Federal life group, inc. (FLF)
Balance Sheet / TTM
Mar'19Dec'18Sep'18Dec'17
Assets
Investments:
Securities available for sale, at fair value:
Fixed maturity securities available for sale, at fair value (amortized cost: 2019, $192,573; 2018, $187,035)

195,753

184,475

181,497

188,452

Equity securities, at fair value

3,806

6,004

6,620

6,209

Policy loans

9,488

9,581

9,599

9,852

Other invested assets

536

202

-

-

Derivative instruments, at fair value

-

-

517

395

Total investments

209,583

200,262

198,233

204,908

Cash and cash equivalents

29,842

33,252

3,466

4,085

Real estate, property and equipment, net

2,093

2,130

-

2,151

Real estate, property and equipment, net

-

-

2,172

-

Accrued investment income

2,069

1,908

1,999

1,886

Accounts receivable

527

498

2,489

538

Reinsurance recoverables

3,521

3,556

3,571

3,727

Prepaid reinsurance premiums

1,467

1,418

1,387

1,358

Deferred policy acquisition costs, net

12,832

13,533

13,617

12,179

Deferred sales inducement costs, net

1,415

1,348

1,192

867

Deferred tax asset, net

-

492

-

458

Deferred tax asset, net

-

-

495

-

Other assets

608

511

249

202

Separate account asset

22,922

20,819

24,434

24,779

Total Assets

286,879

279,727

253,304

257,138

Liabilities
Policy liabilities and accruals
Policyholder account balance

117,995

116,298

115,142

109,823

Future life policy benefits

71,444

71,992

-

71,927

Future life policy benefits

-

-

72,227

-

Future accident and health policy benefits

355

345

343

386

Reserve for deposit type contracts

10,504

10,587

10,885

10,850

Other policyholder funds

998

1,398

3,099

1,970

Unearned revenue

1,342

1,367

1,366

1,387

Deferred reinsurance settlements

2,563

2,641

2,727

2,949

Deferred tax liability, net

79

-

-

-

Taxes payable

-

-

6

7

Promissory note

-

-

1,050

-

Other liabilities

1,513

1,360

999

1,703

Separate account liability

22,922

20,819

24,434

24,779

Total Liabilities

229,715

226,807

232,278

225,781

Equity
Common stock, par value $.01 per share, 4,010,250 shares authorized; issued and outstanding: 2019 - 3,530,250 2018 - 3,530,150

35

35

-

-

Additional paid-in capital

33,110

33,076

-

-

Retained earnings

22,796

21,774

23,165

26,600

Accumulated other comprehensive income (loss)

1,223

-1,965

-2,139

4,757

Total Equity

57,164

52,920

21,026

31,357

Total Liabilities and Equity

286,879

279,727

253,304

257,138