
| CITIZENS, INC. | Exhibit 99.1 | ||||
| CITIZENS, INC. | Exhibit 99.1 | ||||
| CITIZENS, INC. | |||||
| CITIZENS, INC. AND CONSOLIDATED SUBSIDIARIES Consolidated Balance Sheets (Recast for LDTI) | ||||||||||||||
As of (Unaudited, in thousands) | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||
| Assets | ||||||||||||||
| Investments: | ||||||||||||||
| Fixed maturity securities available-for-sale | $ | 1,179,619 | 1,470,617 | |||||||||||
| Equity securities | 11,590 | 14,844 | ||||||||||||
| Policy loans | 78,773 | 80,307 | ||||||||||||
| Other long-term investments | 69,558 | 57,399 | ||||||||||||
| Short-term investments | 1,241 | — | ||||||||||||
| Total investments | 1,340,781 | 1,623,167 | ||||||||||||
| Cash and cash equivalents | 22,973 | 27,294 | ||||||||||||
| Accrued investment income | 17,131 | 16,197 | ||||||||||||
| Reinsurance recoverable | 4,560 | 5,539 | ||||||||||||
| Deferred policy acquisition costs | 162,927 | 152,418 | ||||||||||||
| Cost of insurance acquired | 10,647 | 11,268 | ||||||||||||
| Federal income tax receivable | 601 | 762 | ||||||||||||
| Deferred tax asset, net | — | 5,532 | ||||||||||||
| Property and equipment, net | 12,926 | 14,074 | ||||||||||||
| Due premiums | 11,829 | 10,748 | ||||||||||||
| Other assets | 6,328 | 5,739 | ||||||||||||
| Total assets | $ | 1,590,703 | 1,872,738 | |||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||
| Liabilities: | ||||||||||||||
| Policy liabilities: | ||||||||||||||
| Future policy benefit reserves: | ||||||||||||||
| Life insurance | $ | 1,198,647 | 1,531,711 | |||||||||||
| Accident and health | 767 | 784 | ||||||||||||
| Future policy benefit reserves | 1,199,414 | 1,532,495 | ||||||||||||
| Policyholders' funds: | ||||||||||||||
| Annuities | 121,422 | 109,441 | ||||||||||||
| Dividend accumulations | 41,663 | 37,760 | ||||||||||||
| Premiums paid in advance | 36,384 | 40,690 | ||||||||||||
| Policy claims payable | 9,884 | 14,590 | ||||||||||||
| Other policyholders' funds | 7,501 | 6,740 | ||||||||||||
| Total policyholders' funds | 216,854 | 209,221 | ||||||||||||
| Total policy liabilities | 1,416,268 | 1,741,716 | ||||||||||||
| Commissions payable | 1,967 | 2,285 | ||||||||||||
| Deferred federal income tax liability, net | 3,653 | — | ||||||||||||
| Other liabilities | 41,025 | 28,780 | ||||||||||||
| Total liabilities | 1,462,913 | 1,772,781 | ||||||||||||
| Stockholders' Equity: | ||||||||||||||
| Class A common stock | 268,147 | 265,561 | ||||||||||||
| Class B common stock | 3,184 | 3,184 | ||||||||||||
| Accumulated deficit | 16,309 | (9,698) | ||||||||||||
| Accumulated other comprehensive income (loss): | ||||||||||||||
| Net unrealized gains (losses) on fixed maturity securities, net of tax | (137,044) | (138,989) | ||||||||||||
| Treasury stock, at cost | (22,806) | (20,101) | ||||||||||||
| Total stockholders' equity | 127,790 | 99,957 | ||||||||||||
| Total liabilities and stockholders' equity | $ | 1,590,703 | 1,872,738 | |||||||||||
| CITIZENS, INC. | |||||
| CITIZENS, INC. AND CONSOLIDATED SUBSIDIARIES Consolidated Balance Sheets, Continued Quarterly Summary (Recast for LDTI) | ||||||||||||||
As of (Unaudited, in thousands) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | ||||||||||
| Assets | ||||||||||||||
| Investments: | ||||||||||||||
| Fixed maturity securities available-for-sale | $ | 1,179,619 | 1,161,048 | 1,237,004 | 1,355,410 | |||||||||
| Equity securities | 11,590 | 11,789 | 12,711 | 13,902 | ||||||||||
| Policy loans | 78,773 | 78,085 | 78,586 | 79,345 | ||||||||||
| Other long-term investments | 69,558 | 62,717 | 66,002 | 63,927 | ||||||||||
| Short-term investments | 1,241 | 1,241 | — | — | ||||||||||
| Total investments | 1,340,781 | 1,314,880 | 1,394,303 | 1,512,584 | ||||||||||
| Cash and cash equivalents | 22,973 | 21,007 | 22,407 | 21,298 | ||||||||||
| Accrued investment income | 17,131 | 16,615 | 16,497 | 15,755 | ||||||||||
| Reinsurance recoverable | 4,560 | 3,485 | 3,426 | 3,574 | ||||||||||
| Deferred policy acquisition costs | 162,927 | 159,104 | 156,356 | 153,640 | ||||||||||
| Cost of insurance acquired | 10,647 | 10,822 | 10,988 | 11,139 | ||||||||||
| Tax asset | 601 | — | 204 | 3,851 | ||||||||||
| Property and equipment, net | 12,926 | 13,310 | 13,689 | 14,088 | ||||||||||
| Due premiums | 11,829 | 10,551 | 9,538 | 8,971 | ||||||||||
| Other assets | 6,328 | 6,572 | 6,801 | 5,886 | ||||||||||
| Total assets | 1,590,703 | 1,556,346 | 1,634,209 | 1,750,786 | ||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||
| Liabilities: | ||||||||||||||
| Policy liabilities: | ||||||||||||||
| Future policy benefit reserves: | ||||||||||||||
| Life insurance | $ | 1,198,647 | 1,190,502 | 1,263,346 | 1,380,100 | |||||||||
| Accident and health | 767 | 729 | 745 | 766 | ||||||||||
| Future policy benefit reserves | 1,199,414 | 1,191,231 | 1,264,091 | 1,380,866 | ||||||||||
| Policyholders' funds: | ||||||||||||||
| Annuities | 121,422 | 118,452 | 114,923 | 111,751 | ||||||||||
| Dividend accumulations | 41,663 | 40,483 | 39,622 | 38,575 | ||||||||||
| Premiums paid in advance | 36,384 | 38,437 | 39,636 | 40,433 | ||||||||||
| Policy claims payable | 9,884 | 7,979 | 8,475 | 9,659 | ||||||||||
| Other policyholders' funds | 7,501 | 7,235 | 7,286 | 7,088 | ||||||||||
| Total policyholders' funds | 216,854 | 212,586 | 209,942 | 207,506 | ||||||||||
| Total policy liabilities | 1,416,268 | 1,403,817 | 1,474,033 | 1,588,372 | ||||||||||
| Commissions payable | 1,967 | 1,772 | 1,917 | 1,816 | ||||||||||
| Deferred federal income tax liability, net | 3,653 | 1,992 | — | — | ||||||||||
| Current federal income tax payable | — | 2,254 | 2,167 | — | ||||||||||
| Payable for securities in process of settlement | — | — | 3,291 | 3,815 | ||||||||||
| Other liabilities | 41,025 | 35,466 | 29,477 | 31,307 | ||||||||||
| Total liabilities | 1,462,913 | 1,445,301 | 1,510,885 | 1,625,310 | ||||||||||
| Stockholders' Equity: | ||||||||||||||
| Class A common stock | 268,147 | 267,988 | 267,850 | 267,442 | ||||||||||
| Class B common stock | 3,184 | 3,184 | 3,184 | 3,184 | ||||||||||
| Accumulated deficit | 16,309 | 2,650 | (757) | (3,249) | ||||||||||
| Accumulated other comprehensive income (loss): | ||||||||||||||
| Net unrealized gains (losses) on fixed maturity securities, net of tax | (137,044) | (140,493) | (125,552) | (121,800) | ||||||||||
| Treasury stock, at cost | (22,806) | (22,284) | (21,401) | (20,101) | ||||||||||
| Total stockholders' equity | 127,790 | 111,045 | 123,324 | 125,476 | ||||||||||
| Total liabilities and stockholders' equity | $ | 1,590,703 | 1,556,346 | 1,634,209 | 1,750,786 | |||||||||
| CITIZENS, INC. | |||||
| CITIZENS, INC. AND CONSOLIDATED SUBSIDIARIES Consolidated Statements of Operations and Comprehensive Income (Loss) (Recast for LDTI) | ||||||||||||||
For the Years Ended (Unaudited, in thousands, except share amounts) | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||
| Revenues: | ||||||||||||||
| Premiums: | ||||||||||||||
| Life insurance | $ | 167,586 | 169,801 | |||||||||||
| Accident and health insurance | 1,278 | 1,250 | ||||||||||||
| Property insurance | 4,850 | 3,677 | ||||||||||||
| Net investment income | 65,426 | 61,495 | ||||||||||||
| Investment related gains (losses), net | (10,291) | 10,991 | ||||||||||||
| Other income | 3,675 | 3,332 | ||||||||||||
| Total revenues | 232,524 | 250,546 | ||||||||||||
| Benefits and Expenses: | ||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||
| Claims and surrenders | 119,935 | 119,735 | ||||||||||||
| Increase in future policy benefit reserves | 5,290 | 9,782 | ||||||||||||
| Policyholder liability remeasurement (gain) loss | 2,398 | 1,425 | ||||||||||||
| Policyholders' dividends | 6,013 | 6,180 | ||||||||||||
| Total insurance benefits paid or provided | 133,636 | 137,122 | ||||||||||||
| Commissions | 36,222 | 35,463 | ||||||||||||
| Other general expenses | 45,177 | 43,370 | ||||||||||||
| Capitalization of deferred policy acquisition costs | (24,899) | (22,740) | ||||||||||||
| Amortization of deferred policy acquisition costs | 14,390 | 13,445 | ||||||||||||
| Amortization of cost of insurance acquired | 621 | 757 | ||||||||||||
| Goodwill impairment | — | 12,624 | ||||||||||||
| Total benefits and expenses | 205,147 | 220,041 | ||||||||||||
| Income (loss) before federal income tax | 27,377 | 30,505 | ||||||||||||
| Federal income tax expense (benefit) | 1,370 | (42,201) | ||||||||||||
| Net income (loss) | 26,007 | 72,706 | ||||||||||||
| Basic Earnings Per Share: | ||||||||||||||
| Class A common stock | $ | 0.52 | 1.46 | |||||||||||
| Class B common stock | — | 0.73 | ||||||||||||
| Diluted Earnings Per Share: | ||||||||||||||
| Class A common stock | 0.51 | 1.44 | ||||||||||||
| Class B common stock | — | 0.72 | ||||||||||||
| Other Comprehensive Income (Loss): | ||||||||||||||
| Unrealized gains (losses) on fixed maturity securities: | ||||||||||||||
| Unrealized holding gains (losses) arising during period | (328,673) | (41,123) | ||||||||||||
| Reclassification adjustment for losses (gains) included in net income (loss) | 104 | (243) | ||||||||||||
| Unrealized gains (losses) on fixed maturity securities, net | (328,569) | (41,366) | ||||||||||||
| Change in current discount rate for liability for future policy benefits | 337,776 | 92,396 | ||||||||||||
| Income tax expense (benefit) on unrealized gains (losses) on fixed maturity securities | 7,262 | 1,449 | ||||||||||||
| Other comprehensive income (loss) | 1,945 | 49,581 | ||||||||||||
| Total comprehensive income (loss) | $ | 27,952 | 122,287 | |||||||||||
| CITIZENS, INC. | |||||
| CITIZENS, INC. AND CONSOLIDATED SUBSIDIARIES Consolidated Statements of Operations and Comprehensive Income (Loss), Continued Quarterly Summary (Recast for LDTI) | ||||||||||||||
For the Three Months Ended (Unaudited, in thousands, except share amounts) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | ||||||||||
| Revenues: | ||||||||||||||
| Premiums: | ||||||||||||||
| Life insurance | $ | 46,656 | 42,423 | 40,761 | 37,746 | |||||||||
| Accident and health insurance | 413 | 299 | 280 | 286 | ||||||||||
| Property insurance | 1,182 | 1,153 | 1,183 | 1,332 | ||||||||||
| Net investment income | 17,443 | 16,604 | 15,892 | 15,487 | ||||||||||
| Investment related gains (losses), net | 298 | (4,991) | (5,016) | (582) | ||||||||||
| Other income | 1,265 | 688 | 634 | 1,088 | ||||||||||
| Total revenues | 67,257 | 56,176 | 53,734 | 55,357 | ||||||||||
| Benefits and Expenses: | ||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||
| Claims and surrenders | 33,675 | 30,729 | 27,097 | 28,434 | ||||||||||
| Increase in future policy benefit reserves | 308 | 1,138 | 3,730 | 114 | ||||||||||
| Policyholder liability remeasurement (gain) loss | 1,152 | (89) | 667 | 668 | ||||||||||
| Policyholders' dividends | 1,756 | 1,389 | 1,515 | 1,353 | ||||||||||
| Total insurance benefits paid or provided | 36,891 | 33,167 | 33,009 | 30,569 | ||||||||||
| Commissions | 10,415 | 9,210 | 8,924 | 7,673 | ||||||||||
| Other general expenses | 12,188 | 11,559 | 10,400 | 11,030 | ||||||||||
| Capitalization of deferred policy acquisition costs | (7,562) | (6,372) | (6,184) | (4,781) | ||||||||||
| Amortization of deferred policy acquisition costs | 3,739 | 3,624 | 3,468 | 3,559 | ||||||||||
| Amortization of cost of insurance acquired | 175 | 166 | 151 | 129 | ||||||||||
| Total benefits and expenses | 55,846 | 51,354 | 49,768 | 48,179 | ||||||||||
| Income (loss) before federal income tax | 11,411 | 4,822 | 3,966 | 7,178 | ||||||||||
| Federal income tax expense (benefit) | (2,248) | 1,415 | 1,474 | 729 | ||||||||||
| Net income (loss) | 13,659 | 3,407 | 2,492 | 6,449 | ||||||||||
| Basic Earnings Per Share: | ||||||||||||||
| Class A common stock | $ | 0.27 | 0.07 | 0.05 | 0.13 | |||||||||
| Diluted Earnings Per Share: | ||||||||||||||
| Class A common stock | 0.27 | 0.06 | 0.05 | 0.13 | ||||||||||
| Other Comprehensive Income (Loss): | ||||||||||||||
| Unrealized gains (losses) on fixed maturity securities: | ||||||||||||||
| Unrealized holding gains (losses) arising during period | 12,005 | (88,382) | (119,531) | (132,765) | ||||||||||
| Reclassification adjustment for losses (gains) included in net income (loss) | 26 | 43 | (24) | 59 | ||||||||||
| Unrealized gains (losses) on fixed maturity securities, net | 12,031 | (88,339) | (119,555) | (132,706) | ||||||||||
| Change in current discount rate for liability for future policy benefits | (7,482) | 73,214 | 120,437 | 151,607 | ||||||||||
| Income tax expense (benefit) on unrealized gains (losses) on fixed maturity securities | 1,100 | (184) | 4,634 | 1,712 | ||||||||||
| Other comprehensive income (loss) | 3,449 | (14,941) | (3,752) | 17,189 | ||||||||||
| Total comprehensive income (loss) | $ | 17,108 | (11,534) | (1,260) | 23,638 | |||||||||
| CITIZENS, INC. | |||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||
(In thousands, except per share amounts) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||||||||||
| Net income (loss) | $ | 13,659 | 3,407 | 2,492 | 6,449 | $ | 26,007 | 72,706 | ||||||||||||||||||
| Numerator for Basic Earnings Per Share: | ||||||||||||||||||||||||||
| Net income (loss) allocated to Class A common stock | $ | 13,659 | 3,407 | 2,492 | 6,449 | $ | 26,007 | 72,481 | ||||||||||||||||||
| Net income (loss) allocated to Class B common stock | — | — | — | — | — | 225 | ||||||||||||||||||||
| Net income (loss) | $ | 13,659 | 3,407 | 2,492 | 6,449 | $ | 26,007 | 72,706 | ||||||||||||||||||
| Denominator for Basic Earnings Per Share: | ||||||||||||||||||||||||||
| Weighted average shares of Class A outstanding | 49,946 | 50,075 | 50,373 | 50,236 | 50,139 | 49,664 | ||||||||||||||||||||
| Weighted average shares of Class B outstanding | — | — | — | — | — | 308 | ||||||||||||||||||||
| Total weighted average shares outstanding | 49,946 | 50,075 | 50,373 | 50,236 | 50,139 | 49,972 | ||||||||||||||||||||
| Basic earnings (loss) per share of Class A common stock | $ | 0.27 | 0.07 | 0.05 | 0.13 | $ | 0.52 | 1.46 | ||||||||||||||||||
| Basic earnings (loss) per share of Class B common stock | — | — | — | — | — | 0.73 | ||||||||||||||||||||
| Numerator for Diluted Earnings Per Share: | ||||||||||||||||||||||||||
| Net income (loss) allocated to Class A common stock | $ | 13,659 | 3,407 | 2,492 | 6,449 | $ | 26,007 | 72,484 | ||||||||||||||||||
| Net income (loss) allocated to Class B common stock | — | — | — | — | — | 222 | ||||||||||||||||||||
| Net income (loss) | $ | 13,659 | 3,407 | 2,492 | 6,449 | $ | 26,007 | 72,706 | ||||||||||||||||||
| Denominator for Diluted Earnings Per Share: | ||||||||||||||||||||||||||
| Weighted average shares of Class A outstanding | 50,674 | 50,799 | 51,065 | 50,906 | 50,867 | 50,337 | ||||||||||||||||||||
| Weighted average shares of Class B outstanding | — | — | — | — | — | 308 | ||||||||||||||||||||
| Total weighted average shares outstanding | 50,674 | 50,799 | 51,065 | 50,906 | 50,867 | 50,645 | ||||||||||||||||||||
| Diluted earnings (loss) per share of Class A common stock | $ | 0.27 | 0.06 | 0.05 | 0.13 | $ | 0.51 | 1.44 | ||||||||||||||||||
| Diluted earnings (loss) per share of Class B common stock | — | — | — | — | — | 0.72 | ||||||||||||||||||||
| CITIZENS, INC. | |||||
| Life Insurance | ||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||
(In thousands) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Premiums | $ | 36,192 | 31,696 | 29,834 | 26,931 | $ | 124,653 | 126,058 | ||||||||||||||||||
| Net investment income (loss) | 13,556 | 12,806 | 12,347 | 11,971 | 50,680 | 47,216 | ||||||||||||||||||||
| Investment related gains (losses), net | (182) | (4,367) | (3,984) | (293) | (8,826) | 9,176 | ||||||||||||||||||||
| Other income (loss) | 1,265 | 682 | 633 | 1,088 | 3,668 | 3,362 | ||||||||||||||||||||
| Total revenues | 50,831 | 40,817 | 38,830 | 39,697 | 170,175 | 185,812 | ||||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||||||||||||||
| Claims and surrenders | 27,808 | 24,742 | 21,568 | 21,458 | 95,576 | 91,390 | ||||||||||||||||||||
| Increase in future policy benefit reserves | (914) | 195 | 3,006 | 1,376 | 3,663 | 7,262 | ||||||||||||||||||||
| Policyholder liability remeasurement (gain) loss | 1,179 | (214) | 580 | 414 | 1,959 | 1,390 | ||||||||||||||||||||
| Policyholders' dividends | 1,749 | 1,382 | 1,509 | 1,350 | 5,990 | 6,140 | ||||||||||||||||||||
| Total insurance benefits paid or provided | 29,822 | 26,105 | 26,663 | 24,598 | 107,188 | 106,182 | ||||||||||||||||||||
| Commissions | 6,330 | 5,103 | 4,792 | 3,806 | 20,031 | 18,747 | ||||||||||||||||||||
| Other general expenses | 6,127 | 6,016 | 5,358 | 5,691 | 23,192 | 20,846 | ||||||||||||||||||||
| Capitalization of deferred policy acquisition costs | (5,737) | (4,592) | (4,307) | (3,306) | (17,942) | (16,174) | ||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 3,109 | 3,081 | 2,950 | 3,020 | 12,160 | 11,536 | ||||||||||||||||||||
| Amortization of cost of insurance acquired | 29 | 32 | 38 | 24 | 123 | 150 | ||||||||||||||||||||
| Goodwill impairment | — | — | — | — | — | 12,624 | ||||||||||||||||||||
| Total benefits and expenses | 39,680 | 35,745 | 35,494 | 33,833 | 144,752 | 153,911 | ||||||||||||||||||||
| Income (loss) before federal income tax | $ | 11,151 | 5,072 | 3,336 | 5,864 | $ | 25,423 | 31,901 | ||||||||||||||||||
| Home Service Insurance | ||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||
(In thousands) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Premiums | $ | 12,059 | 12,179 | 12,390 | 12,433 | $ | 49,061 | 48,670 | ||||||||||||||||||
| Net investment income (loss) | 3,578 | 3,527 | 3,283 | 3,244 | 13,632 | 13,224 | ||||||||||||||||||||
| Investment related gains (losses), net | 352 | (462) | (925) | (242) | (1,277) | 618 | ||||||||||||||||||||
| Other income (loss) | — | — | 1 | — | 1 | 7 | ||||||||||||||||||||
| Total revenues | 15,989 | 15,244 | 14,749 | 15,435 | 61,417 | 62,519 | ||||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||||||||||||||
| Claims and surrenders | 5,867 | 5,987 | 5,529 | 6,976 | 24,359 | 28,345 | ||||||||||||||||||||
| Increase in future policy benefit reserves | 1,222 | 943 | 724 | (1,262) | 1,627 | 2,520 | ||||||||||||||||||||
| Policyholder liability remeasurement (gain) loss | (27) | 125 | 87 | 254 | 439 | 35 | ||||||||||||||||||||
| Policyholders' dividends | 7 | 7 | 6 | 3 | 23 | 40 | ||||||||||||||||||||
| Total insurance benefits paid or provided | 7,069 | 7,062 | 6,346 | 5,971 | 26,448 | 30,940 | ||||||||||||||||||||
| Commissions | 4,085 | 4,107 | 4,132 | 3,867 | 16,191 | 16,716 | ||||||||||||||||||||
| Other general expenses | 4,351 | 4,228 | 3,515 | 4,350 | 16,444 | 14,739 | ||||||||||||||||||||
| Capitalization of deferred policy acquisition costs | (1,825) | (1,780) | (1,877) | (1,475) | (6,957) | (6,566) | ||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 630 | 543 | 518 | 539 | 2,230 | 1,909 | ||||||||||||||||||||
| Amortization of cost of insurance acquired | 146 | 134 | 113 | 105 | 498 | 607 | ||||||||||||||||||||
| Total benefits and expenses | 14,456 | 14,294 | 12,747 | 13,357 | 54,854 | 58,345 | ||||||||||||||||||||
| Income (loss) before federal income tax | $ | 1,533 | 950 | 2,002 | 2,078 | $ | 6,563 | 4,174 | ||||||||||||||||||
| CITIZENS, INC. | |||||
| Other Non-Insurance Enterprises | ||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||
(In thousands) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Premiums | $ | — | — | — | — | $ | — | — | ||||||||||||||||||
| Net investment income (loss) | 309 | 271 | 262 | 272 | 1,114 | 1,055 | ||||||||||||||||||||
| Investment related gains (losses), net | 128 | (162) | (107) | (47) | (188) | 1,197 | ||||||||||||||||||||
| Other income (loss) | — | 6 | — | — | 6 | (37) | ||||||||||||||||||||
| Total revenues | 437 | 115 | 155 | 225 | 932 | 2,215 | ||||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||||||||||||||
| Claims and surrenders | — | — | — | — | — | — | ||||||||||||||||||||
| Increase in future policy benefit reserves | — | — | — | — | — | — | ||||||||||||||||||||
| Policyholder liability remeasurement (gain) loss | — | — | — | — | — | — | ||||||||||||||||||||
| Policyholders' dividends | — | — | — | — | — | — | ||||||||||||||||||||
| Total insurance benefits paid or provided | — | — | — | — | — | — | ||||||||||||||||||||
| Commissions | — | — | — | — | — | — | ||||||||||||||||||||
| Other general expenses | 1,710 | 1,315 | 1,527 | 989 | 5,541 | 7,785 | ||||||||||||||||||||
| Capitalization of deferred policy acquisition costs | — | — | — | — | — | — | ||||||||||||||||||||
| Amortization of deferred policy acquisition costs | — | — | — | — | — | — | ||||||||||||||||||||
| Amortization of cost of insurance acquired | — | — | — | — | — | — | ||||||||||||||||||||
| Total benefits and expenses | 1,710 | 1,315 | 1,527 | 989 | 5,541 | 7,785 | ||||||||||||||||||||
| Income (loss) before federal income tax | $ | (1,273) | (1,200) | (1,372) | (764) | $ | (4,609) | (5,570) | ||||||||||||||||||
| Consolidated | ||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||
(In thousands) | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Premiums | $ | 48,251 | 43,875 | 42,224 | 39,364 | $ | 173,714 | 174,728 | ||||||||||||||||||
| Net investment income (loss) | 17,443 | 16,604 | 15,892 | 15,487 | 65,426 | 61,495 | ||||||||||||||||||||
| Investment related gains (losses), net | 298 | (4,991) | (5,016) | (582) | (10,291) | 10,991 | ||||||||||||||||||||
| Other income (loss) | 1,265 | 688 | 634 | 1,088 | 3,675 | 3,332 | ||||||||||||||||||||
| Total revenues | 67,257 | 56,176 | 53,734 | 55,357 | 232,524 | 250,546 | ||||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Insurance benefits paid or provided: | ||||||||||||||||||||||||||
| Claims and surrenders | 33,675 | 30,729 | 27,097 | 28,434 | 119,935 | 119,735 | ||||||||||||||||||||
| Increase in future policy benefit reserves | 308 | 1,138 | 3,730 | 114 | 5,290 | 9,782 | ||||||||||||||||||||
| Policyholder liability remeasurement (gain) loss | 1,152 | (89) | 667 | 668 | 2,398 | 1,425 | ||||||||||||||||||||
| Policyholders' dividends | 1,756 | 1,389 | 1,515 | 1,353 | 6,013 | 6,180 | ||||||||||||||||||||
| Total insurance benefits paid or provided | 36,891 | 33,167 | 33,009 | 30,569 | 133,636 | 137,122 | ||||||||||||||||||||
| Commissions | 10,415 | 9,210 | 8,924 | 7,673 | 36,222 | 35,463 | ||||||||||||||||||||
| Other general expenses | 12,188 | 11,559 | 10,400 | 11,030 | 45,177 | 43,370 | ||||||||||||||||||||
| Capitalization of deferred policy acquisition costs | (7,562) | (6,372) | (6,184) | (4,781) | (24,899) | (22,740) | ||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 3,739 | 3,624 | 3,468 | 3,559 | 14,390 | 13,445 | ||||||||||||||||||||
| Amortization of cost of insurance acquired | 175 | 166 | 151 | 129 | 621 | 757 | ||||||||||||||||||||
| Goodwill impairment | — | — | — | — | — | 12,624 | ||||||||||||||||||||
| Total benefits and expenses | 55,846 | 51,354 | 49,768 | 48,179 | 205,147 | 220,041 | ||||||||||||||||||||
| Income (loss) before federal income tax | $ | 11,411 | 4,822 | 3,966 | 7,178 | $ | 27,377 | 30,505 | ||||||||||||||||||