition of investments are included in net income. The cost of
investments sold is determined on the specific identification method.
Dividends are recorded as income on the ex-dividend dates.
Policy loans and student loans are carried at the unpaid principal
balance, less any amounts deemed to be uncollectible. No policy loans are
made for amounts in excess of the cash surrender value of the related
policy. Accordingly, policy loans are fully collateralized by the
related liability for future policy benefits for traditional insurance
policies and by the policyholders' account balance for interest sensitive
policies.
(d) Cash and Cash Equivalents
-----------------------------
For purposes of the statements of cash flows, the Company considers all
highly liquid debt instruments purchased with an original maturity of one
month or less to be cash equivalents.
<PAGE> 11
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
1. Nature of business and summary of significant accounting policies
-----------------------------------------------------------------
(continued)
-----------
(e) Deferred Policy Acquisition Costs
-------------------------------------
The costs of acquiring new business, net of the effects of reinsurance,
principally commissions and those home office expenses that tend to vary
with and are primarily related to the production of new business, have
been deferred. Deferred policy acquisition costs applicable to non-
universal life policies are being amortized over the premium-paying
period of the related policies in a manner that will charge each year's
operations in direct proportion to the estimated receipt of premium
revenue over the life of the policies. Premium revenue estimates are made
using the same interest, mortality and withdrawal assumptions as are used
for computing liabilities for future policy benefits. Acquisition costs
relating to universal life policies are being amortized at a constant
rate based on the present value of the estimated gross profit amounts
expected to be realized over the life of the policies.
(f) Depreciation
----------------
Depreciation is being provided on the straight-line method over the
estimated useful lives of the assets.
(g) Future Policy Benefits
--------------------------
The liability for future policy benefits has been provided on a net level
premium basis utilizing estimated investment yields, withdrawals,
mortality and other assumptions that were appropriate at the time the
policies were issued. Such estimates are based upon industry data and
the Company's past experience as adjusted to provide for possible adverse
deviation from the estimates.
(h) Recognition of Premium Revenue and Related Costs
----------------------------------------------------
Premiums are recognized as revenue as follows:
- Universal life policies - premiums received from policyholders are
reported as deposits. Cost of insurance and expense charges, which are
charged against the policyholder account balance, are recognized as
revenue as earned. Amounts assessed against the policyholder account
balance that represent compensation to the Company for services to be
provided in future periods are reported as unearned revenue and
recognized in income using the same assumptions and factors used to
<PAGE> 12
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
1. Nature of business and summary of significant accounting policies
-----------------------------------------------------------------
continued
---------
amortize acquisition costs capitalized.
- Annuity contracts with flexible terms - premiums received from
policyholders are reported as deposits.
- All other policies - recognized as revenue over the premium paying
period.
(i) Reinsurance
---------------
Statement of Financial Accounting Standards ("SFAS") No. 113, "Accounting
and Reporting for Reinsurance of Short-Duration and Long-Duration
Contracts," is effective for fiscal years beginning after December 15,
1992. SFAS No. 113, which eliminated net reporting of reinsurance amounts
in the balance sheet, provides disclosure requirements and guidance on
assessing transfer of risk in insurance contracts that apply to ceding
and assuming entities and guidance with regard to gain recognition. The
Company adopted this pronouncement in 1993.
(j) Income Taxes
----------------
In February 1992, the Financial Accounting Standards Board issued SFAS
No. 109, "Accounting for Income Taxes". Under SFAS No. 109 deferred tax
assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which those
temporary differences are expected to be recovered or settled. Under SFAS
No. 109, the effect on deferred tax assets and liabilities of a change
in tax rates is recognized in income in the period that includes the
enactment date.
The Company adopted SFAS No. 109 in 1992 and has applied the provisions
of SFAS No. 109 retroactively to January 1, 1991.
(k) Earnings Per Share
----------------------
Earnings per share are computed based on weighted average outstanding
shares for each year.
<PAGE> 13
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
1. Nature of business and summary of significant accounting policies
-----------------------------------------------------------------
continued
---------
(l) Reclassification
--------------------
Certain amounts presented in the 1992 and 1993 financial statements have
been restated to conform to the 1994 presentation.
2. Basis of Financial Statements
-----------------------------
The more significant generally accepted accounting principles applied in
the preparation of financial statements that differ from life insurance
statutory accounting practices prescribed or permitted by regulatory
authorities (which are primarily designed to demonstrate solvency) are as
follows:
a. Costs of acquiring new business are deferred and amortized, rather
than being charged to operations as incurred.
b. The liability for future policy benefits and expenses is based on
conservative estimates of expected mortality, morbidity, interest,
withdrawals and future maintenance and settlement expenses, rather than
on statutory rates for mortality and interest.
c. The liability for policyholder funds associated with universal life
and certain annuity contracts are based on the provisions of Statement of
Financial Accounting Standards Statement No. 97, rather than on the
statutory rates for mortality and interest.
d. Investments in securities are reported as described in Note 1, rather
than in accordance with valuations established by the National
Association of Insurance Commissioners ("NAIC"). Pursuant to NAIC
valuations, bonds eligible for amortization are reported at amortized
value; other securities are carried at values prescribed by or deemed
acceptable by NAIC including common stocks, other than stocks of
affiliates, at market value.
e. Deferred income taxes, if applicable, are recognized for future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective
tax bases.
f. The statutory liabilities for the asset valuation reserve and interest
maintenance reserve have not been provided in the financial statements.
<PAGE> 14
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
2. Basis of financial statements (continued)
-----------------------------------------
g. Certain assets, principally receivables from agents and equipment, are
reported as assets rather than being charged directly to surplus.
h. Expenses attributable to the public offering of the common shares have
been reclassified from retained earnings to capital in excess of par.
i. Realized gains or losses on the sale or maturity of investments are
included in the statement of income and not recorded net of taxes and
amounts transferred to the interest maintenance reserve as required by
statutory accounting practices.
j. Certain proceeds from a note payable (note 9) that are treated as
shareholder's equity for statutory purposes are treated as a liability
under generally accepted accounting principles.
A reconciliation of net income (loss) for the years ended December 31,
1994, 1993 and 1992 and shareholders' equity as of December 31, 1994 and
1993 between the amounts reported on a statutory basis and the related
amounts presented on the basis of generally accepted accounting
principles is as follows:
<PAGE> 15
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
<TABLE>
<CAPTION>
Shareholders'
Net Income (Loss) Equity
Ended December 31, December 31,
1994 1993 1992 1994 1993
---------- ---------- --------- ----------- -----------
<S> <C> <C> <C> <C> <C>
As reported
on a
statutory
basis $ 55,816 195,794 2,039,144 8,759,282 8,540,689
---------- ---------- ---------- ---------- -----------
Adjustments:
Deferred
policy
acquisition
costs, net 724,549 152,801 (1,991,046) 20,104,624 18,279,497
Future policy
benefits,
unearned
premiums and
policyholders'
funds 586,243 189,956 781,660 (14,632,156) (14,592,689)
Deferred
income taxes ( 430,000) 142,000 705,400 ( 474,000) ( 364,000)
Asset valuation
reserve - - - 481,454 461,424
Interest main-
tenance reserve ( 4,092) 52,501 154,639 203,048 207,140
Non-admitted
assets - - - 431,092 861,468
Unrealized
losses - SFAS
115 - - - ( 1,374,628) -
Capital and
surplus note - - - (1,000,000) (1,000,000)
Other
adjustments,
net 81,463 (28,400) 80,403 145,809 ( 155,428)
---------- ---------- ---------- ---------- -----------
Net increase
(decrease) 958,163 508,858 (268,944) 3,885,243 3,697,412
---------- ---------- ---------- ----------- -----------
As reported on a
GAAP basis $1,013,979 704,652 1,770,200 12,644,525 12,238,101
========= ========== ========== =========== ===========
</TABLE>
Under applicable laws and regulations, the Company is required to
maintain minimum surplus as to policyholders, determined in accordance
with regulatory accounting practices, in the aggregate amount of
approximately $1,600,000.
The payment of dividends by the Company is subject to the regulation of
the State of Florida Department of Insurance. A dividend may be declared
and paid without prior Florida Insurance Commissioner's approval if the
dividend is equal to or less than the greater of: (a) 10% of the
<PAGE> 16
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
2. Basis of financial statements (continued)
-----------------------------------------
Company's surplus as to policyholder's derived from realized net
operating profits on its business and net realized capital gains; or (b)
the Company's entire net operating profits and realized net capital gains
derived during the immediately preceding calendar year, if the Company
will have surplus as to policyholders equal to or exceeding 115% of the
minimum required statutory surplus as to policyholders after the dividend
is declared and paid. As a result of such restrictions, the maximum
dividend payable by the Company during 1995 without prior approval is
approximately $50,000.
The Risk-Based Capital ("RBC") for Life and/or Health Insurers Model Act
(the "Model Act") was adopted by the National Association of Insurance
Commissioners (NAIC) in 1992. The main purpose of the Model Act is to
provide a tool for insurance regulators to evaluate the capital of
insurers. Based on calculations using the appropriate NAIC formula, the
Company exceeded the RBC requirements at December 31, 1994.
3. Investments
-----------
(a) Equity Securities and Fixed Maturities
------------------------------------------
Equity securities consist of $1,380,761 and $1,127,990 of common stock
at December 31, 1994 and 1993, respectively.
Unrealized (depreciation) appreciation in investments in equity
securities for the years ended December 31, 1994, 1993 and 1992 is
$(108,809), $55,909 and $2,135, respectively.
The amortized cost and estimated fair values of investments in debt
securities are as follows:
<PAGE> 17
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
3. Investments (continued)
-----------------------
<TABLE>
<CAPTION>
Gross Gross Estimated
Amortized Unrealized Unrealized Market
Cost Gains Losses Value
--------- ---------- ---------- ---------
<S> <C> <C> <C> <C>
December 31, 1994:
Held to maturity:
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies
(guaranteed) $ 2,837,876 - 45,876 2,792,000
Corporate securities 7,848,160 14,550 254,757 7,607,953
Special revenue and
special assessment
obligations and all
nonguaranteed obli-
gations of agencies and
authorities of govern-
ments and their political
political subdivisions 2,130,301 - 55,330 2,074,971
----------- ------- --------- ----------
12,816,337 14,550 355,963 12,474,924
----------- ------- --------- ----------
Available for sale:
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies
(guaranteed) 15,340,641 - 1,014,641 14,326,000
Corporate securities 3,927,987 26,811 386,798 3,568,000
Special revenue and
special assessment
obligations and all
nonguaranteed obli-
gations of agencies and
authorities of govern-
ments and their political
subdivisions 747,197 - - 747,197
---------- ------- --------- ----------
20,015,825 26,811 1,401,439 18,641,197
---------- ------- --------- ----------
$32,832,162 41,361 1,757,402 31,116,121
========== ======= ========= ==========
</TABLE>
<PAGE> 18
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
3. Investments (continued)
-----------------------
<TABLE>
<CAPTION>
Gross Gross Estimated
Amortized Unrealized Unrealized Market
Cost Gains Losses Value
--------- ---------- ---------- ---------
<S> <C> <C> <C> <C>
December 31, 1993:
Held to maturity:
U.S. Treasury securities
and obligations of
U.S. government corpora-
tions and agencies
(guaranteed) 2,846,630 219,370 - 3,066,000
Corporate securities 3,868,508 240,928 - 4,109,436
Special revenue and
special assessment
obligations and all
nonguaranteed obligations
of agencies and
authorities of govern-
ments and their political
subdivisions 1,474,122 2,149 - 1,476,271
---------- ------- ------ ----------
8,189,260 462,447 - 8,651,707
Available for sale:
U.S. Treasury
securities and
obligations of U.S.
government corporations
and agencies (guaranteed) 8,036,968 301,361 24,329 8,314,000
Corporate securities 5,629,107 89,272 10,379 5,708,000
Special revenue and
special assessment
obligations and all
nonguaranteed
obligations of agencies
and authorities of
governments and their
political subdivisions 1,331,683 - - 1,331,683
---------- ------- ------ ----------
14,997,758 390,633 34,708 15,353,683
---------- ------- ------ ----------
$23,187,018 853,080 34,708 24,005,390
========== ======= ====== ==========
</TABLE>
Unrealized (depreciation) appreciation of fixed maturities for years
ending December 31, 1994, 1993 and 1992 is $(2,534,413), $351,427 and
$212,665 respectively.
<PAGE> 19
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
3. Investments (continued)
-----------------------
The amortized cost and estimated fair value of fixed maturities,
excluding mortgage backed securities, at December 31, 1994, by
contractual maturity, are shown below. Expected maturities will differ
from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment
penalties.
Estimated Amortized
Year of Maturity Cost Market Value
---------------- ------------------- ------------
1995 $ 250,416 $ 247,500
1996-1999 17,893,220 17,122,789
2000-2004 6,974,366 6,501,530
After 2004 4,561,528 4,147,000
---------- ------------
$29,679,530 $ 28,018,819
=========== ============
The Company also invests in mortgage backed securities with amortized
cost totaling $3,152,632 and estimated fair values totaling $3,097,302
that mature at various dates.
Proceeds from sale of equity securities and fixed maturities available
for sale and related realized gains and losses are summarized as follows:
<TABLE>
<CAPTION>
1994 1993 1992
---------- --------- ---------
<S> <C> <C> <C>
Proceeds from sale of
equity securities $ 650,294 670,758 491,719
--------- --------- ---------
Proceeds from sale of
fixed maturities
available for sale $ - 1,821,147 7,385,186
========= ========= =========
Equity securities:
Gross realized gains 67,146 77,341 42,288
Gross realized
(losses) ( 16,474) (53,208) ( 30,527)
Fixed maturities:
Gross realized gains - 70,483 233,153
Gross realized
(losses) - - (54,117)
Other realized (losses) - - (20,842)
--------- --------- ---------
$ 50,672 94,616 169,955
========= ========= =========
</TABLE>
<PAGE> 20
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
3. Investments (continued)
-----------------------
Certain of the fixed maturity securities classified as available for
sale and held to maturity were called during the year ended December
31, 1994 resulting in the following realized gains and losses:
1994 1993
Held to maturity: -------- ---------
Gross realized gains $ - 41,622
Gross realized loss - (2,583)
Available for sale:
Gross realized gains 10,060 15,050
Gross realized loss - (9,720)
------- -------
$ 10,060 $ 44,369
======= =======
(b) Concentrations of credit risk
---------------------------------
At December 31, 1994 and 1993, the Company did not hold any unrated or
less-than-investment grade corporate debt securities. The Company also
invests in subsidized and nonsubsidized student loans totaling $4,837,123
and $21,664,394 at December 31, 1994 and 1993, respectively, which are
guaranteed by the U.S. government. Subsequent to December 31, 1994, all
of these loans were sold at their unpaid principal balance.
(c) Investment Income
---------------------
Net investment income for the years ended March 31, 1995 and 1994
consists of the following:
<TABLE>
<CAPTION>
1995 1994
----------- --------
<S> <C> <C>
Interest:
Fixed maturities $ 579,866 429,851
Policy and student loans 176,367 434,435
Other investments 49,583 35,013
Dividends on equity securities:
Common stock, including mutual fund 5,961 4,664
---------- --------
811,777 903,963
Less investment expenses 39,134 63,226
---------- --------
$ 772,643 840,737
========== ========
</TABLE>
<PAGE> 21
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
3. Investments continued
---------------------
Net investment income for the years ended December 31, 1994, 1993 and
1992 consists of the following:
<TABLE>
<CAPTION>
1994 1993 1992
----------- ---------- ----------
<S> <C> <C> <C>
Interest:
Fixed maturities $ 2,080,464 1,485,217 1,618,395
Policy and student loans 768,631 1,125,035 898,954
Short-term investments 176,941 174,972 205,529
Dividends on equity securities
Common stock, including mutual
fund 24,418 17,230 14,275
---------- ---------- ----------
3,050,454 2,802,454 2,737,153
Less investment expenses 299,683 284,449 291,693
---------- ---------- ----------
$ 2,750,771 2,518,005 2,445,460
========== ========== ==========
</TABLE>
(d) Investments on Deposit
--------------------------
In order to comply with statutory regulations, investments were on
deposit with the Insurance Departments of certain states as follows:
1994 1993
---------- ---------
Florida $ 1,744,017 1,733,163
Alabama 100,000 100,000
South Carolina 305,356 306,000
Georgia 250,000 250,000
Arizona - 199,395
---------- ---------
$ 2,399,373 2,588,558
========== =========
Certain of these assets, totaling approximately $650,000 for each of
the years ended December 31, 1994 and 1993, are restricted for the
future benefit of policyholders in a particular state.
4. Deferred policy acquisition costs
---------------------------------
Deferred policy acquisition costs at December 31, 1994, 1993 and 1992
consist of the following:
<PAGE> 22
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
4. Deferred policy acquisition costs continued
-------------------------------------------
<TABLE>
<CAPTION>
1994 1993 1992
----------- ---------- ----------
<S> <C> <C> <C>
Deferred policy
acquisition costs at
beginning of year $18,279,497 18,126,696 20,117,742
Policy acquisition
costs deferred:
Commissions 2,200,505 3,423,146 5,230,021
Underwriting and
issue costs 1,060,192 1,020,134 1,271,928
Other 706,558 926,392 1,054,929
SFAS 115 1,100,578 - -
----------- ---------- ----------
5,067,833 5,369,672 7,556,878
----------- ---------- ----------
Ceding commission - - (5,136,136)
Amortization of deferred
policy acquisition
costs ( 3,242,706) (5,216,871) (4,411,788)
----------- ---------- ----------
Deferred policy
acquisition costs at
end of year $20,104,624 18,279,497 18,126,696
========== ========== ==========
</TABLE>
5. Property and equipment
----------------------
Property and equipment consists of the following:
<TABLE>
<CAPTION>
March December December
1995 1994 1993
---------- ---------- ----------
<S> <C> <C> <C>
Land $ 982,027 982,027 982,027
Building and improvements 2,150,360 2,049,150 2,049,150
Furniture and equipment 1,033,165 1,025,436 1,045,556
--------- --------- ---------
4,165,552 4,056,613 4,076,733
Less accumulated
depreciation 1,256,935 1,232,443 1,140,669
--------- --------- ---------
$2,908,617 $2,824,170 2,936,064
========= ========= =========
</TABLE>
<PAGE> 23
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
5. Property and equipment continued
--------------------------------
Depreciation expense for the years ended December 31, 1994, 1993 and
1992 totaled $148,355, $163,400, and $160,819, respectively.
6. Future policy benefits
-----------------------
At December 31, 1994 and 1993, future policy benefits, exclusive of
universal life and flexible term annuities consist of the following:
<TABLE>
<CAPTION>
March December December
31, 1995 1994 1993
---------- ---------- ---------
<S> <C> <C> <C>
Life insurance $ 690,827 701,498 726,631
Annuities 301,617 332,490 360,089
Accident & health
insurance 7,632 7,657 7,688
--------- ---------- ---------
Total life
insurance policies $1,000,076 $1,041,645 1,094,408
========= ========= =========
</TABLE>
Life insurance in-force aggregated approximately $1.5 billion and $1.65
billion at December 31, 1994, and 1993, respectively.
Mortality and withdrawal assumptions are based upon the Company's
experience and actuarial judgment with an allowance for possible
unfavorable deviations from the expected experience. The mortality
table used in calculating benefit reserves is the 1965-1970 Basic
Select and Ultimate for males.
For non-universal life policies written during 1983 through 1988,
interest rates used are 8.0 percent for policy years one through five,
decreasing by .1 percent per year for policy years six through twenty,
to 6.5 percent for policy years twenty-one and thereafter. For non-
universal life policies written in 1982 and prior, interest rates vary,
depending on policy type, from 7 percent for all policy years to 6
percent for policy years one through five and 5 percent for years six
and thereafter. For universal life policies written since 1988, the
interest rate used is a 1 percent spread over the credited rate of 8
percent.
<PAGE> 24
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
7. Reinsurance
-----------
The Company routinely cedes and, to a limited extent, assumes reinsurance
to limit its exposure to loss on any single insured. Ceded insurance is
treated as a risk and liability of the assuming companies. As of
December 31, 1994, ordinary insurance coverage in excess of $75,000 is
reinsured; however for some policies previously issued, the first
$30,000, $40,000 or $50,000 was retained and the excess ceded. The
retention limit for some substandard risks is less than $75,000.
Reinsured risks would give rise to liability to the Company only in the
event that the reinsuring company might be unable to meet its obligations
under the reinsurance agreement in force, as the Company remains
primarily liable for such obligations. Under these contracts, the Company
has ceded premium of $585,957 and $510,469 included in reinsurance ceded,
and received recoveries of $514,868 and $405,293 included in annuity,
death and other benefits for the years ended December 31, 1994 and 1993,
respectively.
On December 31, 1992, the Company entered into a reinsurance agreement
ceding an 18% share of all universal life policies in force at December
31, 1992 as a measure to manage the future needs of the Company. The
reinsurance agreement is a co-insurance treaty entitling the assuming
company to 18% of all future premiums, while making the ceding company
responsible for 18% of all future claims and policyholder loans relating
to the ceded policies. In addition, the Company receives certain
commission and expense reimbursements. As the reinsurer is unauthorized
in the State of Florida, assets with a market value totaling an amount
equal to or greater than the balance of policyholders' account balances
less policy loans, on a statutory basis, ceded to the reinsurer are held
in trust for benefit of the Company.
As of December 31, 1992, the Company ceded premiums of $5,240,058, equal
to the 18% of net statutory reserves ceded on the effective date of the
contract. In return, the Company received a commission and expense
allowance of $2,497,370. The effect of this transaction on the financial
statements at and for the year ended December 31, 1992 was as follows:
<PAGE> 25
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
7. Reinsurance continued
---------------------
Establish policyholders' account balances
on deposit with reinsurer $6,108,839
=========
Reduce deferred acquisition costs $5,136,136
=========
Reduce unearned premium $2,409,468
=========
Gain on reinsurance transaction
recognized (1) $ 639,455
=========
(1) The economic gain on the reinsurance transaction amounted to
approximately $1,600,000, however, management deferred approximately
$1,000,000 of the gain against deferred acquisition costs as a provision
for the recoverability of such costs. Based upon management's and
actuarial evaluation of such costs, approximately $500,000 and $300,000
of the amount deferred was amortized against deferred acquisition costs
during 1994 and 1993, respectively.
For the year ended December 31, 1994 and 1993, the Company ceded premiums
of $758,956 and $1,108,916, included in reinsurance ceded and received
recoveries of $386,509 and $504,341, included in annuity, death and other
benefits, respectively. The funds held in reinsurance treaties with
unauthorized reinsurer of $700,701 and $497,874 represent the 18% share
of policy loans ceded to the reinsurer at December 31, 1994 and 1993,
respectively.
8. Notes Payable
-------------
The note payable of $891,823 and $9,438,068 at December 31, 1994, and
1993, respectively, secured by student loans equaling 115% of the unpaid
principal balance, relates to advances under a $15,000,000 line of credit
($14,108,177 available to be drawn at December 31, 1994). The note bears
interest at a variable rate, 6% at December 31, 1994 and matures on
August 18, 1995.
Interest expense relating to these notes payable during the three years
ended December 31, 1994, 1993 and 1992 totaled $60,864, $73,924, and
$30,644, respectively and is included in net investment income.
<PAGE> 26
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
9. Note Payable to Related Party
-----------------------------
Note payable to related party consists of amounts due on demand to
Consolidare Enterprises, Inc., the Company's majority shareholder. The
note proceeds were obtained in December, 1988 and the note qualifies as
shareholders' equity for statutory accounting purposes in accordance with
Section 628.401 of the Florida Statutes. At December 31, 1994, the note
bears interest at 9.0% percent (payable monthly); principal repayment is
contingent upon the Company maintaining statutory surplus in excess of
$1,750,000 and approval in advance by the Florida Department of
Insurance. Interest expense relating to the balance of note payable to
related party during 1994, 1993 and 1992 aggregated $90,000, $90,00, and
$91,250 respectively.
10. Income taxes
------------
As discussed in note 1(j), the Company adopted Statement 109 in 1992
and has applied the provisions of Statement 109 retroactively to
January 1, 1991.
Income taxes for the years ended December 31, 1994, 1993 and 1992 is
summarized as follows:
<TABLE>
<CAPTION>
1994 1993 1992
-------- -------- --------
<S> <C> <C> <C>
Current:
Federal $100,000 129,000 606,000
State - 14,000 50,000
------- ------- -------
100,000 143,000 656,000
------- ------- -------
Deferred:
Federal 387,000 (128,000) (637,400)
State 43,000 ( 14,000) ( 68,000)
------- ------- -------
430,000 (142,000) (705,400)
------- ------- -------
$530,000 1,000 ( 49,400)
======= ======= =======
</TABLE>
<PAGE> 27
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
10. Income taxes continued
----------------------
Income tax expense for the years ended December 31, 1994, 1993 and
1992 differs from "expected" tax (computed by applying the U.S.
federal income tax rate of 35% in 1994 and 34% in 1993 and 1992
to pretax income) as a result of the following:
<TABLE>
<CAPTION>
1994 1993 1992
--------- -------- --------
<C> <C> <C> <C>
Computed "expected" tax
expense $ 541,000 240,000 585,000
Increase (reduction) in
income taxes resulting
from:
Small life insurance
company deduction ( 83,000) (252,100) (715,508)
Changes in the valuation
allowance for deferred tax
assets, allocated to
income tax expense 14,000 49,000 129,000
(Over) under accrual of prior
year expense 29,000 ( 37,000) -
State taxes, net of federal
income tax benefit 28,000 - ( 11,880)
Other, net 1,000 1,100 ( 36,012)
-------- ------- -------
$ 530,000 1,000 ( 49,400)
======== ======= =======
</TABLE>
Under tax laws in effect prior to 1984, a portion of a life insurance
company's gain from operations was not currently taxed but was
accumulated in a memorandum "Policyholders' Surplus Account." As a
result of the Tax Reform Act of 1984, the balance of the Policyholders'
Surplus Account has been frozen as of December 31, 1983 and no
additional amounts will be accumulated in this account. However,
distributions from the account will continue to be taxed, as under
previous law, if any of the following conditions occur:
a. The Policyholders' Surplus exceeds a prescribed maximum, or;
b. Distributions, other than stock dividends, are made to shareholders
in excess of Shareholders' Surplus, as defined by prior law, or;
c. The entity ceases to qualify for taxation as a life insurance
company.
<PAGE> 28
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
10. Income taxes continued
----------------------
At December 31, 1994, the balance of the Policyholders' Surplus account
aggregated approximately $236,000. The Company has not recorded deferred
income taxes totaling approximately $80,000 relating to this amount as
it has no plan to distribute the amounts in Policyholders' Surplus in the
foreseeable future.
The Tax Reform Act of 1986 enacted a new separate parallel tax system
referred to as the Alternative Minimum Tax (AMT) system. AMT is based on
a flat rate applied to a broader tax base. It is calculated separately
from the regular Federal income tax and the higher of the two taxes is
paid. The excess of the AMT over regular tax is a tax credit, which can
be carried forward indefinitely to reduce regular tax liabilities of
future years. In 1994, 1993 and 1992, AMT exceeded regular tax by
$14,000, $49,000, and $129,000, respectively. At December 31, 1994, the
AMT tax credit available to reduce future regular tax totaled $271,000.
The principal elements of deferred income taxes consist of the following:
<TABLE>
<CAPTION>
1994 1993 1992
---------- --------- ---------
<S> <C> <C> <C>
Deferred policy
acquisition costs $ 627,000 (131,000) (940,000)
Future policy benefits ( 42,000) ( 11,000) 258,000
Differences in bases in
investments (197,000) ( 9,000) ( 8,500)
Other 42,000 9,000 ( 14,900)
-------- -------- --------
$ 430,000 (142,000) (705,400)
======== ======== =======
</TABLE>
<PAGE> 29
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
10. Income taxes continued
----------------------
The tax effect of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at
December 31, 1994 and 1993 are presented below:
<TABLE>
<CAPTION>
<S> <C> <C>
1994 1993
---------- ----------
<S>
Deferred tax assets:
Unearned premiums, due to deferral
of "front-end" fee for financial
reporting purposes $3,920,000 $3,900,000
Policy liabilities and accruals,
principally due to adjustments to
reserves for tax purposes 1,800,000 1,778,000
Other 19,000 20,000
Investments 518,000 -
Alternative minimum tax credit
carry forwards 271,000 257,000
---------- ----------
Total gross deferred tax assets 6,528,000 5,955,000
Less valuation allowance (271,000) ( 257,000)
---------- ---------
Net deferred tax assets 6,257,000 5,698,000
---------- ---------
Deferred tax liabilities:
Deferred acquisition costs,
principally due to deferrals
for financial reporting
purposes (6,646,000) (6,019,000)
Other (85,000) (43,000)
---------- ---------
Total gross deferred tax liabilities (6,731,000) (6,062,000)
--------- ---------
Net deferred tax liability $ (474,000) ( 364,000)
========= ==========
</TABLE>
The valuation allowance for deferred tax assets established as of January
1, 1991 was $9,000. The net change in the total valuation allowance for
the years ended December 31, 1994, 1993 and 1992 was an increase of
$14,000, $49,000, and $129,000, respectively.
At December 31, 1991, the Company had fully utilized its net operating
loss carryforwards for "regular" income tax purposes.
<PAGE> 30
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
11. Related party transactions
--------------------------
The Company's general agent, Insuradyne Corporation, is a wholly-owned
subsidiary of Consolidare Enterprises, Inc., which owns approximately
fifty-seven percent (57%) of the Company's outstanding stock. The
balances due (to) from affiliated insurance agency reflected in the
accompanying balance sheets principally represents unearned commission
advances paid to Insuradyne. The Company incurred commission expense to
Insuradyne aggregating $582,059, $910,936, and $1,063,934 in 1994, 1993,
and 1992, respectively. These amounts are included as components of
acquisition costs deferred and related amortization. Insuradyne paid
insurance-related expenses aggregating $192,332, $230,478, and $419,410
in 1994, 1993 and 1992, respectively.
12. Agents' Incentive Stock Bonus Plan
----------------------------------
The Company has an incentive bonus plan for agents that was adopted in
1983 and effective through December 31, 1990. Bonuses granted under the
plan were vesting over a five year period commencing on the fifth
anniversary date of the award. Once vested, the agent had the option to
receive the bonus in cash or shares of common stock. The number of shares
of common stock was determined on the date of the award as the number of
whole shares equal to the award based on the applicable stock price on
that date.
The first awards granted became fully vested during April, 1993. On
November 17, 1993, the Board of Directors approved an amendment to the
plan to provide an early payment option. The agents were given an
increased award in exchange for settling the awards early. As of December
31, 1993, the total award of $128,336, was payable in 63,295 shares of
common stock totaling $125,000 and $3,336 in cash included in other
liabilities, as elected by the agents.
13. New Pronouncements by the Financial Accounting Standards Board
--------------------------------------------------------------
In December 1991, SFAS No. 107, "Disclosures About Fair Value of
Financial Instruments," was issued. SFAS No. 107 was effective for years
ending after December 15, 1993, except for entities, such as the Company,
with less than $150 million in total assets in the applicable 1992
statement of financial position, for which the effective date is fiscal
year ending after December 15, 1995. As required by SFAS No. 107, the
Company will have to disclose the fair value of all financial
instruments, except for those financial instruments specifically
excluded, for which it is practicable.
<PAGE> 31
SOUTHERN SECURITY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
14. Legal proceedings
-----------------
Lawsuits against the Company have arisen in the normal course of the
Company's business. However, contingent liabilities arising from
litigation and other matters are not considered material in relation to
the financial position of the Company.
<PAGE> 32
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
-------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
Overview.
--------
This analysis of the results of operations and financial condition of
Southern Security Life should be read in conjunction with the Selected
Financial Data and Financial Statements and Notes to the Financial
Statements included in this report.
In recent years the Company has primarily issued one type of insurance
product, universal life. Universal life provides insurance coverage with
flexible premiums, within limits, which allow policyholders to accumulate
cash values. These accumulated cash values are credited with tax-deferred
interest, as adjusted by the Company on a periodic basis. Deducted from
these cash accumulations are administrative charges and mortality costs.
At the time of surrender the company also charges surrender fees.
Pursuant to the accounting methods prescribed by Financial Accounting
Standards No. 97, premiums received from policyholders are credited to
policyholder account balances, a liability, rather than income. Revenues
on universal life result from the mortality and administrative fees
charged to the policyholders' balances in addition to surrender charges
assessed at the time of surrender. Interest credited to policyholder
balances is shown as a part of benefit expenses.
Annuity products, of which the Company currently has a small amount, are
recorded in similar fashion to universal life. Considerations received
by the Company are credited to the annuity account balances which are
shown as a liability in the balance sheet. Interest is credited to these
accounts as well and shown as an expense of the Company. Income is
derived from surrender charges.
Another source of income to the Company is investment revenue. The
Company invests those funds deposited by policyholders of universal life
and annuity products in debt and equity securities in order to earn
interest and dividend income, a portion of which is credited back to the
policyholders. Interest rates and maturities play a part in determining
the credited interest rates to policyholders.
In accordance with generally accepted accounting principles, certain
costs directly associated with the issuance of new policies are deferred
and amortized over the lives of the policies in relation to the present
value of the estimated gross profits of those policies. These costs are
defined as deferred policy acquisition costs and are shown in the asset
section of the balance sheet of the Company. Amortization of these
deferred costs is adjusted as the Company revises its current or
estimated future gross profits. As an example, deferred policy acquisi-
tion costs may be amortized more quickly when terminations are greater
than anticipated or when investments are sold at a gain prior to expected
<PAGE> 33
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
-------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
maturity. Mortality experience and interest rate fluctuations from period
to period would also impact the amortization rate of deferred costs.
Product profitability is affected by several different factors such as
mortality experience (actual versus expected experience), interest rate
spreads (excess interest earned over interest credited to policyholders)
and controlling policy acquisition costs and other costs of operation.
The operating results of any one reporting period may be significantly
affected by the level of death or other policyholder benefits incurred
due to the Company's relatively small size.
The following table sets forth certain percentages reflecting financial
data and results of operations (a) for 1994, 1993 and 1992 premium and
investment revenues and (b) for period to period increases and
(decreases).
<TABLE>
<CAPTION>
Relationships to
Total Revenues Period to Period
Periods Ended Increase or
March 31 (Decrease)
----------------------------- -------------------
1995 1994 1993 95-94 94-93
----- ----- ----- ------ ------
<S> <C> <C> <C> <C> <C>
Premium income 74% 70% 74% 2% 6%
Net investment income 26 28 24 (11 ) 33
Other income 2 2 - 50
---- ---- ---- ----- -----
Total Revenues 100% 100% 100% ( 2%) 13%
Losses, claims and
loss adjustment
expenses 35% 22% 21% 56% 17%
Acquisition costs 22 37 47 (41 ) 11%
Other operating
costs and
expenses 23 27 24 (19 ) 30%
---- ---- ---- ----- ----
Total Expenses 80% 86% 92% ( 9%) 7%
Income before income
taxes 20% 14% 8% 44% 87%
Provision for
taxes 7 5 3 46 103%
----- ------ ----- ----- -----
Net Income 13% 9% 5% 43% 78%
</TABLE>
<PAGE> 34
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
--------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
Income
New business written was 189, 330 and 562 million dollars in face value
for 1994, 1993 and 1992 respectively. New business written declined in
1994 as did the total volume of insurance in force. This decline was due
primarily to changes in the agency force which resulted in a reduction
in the total number of agents. The year 1994 was one of change and
restructuring for the Company. The development of new products continued
and authorization for release of new products was sought in the states
in which the Company is licensed. Delays in obtaining admission of
products into various states cost the Company anticipated sales as well
as agency forces. New product illustration software was developed to
enable the products to be effectively marketed in those areas the
products are available. The Company is currently developing additional
distribution channels and new markets for its new products. Agent
recruiting efforts have been intensified with the introduction of these
new products.
Premiums for 1994 were recorded at $10.6 million, for 1993 at $12.3
million and for 1992 at $9.9 million. This 13% decrease in premium
income for 1994 can be attributed to a number of factors. The decline
in new business over the past several years and a lesser amount of
insurance in force have generated less revenues in the form of admin-
istrative and mortality fees from the universal life products. However,
the surrender fees associated with these same policies have increased
slightly. Another factor contributing to the decrease is the decline in
the amortization of unearned premium. Unearned premium essentially
represents the excess first year charges in the policy. New business, as
well as experience assumptions, play a part in determining the rate of
amortization utilized.
Increased investment in debt securities throughout the year 1994
attributed to an increase in investment income. At the end of 1993, the
Company had $21.5 million invested in student loans. In early 1994, the
Company sold these loans to the Student Loan Marketing Association
("SLMA") thereby freeing these funds for repayment of a loan with SLMA
and subsequent reinvestment. The Company elected to place these funds
in additional debt securities thereby increasing interest income. While
interest income from student loans dropped significantly, the increased
income from debt securities more than offset this decline. With the
increased fees attached to student loans, the investment expenses
remained about the same for 1994 as in 1993 in spite a smaller amount of
student loans issued. In total, net investment income increased
approximately 10%.
New business is beginning to increase for 1995 and the Company antici-
pates this trend will continue. While premium income was down slightly
as compared with the same quarter 1994, it is expected to exceed prior
<PAGE> 35
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
-------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
year in the year to come as marketing strategies begin to take affect.
While investment income is down from 1994, this is only temporary as
early 1994 received the benefit of the sale of a major portion of the
Company's student loan portfolio. Fixed investments have increased in
light of the available cash for investment, so returns should increase
likewise.
Expenses
Annuity, death and other benefits for 1994 decreased by 13% from those
of 1993 whereas from 1992 to 1993 they rose by 4.9%. The primary reason
for this change is actual death claims. As stated previously, the level
of the death claims may have a significant impact on a given period. The
1994 level, which declined from prior year, represents an actual to
expected death claim ratio of 80%. This means that the level of
mortality actually experienced by the Company was less than that
anticipated by the actuarial assumptions. For the past several years,
the Company's experience has been higher than that of 1994 yet still
below the expected mortality rates used in actuarial assumptions. Most
other benefit expenses for 1994 remained level with those of 1993.
In addition to increased death claims, another factor contributing to the
1993 increase of 4.9% in annuity, death and other benefits would be
universal life surrenders. As universal life products mature, they hold
greater value, so surrenders, while remaining stable in count, may
increase in dollar value. This would also have an impact on the value
of the reserves on these same products.
The amortization of DAC slowed in 1994 as compared to prior years. This
slowing is partially offset by a similar decline in the amortization of
unearned premium, as previously discussed. Here again, the decline in
new business over the past several years in addition to fluctuations in
experience assumptions have an impact on amortization.
Operating expenses for the Company were $3.2 million, $2.8 million and
$2.3 million for 1994, 1993 and 1992 respectively. This 1994 increase
equates to an 11% increase in operating expenses over those of 1993. The
Company has been making every effort to keep operating costs to a
minimum. Most operating costs of the Company have remained level or
declined between 1993 and 1994. During 1994, the Company settled a law-
suit with a former employee of the Company. The cost of the lawsuit as
well as the settlement amount have been expensed in the 1994 statement
of operations and represents a substantial portion of the increase in
administrative costs in 1994 over 1993. The Company has filed a claim for
the recovery of these amounts from its insurance carrier and other
parties.
The 1993 increase would be due in part to increased salaries as well as
<PAGE> 36
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
---------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
increased legal and accounting expenses. Salaries increased in part due
to the change in the compensation package of the President, however,
this was offset by the reduction in the commission rate to the general
agent which previously paid the President overrides. The increase in
legal and accounting expenses can be attributed to a number of issues.
The Company had several legal matter pending which were due to be
resolved in 1994. In addition, the regulatory environment required
increased accounting and actuarial work as well as legal assistance and
interpretation. The largest increase in the tax area was in state income
taxes. The Company has used any remaining tax credit carryforwards and
must now pay state income taxes on an ongoing basis.
Death benefits increased this first quarter 1995 over those of 1994.
However, the second quarter death benefits appear to have declined thus
far this quarter so the Company anticipates this expense leveling out to
prior year rates. Operating expenses are down from the same quarter last
year as the Company has completed several matters of ligation, thus
reducing legal costs. In addition, the Company is continuing to make
every effort to cut costs whenever possible.
Federal Income Taxes
In February 1992, the Financial Accounting Standards Board issued
statement of Financial Accounting Standards No. 109, Accounting for
Income Taxes ("Statement 109"). Statement 109 requires a change from the
deferred method of accounting for income taxes of APB Opinion 11 to the
asset and liability method of accounting for income taxes. Under the
asset and liability method of Statement 109, deferred tax assets and
liabilities are recognized for the future tax consequences attributable
to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Deferred
tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differ-
ences are expected to be recovered or settled. Under Statement 109 the
effect on deferred tax assets and liabilities of a change in tax rates
is recognized in income in the period that includes the enactment date.
Statement 109 recognizes and measures a deferred tax asset based on the
likelihood of realization of a tax benefit in future years allowing
future income to be anticipated (as compared to the previous break even
assumption) in determining if future realization of a tax benefit is more
likely than not. A valuation allowance would be recognized if it is more
likely than not that some portion of the deferred tax asset would not be
realized.
The Company adopted Statement 109 in 1992 and applied the provisions of
Statement 109 retroactively to January 1, 1991.
<PAGE> 37
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
---------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
Assets and Liabilities
Since the Company has only one major product type, the asset/liability
management process is fairly straightforward. The Company's monitoring
process focuses on the management of a variety of risks, including
interest rate risk. Asset/liability studies have indicated that the
Company has a very conservative asset portfolio that provides for the
Company's emerging liabilities. Assets of a longer duration could be a
part of our portfolio, thereby increasing our interest rate spread.
The total of invested assets has declined from the 1993 high of
$49,500,000 to $43,600,000 for 1994. The primary reason for the decline
is the balance of student loans in the Company's portfolio at year end.
On December 31, 1993 the Company had $21,700,000 in student loans. At
that time the Company had a portfolio of non-subsidized student loans
which it had been maintaining for several years, in addition to its
subsidized student loans, which it sells on a regular basis. In February
of 1994, the Company received an offer from SLMA to purchase the non-
subsidized student loan portfolio. The transaction was beneficial to the
Company so the portfolio was sold. The funds from this sale were used to
repay the Company's outstanding debt on its line of credit with SLMA
thereby reducing its liabilities by $9,000,000. The balance of the funds
received from this transaction were reinvested in debt securities of a
longer duration.
The Company recently completed the sale of its student loan portfolio and
the proceeds have not all been reinvested as of first quarter end.
Therefore, the cash balance for first quarter 1995 is higher than usual
and the Company intends for these funds to be invested in fixed income
investments. The balance of the funds were used to pay down our line of
credit with the SLMA, thereby reducing liabilities.
Effective January 1, 1994, the Company adopted Statement of Financial
Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain
Investments in Debt and Equity Securities." SFAS 115 required that
investments in all debt securities and those equity securities with
readily determinable market values be classified into one of three
categories: held-to-maturity, trading or available-for-sale.
Classification of investments is based upon management's current intent.
Debt securities which management has a positive intent and ability to
hold until maturity are classified as securities held-to-maturity and are
carried at amortized cost. Unrealized holding gains and losses on
securities held-to-maturity are not reflected in the financial
statements. Debt and equity securities that are purchased for short-term
resale are classified as trading securities. Trading securities are
carried at market value, with unrealized holding gains and losses
included in earnings. All other debt and equity securities are not
included in the above two categories are classified as securities
<PAGE> 38
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
---------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
available-for-sale. Securities available-for-sale are carried at market
value, with unrealized holding gains and losses reported as a separate
component of stockholders' equity, net of tax and a valuation allowance
against deferred acquisition costs. At December 31, 1994, the Company
did not have any investments categorized as trading securities. Adoption
of this statement had no effect on the income of the company.
Liquidity and Capital Resources
The Company's insurance operations have historically provided adequate
positive cash flow enabling the Company to continue to meet operational
needs as well as increase its investment-grade securities to provide
ample protection for policyholders.
Student loans are a service the Company makes available to the public as
well as an investment. While the Company anticipates the seasonal demand
for student loan funds and the subsequent sale of such loans to SLMA,
there are times when additional funds are required to meet demand for
student loans until such time as the sale thereof to SLMA can be
completed. In 1994, the Company established its line of credit with SLMA
at $15,000,000 in order to meet these seasonal borrowing requirements.
The Company made several draws against this line of credit throughout the
seasonal period. The Company anticipates continued borrowings to be made
through this line of credit with SLMA to the extent that student loan
borrowings are required for 1995. SLMA offers a more competitive rate of
interest on such borrowings than banks. The Company also had a $5,000,000
line of credit with Sun Bank NA in early 1994 and prior years. However,
the Company no longer felt this line necessary so it was not renewed in
1994 for future periods.
<PAGE> 39
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
--------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
The following table displays pertinent information regarding the short-
term borrowings of the Company as they relate to these credit lines:
<TABLE>
<CAPTION>
1994 1993 1993 1992
SLMA SUN BANK SLMA SLMA
============= ============= ============= =============
<S> <C> <C> <C> <C>
Balance
@ Year End $ 891,823.47 $ - $9,438,067.96 $ -
Weighted
Avg. Interest
@ Year End 6.566% - 3.975% -
Maximum
Balance $3,823,957.61 $1,910,000.00 $9,438,067.96 $4,000,000.00
Average
Balance $1,443,478.84 $1,276,666.67 $4,516,551.99 $3,000,000.00
Weighted
Rate for 1994 6.1024% 6.0000% 3.95881% 3.7783%
</TABLE>
The Company has entered into an association with University Support
Services, a non-profit corporation, for the purpose of making more
student loan funds available without increased costs to the Company.
This association helped to make current year borrowings less than
prior year and should reduce future borrowings.
The Risk-Based Capital for Life and/or Health Insurers Model Act (the
"Model Act") was adopted by the National Association of Insurance
Commissioners (NAIC) in 1992. The main purpose of the Model Act is to
provide a tool for insurance regulators to evaluate the capital
resources of insurers as related to the specific risks which they have
incurred and is used to determine whether there is a need for possible
corrective action. The Model Act or similar regulations may have been or
may be enacted by the various states. Management anticipates that the
Model Act ultimately will be enacted by a number of states, including
Florida (the Company's state of domicile). The final legislation in any
particular state may differ from the Model Act, and may differ from any
legislation based on the Model Act as enacted by other states.
The Model Act provides for four different levels of regulatory action,
each of which may be triggered if an insurer's Total Adjusted Capital is
less than a corresponding "level" of Risk-Based Capital ("RBC").
<PAGE> 40
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
--------------------------------------------------------------------
RESULTS OF OPERATIONS.
---------------------
The "Company Action Level" is triggered if an insurer's Total
Adjusted Capital is less the 200% of its "Authorized Control Level
RBC" (as defined in the Model Act), or less than 250% of its
Authorized Control Level RBC and the insurer has a negative trend
("the Company Action Level"). At the Company Action Level, the
insurer must submit a comprehensive plan to the regulatory
authority of its state of domicile which discusses proposed
corrective actions to improve its capital position.
The "Regulatory Action Level" is triggered if an insurer's Total
Adjusted Capital is less than 150% of its Authorized Control Level
RBC. At the Regulatory Action Level, the regulatory authority will
perform a special examination of the insurer and issue an order
specifying corrective actions that must be followed.
The "Authorized Control Level" is triggered if an insurer's Total
Adjusted Capital is less than 100% of its Authorized Control Level
RBC, and at that level the regulatory authority is authorized
(although not mandated) to take regulatory control of the insurer.
The "Mandatory Control Level" is triggered if an insurer's Total
Adjusted Capital is less than 70% of its Authorized Control level
RBC, and at that level the regulatory authority must take
regulatory control of the insurer. Regulatory control may lead to
rehabilitation or liquidation of an insurer.
Based on calculations using the NAIC formula as of December 31, 1994, the
Company was well in excess of all four of the control levels listed.
Except as otherwise provided herein, management believes that cash flow
levels in future periods will be such that the Company will be able to
continue its prior growth patterns in writing life insurance policies,
fund Federally insured student loans and meet normal operating expenses.
The Company recently executed a lease with a new tenant for approximately
5500 square foot of rentable space on the first floor of the office
building. The contract includes the build-out of the space to serve as
a doctor's office. The Company has agreed to cover expenditures of the
build-out and the lessee has agreed to rent the space for a five year
period. The build-out is estimated to have a cost of $107,000. The
Company, at this time, has no other material commitments for capital
expenditures through the balance of this year.
<PAGE> 41
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934,the
Registrant has duly caused this report to be signed on its behalf by the
undersigned duly authorized.
SOUTHERN SECURITY LIFE INSURANCE
COMPANY
BY: /s/ George Pihakis
_______________________________________
George Pihakis
President, Chief Executive Officer
and Director
Date:
MAY 18, 1995 BY: /s/ David C. Thompson
_______________________________________
David C. Thompson
Executive Vice-President, Secretary
Treasurer, Chief Operating Officer
and Director
<TABLE> <S> <C>
<ARTICLE> 7
<S> <C> <C>
<PERIOD-TYPE> 3-MOS YEAR
<FISCAL-YEAR-END> DEC-31-1995 DEC-31-1994
<PERIOD-END> MAR-31-1995 DEC-31-1994
<DEBT-HELD-FOR-SALE> 20,281,628 18,641,197
<DEBT-CARRYING-VALUE> 13,472,028 12,816,337
<DEBT-MARKET-VALUE> 13,130,216 12,474,924
<EQUITIES> 1,364,256 1,380,761
<MORTGAGE> 0 0
<REAL-ESTATE> 0 0
<TOTAL-INVEST> 42,326,060 43,612,075
<CASH> 2,376,110 638,079
<RECOVER-REINSURE> 431,087 323,184
<DEFERRED-ACQUISITION> 19,735,672 20,104,624
<TOTAL-ASSETS> 77,591,061 77,185,070
<POLICY-LOSSES> 1,000,076 1,041,645
<UNEARNED-PREMIUMS> 10,138,417 10,416,064
<POLICY-OTHER> 506,563 297,376
<POLICY-HOLDER-FUNDS> 52,907 55,375
<NOTES-PAYABLE> 1,000,000 1,891,823
<COMMON> 1,907,989 1,907,989
0 0
0 0
<OTHER-SE> 4,011,519 4,011,519
<TOTAL-LIABILITY-AND-EQUITY> 77,591,061 77,185,070
2,178,064 9,299,789
<INVESTMENT-INCOME> 772,643 2,750,771
<INVESTMENT-GAINS> (7,850) 60,732
<OTHER-INCOME> 0 0
<BENEFITS> 1,065,585 4,115,257
<UNDERWRITING-AMORTIZATION> 660,795 3,242,706
<UNDERWRITING-OTHER> 645,656 3,186,386
<INCOME-PRETAX> 589,890 1,543,979
<INCOME-TAX> 221,209 530,000
<INCOME-CONTINUING> 368,681 1,013,979
<DISCONTINUED> 0 0
<EXTRAORDINARY> 0 0
<CHANGES> 0 0
<NET-INCOME> 368,681 1,013,979
<EPS-PRIMARY> .19 .53
<EPS-DILUTED> .19 .53
<RESERVE-OPEN> 0 0
<PROVISION-CURRENT> 0 0
<PROVISION-PRIOR> 0 0
<PAYMENTS-CURRENT> 0 0
<PAYMENTS-PRIOR> 0 0
<RESERVE-CLOSE> 0 0
<CUMULATIVE-DEFICIENCY> 0 0
</TABLE>
