Financial Highlights

Financial Highlights
2018 FQ1 YTD
3/31/2018
2017 FY
12/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
Balance Sheet ($000)
Cash and Cash Equivalents 5,586 6,644 7,368 6,763 6,426
Investments 114,318 114,731 112,657 112,557 109,549
Total Assets 146,074 146,438 148,579 147,841 144,865
Total Policy Reserves 77,250 76,674 76,174 77,043 74,115
Total Liabilities 99,348 98,813 100,527 102,958 102,108
Total Mezzanine Level Items 0 0 0 0 0
Equity Attributable to Parent Company 46,726 47,625 48,052 44,883 42,757
Total Equity 46,726 47,625 48,052 44,883 42,757
Equity before Unrealized Gains 47,083 44,499 46,366 43,423 39,169
Total Equity/ Total Assets(%) 31.99 32.52 32.34 30.36 29.52
Reserves/ Equity(x) 1.65 1.61 1.59 1.72 1.73
Income Statement ($000)
Total Policy Income 15,059 61,163 61,398 59,462 56,653
Net Investment Income 575 3,649 4,059 3,429 3,445
Realized Gain on Securities 81 232 831 536 478
Asset Management and Brokerage Fees 0 0 0 0 0
Total Revenue 15,876 65,640 66,893 64,050 64,392
Total Policy Expense 9,427 42,869 38,847 34,148 30,882
Underwriting & Other Expense 5,515 22,578 22,600 22,163 22,614
Total Expense 15,244 66,754 62,799 57,703 55,017
Net Income 471 (1,203) 3,063 4,697 7,616
Net Income Attributable to Parent 471 (1,203) 3,063 4,697 7,616
Operating Income after Taxes 570 (1,355) 2,414 4,370 7,551
EBITDA 1,034 707 5,749 8,038 11,376
Per Share Information ($)
Basic Book Value per Share 18.53 18.88 19.09 17.86 17.05
Book Value per Share before Unrealized Gains 18.67 17.64 18.42 17.28 15.62
Diluted EPS after Extraordinary 0.19 (0.48) 1.22 1.87 3.04
EBITDA/ Share 0.42 0.28 2.29 3.20 4.54
Operating EPS 0.23 (0.54) 0.96 1.74 3.02
Price/ LTM Operating Earnings(x) NM NM 18.50 8.80 4.50
Common Dividends Declared per Share 0.05 0.20 0.18 0.16 0.12
Dividend Payout Ratio(%) 26.32 NM 14.75 8.56 3.95
EPS after Extra Growth(%) NM NM (34.80) (38.50) 33.30
Profitability (%)
ROAA 1.29 (0.81) 2.03 3.19 5.38
Operating ROAA 1.56 (0.91) 1.60 2.97 5.34
ROAE 3.99 (2.53) 6.36 10.64 20.09
ROATCE 3.99 (2.53) 6.36 10.64 20.09
Operating ROAE 4.83 (2.85) 5.01 9.90 19.92
Investment Yield 2.18 3.21 3.99 3.36 3.50
Combined Ratio 92.70 102.25 94.59 89.95 87.39
P&C Stat Combined Ratio after Dividends NA NA NA NA NA
Reported Medical Care Ratio NA NA NA NA NA
Net Premiums Written/ Avg Equity(x) 1.34 1.29 1.28 1.37 1.54
Growth Rates and Trends (%)
Asset Growth (0.99) (1.44) 0.50 2.05 8.12
Equity Growth (7.55) (0.89) 7.06 4.97 27.74
Net Written Premium Growth (1.61) (0.22) 1.88 3.75 8.17
Recurring Revenue Growth (2.47) (1.87) 4.44 4.77 (0.04)
Net Income Growth NM NM (34.79) (38.33) 34.61
Assets Five-year CAGR 1.32 1.53 2.25 1.55 1.97
Equity Five-year CAGR 9.02 9.51 4.79 0.53 0.76
Revenue Five-year CAGR 2.29 1.98 1.50 (1.59) (0.49)
Net Income Five-year CAGR NM NM NM 7.54 12.51
Miscellaneous ($000)
Net Premiums Written 15,780 61,388 61,525 60,389 58,204
Gross Life Insurance in Force NA 206,826 208,420 208,172 212,068
Total Membership(actual) 0 0 0 0 0
Assets Under Management 0 0 0 0 0
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.
Copyright 2018, © S&P Global Market Intelligence  Terms of Use