Midwest Holding Inc. Reports Second Quarter 2021 Results
Midwest Holding Inc. (NASDAQ: MDWT) reported a solid second quarter for 2021 with GAAP revenue of $8.9 million, a significant recovery from a loss of $12.5 million in Q2 2020. The net loss narrowed to $5.0 million from $16.6 million year-over-year. Notably, annuity direct written premiums surged 26% to $125.9 million, and management revenue climbed 184% to $9.1 million. The company is advancing its technology and infrastructure to support long-term growth while expanding distribution efforts.
- GAAP revenue rose to $8.9 million, up from -$12.5 million in Q2 2020.
- Net loss decreased to $5.0 million, improved from $16.6 million in Q2 2020.
- Annuity direct written premiums grew 26% to $125.9 million.
- Management revenue increased 184% to $9.1 million.
- Management operating income improved to $0.8 million from a loss of $0.6 million.
- General and administrative expenses rose to $5.9 million from $3.7 million in Q2 2020.
LINCOLN, Neb., Aug. 12, 2021 /PRNewswire/ -- Midwest Holding Inc. ("Midwest") (NASDAQ: MDWT), today announced financial results for its second quarter ended June 30, 2021.
Second Quarter 2021 Highlights
- GAAP revenue was
$8.9 million in the second quarter of 2021, compared to negative$12.5 million in the second quarter of 2020 - GAAP net (loss) income was a net loss of
$5.0 million in the second quarter of 2021, compared to a net loss of$16.6 million in the second quarter of 2020 - Annuity direct written premiums under statutory accounting principles (non-GAAP) grew
26% to$125.9 million in the second quarter of 2021, compared to$99.7 million in the second quarter of 2020 - Non-GAAP management revenue grew
184% to$9.1 million in the second quarter of 2021, compared to$3.2 million in the second quarter of 2020 - Non-GAAP management operating income (loss) available to common stockholders was income of
$0.8 million in the second quarter of 2021, compared to a loss of$0.6 million in the second quarter of 2020
From Co-Chief Executive Officer A. Michael Salem
This was a solid quarter for Midwest, and we continue to execute on our plan and strengthen our position as an industry leader.
On a macro level, our opportunity remains as strong as ever: the U.S. wealth management and financial services value chain continues to be under flux. Asset managers are becoming insurance companies, traditional insurers are divesting assets, private equity is aggregating, technology is circling. We expect this industry realignment to continue for some time – with the true winners to be determined in decades not years.
Midwest is, in fact, built for this environment – from the ground up – as a technology-enabled life and annuity company. At the forefront of our vision is our commitment to driving value to our customers and partners. We do this as an open architecture product developer. Our platform allows us to aggregate and curate alternative asset management that we repackage and distribute to individuals seeking to fund their retirement and institutions seeking unique, uncorrelated returns. Our business is positioned to be aligned with these key stakeholders by connecting them to attractive products with top customer service, all powered by information and technology. We believe we have the people, the platform, and the vision to be a long-term winner in this market.
In the past quarter, we solidly executed in pursuit of our opportunity.
- Importantly, we advanced our reinsurance pipeline, including closing a key transaction that helped to drive our financial results. As we've said before, these pipes take time to build but we are building them to support long-term sustainable growth
- Additionally, we advanced our technology and operating infrastructure - crucially positioning us for long-term scalability
- And we also expanded our distribution efforts, notably adding Nate Thompson with over two decades of experience, to spearhead this important area of our growth
Q2 2021 Key Performance Indicators and Non-GAAP Financial Measures
Annuity Premiums*
For the second quarter of 2021, annuity direct written premiums (statutory non-GAAP) grew
MYGA and FIA direct written premiums accounted for
* Non-GAAP; see discussion below for a reconciliation to GAAP.
Management Revenue*
For the second quarter of 2021, management revenue (a non-GAAP measure) was
$4.9 million of net revenue on reinsurance, primarily ceding commissions$3.2 million of investment income, net of expenses$0.7 million service fee revenue, net of expenses$0.4 million of other revenue
*Non-GAAP; see discussion below for a reconciliation to GAAP.
Management Operating Income (Loss) Available to Common Shareholders*
For the second quarter of 2021, management operating income (loss) available to common shareholders increased to income of
* Non-GAAP; see discussion below for a reconciliation to GAAP.
General & Administrative Expenses
For the second quarter of 2021, general and administrative or "G&A" expenses totaled
* Non-GAAP; see discussion below for a reconciliation to GAAP.
Explanation of Non-GAAP Financial Measures
We have discussed above below certain non-GAAP financial measures that our management uses in conjunction with GAAP financial measures as an integral part of managing our business and to, among other things:
- monitor and evaluate the performance of our business operations and financial performance;
- facilitate internal comparisons of the historical operating performance of our business operations;
- review and assess the operating performance of our management team;
- analyze and evaluate financial and strategic planning decisions regarding future operations; and
- plan for and prepare future annual operating budgets and determine appropriate levels of operating investments.
Non-GAAP financial measures used by us may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. These non-GAAP financial measures should be considered along with, but not as alternatives to, our operating performance measures as prescribed by GAAP.
Annuity Premiums - SAP
Annuity premiums, also referred to as sales or direct written premiums, do not correspond to revenues under GAAP, but are relevant metrics to understand our business performance. Under statutory accounting practices, or SAP, our annuity premiums received are treated as premium revenue. Our premium metrics include all sums paid into an individual annuity in a given period. We typically transfer all or a substantial portion of the premium and policy obligations to reinsurers. Ceded premium represents the premium we transfer to reinsurers in a given period. Retained premium represents the portion of premium received during a given period that was not ceded to reinsurers and will either be reinsured in a subsequent period or retained by us. We typically retain premiums prior to transferring them to reinsurers to facilitate block and other reinsurance transactions involving portfolios of annuity premiums.
Management Revenue
In addition to total revenue, we have consistently utilized management revenue as an economic measure to evaluate our financial performance. Management revenue consists of GAAP revenue excluding the impact of items that fluctuate from quarter to quarter in a manner unrelated to our core operations, which we believe are useful in analyzing operating trends. The most significant adjustments to arrive at management revenue eliminate the impact of net realized gains or losses on investments. These adjustments include the elimination of net realized gains or losses on investments related to the fair value accounting for derivatives used to hedge the fixed indexed annuity ("FIA") index credits and mark-to-market change in the FIA embedded derivative liability. We believe the combined presentation and evaluation of total revenue together with management revenue provides information that can enhance an investor's understanding of our underlying operating results.
Net Revenue on Reinsurance
We have consistently utilized net revenue on reinsurance, a component of management revenue, as an economic measure to evaluate our financial performance. Net revenue earned on reinsurance represents ceding commissions and other reinsurance-related fees paid to us during the period.
Management Expenses
In addition to total expenses, we have consistently utilized management expenses as an economic measure to evaluate our financial performance. Management expenses consist of total GAAP expenses adjusted to eliminate items that fluctuate from quarter to quarter in a manner unrelated to core operations, which we believe are useful in analyzing operating trends. The most significant adjustments to arrive at management expenses include the use of management interest credited (as discussed below), the exclusion of stock-based compensation and the exclusion of the mark-to-market option allowance expense (included in other operating expenses) payable to reinsurers to cover their obligations under FIA policies we have reinsured with them. We believe the combined presentation and evaluation of total expenses together with management expenses provides information that can enhance an investor's understanding of our underlying operating results.
Management Interest Credited
We have consistently utilized management interest credited, a component of management expenses, as an economic measure to evaluate our financial performance. GAAP interest credited contains significant technical considerations related to fair value accounting with respect to the mark-to-market change in the FIA embedded derivative liability and change in actuarial valuation of the FIA reserve, both of which are sensitive to changes in the market as well as changes in actuarial assumptions. Due to these technical considerations that we believe are largely unhelpful to management and investors, we exclude the GAAP interest credited expense related to our FIA products and include the amortized cost of options we purchase to service our FIA policy obligations. The sum of GAAP interest credited related to our multi-year guaranteed annuity ("MYGA") products and the amortized cost of options we purchase to service our FIA products constitutes management interest credited.
Management Operating Income (Loss) Available to Common Stockholders
In addition to net income (loss), we have consistently utilized management operating income (loss) available to common stockholders as an economic measure to evaluate our financial performance. Management operating income (loss) available to common stockholders consists of management revenue (discussed above) net of management expenses (discussed above) and then tax-effected at
SPECIAL CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained or incorporated by reference in this release constitute forward-looking statements. These statements are based on management's expectations, estimates, projections and assumptions. In some cases, you can identify forward-looking statements by terminology including "could," "may," "will," "should," "expect," "plan," "anticipate," "believe," "estimate," "predict," "potential," "intend," or "continue," the negative of these terms, or other comparable terminology used in connection with any discussion of future operating results or financial performance. These statements are only predictions and reflect our management's good faith present expectation of future events and are subject to a number of important factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements.
Factors that may cause our actual results to differ materially from those contemplated or projected, forecast, estimated or budgeted in such forward-looking statements include among others, the following possibilities:
- our business plan, particularly including our reinsurance strategy, may not prove to be successful;
- our reliance on third-party insurance marketing organizations to market and sell our annuity insurance products through a network of independent agents;
- adverse changes in our ratings obtained from independent rating agencies;
- failure to maintain adequate reinsurance;
- our inability to expand our insurance operations outside the 21 states and District of Columbia in which we are currently licensed;
- our annuity insurance products may not achieve significant market acceptance;
- we may continue to experience operating losses in the foreseeable future;
- the possible loss or retirement of one or more of our key executive personnel;
- intense competition, including the intensification of price competition, competitive pressures from established insurers with greater financial resources, the entry of new competitors, and the introduction of new products by new and existing competitors;
- adverse state and federal legislation or regulation, including decreases in rates, limitations on premium levels, increases in minimum capital and reserve requirements, benefit mandates and tax treatment of insurance products;
- fluctuations in interest rates causing a reduction of investment income or increase in interest expense and in the market value of interest-rate sensitive investment;
- failure to obtain new customers, retain existing customers, or reductions in policies in force by existing customers;
- higher service, administrative, or general expense due to the need for additional advertising, marketing, administrative or management information systems expenditures;
- changes in our liquidity due to changes in asset and liability matching;
- possible claims relating to sales practices for insurance products; and
- lawsuits in the ordinary course of business.
Earnings Teleconference Information
The Company will host a conference call to discuss financial and operating results for the second quarter 2021 on Friday, August 13, 2021, at 12:00 p.m. Eastern Time. The Company also plans to release its second quarter 2021 results on the investor relations section of its website at https://ir.midwestholding.com after the close of the financial markets on Thursday, August 12, 2021.
CONFERENCE CALL DETAILS
To pre-register for this call, please go to the following link (you will receive your access details via email): https://www.incommglobalevents.com/registration/q4inc/8368/midwest-holding-inc-q-22021/
WEBCAST DETAILS (Audience)
Use this link to access the audience view of the webcast.
https://event.on24.com/wcc/r/3196018/ECFF30E8A916B80EF3703FA822982247
A replay of the webcast will be made available after the call on the Investor Relations page of the Company's website at https://ir.midwestholding.com
About Midwest
Midwest Holding Inc. is a rapidly growing, technology-enabled, services-oriented annuity platform. Midwest designs and develops in-demand annuity products that are distributed through independent distribution channels, to a large and growing demographic of U.S. retirees. Midwest originates, manages and transfers these annuities through reinsurance arrangements to asset managers and other third-party investors, who are actively seeking these financially attractive products. Midwest also provides the operational and regulatory infrastructure and expertise to enable asset managers and third-party investors to form, capitalize and manage their own reinsurance capital vehicles.
For more information, please visit www.midwestholding.com
Investor contact: ir@midwestholding.com
Media inquiries: press@midwestholding.com
Consolidated Balance Sheets | ||||||
June 30, 2021 | December 31, 2020 | |||||
(Unaudited) | ||||||
Assets | ||||||
Fixed maturities, available for sale, at fair value | $ | 588,861,261 | $ | 377,163,358 | ||
Mortgage loans on real estate, held for investment | 130,372,068 | 94,989,970 | ||||
Derivative instruments | 16,422,394 | 11,361,034 | ||||
Equity securities, at fair value (cost: | 46,924,170 | — | ||||
Other invested assets | 40,813,176 | 21,897,130 | ||||
Investment escrow | — | 3,174,047 | ||||
Federal Home Loan Bank (FHLB) stock | 500,000 | — | ||||
Preferred stock | 4,728,375 | 3,897,980 | ||||
Notes receivable | 5,810,328 | 5,665,487 | ||||
Policy loans | 51,529 | 45,573 | ||||
Total investments | 834,483,301 | 518,194,579 | ||||
Cash and cash equivalents | 70,278,979 | 151,679,274 | ||||
Deferred acquisition costs, net | 21,419,245 | 13,456,303 | ||||
Premiums receivable | 333,835 | 313,601 | ||||
Accrued investment income | 10,448,869 | 6,806,836 | ||||
Reinsurance recoverables | 45,237,046 | 32,146,042 | ||||
Intangible assets | 700,000 | 700,000 | ||||
Property and equipment, net | 114,434 | 103,964 | ||||
Operating lease right of use assets | 287,660 | 348,198 | ||||
Other assets | 3,114,239 | 1,533,179 | ||||
Assets associated with business held for sale | 1,058,180 | 1,118,783 | ||||
Total assets | $ | 987,475,788 | $ | 726,400,759 | ||
Liabilities and Stockholders' Equity | ||||||
Liabilities: | ||||||
Benefit reserves | $ | 12,477,017 | $ | 12,775,773 | ||
Policy claims | 159,118 | 161,703 | ||||
Deposit-type contracts | 848,714,996 | 597,868,472 | ||||
Advance premiums | 422 | 2,541 | ||||
Deferred gain on coinsurance transactions | 24,872,873 | 18,198,757 | ||||
Lease liabilities: | ||||||
Operating lease | 331,350 | 396,911 | ||||
Other liabilities | 18,260,351 | 9,552,791 | ||||
Liabilities associated with business held for sale | 1,053,226 | 1,114,312 | ||||
Total liabilities | 905,869,353 | 640,071,260 | ||||
Contingencies and Commitments | ||||||
Stockholders' Equity: | ||||||
Preferred stock, | — | — | ||||
Voting common stock, | 3,738 | 3,738 | ||||
Additional paid-in capital | 135,232,817 | 133,592,605 | ||||
Treasury stock | (175,333) | (175,333) | ||||
Accumulated deficit | (60,115,614) | (53,522,078) | ||||
Accumulated other comprehensive income | 6,660,827 | 6,430,567 | ||||
Total stockholders' equity | 81,606,435 | 86,329,499 | ||||
Total liabilities and stockholders' equity | $ | 987,475,788 | $ | 726,400,759 |
Consolidated Statements of Comprehensive Loss | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Revenues | ||||||||||||||
Premiums | $ | — | $ | 30 | $ | — | $ | 51 | ||||||
Investment income, net of expenses | 3,220,026 | (397,842) | 6,107,389 | 843,136 | ||||||||||
Net realized gain (loss) on investments | 4,059,926 | (12,819,871) | (589,179) | 9,780,139 | ||||||||||
Amortization of deferred gain on reinsurance | 587,737 | 338,269 | 1,048,593 | 520,707 | ||||||||||
Service fee revenue, net of expenses | 671,804 | 385,674 | 1,109,950 | 765,892 | ||||||||||
Other revenue | 357,814 | 10,387 | 606,783 | 20,213 | ||||||||||
Total revenue (loss) | 8,897,307 | (12,483,353) | 8,283,536 | 11,930,138 | ||||||||||
Expenses | ||||||||||||||
Interest credited | 3,931,216 | (128,052) | 1,584,813 | 83,150 | ||||||||||
Benefits | — | 4,016 | 79 | (3,087) | ||||||||||
Amortization of deferred acquisition costs | 524,336 | 100,388 | 1,027,073 | 140,897 | ||||||||||
Salaries and benefits | 4,513,944 | 1,354,934 | 7,441,171 | 2,179,830 | ||||||||||
Other operating expenses | 4,174,196 | 2,305,687 | 2,644,899 | 3,630,800 | ||||||||||
Total expenses | 13,143,692 | 3,636,973 | 12,698,035 | 6,031,590 | ||||||||||
(Loss) income continuing from operations before taxes | (4,246,385) | (16,120,326) | (4,414,499) | 5,898,548 | ||||||||||
Income tax expense | (746,689) | (479,513) | (2,179,037) | (887,429) | ||||||||||
Net (loss) income attributable to Midwest Holding, Inc. | (4,993,074) | (16,599,839) | (6,593,536) | 5,011,119 | ||||||||||
Comprehensive income (loss): | ||||||||||||||
Unrealized gains (losses) on investments arising during the three months ended June 2021 and 2020, net of offsets, net of tax ( | 373,392 | 6,673,662 | 1,336,272 | 2,502,690 | ||||||||||
Unrealized losses on foreign currency | — | (976) | — | (406,255) | ||||||||||
Less: Reclassification adjustment for net realized gains on investments, net of tax for the three months ended June 20, 2021 and 2020 ( | (784,942) | 12,819,871 | (1,106,012) | (9,780,139) | ||||||||||
Other comprehensive (loss) income | (411,550) | 19,492,557 | 230,260 | (7,683,704) | ||||||||||
Comprehensive (loss) income | $ | (5,404,624) | $ | 2,892,718 | $ | (6,363,276) | $ | (2,672,585) | ||||||
Earnings (loss) income per common share | ||||||||||||||
Basic | $ | (1.34) | $ | (6.53) | $ | (1.76) | $ | 2.19 | ||||||
Diluted | $ | (1.34) | $ | (6.53) | $ | (1.76) | $ | 2.18 |
Consolidated Statements of Cash Flows | ||||||||||||
(Unaudited) | ||||||||||||
Six months ended June 30, | ||||||||||||
2021 | 2020 | |||||||||||
Cash Flows from Operating Activities: | ||||||||||||
Net (loss) income attributable to Midwest Holding, Inc. | $ | (6,593,536) | $ | 5,011,119 | ||||||||
Adjustments to arrive at cash provided by operating activities: | ||||||||||||
Net premium and discount on investments | (438,382) | 104,947 | ||||||||||
Depreciation and amortization | 25,405 | 804,289 | ||||||||||
Stock options | 1,769,567 | 25,022 | ||||||||||
Amortization of deferred acquisition costs | 1,027,073 | 140,897 | ||||||||||
Deferred acquisition costs capitalized | (9,041,477) | (4,118,436) | ||||||||||
Net realized losses (gains) on investments | 589,179 | (9,780,139) | ||||||||||
Deferred coinsurance ceding commission | 6,674,116 | 3,908,889 | ||||||||||
Changes in operating assets and liabilities: | ||||||||||||
Reinsurance recoverables | (13,529,299) | (4,304,381) | ||||||||||
Interest and dividends due and accrued | (3,642,033) | (1,960,229) | ||||||||||
Premiums receivable | (20,234) | 6,310 | ||||||||||
Policy liabilities | 7,333,531 | 3,958,101 | ||||||||||
Other assets and liabilities | 7,121,121 | 8,678,265 | ||||||||||
Other assets and liabilities - discontinued operations | (483) | 6,280 | ||||||||||
Net cash (used for) provided by operating activities | (8,725,452) | 2,480,934 | ||||||||||
Cash Flows from Investing Activities: | ||||||||||||
Fixed maturities available for sale: | ||||||||||||
Purchases | (342,717,164) | (107,759,107) | ||||||||||
Proceeds from sale or maturity | 132,752,125 | 18,409,038 | ||||||||||
Mortgage loans on real estate, held for investment | ||||||||||||
Purchases | (51,978,684) | (35,531,866) | ||||||||||
Proceeds from sale | 16,596,586 | 2,069,950 | ||||||||||
Derivatives | ||||||||||||
Purchases | (9,850,552) | (2,643,989) | ||||||||||
Proceeds from sale | 3,062,687 | — | ||||||||||
Purchase of equity securities | (46,924,170) | — | ||||||||||
Other invested assets | ||||||||||||
Purchases | (32,291,974) | (7,011,102) | ||||||||||
Proceeds from sale | 16,915,404 | 5,612,112 | ||||||||||
Purchase of restricted common stock in FHLB | (500,000) | — | ||||||||||
Preferred stock | (778,681) | — | ||||||||||
Notes receivable | — | (5,488,101) | ||||||||||
Net change in policy loans | (5,956) | (35,158) | ||||||||||
Net purchases of property and equipment | (34,642) | (45,513) | ||||||||||
Net cash used in investing activities | (315,755,021) | (132,423,736) | ||||||||||
Cash Flows from Financing Activities: | ||||||||||||
Finance lease | — | (111) | ||||||||||
Capital contribution | (129,355) | 14,941,533 | ||||||||||
1505 Capital LLC purchase | — | (500,000) | ||||||||||
Receipts on deposit-type contracts | 249,519,268 | 147,486,013 | ||||||||||
Withdrawals on deposit-type contracts | (6,309,735) | (658,936) | ||||||||||
Net cash provided by financing activities | 243,080,178 | 161,268,499 | ||||||||||
Net (decrease) increase in cash and cash equivalents | (81,400,295) | 31,325,697 | ||||||||||
Cash and cash equivalents: | ||||||||||||
Beginning | 151,679,274 | 43,716,205 | ||||||||||
Ending | $ | 70,278,979 | $ | 75,041,902 | ||||||||
Supplementary information | ||||||||||||
Cash paid for taxes | $ | 1,500,000 | $ | — | ||||||||
Supplemental Information – Annuity Premiums (SAP); | ||||||||||||||
Reconciliation – Management Revenue to GAAP Revenue | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Annuity Premiums (SAP) | ||||||||||||||
MYGA direct written premiums | $ | 26,191,111 | $ | 27,400,367 | $ | 35,560,073 | $ | 58,965,873 | ||||||
FIA direct written premiums | 99,674,226 | 72,270,636 | 213,959,195 | 88,520,140 | ||||||||||
Annuity direct written premiums | 125,865,337 | 99,671,003 | 249,519,268 | 147,486,013 | ||||||||||
Ceded premiums | 86,105,933 | 88,717,954 | 133,570,212 | 114,446,652 | ||||||||||
Annuity Premiums Statistics | ||||||||||||||
Premiums ceded % | ||||||||||||||
Direct written premiums growth y-o-y %: | ||||||||||||||
MYGA | ( | ( | ( | |||||||||||
FIA | NMF | NMF | ||||||||||||
Total | ||||||||||||||
Direct written premiums composition %: | ||||||||||||||
MYGA | ||||||||||||||
FIA | ||||||||||||||
Total | ||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Management Revenue | ||||||||||||||
Net revenue on reinsurance | $ | 4,863,927 | $ | 3,213,218 | $ | 7,722,709 | $ | 4,429,596 | ||||||
Investment income, net of expenses | 3,220,026 | (397,842) | 6,107,389 | 843,136 | ||||||||||
Service fee revenue, net of expenses | 671,804 | 385,674 | 1,109,950 | 765,892 | ||||||||||
Other revenue | 357,814 | 10,387 | 606,783 | 20,213 | ||||||||||
Management revenue - total | $ | 9,113,571 | $ | 3,211,437 | $ | 15,546,831 | $ | 6,058,837 | ||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Net Revenue on Reinsurance | ||||||||||||||
Amortization of deferred gain on reinsurance | $ | 587,737 | $ | 338,269 | $ | 1,048,593 | $ | 520,707 | ||||||
Adjustments: | ||||||||||||||
Add: Deferred coinsurance ceding commission | 4,276,190 | 2,874,949 | 6,674,116 | 3,908,889 | ||||||||||
Net revenue on reinsurance | $ | 4,863,927 | $ | 3,213,218 | $ | 7,722,709 | $ | 4,429,596 | ||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Reconciliation - Management Revenue to GAAP Revenue | ||||||||||||||
Total revenue - GAAP | $ | 8,897,307 | $ | (12,483,353) | $ | 8,283,536 | $ | 11,930,138 | ||||||
Adjustments: | ||||||||||||||
Less: Premiums | — | (30) | — | (51) | ||||||||||
Less: Net realized gains on investments | (4,059,926) | 12,819,871 | 589,179 | (9,780,139) | ||||||||||
Add: Deferred coinsurance ceding commission | 4,276,190 | 2,874,949 | 6,674,116 | 3,908,889 | ||||||||||
Management revenue - total | $ | 9,113,571 | $ | 3,211,437 | $ | 15,546,831 | $ | 6,058,837 | ||||||
Supplemental Information – Reconciliation – Management Expenses to GAAP Expenses | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months ended June 30, |
Six months ended June 30, | |||||||||||||
2021 | 2020 |
2021 |
2020 | |||||||||||
Management Expenses | ||||||||||||||
G&A | $ | 5,893,361 | $ | 3,722,329 | $ | 1,144,452 | $ | 5,860,404 | ||||||
Management interest credited | 1,739,682 | 172,677 | 2,882,091 | 215,928 | ||||||||||
Amortization of deferred acquisition costs | 524,336 | 100,388 | 1,027,073 | 140,897 | ||||||||||
Expenses related to retained business | 2,264,018 | 273,065 | 3,909,164 | 356,825 | ||||||||||
Management expenses - total | $ | 8,157,379 | $ | 3,995,394 | $ | 15,053,616 | $ | 6,217,229 | ||||||
Three months ended June 30, |
Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
G&A | ||||||||||||||
Salaries and benefits - GAAP | $ | 4,513,944 | $ | 1,354,934 | $ | 7,441,171 | $ | 2,179,830 | ||||||
Other operating expenses - GAAP | 4,174,196 | 2,305,687 | 2,644,899 | 3,630,800 | ||||||||||
Subtotal | 8,688,140 | 3,660,621 | 10,086,070 | 5,810,630 | ||||||||||
Adjustments: | ||||||||||||||
Less: Stock-based compensation | (1,508,227) | (13,088) | (1,769,567) | (25,022) | ||||||||||
Less: Mark-to-market option allowance | (1,286,552) | 74,796 | 2,827,949 | 74,796 | ||||||||||
G&A | $ | 5,893,361 | $ | 3,722,329 | $ | 11,144,452 | $ | 5,860,404 | ||||||
Three months ended June 30, |
Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Management Interest Credited | ||||||||||||||
Interest credited - GAAP | $ | 3,931,216 | $ | (128,052) | $ | 1,584,813 | $ | 83,150 | ||||||
Adjustments: | ||||||||||||||
Less: FIA interest credited - GAAP | (3,404,569) | 200,463 | (586,063) | 6,201 | ||||||||||
Add: FIA options cost - amortized | 1,213,035 | 100,266 | 1,883,341 | 126,577 | ||||||||||
Management interest credited | $ | 1,739,682 | $ | 172,677 | $ | 2,882,091 | $ | 215,928 | ||||||
Three months ended June 30, |
Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Reconciliation - Management Expenses to GAAP Expenses | ||||||||||||||
Total revenue - GAAP | $ | 13,143,692 | $ | 3,636,973 | $ | 12,698,035 | $ | 6,031,590 | ||||||
Adjustments: | ||||||||||||||
Less: Benefits | — | (4,016) | (79) | 3,087 | ||||||||||
Less: Stock-based compensation | (1,508,227) | (13,088) | (1,769,567) | (25,022) | ||||||||||
Less: Mark-to-market option allowance | (1,286,552) | 74,796 | 2,827,949 | 74,796 | ||||||||||
Less: FIA interest credited - GAAP | (3,404,569) | 200,463 | (586,063) | 6,201 | ||||||||||
Add: FIA options cost - amortized | 1,213,035 | 100,266 | 1,883,341 | 126,577 | ||||||||||
Management expenses - total | $ | 8,157,379 | $ | 3,995,394 | $ | 15,053,616 | $ | 6,217,229 | ||||||
Supplemental Information – Reconciliation – Management Operating Income (Loss) Available to Common Stockholders to GAAP Net Loss Attributable to Midwest Holding Inc. | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||
Reconciliation from Net Loss Attributable to Midwest Holding Inc. - GAAP to Management Operating Income Available to Common Stockholders | ||||||||||||||
Net loss attributable to Midwest Holding Inc. - GAAP | $ | (4,993,074) | $ | (16,599,839) | $ | (6,593,536) | $ | 5,011,119 | ||||||
Adjustments: | ||||||||||||||
Less: Premiums | — | (30) | — | (51) | ||||||||||
Less: Net realized gains on investments | (4,059,926) | 12,819,871 | 589,179 | (9,780,139) | ||||||||||
Add: Deferred coinsurance ceding commission | 4,276,190 | 2,874,949 | 6,674,116 | 3,908,889 | ||||||||||
Less: Benefits | — | 4,016 | 79 | (3,087) | ||||||||||
Less: Stock-based compensation | 1,508,227 | 13,088 | 1,769,567 | 25,022 | ||||||||||
Less: Mark-to-market option allowance | 1,286,552 | (74,796) | (2,827,949) | (74,796) | ||||||||||
Less: FIA interest credited - GAAP | 3,404,569 | (200,463) | 586,063 | (6,201) | ||||||||||
Add: FIA options cost - amortized | (1,213,035) | (100,266) | (1,883,341) | (126,577) | ||||||||||
Less: Income tax expense - GAAP | 746,689 | 479,513 | 2,179,037 | 887,429 | ||||||||||
Add: Effective tax expense at | (200,800) | 164,631 | (103,575) | 33,262 | ||||||||||
Total adjustments | 5,748,466 | 15,980,513 | 6,983,176 | (5,136,249) | ||||||||||
Management operating income (loss) available to common stockholders | $ | 755,392 | $ | (619,326) | $ | 389,640 | $ | (125,130) | ||||||
Management operating income (loss) available to common stockholders per common share | ||||||||||||||
Basic | $ | 0.20 | $ | (0.24) | $ | 0.10 | $ | (0.05) | ||||||
Diluted | $ | 0.20 | $ | (0.24) | $ | 0.10 | $ | (0.05) | ||||||
Weighted average shares outstanding - basic | 3,737,564 | 2,540,588 | 3,737,564 | 2,291,629 | ||||||||||
Weighted average shares outstanding - diluted | 3,776,169 | 2,542,482 | 3,776,169 | 2,293,523 | ||||||||||
Supplemental Information – Retained and Reinsurance Balance Sheets (GAAP) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
June 30, 2021 | December 31, 2020 | |||||||||||||||||
Retained | Reinsurance | Consolidated | Retained | Reinsurance | Consolidated | |||||||||||||
Assets | ||||||||||||||||||
Total investments | $ | 378,874,422 | $ | 455,608,879 | $ | 834,483,301 | $ | 185,367,430 | $ | 332,827,149 | $ | 518,194,579 | ||||||
Cash and cash equivalents | 30,530,673 | 39,748,306 | 70,278,979 | 102,334,579 | 49,344,695 | 151,679,274 | ||||||||||||
Accrued investment income | 3,378,438 | 7,070,431 | 10,448,869 | 1,955,938 | 4,850,898 | 6,806,836 | ||||||||||||
Deferred acquisition costs, net | 21,419,245 | — | 21,419,245 | 13,456,303 | — | 13,456,303 | ||||||||||||
Reinsurance recoverables | — | 45,237,046 | 45,237,046 | — | 32,146,042 | 32,146,042 | ||||||||||||
Other assets | 4,143,746 | 1,464,602 | 5,608,348 | 2,685,341 | 1,432,384 | 4,117,725 | ||||||||||||
Total assets | $ | 438,346,524 | $ | 549,129,264 | $ | 987,475,788 | $ | 305,799,591 | $ | 420,601,168 | $ | 726,400,759 | ||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||
Liabilities: | ||||||||||||||||||
Policyholder liabilities | $ | 308,727,024 | $ | 552,624,529 | $ | 861,351,553 | $ | 191,887,322 | $ | 418,921,167 | $ | 610,808,489 | ||||||
Deferred gain on coinsurance transactions | 24,872,873 | — | 24,872,873 | 18,198,757 | — | 18,198,757 | ||||||||||||
Other liabilities | 23,140,192 | (3,495,265) | 19,644,927 | 9,384,013 | 1,680,001 | 11,064,014 | ||||||||||||
Total liabilities | $ | 356,740,089 | $ | 549,129,264 | $ | 905,869,353 | $ | 219,470,092 | $ | 420,601,168 | $ | 640,071,260 | ||||||
Stockholders' Equity: | ||||||||||||||||||
Voting common stock | 3,738 | — | 3,738 | 3,738 | — | 3,738 | ||||||||||||
Additional paid-in capital | 135,057,484 | — | 135,057,484 | 133,417,272 | — | 133,417,272 | ||||||||||||
Accumulated deficit | (60,115,614) | — | (60,115,614) | (53,522,078) | — | (53,522,078) | ||||||||||||
Accumulated other comprehensive income | 6,660,827 | — | 6,660,827 | 6,430,567 | — | 6,430,567 | ||||||||||||
Total Midwest Holding Inc.'s stockholders' equity | $ | 81,606,435 | $ | — | $ | 81,606,435 | $ | 86,329,499 | $ | — | $ | 86,329,499 | ||||||
Total liabilities and stockholders' equity | $ | 438,346,524 | $ | 549,129,264 | $ | 987,475,788 | $ | 305,799,591 | $ | 420,601,168 | $ | 726,400,759 |
Note: 1505 Capital had approximately |
View original content to download multimedia:https://www.prnewswire.com/news-releases/midwest-holding-inc-reports-second-quarter-2021-results-301354719.html
SOURCE Midwest Holding Inc.