UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

☒     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2020

☐  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission File Number: 000-55522

NATIONAL WESTERN LIFE GROUP, INC.

(Exact name of Registrant as specified in its charter)

Delaware									47-3339380
(State or Other Jurisdiction of Incorporation)									(IRS Employer Identification No.)

 

10801 N. Mopac Expy Bldg 3

Austin,

Texas

78759

(512)

836-1010

(Address of Principal Executive Offices) (Zip Code)

(Telephone Number, including area code)

Securities registered pursuant to Section 12 (b) of the Act:

Title of each class to be so registered:

Trading Symbol

Name of each exchange on which each class is to be registered:

Class A Common Stock, $0.01 par value

NWLI

The NASDAQ Stock Market LLC

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:   Yes ☒   No ☐ 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). : Yes ☒   No ☐ 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See definition of "accelerated filer." "large accelerated filer," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer  ☒  Accelerated filer  ☐    Non-accelerated filer (Do not check if a smaller reporting company)  ☐  Smaller reporting company ☐  Emerging growth company ☐ 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐    No ☒

As of August 6, 2020, the number of shares of Registrant's common stock outstanding was: Class A – 3,436,020 and  Class B - 200,000.

---

TABLE OF CONTENTS
			Page
Part I.  Financial Information:			3
Item 1.  Financial Statements			3
Condensed Consolidated Balance Sheets June 30, 2020 (Unaudited) and December 31, 2019			3
Condensed Consolidated Statements of Earnings (Loss) For the Three Months Ended June 30, 2020 and 2019 (Unaudited)			5
Condensed Consolidated Statements of Earnings (Loss) For the Six Months Ended June 30, 2020 and 2019 (Unaudited)			6
Condensed Consolidated Statements of Comprehensive Income (Loss) For the Three Months Ended June 30, 2020 and 2019 (Unaudited)			7
Condensed Consolidated Statements of Comprehensive Income (Loss) For the Six Months Ended June 30, 2020 and 2019 (Unaudited)			8
Condensed Consolidated Statements of Changes in Stockholders' Equity For the Three Months Ended June 30, 2020 and 2019 (Unaudited)			9
Condensed Consolidated Statements of Changes in Stockholders' Equity For the Six Months Ended June 30, 2020 and 2019 (Unaudited)			11
Condensed Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2020 and 2019 (Unaudited)			13
Notes to Condensed Consolidated Financial Statements (Unaudited)			15
Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations			61
Item 3.  Quantitative and Qualitative Disclosures About Market Risk			104
Item 4.  Controls and Procedures			105
Part II.  Other Information:			105
Item1.  Legal Proceedings			105
Item1A.  Risk Factors			105
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds			106
Item 4.  Removed and Reserved			107
Item 6.  Exhibits			107
Signatures			108

2

---

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

			(Unaudited)
ASSETS			June 30, 2020						December 31, 2019
Investments:
Debt securities held to maturity, at amortized cost, net of allowance for credit losses ($4,940 and $0; fair value: $7,432,702 and $7,407,703)			$	6,898,842					7,106,245
Debt securities available for sale, at fair value (cost: $3,166,206 and $3,206,120)			3,373,113						3,356,945
Mortgage loans, net of allowance for credit losses ($2,227 and $675)			273,701						272,422
Policy loans			76,811						80,008
Derivatives, index options			66,738						157,588
Equity securities, at fair value (cost: $15,361 and $16,894)			17,918						23,594
Other long-term investments			70,585						62,090
Total investments			10,777,708						11,058,892
Cash and cash equivalents			450,703						253,525
Deferred policy acquisition costs			679,553						723,972
Deferred sales inducements			94,837						104,359
Value of business acquired			134,270						138,071
Accrued investment income			91,068						93,298
Other assets			163,592						181,330
Total assets			$	12,391,731					12,553,447

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

3

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)

			(Unaudited)
LIABILITIES AND STOCKHOLDERS’ EQUITY			June 30, 2020						December 31, 2019
LIABILITIES:
Future policy benefits:
Universal life and annuity contracts (Note 1)			$	9,040,773					9,303,233
Traditional life reserves			845,347						838,738
Other policyholder liabilities			135,870						127,607
Deferred Federal income tax liability (Note 1)			55,428						36,767
Federal income tax payable			1,458						3,748
Other liabilities			130,125						126,924
Total liabilities			10,209,001						10,437,017
COMMITMENTS AND CONTINGENCIES (Note 8)
STOCKHOLDERS’ EQUITY:
Common stock:
Class A - $0.01 par value; 7,500,000 shares authorized; 3,436,020 issued and outstanding in 2020 and 2019			34						34
Class B - $0.01 par value; 200,000 shares authorized, issued, and outstanding in 2020 and 2019			2						2
Additional paid-in capital			41,716						41,716
Accumulated other comprehensive income (loss)			83,089						60,108
Retained earnings (Note 1)			2,057,889						2,014,570
Total stockholders’ equity			2,182,730						2,116,430
Total liabilities and stockholders' equity			$	12,391,731					12,553,447

Note:  The Condensed Consolidated Balance Sheet at December 31, 2019 has been derived from the audited Consolidated Financial Statements as of that date.

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

4

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

For the Three Months Ended June 30, 2020 and 2019

(Unaudited)

(In thousands, except per share amounts)

			2020						2019
Premiums and other revenues:
Universal life and annuity contract charges			$	36,869					36,910
Traditional life premiums			22,741						23,810
Net investment income (loss)			145,694						128,424
Other revenues			7,586						3,966
Net realized investment gains (losses):
Total other-than-temporary impairment (“OTTI”) gains (losses)			2						(5,900)
Portion of OTTI (gains) losses recognized in other comprehensive income			(2)						(2)
Net OTTI losses recognized in earnings			—						(5,902)
Other net investment gains (losses)			3,125						5,477
Total net realized investment gains (losses)			3,125						(425)
Total revenues			216,015						192,685
Benefits and expenses:
Life and other policy benefits			33,431						33,657
Amortization of deferred policy acquisition costs and value of business acquired			31,100						31,411
Universal life and annuity contract interest			61,772						60,139
Other operating expenses			29,154						25,334
Total benefits and expenses			155,457						150,541
Earnings (loss) before Federal income taxes			60,558						42,144
Federal income taxes			12,145						8,448
Net earnings (loss)			$	48,413					33,696
Basic earnings (loss) per share:
Class A			$	13.69					$	9.53
Class B			$	6.85					$	4.76
Diluted earnings (loss) per share:
Class A			$	13.69					$	9.53
Class B			$	6.85					$	4.76

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

5

---

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

For the Six Months Ended June 30, 2020 and 2019

(Unaudited)

(In thousands, except per share amounts)

			2020						2019
Premiums and other revenues:
Universal life and annuity contract charges			$	72,175					74,863
Traditional life premiums			46,263						41,393
Net investment income			132,215						279,755
Other revenues			11,240						10,379
Net realized investment gains (losses):
Total other-than-temporary impairment (“OTTI”) gains (losses)			4						(5,897)
Portion of OTTI (gains) losses recognized in other comprehensive income			(4)						(5)
Net OTTI losses recognized in earnings			—						(5,902)
Other net investment gains (losses)			6,610						10,106
Total net realized investment gains (losses)			6,610						4,204
Total revenues			268,503						410,594
Benefits and expenses:
Life and other policy benefits			67,065						61,846
Amortization of deferred policy acquisition costs and value of business acquired			61,137						63,575
Universal life and annuity contract interest			33,746						141,055
Other operating expenses			48,976						51,383
Total benefits and expenses			210,924						317,859
Earnings before Federal income taxes			57,579						92,735
Federal income taxes			11,228						18,841
Net earnings (loss)			$	46,351					73,894
Basic earnings per share:
Class A			$	13.11					$	20.90
Class B			$	6.55					$	10.45
Diluted earnings per share:
Class A			$	13.11					$	20.90
Class B			$	6.55					$	10.45

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

6

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

For the Three Months Ended June 30, 2020 and 2019

(Unaudited)

(In thousands)

			2020						2019
Net earnings (loss)			$	48,413					33,696
Other comprehensive income (loss), net of effects of deferred costs and taxes:
Unrealized gains (losses) on securities:
Net unrealized holding gains (losses) arising during period			107,365						35,401
Net unrealized liquidity gains (losses)			—						1
Reclassification adjustment for net amounts included in net earnings			(1,367)						3,740
Net unrealized gains (losses) on securities			105,998						39,142
Foreign currency translation adjustments			(92)						(86)
Benefit plans:
Amortization of net prior service cost and net gain (loss)			(2,067)						(504)
Other comprehensive income (loss)			103,839						38,552
Comprehensive income (loss)			$	152,252					72,248

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

7

---

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

For the Six Months Ended June 30, 2020 and 2019

(Unaudited)

(In thousands)

			2020						2019
Net earnings			$	46,351					73,894
Other comprehensive income, net of effects of deferred costs and taxes:
Unrealized gains (losses) on securities:
Net unrealized holding gains (losses) arising during period			29,212						78,144
Net unrealized liquidity gains (losses)			1						2
Reclassification adjustment for net amounts included in net earnings			(1,968)						2,872
Net unrealized gains (losses) on securities			27,245						81,018
Foreign currency translation adjustments			(131)						467
Benefit plans:
Amortization of net prior service cost and net gain (loss)			(4,133)						(1,008)
Other comprehensive income (loss)			22,981						80,477
Comprehensive income (loss)			$	69,332					154,371

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

8

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Three Months Ended June 30, 2020 and 2019
(Unaudited)
(In thousands)

			2020						2019
Common stock:
Balance at beginning of period			$	36					36
Shares exercised under stock option plan			—						—
Balance at end of period			36						36
Additional paid-in capital:
Balance at beginning of period			41,716						41,716
Shares exercised under stock option plan			—						—
Balance at end of period			41,716						41,716
Accumulated other comprehensive income (loss):
Unrealized gains (losses) on non-impaired securities:
Balance at beginning of period			(8,089)						11,589
Change in unrealized gains (losses) during period, net of tax			105,998						39,141
Balance at end of period			97,909						50,730
Unrealized losses on impaired held to maturity securities:
Balance at beginning of period			(3)						(6)
Cumulative effect of change in accounting principle			—						—
Amortization			1						2
Other-than-temporary impairments, non-credit, net of tax			—						—
Additional credit loss on previously impaired securities			—						—
Change in shadow deferred policy acquisition costs			(1)						(1)
Balance at end of period			(3)						(5)
Unrealized losses on impaired available for sale securities:
Balance at beginning of period			(2)						(2)
Other-than-temporary impairments, non-credit, net of tax			—						—
Change in shadow deferred policy acquisition costs			—						—
Recoveries, net of tax			—						—
Balance at end of period			(2)						(2)
			Continued on Next Page

9

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC. CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (continued) For the Three Months Ended June 30, 2020 and 2019 (Unaudited) (In thousands)
			2020						2019
Foreign currency translation adjustments:
Balance at beginning of period			5,062						5,130
Change in translation adjustments during period			(92)						(86)
Balance at end of period			4,970						5,044
Benefit plan liability adjustment:
Balance at beginning of period			(17,718)						(11,801)
Amortization of net prior service cost and net loss, net of tax			(2,067)						(504)
Balance at end of period			(19,785)						(12,305)
Accumulated other comprehensive income (loss) at end of period			83,089						43,462
Retained earnings:
Balance at beginning of period			2,009,476						1,936,238
Cumulative effect of change in accounting principle, net of tax			—						—
Net earnings (loss)			48,413						33,696
Balance at end of period			2,057,889						1,969,934
Total stockholders' equity			$	2,182,730					2,055,148

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

10

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Six Months Ended June 30, 2020 and 2019
(Unaudited)
(In thousands)

			2020						2019
Common stock:
Balance at beginning of period			$	36					36
Shares exercised under stock option plan			—						—
Balance at end of period			36						36
Additional paid-in capital:
Balance at beginning of period			41,716						41,716
Shares exercised under stock option plan			—						—
Balance at end of period			41,716						41,716
Accumulated other comprehensive income:
Unrealized gains (losses) on non-impaired securities:
Balance at beginning of period			70,665						(30,286)
Change in unrealized gains (losses) during period, net of tax			27,244						81,016
Cumulative effect of change in accounting principle, net of tax			—						—
Balance at end of period			97,909						50,730
Unrealized losses on impaired held to maturity securities:
Balance at beginning of period			(4)						(7)
Amortization			3						4
Other-than-temporary impairments, non-credit, net of tax			—						—
Additional credit loss on previously impaired securities			—						—
Change in shadow deferred policy acquisition costs			(2)						(2)
Balance at end of period			(3)						(5)
Unrealized losses on impaired available for sale securities:
Balance at beginning of period			(2)						(2)
Other-than-temporary impairments, non-credit, net of tax			—						—
Change in shadow deferred policy acquisition costs			—						—
Recoveries, net of tax			—						—
Balance at end of period			(2)						(2)
			Continued on Next Page

11

---

Table of Contents

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (continued) For the Six Months Ended June 30, 2020 and 2019 (Unaudited) (In thousands)
			2020						2019
Foreign currency translation adjustments:
Balance at beginning of period			5,101						4,577
Change in translation adjustments during period			(131)						467
Balance at end of period			4,970						5,044
Benefit plan liability adjustment:
Balance at beginning of period			(15,652)						(11,297)
Amortization of net prior service cost and net loss, net of tax			(4,133)						(1,008)
Balance at end of period			(19,785)						(12,305)
Accumulated other comprehensive income (loss) at end of period			83,089						43,462
Retained earnings:
Balance at beginning of period			2,014,570						1,896,040
Cumulative effect of change in accounting principle, net of tax (Note2)			(3,032)						—
Net earnings			46,351						73,894
Balance at end of period (Note 1)			2,057,889						1,969,934
Total stockholders' equity			$	2,182,730					2,055,148

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

12

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Six Months Ended June 30, 2020 and 2019

(Unaudited)

(In thousands)

			2020						2019
Cash flows from operating activities:
Net earnings (loss)			$	46,351					73,894
Adjustments to reconcile net earnings to net cash from operating activities:
Universal life and annuity contract interest			33,746						141,055
Surrender charges and other policy revenues			(15,027)						(16,975)
Realized (gains) losses on investments			(6,610)						(4,204)
Accretion/amortization of discounts and premiums, investments			1,237						1,362
Depreciation and amortization			5,776						5,464
Increase (decrease) in estimated credit losses on investments			2,654						—
(Increase) decrease in value of equity securities			3,990						(2,338)
(Increase) decrease in value of derivatives			66,385						(59,830)
(Increase) decrease in deferred policy acquisition and sales inducement costs, and value of business acquired			36,144						42,652
(Increase) decrease in accrued investment income			2,230						3,899
(Increase) decrease in other assets			8,119						(2,757)
Increase (decrease) in liabilities for future policy benefits			10,463						769
Increase (decrease) in other policyholder liabilities			8,263						(7,831)
Increase (decrease) in Federal income tax liability			(2,290)						7,895
Increase (decrease) in deferred Federal income tax			13,357						(13,306)
Increase (decrease) in other liabilities			(6,209)						(5,862)
Net cash provided by operating activities			208,579						163,887
Cash flows from investing activities:
Proceeds from sales of:
Debt securities available for sale			—						80,528
Other investments			9,733						34,984
Proceeds from maturities and redemptions of:
Debt securities held to maturity			375,315						310,618
Debt securities available for sale			156,929						137,823
Derivatives, index options			67,729						21,405
Purchases of:
Debt securities held to maturity			(169,704)						(103,710)
Debt securities available for sale			(109,893)						(77,118)
Equity securities			(623)						(295)
Derivatives, index options			(39,676)						(37,089)
Other investments			(12,546)						(11,953)
Property and equipment			(275)						(1,002)
Payment to acquire businesses, net of cash acquired			—						(189,121)
			Continued on Next Page

13

---

Table of Contents

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) For the Six Months Ended June 30, 2020 and 2019 (Unaudited) (In thousands)
			2020						2019
Principal payments on mortgage loans			3,971						22,252
Cost of mortgage loans acquired			(10,359)						(33,247)
Decrease (increase) in policy loans			3,197						2,697
Net cash provided by (used in) investing activities			273,798						156,772
Cash flows from financing activities:
Deposits to account balances for universal life and annuity contracts			223,630						187,377
Return of account balances on universal life and annuity contracts			(508,663)						(499,801)
Borrowings under line of credit agreement			—						75,000
Principal payments on line of credit borrowings			—						(75,000)
Net cash provided by (used in) financing activities			(285,033)						(312,424)
Effect of foreign exchange			(166)						591
Net increase (decrease) in cash, cash equivalents, and restricted cash			197,178						8,826
Cash, cash equivalents, and restricted cash at beginning of period			253,525						131,976
Cash, cash equivalents and restricted cash at end of period			$	450,703					140,802
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid (received) during the period for:
Interest			$	38					29
Income taxes			$	2					24,150
Noncash operating activities:
Net deferral and amortization of sales inducements			$	(6,651)					(8,822)
Noncash investing and financing activities:
Contingent consideration to acquire businesses			$	—					3,700

See accompanying notes to Condensed Consolidated Financial Statements (unaudited).

14

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(1) CONSOLIDATION AND BASIS OF PRESENTATION

The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for annual financial statements. In the opinion of management, the accompanying Condensed Consolidated Financial Statements contain all adjustments necessary to present fairly the financial position of National Western Life Group, Inc. ("NWLGI") and its wholly owned subsidiaries (“Company”) as of June 30, 2020, and the results of its operations and its cash flows for the three and six months ended June 30, 2020 and June 30, 2019. Such adjustments are of a normal recurring nature. The results of operations for the six months ended June 30, 2020 are not necessarily indicative of the results to be expected for the full year. It is recommended that these Condensed Consolidated Financial Statements be read in conjunction with the audited consolidated financial statements and notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 which is accessible free of charge through the Company's internet site at www.nwlgi.com or the Securities and Exchange Commission internet site at www.sec.gov. The Condensed Consolidated Balance Sheet at December 31, 2019 has been derived from the audited consolidated financial statements as of that date.

The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of NWLGI and its wholly owned subsidiaries: National Western Life Insurance Company ("NWLIC" or "National Western"), Regent Care San Marcos Holdings, LLC, NWL Services, Inc., and N.I.S. Financial Services, Inc. ("NIS"). National Western's wholly owned subsidiaries include The Westcap Corporation, NWL Financial, Inc., NWLSM, Inc., Braker P III, LLC, and Ozark National Life Insurance Company ("Ozark National"). The results of operations for Ozark National and NIS include their respective business activity subsequent to their acquisition effective January 31, 2019. All significant intercorporate transactions and accounts have been eliminated in consolidation.

The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities, and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Significant estimates in the accompanying Condensed Consolidated Financial Statements include: (1) liabilities for future policy benefits, (2) valuation of derivative instruments, (3) recoverability and amortization of deferred policy acquisition costs ("DPAC"), deferred sales inducements ("DSI") and the value of business acquired ("VOBA"), (4) valuation allowances for deferred tax assets, (5) goodwill, (6) allowances for credit losses and other-than-temporary impairment losses on debt securities, (7) commitments and contingencies, and (8) credit loss and valuation allowances for mortgage loans and real estate. During the first quarter of 2019, the Company incorporated accounting estimates for business combinations, value of business acquired, and fair value measurement as a result of its acquisition of Ozark National and NIS.

Revision of Prior Period Consolidated Financial Statements

During the first quarter of 2020, management identified an understatement of an excess benefit reserve on a specific block of policies that dated back to the first quarter of 2004 with the adoption of the Statement of Position 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts (SOP 03-1). Management concluded that this error was not material to previously issued consolidated financial statements and would be corrected through a revision to the comparative consolidated balance sheet presented for the year ended December 31, 2019. The impact of this revision as of December 31, 2019 was an increase to the future policy benefits liability of $15.0 million, a decrease to deferred federal income tax liability of $3.2 million, and a decrease to retained earnings of $11.8 million.

15

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The table below shows the unrealized gains and losses on available-for-sale securities that were reclassified out of accumulated other comprehensive income for the three and six months ended June 30, 2020 and June 30, 2019.

Affected Line Item in the Statements of Earnings						Amount Reclassified From Accumulated Other Comprehensive Income
						Three Months Ended June 30,																		Six Months Ended June 30,
						2020						2019						2020						2019
						(In thousands)
Other net investment gains (losses)						$	1,729					1,168						2,491						2,267
Net OTTI losses recognized in earnings						—						(5,902)						—						(5,902)
Earnings before Federal income taxes						1,729						(4,734)						2,491						(3,635)
Federal income taxes						363						(994)						523						(763)
Net earnings						$	1,366					(3,740)						1,968						(2,872)

16

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(2) NEW ACCOUNTING PRONOUNCEMENTS

Recent accounting pronouncements not yet adopted

In August 2018, the FASB issued ASU 2018-12 Financial Services-Insurance (Topic 944) - Targeted Improvements to the Accounting for Long-Duration Contracts. This update is aimed at improving the Codification as it relates to long-duration contracts which will improve the timeliness of recognizing changes in the liability for future policy benefits, simplify accounting for certain market-based options, simplify the amortization of deferred acquisition costs, and improve the effectiveness of required disclosures. Amendments include the following:

A. Require insurance entity to (1) review and update assumptions used to measure cash flows at least annually (with changes recognized in net income) and (2) update discount rate assumption at each reporting date (with changes recognized in other comprehensive income).

B. Require insurance entity to measure all market risk benefits associated with deposit (i.e. account balance) contracts at fair value, with change in fair value attributable to change in instrument-specific credit risk recognized in other comprehensive income.

C. Simplify amortization of deferred acquisition costs and other balances amortized in proportion to premiums, gross profits, or gross margins and require those balances be amortized on constant level basis over expected term of related contract. Deferred acquisition costs are required to be written off for unexpected contract terminations but are not subject to impairment test.

D. Require insurance entity to add disclosures of disaggregated rollforwards of beginning to ending balances of the liability for future policy benefits, policyholder account balances, market risk benefits, separate account liabilities, and deferred acquisition costs. Insurance entity must also disclose information about significant inputs, judgments, assumptions, and methods used in measurement, including changes in those inputs, judgments, and assumptions, and the effect of those changes on measurement.

These updates are required to be applied retrospectively to the earliest period presented in the financial statements for fiscal periods beginning after December 15, 2022, with early adoption permitted. The Company has performed a preliminary gap analysis and created a roadmap for implementation of this standard by the effective date and is evaluating the impact of the new guidance on its Consolidated Financial Statements.

In December 2019, the FASB issued ASU 2019-12 Income Taxes - Simplifying the Accounting for Income Taxes (Topic 740), which simplifies various aspects of the income tax accounting guidance and will be applied using different approaches depending on the specific amendment. The amendments will be effective for fiscal periods beginning after December 15, 2020. Early adoption is permitted. The Company does not expect this guidance to have a material impact on the Consolidated Financial Statements and related disclosures upon adoption.

17

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Accounting pronouncements adopted

In June 2016, the FASB released ASU 2016-13, Financial Instruments-Credit Losses, which revises the credit loss recognition criteria for certain financial assets measured at amortized cost. The new guidance replaces the existing incurred loss recognition model with an expected loss recognition model (“CECL”). The objective of the CECL model is for the reporting entity to recognize its estimate of current expected credit losses for affected financial assets in a valuation allowance deducted from the amortized cost basis of the related financial assets that results in presenting the net carrying value of the financial assets at the amount expected to be collected. In April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. The amendments in this Update add clarification and correction to ASU 2016-13 around accrued interest, transfers between classifications or categories for loans and debt securities, consideration of recoveries in estimating allowances, reinsurance recoveries, consideration of prepayments and estimated costs to sell when foreclosure is probable. In November, the FASB issued ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments - Credit Losses. The amendments in this Update add clarification and correction to ASU 2016-13 around expected recoveries for purchased financial assets with credit deterioration, transition relief for troubled debt restructurings, disclosures related to accrued interest receivables, and financial assets secured by collateral maintenance provisions. The guidance for these pronouncements was effective for interim and annual periods beginning after December 15, 2019, and for most affected instruments must be adopted using a modified retrospective approach, with a cumulative effect adjustment recorded to beginning retained earnings. Effective January 1, 2020, the Company adopted the expected loss recognition model related to mortgage loans, debt securities held to maturity and reinsurance recoverable. The change in accounting, net of tax, of $3.0 million was recorded to retained earnings in the first quarter of 2020 to set up an initial allowance for estimated credit losses of $1.2 million on mortgage loans and $3.3 million on debt securities held to maturity. The estimated credit losses for the reinsurance recoverable were immaterial to the financial statements, but will be monitored on a quarterly basis for any changes. Refer to Note (9) Investments for more information. Certain disclosures required by ASU 2016-13 are not included in the Consolidated Financial Statements as the impact of this standard was not material.

Other recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force), the AICPA, and the SEC did not, or are not believed by management to, have a material impact on the Company’s present or future Consolidated Financial Statements.

18

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(3) STOCKHOLDERS' EQUITY

The Robert L. Moody Revocable Trust beneficially owns 99.0% of the total outstanding shares of the Company's Class B common stock as of June 30, 2020. Holders of the Company's Class A common stock elect one-third of the Board of Directors of the Company, and holders of the Class B common stock elect the remainder. Any cash or in-kind dividends paid on each share of Class B common stock are to be only one-half of the cash or in-kind dividends paid on each share of Class A common stock. In the event of liquidation of the Company, the Class A stockholders will receive the par value of their shares; then the Class B stockholders shall receive the par value of their shares; and the remaining net assets of the Company shall be divided between the stockholders of both Class A and Class B stock based upon the number of shares held.

National Western is restricted by state insurance laws as to dividend amounts which may be paid to stockholders without prior approval from the Colorado Division of Insurance. The restrictions are based on the lesser of statutory earnings from operations, excluding capital gains, or 10% of statutory surplus of National Western as of the previous year-end. Under these guidelines the maximum dividend payment which may be made without prior approval in 2020 is $152.8 million. As the sole owner of NWLIC, all dividends declared by National Western are payable entirely to NWLGI and are eliminated in consolidation.

Ozark National is similarly restricted under the state insurance laws of Missouri as to dividend amounts which may be paid to stockholders without prior approval to the greater of 10.0% of the statutory surplus of the company from the preceding year-end or the company's net gain from operations, excluding capital gains, from the prior calendar year. Based upon this restriction, the maximum dividend payment which may be made in 2020 without prior approval is $17.2 million.

As part of the Stock Purchase Agreement dated October 3, 2018, by and between NWLIC and Ozark National's previous owner, the Missouri Department of Commerce and Insurance granted approval for an extraordinary dividend of $102.7 million to be paid to the prior owner concurrent with the closing of the transaction effective January 31, 2019. All dividends declared by Ozark National thereafter are payable entirely to NWLIC as the sole owner and are eliminated in consolidation.

National Western did not declare or pay cash dividends to NWLGI in the six months ended June 30, 2020. In the first quarter of 2019, National Western declared and paid a $32.0 million dividend to NWLGI, the proceeds of which were used as part of the cash purchase of NIS.

NWLGI did not declare or pay cash dividends on its common shares during the six months ended June 30, 2020 and 2019.

19

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(4) EARNINGS PER SHARE

Basic earnings per share of common stock are computed by dividing net earnings available to each class of common stockholders on an as if distributed basis by the weighted-average number of common shares outstanding for the period. Diluted earnings per share, by definition, reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock, that then shared in the distributed earnings of each class of common stock. U.S. GAAP requires a two-class presentation for the Company's two classes of common stock. The Company currently has no share-based compensation awards outstanding that could be redeemed for shares of common stock.

Net earnings for the periods shown below is allocated between Class A shares and Class B shares based upon (1) the proportionate number of shares issued and outstanding as of the end of the period, and (2) the per share dividend rights of the two classes under the Company's Restated Certificate of Incorporation (the Class B dividend per share is equal to one-half the Class A dividend per share).

			Three Months Ended June 30,
			2020																		2019
			Class A						Class B						Class A						Class B
			(In thousands except per share amounts)
Numerator for Basic and Diluted Earnings Per Share:
Net earnings			$	48,413											33,696
Dividends - Class A shares			—												—
Dividends - Class B shares			—												—
Undistributed earnings			$	48,413											33,696
Allocation of net earnings:
Dividends			$	—					—						—						—
Allocation of undistributed earnings			47,044						1,369						32,743						953
Net earnings			$	47,044					1,369						32,743						953
Denominator:
Basic earnings per share - weighted-average shares			3,436						200						3,436						200
Effect of dilutive stock options			—						—						—						—
Diluted earnings per share - adjusted weighted-average shares for assumed conversions			3,436						200						3,436						200
Basic earnings per share			$	13.69					6.85						9.53						4.76
Diluted earnings per share			$	13.69					6.85						9.53						4.76

20

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			Six Months Ended June 30,
			2020																		2019
			Class A						Class B						Class A						Class B
			(In thousands except per share amounts)
Numerator for Basic and Diluted Earnings Per Share:
Net earnings			$	46,351											73,894
Dividends - Class A shares			—												—
Dividends - Class B shares			—												—
Undistributed earnings			$	46,351											73,894
Allocation of net earnings:
Dividends			$	—					—						—						—
Allocation of undistributed earnings			45,040						1,311						71,804						2,090
Net earnings			$	45,040					1,311						71,804						2,090
Denominator:
Basic earnings per share - weighted-average shares			3,436						200						3,436						200
Effect of dilutive stock options			—						—						—						—
Diluted earnings per share - adjusted weighted-average shares for assumed conversions			3,436						200						3,436						200
Basic Earnings Per Share			$	13.11					6.55						20.90						10.45
Diluted Earnings Per Share			$	13.11					6.55						20.90						10.45

21

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(5) PENSION AND OTHER POSTRETIREMENT PLANS

(A)Defined Benefit Pension Plans

National Western sponsors a qualified defined benefit pension plan covering employees enrolled prior to 2008. The plan provides benefits based on the participants' years of service and compensation. The Company makes annual contributions to the plan that comply with the minimum funding provisions of the Employee Retirement Income Security Act of 1974 ("ERISA"). On October 19, 2007, National Western's Board of Directors approved an amendment to freeze the pension plan as of December 31, 2007. The freeze ceased future benefit accruals to all participants and closed the plan to any new participants. In addition, all participants became immediately 100% vested in their accrued benefits as of that date. As participants are no longer earning a credit for service, future qualified defined benefit plan expense is projected to be minimal. Fair values of plan assets and liabilities are measured as of the prior December 31 for each year. The following table summarizes the components of net periodic benefit cost.

			Three Months Ended																		Six Months Ended
			June 30,																		June 30,
			2020						2019						2020						2019
			(In thousands)
Service cost			$	27					24						54						48
Interest cost			169						210						337						420
Expected return on plan assets			(316)						(272)						(631)						(544)
Amortization of prior service cost			—						—						—						—
Amortization of net loss			145						165						290						330
Net periodic benefit cost			$	25					127						50						254

The service cost shown above for each period represents plan expenses expected to be paid out of plan assets. Under the clarified rules of the Pension Protection Act, plan expenses paid from plan assets are to be included in the plan's service cost component.

The Company's minimum required contribution for the 2020 plan year is $0.0 million. There was $0.8 million in planned contributions remaining for the 2019 plan year as of June 30, 2020. As of June 30, 2020, the Company had made $0.2 million in contributions to the plan for the 2020 plan year.

The components of net periodic benefit cost including service cost are reported in the line item “Other operating expenses” in the Condensed Consolidated Statements of Earnings (Loss).

National Western also sponsors three non-qualified defined benefit pension plans. The first plan covers certain senior officers and provides benefits based on the participants' years of service and compensation. The primary pension obligations and administrative responsibilities of the plan are maintained by a pension administration firm, which is a subsidiary of American National Insurance Company ("ANICO"), a related party. ANICO has guaranteed the payment of pension obligations under the plan. However, the company has a contingent liability with respect to the plan should these entities be unable to meet their obligations under the existing agreements. Also, the Company has a contingent liability with respect to the plan in the event that a plan participant continues employment with National Western beyond age seventy, the aggregate average annual participant salary increases exceed 10% per year, or any additional employees become eligible to participate in the plan. If any of these conditions are met, the Company would be responsible for any additional pension obligations resulting from these items. Amendments were made to the plan to allow an additional employee to participate and to change the benefit formula for the then Chairman of the Company. As previously mentioned, these additional obligations are a liability to the Company. Effective December 31, 2004, this plan was frozen with respect to the continued accrual of benefits of the then Chairman and the then President of the Company in order to comply with law changes under the American Jobs Creation Act of 2004 ("Act").

22

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Effective July 1, 2005, National Western established a second non-qualified defined benefit plan for the benefit of the then Chairman of the Company. This plan is intended to provide for post-2004 benefit accruals that mirror and supplement the pre-2005 benefit accruals under the previously discussed non-qualified plan, while complying with the requirements of the Act.

Effective November 1, 2005, National Western established a third non-qualified defined benefit plan for the benefit of the then President of the Company. This plan is intended to provide for post-2004 benefit accruals that supplement the pre-2005 benefit accruals under the first non-qualified plan as previously discussed, while complying with the requirements of the Act.

The following table summarizes the components of net periodic benefit costs for the non-qualified defined benefit plans.

			Three Months Ended																		Six Months Ended
			June 30,																		June 30,
			2020						2019						2020						2019
			(In thousands)
Service cost			$	303					126						605						251
Interest cost			337						256						675						512
Amortization of prior service cost			15						15						30						30
Amortization of net loss			1,445						348						2,890						696
Net periodic benefit cost			$	2,100					745						4,200						1,489

As the plans are not funded, there is no expected return on plan assets shown in the net periodic benefit cost table above. The Company expects to contribute $2.0 million to these plans in 2020. As of June 30, 2020, the Company has contributed $0.9 million to the plans.

The components of net periodic benefit cost including service cost are reported in the line item “Other operating expenses” in the Condensed Consolidated Statements of Earnings (Loss).

Ozark National and NIS have no defined benefit plans.

(B)Postretirement Employment Plans Other Than Pension

National Western sponsors two healthcare plans that were amended in 2004 to provide postretirement benefits to certain fully-vested individuals. The plans are unfunded. The following table summarizes the components of net periodic benefit costs.

			Three Months Ended																		Six Months Ended
			June 30,																		June 30,
			2020						2019						2020						2019
			(In thousands)
Interest cost			$	42					50						83						99
Amortization of prior service cost			—						13						—						26
Amortization of net loss			39						61						79						122
Net periodic benefit cost			$	81					124						162						247

23

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

As the plans are not funded, there is no expected return on plan assets shown in the net periodic benefit cost table above. The Company expects to contribute minimal amounts to the plans in 2020. Ozark National and NIS do not offer postemployment benefits.

The components of net periodic benefit cost including service cost are reported in the line item “Other operating expenses” in the Condensed Consolidated Statements of Earnings (Loss).

(6)SEGMENT AND OTHER OPERATING INFORMATION

The Company defines its reportable operating segments as domestic life insurance, international life insurance, annuities, and acquired businesses. These segments are organized based on product types, geographic marketing areas, and business groupings. Ozark National and NIS have been combined into the segment "Acquired Businesses" given its inter-related marketing and sales approach which consists of a coordinated sale of a non-participating whole life insurance product (Ozark National) and a mutual fund investment product (NIS). A fifth category "All Others" primarily includes investments and earnings of non-operating subsidiaries as well as other remaining investments and assets not otherwise supporting specific segment operations.

A summary of segment information as of June 30, 2020 and December 31, 2019 for the Condensed Consolidated Balance Sheet items and for the three and six months ended June 30, 2020 and June 30, 2019 for the Condensed Consolidated Statements of Earnings (Loss) is provided below.

Condensed Consolidated Balance Sheet Items:

			June 30, 2020
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Deferred policy acquisition costs, sales inducements, and value of business acquired			$	130,961					192,498						444,772						140,429						—						908,660
Total segment assets			1,419,575						1,086,774						7,867,906						1,006,618						363,950						11,744,823
Future policy benefits			1,229,105						827,711						7,113,037						716,267						—						9,886,120
Other policyholder liabilities			14,544						12,150						94,190						14,986						—						135,870

			December 31, 2019
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Deferred policy acquisition costs, sales inducements, and value of business acquired			$	127,557					209,858						486,553						142,434						—						966,402
Total segment assets			1,399,818						1,153,105						8,198,730						978,243						362,900						12,092,796
Future policy benefits (1)			1,198,103						870,461						7,366,894						706,513						—						10,141,971
Other policyholder liabilities			18,016						14,903						80,002						14,686						—						127,607

(1) Revised to correct for an adjustment related to an understatement of reserve liabilities of $15.0 million. Refer to Note 1.

24

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Condensed Consolidated Statements of Earnings (Loss):

			Three Months Ended June 30, 2020
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Premiums and contract revenues			$	12,009					23,061						4,699						19,841						—						59,610
Net investment income (loss)			21,475						11,153						97,666						6,549						8,851						145,694
Other revenues			1						(6)						(8)						2,319						5,280						7,586
Total revenues			33,485						34,208						102,357						28,709						14,131						212,890
Life and other policy benefits			4,169						3,684						8,880						16,698						—						33,431
Amortization of deferred policy acquisition costs and value of business acquired			3,209						6,844						19,344						1,703						—						31,100
Universal life and annuity contract interest			19,172						9,492						33,108						—						—						61,772
Other operating expenses			5,643						4,517						12,715						4,794						1,485						29,154
Federal income taxes (benefit)			172						934						6,173						1,918						2,292						11,489
Total expenses			32,365						25,471						80,220						25,113						3,777						166,946
Segment earnings (loss)			$	1,120					8,737						22,137						3,596						10,354						45,944

25

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			Six Months Ended June 30, 2020
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Premiums and contract revenues			$	23,237					45,928						9,349						39,924						—						118,438
Net investment income			2,092						2,153						108,297						12,850						6,823						132,215
Other revenues			30						48						(4)						4,741						6,425						11,240
Total revenues			25,359						48,129						117,642						57,515						13,248						261,893
Life and other policy benefits			10,046						7,015						17,069						32,935						—						67,065
Amortization of deferred policy acquisition costs and value of business acquired			5,782						12,896						38,365						4,094						—						61,137
Universal life and annuity contract interest			(2,521)						(1,345)						37,612						—						—						33,746
Other operating expenses			9,938						7,613						19,582						8,863						2,980						48,976
Federal income taxes (benefit)			360						3,738						854						3,140						1,748						9,840
Total expenses			23,605						29,917						113,482						49,032						4,728						220,764
Segment earnings (loss)			$	1,754					18,212						4,160						8,483						8,520						41,129

			Three Months Ended June 30, 2019
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Premiums and contract revenues			$	10,706					23,777						5,857						20,380						—						60,720
Net investment income			14,995						9,276						89,572						6,007						8,574						128,424
Other revenues			20						33						64						2,290						1,559						3,966
Total revenues			25,721						33,086						95,493						28,677						10,133						193,110
Life and other policy benefits			3,829						2,959						9,876						16,993						—						33,657
Amortization of deferred acquisition costs and value of business acquired			3,307						6,948						18,750						2,406						—						31,411
Universal life and annuity contract interest			12,985						7,337						39,817						—						—						60,139
Other operating expenses			5,017						4,521						9,374						4,491						1,931						25,334
Federal income taxes (benefit)			89						2,014						3,155						956						2,323						8,537
Total expenses			25,227						23,779						80,972						24,846						4,254						159,078
Segment earnings (loss)			$	494					9,307						14,521						3,831						5,879						34,032

26

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			Six Months Ended June 30, 2019
			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Premiums and contract revenues			$	21,510					49,840						10,725						34,181						—						116,256
Net investment income			38,494						23,293						192,726						9,983						15,259						279,755
Other revenues			64						54						72						3,731						6,458						10,379
Total revenues			60,068						73,187						203,523						47,895						21,717						406,390
Life and other policy benefits			7,751						5,121						21,306						27,668						—						61,846
Amortization of deferred acquisition costs and value of business acquired			6,717						14,242						38,462						4,154						—						63,575
Universal life and annuity contract interest			34,426						19,330						87,299						—						—						141,055
Other operating expenses			9,140						8,785						16,882						7,576						9,000						51,383
Federal income taxes (benefit)			413						5,222						8,038						1,703						2,582						17,958
Total expenses			58,447						52,700						171,987						41,101						11,582						335,817
Segment earnings (loss)			$	1,621					20,487						31,536						6,794						10,135						70,573

Reconciliations of segment information to the Company's Condensed Consolidated Financial Statements are provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Premiums and Other Revenues:
Premiums and contract revenues			$	59,610					60,720						118,438						116,256
Net investment income (loss)			145,694						128,424						132,215						279,755
Other revenues			7,586						3,966						11,240						10,379
Realized gains (losses) on investments			3,125						(425)						6,610						4,204
Total condensed consolidated premiums and other revenues			$	216,015					192,685						268,503						410,594

27

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Federal Income Taxes:
Total segment Federal income taxes			$	11,489					8,537						9,840						17,958
Taxes on realized gains (losses) on investments			656						(89)						1,388						883
Total condensed consolidated Federal income taxes			$	12,145					8,448						11,228						18,841

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Net Earnings:
Total segment earnings			$	45,944					34,032						41,129						70,573
Realized gains (losses) on investments, net of taxes			2,469						(336)						5,222						3,321
Total condensed consolidated net earnings			$	48,413					33,696						46,351						73,894

			June 30,						December 31,
			2020						2019
			(In thousands)
Assets:
Total segment assets			$	11,744,823					12,092,796
Other unallocated assets			646,908						460,651
Total condensed consolidated assets			$	12,391,731					$	12,553,447

(7) SHARE-BASED PAYMENTS

Effective June 20, 2008, the Company's shareholders approved a 2008 Incentive Plan (“2008 Plan”) which provided for the grant of any or all of the following types of awards to eligible employees: (1) stock options, including incentive stock options and nonqualified stock options; (2) stock appreciation rights ("SARs"), in tandem with stock options or freestanding; (3) restricted stock or restricted stock units; and, (4) performance awards. The number of shares of Class A, $1.00 par value, common stock which were allowed to be issued under the 2008 Plan, or as to which SARs or other awards were allowed to be granted, could not exceed 300,000. This plan was assumed by NWLGI from National Western pursuant to the terms of the holding company reorganization in 2015. On June 15, 2016, stockholders of NWLGI approved an amended and restated 2008 Plan ("Incentive Plan"), which extended the term of the 2008 Plan for ten years from the date of stockholder approval. The Incentive Plan includes additional provisions, most notably regarding the definition of performance objectives which could be used in the issuance of the fourth type of award noted above (performance awards).

28

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

All of the employees of the Company and its subsidiaries are eligible to participate in the current Incentive Plan. In addition, directors of the Company are eligible to receive the same types of awards as employees except that they are not eligible to receive incentive stock options. Company directors, including members of the Compensation and Stock Option Committee, are eligible for nondiscretionary stock options. At the end of 2018, all stock options granted under the 2008 Plan had been exercised, forfeited, or expired. SARs granted prior to 2016 vest 20% annually following three years of service following the grant date. Employee SARs granted 2016 and thereafter vest 33.3% annually following one year of service from the date of the grant. Directors' SARs grants vest 20% annually following one year of service from the date of grant.

Effective during August 2008, the Company adopted and implemented a limited stock buy-back program with respect to the 2008 Plan which provided stock option holders the additional alternative of selling shares acquired through the exercise of options directly back to the Company. Option holders could elect to sell such acquired shares back to the Company at any time within ninety (90) days after the exercise of options at the prevailing market price as of the date of notice of election. The buy-back program did not alter the terms and conditions of the 2008 Plan. This plan was assumed as well by NWLGI from National Western pursuant to the terms of the holding company reorganization. There are currently no stock options issued and outstanding.

The Incentive Plan allows for certain other share or unit awards which are solely paid out in cash based on the value of the Company's shares, or changes therein, as well as the financial performance of the Company under pre-determined target performance metrics. Certain awards, such as restricted stock units ("RSUs") provide solely for cash settlement based upon the market price of the Company's Class A common shares, often referred to as "phantom stock-based awards" in equity compensation plans. Unlike share-settled awards, which have a fixed grant-date fair value, the fair value of unsettled or unvested liability awards is remeasured at the end of each reporting period based on the change in fair value of a share. The liability and corresponding expense are adjusted accordingly until the award is settled. For employees, the vesting period for RSUs is 100% at the end of 3 years from the grant date. RSUs granted prior to 2019 are payable in cash at the vesting date equal to the closing price of the Company's Class A common share on the three years anniversary date. RSUs granted in 2019 are payable in cash at the 3 years vesting date equal to the 20-day moving average closing price of the Company’s Class A common share at that time.

Other awards may involve performance share units ("PSUs") which are units granted at a specified dollar amount per unit, typically linked to the Company's Class A common share price, that are subsequently multiplied by an attained performance factor to derive the number of PSUs to be paid as cash compensation at the vesting date. PSUs also vest three years from the date of grant. For PSUs, the performance period begins the first day of the calendar year for which the PSUs are granted and runs three calendar years. At that time, the three-year performance outcome will be measured against the pre-defined target amounts to determine the number of PSUs earned as compensation. PSUs granted prior to 2019 are paid at the closing price of the Company's Class A common share on the vesting date. PSUs granted in 2019 are payable at the 20-day moving average closing price of the Company’s Class A common share at the vesting date.

PSU awards covering the three year measurement period ended December 31, 2018 were paid out in the first quarter of 2019. The performance factor during the measurement period used to determine compensation payouts was 93.86% of the pre-defined metric target.

PSU awards covering the three year measurement period ended December 31, 2019 were paid out in the first quarter of 2020. The performance factor during the measurement period used to determine compensation payouts was 101.19% of the pre-defined metric target.

Directors of the Company are eligible to receive RSUs under the Incentive Plan. Unlike RSUs granted to officers, the RSUs granted to directors vest one year from the date of grant. RSUs granted prior to 2019 are payable in cash at the vesting date equal to the closing price of the Company's Class A common share at that time. RSUs granted in 2019 are payable in cash at the vesting date equal to the 20-day moving average closing price of the Company’s Class A common share at that time.

No awards were granted to officers and directors during the six months ended June 30, 2020 and 2019.

The Company uses the current fair value method to measure compensation costs for awards granted under the share-based plans.

29

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

As of June 30, 2020 and December 31, 2019, the liability balance was $5.5 million and $11.2 million, respectively. A summary of awards by type and related activity is detailed below.

									Options Outstanding
			Shares Available For Grant						Shares						Weighted- Average Exercise Price
Stock Options:
Balance at January 1, 2020			291,000						—						$	—
Exercised			—						—						$	—
Forfeited			—						—						$	—
Expired			—						—						$	—
Stock options granted			—						—						$	—
Balance at June 30, 2020			291,000						—						$	—

			Liability Awards
			SAR						RSU						PSU
Other Share/Unit Awards:
Balance at January 1, 2020			107,517						14,352						19,108
Exercised			(1,372)						(2,357)						(4,150)
Forfeited			(992)						—						—
Granted			—						—						—
Balance at June 30, 2020			105,153						11,995						14,958

SARs, RSUs, and PSUs shown as forfeited in the above tables represent vested and unvested awards not exercised by plan participants upon their termination from the Company in accordance with the expiration provisions of the awards.

The total intrinsic value of share-based compensation exercised was $1.9 million and $2.5 million for the six months ended June 30, 2020 and 2019, respectively. The total share-based compensation paid was $1.9 million and $2.5 million for the six months ended June 30, 2020 and 2019, respectively. The total fair value of SARs, RSUs, and PSUs vested during the six months ended June 30, 2020 and 2019 was $1.8 million and $2.9 million, respectively. No cash amounts were received from the exercise of stock options under the Plans during the periods reported on.

30

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following table summarizes information about SARs outstanding at June 30, 2020. There were no options outstanding as of June 30, 2020.

						SARs Outstanding
						Number Outstanding						Weighted- Average Remaining Contractual Life						Number Exercisable
Exercise prices:
$132.56						19,118						1.5 years						19,118
$210.22						23,650						3.4 years						19,600
$216.48						11,149						5.6 years						11,149
$311.16						9,897						6.6 years						9,897
$310.55						203						6.8 years						203
$334.34						9,310						7.5 years						6,202
$303.77						11,566						8.5 years						3,848
$252.91						20,260						9.4 years						120
Totals						105,153												70,137
Aggregate intrinsic value (in thousands)									$	1,350											$	1,350

The aggregate intrinsic value in the table above is based on the closing Class A stock price of $203.19 per share on June 30, 2020.

In estimating the fair value of the SARs outstanding at June 30, 2020 and December 31, 2019, the Company employed the Black-Scholes option pricing model with assumptions detailed below.

			June 30, 2020						December 31, 2019
Expected term			1.5 to 9.4 years						1.9 to 10 years
Expected volatility weighted-average			31.72 %						22.19		%
Expected dividend yield			0.18 %						0.12		%
Risk-free rate weighted-average			0.20 %						1.61		%

The Company reviewed the contractual term relative to the SARs as well as perceived future behavior patterns of exercise. Volatility is based on the Company’s historical volatility over the expected term of the SARs by expected exercise date.

The pre-tax compensation cost/(benefit) recognized in the financial statements related to these plans was $2.4 million and $(3.8) million for the three and six months ended June 30, 2020 and $0.1 million and $(1.4) million for the three and six months ended June 30, 2019, respectively. The related tax expense/(benefit) recognized was $(0.5) million and $0.8 million for the three and six months ended June 30, 2020 and $0.0 million and $0.3 million for the three and six months ended June 30, 2019.

As of June 30, 2020, the total pre-tax compensation expense related to non-vested share-based awards not yet recognized was $3.7 million. This amount is expected to be recognized over a weighted-average period of 1.3 years. The Company recognizes compensation cost over the graded vesting periods.

31

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(8) COMMITMENTS AND CONTINGENCIES

(A)  Legal Proceedings

In the normal course of business, the Company is involved or may become involved in various legal actions in which claims for alleged economic and punitive damages have been or may be asserted, some for substantial amounts. In recent years, carriers offering life insurance and annuity products have faced litigation, including class action lawsuits, alleging improper product design, improper sales practices, and similar claims. As previously disclosed, the Company has been a defendant in prior years in such class action lawsuits. Given the uncertainty involved in these types of actions, the ability to make a reliable evaluation of the likelihood of an unfavorable outcome or an estimate of the amount of or range of potential loss is endemic to the particular circumstances and evolving developments of each individual matter on its own merits.

On September 28, 2017, a purported shareholder derivative lawsuit was filed in the 122nd District Court of Galveston County, State of Texas entitled Robert L. Moody, Jr. derivatively on behalf of National Western Life Insurance Company and National Western Life Group, Inc. v. Ross Rankin Moody, et al., naming certain current and former directors and current officers as defendants. The complaint challenged the directors’ oversight of insurance sales to non-U.S. residents and alleged that the defendants breached their fiduciary duties in the conduct of their duties as board members by failing to act (i) on an informed basis and (ii) in good faith or with the honest belief that their actions were in the best interests of the Company. The complaint sought an undetermined amount of damages, attorneys’ fees and costs, and equitable relief, including the removal of the Company’s Chairman and Chief Executive Officer and other board members and/or officers of the Company. The Company believes that the claims in the complaint were baseless and without merit, will continue to vigorously defend this lawsuit, and was awarded reimbursement of legal costs and expenses from plaintiff as detailed below. The Company believes, based on information currently available, that the final outcome of this lawsuit will not have a material adverse effect on the Company’s business, results of operations, or consolidated financial position. The companies and directors filed their respective Pleas to the Jurisdiction ("Pleas") contesting the plaintiff's standing to even pursue this action, along with their Answers, on October 27, 2017. On December 14, 2017, plaintiff filed a Response to the Pleas and on December 21, 2017, the Court heard oral argument on the Pleas. Plaintiff then filed a First Amended Petition on January 11, 2018. The companies and directors filed a Supplement to the Pleas on January 30, 2018, to which plaintiff responded on February 1, 2018, and the companies and directors replied on February 9, 2018. On May 3, 2018, the Court issued a memorandum to all attorneys of record stating that the Court would grant the defendants' Pleas and asked the attorney for defendants to prepare and submit proposed orders/judgments granting the requested relief for consideration by the Court. The defendants filed such proposed order granting the Pleas on May 7, 2018. On May 16, 2018 the Court issued an Order granting the Pleas and dismissing Robert L. Moody, Jr.’s claims with prejudice, and plaintiff then filed a Motion to Transfer Venue (“MTTV”). Defendants filed an Application for Fees, seeking to recover defendants’ legal costs and expenses from plaintiff, and a Response to the MTTV on June 8, 2018. In response plaintiff filed a Motion to Vacate, a Response to the Application for Fees, and his own Request for Attorney’s Fees on July 5, 2018. Defendants filed a Response to the Motion to Vacate and to plaintiff’s Request for Attorney’s Fees on July 11, 2018, and the Court heard oral arguments on July 16, 2018. Plaintiff filed supplemental briefing in support of his July 5, 2018 filings on July 25, 2018, and defendants filed their response to plaintiff's supplemental briefing on July 27, 2018. On August 8, 2018 the Court issued an Order denying plaintiff's Motion to Vacate. Pursuant to the Court’s instructions, on October 5, 2018, defendants filed an Order Granting Application for Expenses. Defendants then filed a Motion for Entry of Final Judgment and a Request for Submission Date on Motion for Entry of Final Judgment on October 11, 2018, which the Court set as October 30, 2018. Plaintiff filed his Objection to Proposed Final Judgment and Objection to Proposed Order on Attorneys’ Fees on October 25, 2018, to which defendants filed a response on October 30, 2018. On November 11, 2018, the Court issued its Final Judgment: ordering Plaintiff to pay the companies $1,314,054 for reasonable and necessary fees and expenses; denying Plaintiff’s Motion to Transfer Venue, and; dismissing Plaintiff’s counterclaim. Plaintiff has appealed the Court’s Final Judgment and that appeal is pending before the First District Court of Appeals in Houston, TX.

32

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

In April of 2019, National Western defended a two-week jury trial in which it was alleged that it committed actionable Financial Elder Abuse in its issuance of a $100,000 equity indexed annuity to the Plaintiff in the case of Williams v Pantaleoni et al, Case No. 17CV03462, Butte County California Superior Court. The Court entered an Amended Judgment on the Jury Verdict on July 27, 2019 against National Western in the amount of $14,949 for economic damages and $2.9 million in non-economic and punitive damages. National Western vigorously disputes the verdicts and the amounts awarded, and in furtherance of such, filed a Motion for Judgment Notwithstanding Jury Verdict and a Motion for New Trial, both of which were rejected by the Court. On September 9, 2019, NWLIC filed its Notice of Appeal. On November 11, 2019, the judge awarded the Plaintiff attorney’s fees in the amount of $1.3 million. Both the Plaintiff and NWLIC have appealed this ruling.

Although there can be no assurances, at the present time, the Company does not anticipate that the ultimate liability arising from such other potential, pending, or threatened legal actions will have a material adverse effect on the financial condition or operating results of the Company.

Separately, Brazilian authorities commenced an investigation into possible violations of Brazilian criminal law in connection with the issuance of National Western insurance policies to Brazilian residents, and in assistance of such investigation a Commissioner appointed by the U.S. District Court for the Western District of Texas issued a subpoena in March of 2015 upon NWLIC to provide information relating to such possible violations. No conclusion can be drawn at this time as to its outcome or how such outcome may impact the Company’s business, results of operations or financial condition. National Western has been cooperating with the relevant governmental authorities in regard to this matter.

(B) Financial Instruments

In order to meet the financing needs of its customers in the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments are commitments to extend credit which involve elements of credit and interest rate risk in excess of the amounts recognized in the Condensed Consolidated Balance Sheets.

The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amounts, assuming that the amounts are fully advanced and that collateral or other security is of no value. Commitments to extend credit are legally binding agreements to lend to a customer that generally have fixed expiration dates or other termination clauses and may require payment of a fee. Commitments do not necessarily represent future liquidity requirements, as some could expire without being drawn upon. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The Company controls the credit risk of these transactions through credit approvals, limits, and monitoring procedures.

The Company had no commitments to fund new loans and $8.8 million of commitments to extend credit relating to existing loans at June 30, 2020. The Company evaluates each customer's creditworthiness on a case-by-case basis. The Company had commitments to make capital contributions to investment funds of $59.0 million as of June 30, 2020.

33

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(9)INVESTMENTS

(A)Investment Gains and Losses

The Company uses the specific identification method in computing realized gains and losses. The table below presents realized gains and losses, excluding impairment losses, for the periods indicated.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Available for sale debt securities:
Realized gains on disposal			$	1,730					1,168						2,491						2,351
Realized losses on disposal			—						—						—						(84)
Held to maturity debt securities:
Realized gains on disposal			1,395						924						4,119						951
Realized losses on disposal			—						—						—						—
Equity securities realized gains (losses)			—						—						—						—
Real estate gains (losses)			—						3,385						—						6,888
Mortgage loans write-downs			—						—						—						—
Other			—						—						—						—
Totals			$	3,125					5,477						6,610						10,106

Disposals in the held to maturity category during the periods shown represent calls initiated by the credit issuer of the debt security. It is the Company's policy to initiate disposals of debt securities in the held to maturity category only in instances in which the credit status of the issuer comes into question and the realization of all or a significant portion of the investment principal of the holding is deemed to be in jeopardy.

Net real estate gains for the three and six months ended June 30, 2019 primarily pertain to the Company's sale of its nursing home operations in Reno, Nevada and San Marcos, Texas as well as a property sold located in Austin, Texas. The sale of the Reno nursing home was completed effective during the first quarter of 2019 and a gain of $5.7 million was realized on the sale of the land and building associated with the operation. The sale of the San Marcos nursing home was concluded during the second quarter of 2019 and the Company recorded a loss of $(2.0) million associated with the sale of the land and building of this operation. The sale of the Company's prior home office was also completed during the second quarter of 2019 and realized a gain on the sale of $3.2 million.

For the three months ended June 30, 2020 and 2019 the percentage of total gains on bonds due to the call of securities was 99.9% and 89.4%, respectively. This includes calls out of the Company's available for sale portfolio of debt securities. For the six months ended June 30, 2020 and 2019 the percentage of gains and bonds due to the call of securities was 99.8% and 72.6%, respectively.

34

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(B)Debt Securities

The table below presents amortized costs and fair values of debt securities held to maturity at June 30, 2020.

			Debt Securities Held to Maturity
			Amortized Cost						Gross Unrealized Gains						Gross Unrealized Losses						Fair Value						Allowance for Credit Losses
			(In thousands)
U.S. agencies			$	81,855					3,501						—						85,356						(4)
U.S. Treasury			3,792						190						—						3,982						—
States and political subdivisions			401,264						23,915						(57)						425,122						(65)
Foreign governments			1,133						154						—						1,287						—
Public utilities			854,139						64,981						—						919,120						(879)
Corporate			4,559,466						378,165						(7,068)						4,930,563						(3,992)
Commercial mortgage-backed			3,024						52						—						3,076						—
Residential mortgage-backed			996,802						65,045						—						1,061,847						—
Asset-backed			2,307						42						—						2,349						—
Totals			$	6,903,782					536,045						(7,125)						7,432,702						(4,940)

The table below presents amortized costs and fair values of debt securities available for sale at June 30, 2020.

			Debt Securities Available for Sale
			Amortized Cost						Gross Unrealized Gains						Gross Unrealized Losses						Fair Value						Allowance for Credit Losses
			(In thousands)
States and political subdivisions			$	89,288					7,192						(5)						96,475						—
Foreign governments			9,988						312						—						10,300						—
Public utilities			64,407						4,915						—						69,322						—
Corporate			2,905,567						218,647						(26,288)						3,097,926						—
Commercial mortgage-backed			27,137						613						(319)						27,431						—
Residential mortgage-backed			11,381						1,319						(159)						12,541						—
Asset-backed			58,438						1,341						(661)						59,118						—
Totals			$	3,166,206					234,339						(27,432)						3,373,113						—

35

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The table below presents amortized costs and fair values of debt securities held to maturity at December 31, 2019.

			Debt Securities Held to Maturity
			Amortized Cost						Gross Unrealized Gains						Gross Unrealized Losses						Fair Value
			(In thousands)
U.S. agencies			$	100,910					1,686						—						102,596
U.S. Treasury			3,782						140						—						3,922
States and political subdivisions			431,433						19,440						(84)						450,789
Foreign governments			1,144						55						—						1,199
Public utilities			888,444						36,638						(83)						924,999
Corporate			4,607,826						212,281						(718)						4,819,389
Commercial mortgage-backed			3,032						52						—						3,084
Residential mortgage-backed			1,066,899						32,706						(716)						1,098,889
Asset-backed			2,775						62						(1)						2,836
Totals			$	7,106,245					303,060						(1,602)						7,407,703

The table below presents amortized costs and fair values of debt securities available for sale at December 31, 2019.

			Debt Securities Available for Sale
			Amortized Cost						Gross Unrealized Gains						Gross Unrealized Losses						Fair Value
			(In thousands)
States and political subdivisions			$	98,037					4,495						(3)						102,529
Foreign governments			9,983						203						—						10,186
Public utilities			67,895						3,476						—						71,371
Corporate			2,921,431						141,705						(2,479)						3,060,657
Commercial mortgage-backed			28,871						1,071						—						29,942
Residential mortgage-backed			12,815						1,077						(117)						13,775
Asset-backed			67,088						1,397						—						68,485
Totals			$	3,206,120					153,424						(2,599)						3,356,945

Unrealized losses for debt securities held to maturity and debt securities available for sale increased at June 30, 2020 from comparable balances at December 31, 2019 primarily due to the widening in interest rate spreads that occurred during the period as a result of COVID-19 effects on financial markets.

36

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Debt securities balances at June 30, 2020 and December 31, 2019 include Ozark National holdings of $329.8 million and $307.2 million in held to maturity and $408.3 million and $415.7 million in available for sale. As part of the acquisition effective January 31, 2019 the Company employed purchase accounting procedures in accordance with GAAP which revalued the acquired investment portfolio to their fair values as of the date of the acquisition. These fair values became the book values for Ozark National from that point going forward. Accordingly, unrealized gains and losses for the Ozark National debt securities represent the changes subsequent to the purchase accounting book values established at the acquisition.

The following table shows the gross unrealized losses and fair values of the Company's held to maturity debt securities by investment category and length of time the individual securities have been in a continuous unrealized loss position at June 30, 2020.

			Debt Securities Held to Maturity
			Less than 12 Months																		12 Months or Greater																		Total
			Fair Value						Unrealized Losses						Fair Value						Unrealized Losses						Fair Value						Unrealized Losses
			(In thousands)
States and political subdivisions			$	—					—						1,749						(57)						1,749						(57)
Public utilities			—						—						—						—						—						—
Corporate			157,752						(7,068)						—						—						157,752						(7,068)
Commercial mortgage-backed			—						—						—						—						—						—
Residential mortgage-backed			—						—						—						—						—						—
Asset-backed			—						—						—						—						—						—
Totals			$	157,752					(7,068)						1,749						(57)						159,501						(7,125)

The following table shows the gross unrealized losses and fair values of the Company's available for sale debt securities by investment category and length of time the individual securities have been in a continuous unrealized loss position at June 30, 2020.

			Debt Securities Available for Sale
			Less than 12 Months																		12 Months or Greater																		Total
			Fair Value						Unrealized Losses						Fair Value						Unrealized Losses						Fair Value						Unrealized Losses
			(In thousands)
States and political subdivisions			$	558					(4)						464						(1)						1,022						(5)
Public utilities			—						—						—						—						—						—
Corporate			217,451						(23,582)						28,249						(2,706)						245,700						(26,288)
Commercial mortgage-backed			8,772						(319)						—						—						8,772						(319)
Residential mortgage-backed			—						—						594						(159)						594						(159)
Asset-backed			22,656						(661)						—						—						22,656						(661)
Totals			$	249,437					(24,566)						29,307						(2,866)						278,744						(27,432)

37

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following table shows the gross unrealized losses and fair values of the Company's held to maturity debt securities by investment category and length of time the individual securities have been in a continuous unrealized loss position at December 31, 2019.

			Debt Securities Held to Maturity
			Less than 12 Months																		12 Months or Greater																		Total
			Fair Value						Unrealized Losses						Fair Value						Unrealized Losses						Fair Value						Unrealized Losses
			(In thousands)
States and political subdivisions			$	5,013					(33)						1,712						(51)						6,725						(84)
Public utilities			2,345						(83)						—						—						2,345						(83)
Corporate			31,419						(337)						17,191						(381)						48,610						(718)
Residential mortgage-backed			25,859						(63)						43,498						(653)						69,357						(716)
Asset-backed			1,349						(1)						—						—						1,349						(1)
Totals			$	65,985					(517)						62,401						(1,085)						128,386						(1,602)

The following table shows the gross unrealized losses and fair values of the Company's available for sale debt securities by investment category and length of time that the individual securities have been in a continuous unrealized loss position at December 31, 2019.

			Debt Securities Available for Sale
			Less than 12 Months																		12 Months or Greater																		Total
			Fair Value						Unrealized Losses						Fair Value						Unrealized Losses						Fair Value						Unrealized Losses
			(In thousands)
States and political subdivisions			$	470					(3)						—						—						470						(3)
Public utilities			—						—						—						—						—						—
Corporate			40,080						(105)						28,582						(2,374)						68,662						(2,479)
Residential mortgage-backed			—						—						710						(117)						710						(117)
Totals			$	40,550					(108)						29,292						(2,491)						69,842						(2,599)

Debt securities. The gross unrealized losses for debt securities are made up of 75 individual issues, or 5.4% of the total debt securities held by the Company at June 30, 2020. The market value of these bonds as a percent of amortized cost approximates 92.7%. Of the 75 securities, 8, or 10.7%, fall in the 12 months or greater aging category; and 55 were rated investment grade at June 30, 2020.

38

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The amortized cost and fair value of investments in debt securities at June 30, 2020, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

			Debt Securities Available for Sale																		Debt Securities Held to Maturity
			Amortized Cost						Fair Value						Amortized Cost						Fair Value
			(In thousands)
Due in 1 year or less			$	168,818					171,286						581,153						590,157
Due after 1 year through 5 years			1,370,814						1,447,182						3,018,245						3,203,154
Due after 5 years through 10 years			1,231,850						1,321,137						1,587,587						1,763,367
Due after 10 years			297,768						334,418						714,664						808,752
			3,069,250						3,274,023						5,901,649						6,365,430
Mortgage and asset-backed securities			96,956						99,090						1,002,133						1,067,272
Totals before allowance for credit losses			3,166,206						3,373,113						6,903,782						7,432,702
Allowance for credit losses			—						—						(4,940)						—
Totals			$	3,166,206					3,373,113						6,898,842						7,432,702

As disclosed in Note (2) New Accounting Pronouncements in the Notes to Condensed Consolidated Financial Statements, the Company adopted new accounting guidance as of January 1, 2020 for credit loss recognition of certain financial assets, including debt securities classified in the held to maturity category. The Company employs a cohort cumulative loss rate method in estimating current expected credit losses with respect to its held to maturity debt securities. This method applies publicly available industry wide statistics of default incidence by defined segmentations of debt security investments combined with future assumptions regarding economic conditions (i.e. GDP forecasts) both in the near term and the long term. The Company utilizes Moody's loss rates by industry type and credit ratings and applies them to each major bond category. These bond categories are further segmented by credit ratings and by maturities of two years and less and more than two years. The following table presents the allowance for credit losses for the three and six months ended June 30, 2020 and 2019.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			Debt Securities Held to Maturity						Debt Securities Available for Sale						Debt Securities Held to Maturity						Debt Securities Available for Sale
			(In thousands)
Balance, beginning of period			$	6,039					—						—						—
Provision January 1, 2020 for adoption of new accounting guidance			—						—						3,334						—
(Releases)/provision during period			(1,099)						—						1,606						—
Balance, end of period			$	4,940					—						4,940						—

39

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Provisions to and releases from the allowance for credit losses are recorded in net investment income in the Condensed Consolidated Statements of Earnings (Loss). Previous accounting guidance required the Company to review its portfolio for potential other-than-temporary impairments which would require that affected securities be written down to an adjusted cost basis with the amount of the writedown recorded as part of net realized gains and losses in the Condensed Consolidated Statements of Earnings (Loss).

The Company determines current expected credit losses for available-for-sale debt securities in accordance with FASB ASC Subtopic 326-30 when fair value is less than amortized cost, interest payments are missed and the security is experiencing credit issues. At June 30, 2020, the Company performed additional analyses on certain available-for-sale securities whose market values were negatively impacted by the change in the economic environment precipitated by the COVID-19 pandemic crisis. Based on its review, the Company determined none of these investments required an allowance for credit loss at June 30, 2020. Under the previous guidance, debt securities were not considered to be other-than-temporarily impaired when a decline in market value was attributable to factors such as market volatility, liquidity, spread widening and credit quality in which it was anticipated that a recovery of all amounts due under the contractual terms of the security would occur and the Company had the intent and ability to hold the security until recovery or maturity. There was a $5.9 million other-than-temporary impairment recorded on a single debt security during the three and six months ended June 30, 2019. The Company's operating procedures include monitoring the investment portfolio on an ongoing basis for any changes in issuer facts and circumstances that might lead to future need for a credit loss allowance.

In the table below, held to maturity securities and their corresponding allowance for credit losses are represented according to credit ratings by nationally recognized statistical rating organizations.

			Debt Securities Held to Maturity
			Amortized Cost						Allowance for Credit Losses						Carrying Value
			(In thousands)
AAA			$	93,438					—						93,438
AA			1,739,557						(56)						1,739,501
A			2,234,460						(985)						2,233,475
BBB			2,733,811						(3,580)						2,730,231
BB and other below investment			102,516						(319)						102,197
Bonds Total			$	6,903,782					(4,940)						6,898,842

(C)Transfer of Securities

During the three and six months ended June 30, 2020 the Company made no transfers from the held to maturity category to securities available for sale.

(D) Mortgage Loans and Real Estate

A financing receivable is a contractual right to receive money on demand or on fixed or determinable dates that is recognized as an asset in a company's statement of financial position. The Company's mortgage, participation and mezzanine loans on real estate are the only financing receivables included in the Condensed Consolidated Balance Sheets.

Credit and default risk are minimized through strict underwriting guidelines and diversification of underlying property types and geographic locations. In addition to being secured by the property, mortgage loans with leases on the underlying property are often guaranteed by the lease payments. This approach has proved to result in quality mortgage loans with few defaults. Mortgage loan interest income is recognized on an accrual basis with any premium or discount amortized over the life of the loan. Prepayment and late fees are recorded on the date of collection.

40

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Loans in foreclosure, loans considered impaired or loans past due 90 days or more are placed on a non-accrual status. If a mortgage loan is determined to be on non-accrual status, the mortgage loan does not accrue any revenue into the Condensed Consolidated Statements of Earnings (Loss). The loan is independently monitored and evaluated as to potential impairment or foreclosure. If delinquent payments are made and the loan is brought current, then the Company returns the loan to active status and accrues income accordingly. The Company had no mortgage loans past due 90 days or more at June 30, 2020 or 2019 and as a result all interest income was recognized at June 30, 2020 and 2019. As a result of the economic climate change induced by the COVID-19 virus, various mortgage loan borrowers of the Company have requested a temporary forbearance of principal payments on loans in the range of three to nine months. For those borrowers meeting specified criteria of the Company, such terms have been agreed to on approximately a dozen loans.

The following table represents the mortgage loan portfolio by loan-to-value ratio.

			June 30, 2020																		December 31, 2019
			Amount						%						Amount						%
			(In thousands)												(In thousands)
Mortgage Loans by Loan-to-Value Ratio (1):
Less than 50%			$	52,852					19.2						$	52,778					19.3
50% to 60%			50,261						18.2						56,929						20.8
60% to 70%			126,960						46.0						117,377						43.0
70% to 80%			45,855						16.6						46,013						16.9
80% to 90%			—						—						—						—
Greater than 90%			—						—						—						—
Gross balance			275,928						100.0						273,097						100.0
Allowance for credit losses			(2,227)						(0.8)						(675)						(0.2)
Totals			$	273,701					99.2						$	272,422					99.8

(1) Loan-to-Value Ratio is determined using the most recent appraised value. Appraisals are required at the time of funding and may be updated if a material change occurs from the original loan agreement.

All mortgage loans are analyzed quarterly in order to monitor the financial quality of these assets. Based on ongoing monitoring, mortgage loans with a likelihood of becoming delinquent are identified and placed on an internal “watch list.” Among the criteria that may indicate a potential problem include: major tenant vacancies or bankruptcies, late payments, and loan relief/restructuring requests. The mortgage loan portfolio is analyzed for the need for a valuation allowance on any loan that is on the internal watch list, in the process of foreclosure or that currently has a valuation allowance.

Prior to January 1, 2020, mortgage loans were considered impaired when, based on current information and events, it was probable that the Company would be unable to collect all amounts due according to the contractual terms of the loan agreement. When it was determined that a loan was impaired, a loss was recognized for the difference between the carrying amount of the mortgage loan and the estimated value reduced by the cost to sell. Estimated value was typically based on the loan's observable market price or the fair value of the collateral less cost to sell. Impairments and changes in the valuation allowance were reported in net realized investment gains (losses) in the Condensed Consolidated Statements of Earnings (Loss). The Company held a valuation allowance of $0.7 million at December 31, 2019.

41

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Effective January 1, 2020, the Company implemented FASB ASU 2016-13, Financial Instruments-Credit Losses, which revises the credit loss recognition criteria for certain financial assets measured at amortized cost. The new guidance replaces the existing incurred loss recognition model with an expected loss recognition model (“CECL”). The objective of the CECL model is for the reporting entity to recognize its estimate of current expected credit losses for affected financial assets in a valuation allowance deducted from the amortized cost basis of the related financial assets that results in presenting the net carrying value of the financial assets at the amount expected to be collected. For mortgage loan investments the Company is using the Weighted Average Remaining Maturity ("WARM") method, which uses an average annual charge-off rate applied to each mortgage loan risk category. Under this new accounting guidance, at January 1, 2020 a balance of $1.2 million was recorded which incorporated the previous year-end balance under the prior accounting method. The adjustment resulted in a charge to retained earnings as a change in accounting, net of tax, of $0.4 million. Subsequent changes in the allowance for current expected credit losses are reported in net investment income in the Condensed Consolidated Statements of Earnings (Loss).

The following table represents the mortgage loan allowance for credit losses.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Balance, beginning of the period			$	1,885					675						675						675
Provision January 1, 2020 for adoption of new accounting guidance			—						—						504						—
Provision during the period			342						—						1,048						—
Releases			—						—						—						—
Total ending allowance for credit losses			$	2,227					675						2,227						675

The Company's direct investments in real estate are not a significant portion of its total investment portfolio and totaled approximately $34.3 million and $34.6 million at June 30, 2020 and December 31, 2019, respectively. The Company recognized operating income on real estate properties of approximately $1.5 million and $1.4 million for the first six months of 2020 and 2019, respectively.

42

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(10) FAIR VALUES OF FINANCIAL INSTRUMENTS

For financial instruments, the FASB provides guidance which defines fair value, establishes a framework for measuring fair value under GAAP, and requires additional disclosures about fair value measurements. In compliance with this GAAP guidance, the Company has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into a three level hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities ("Level 1") and the lowest priority to unobservable inputs ("Level 3"). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

Financial assets and liabilities recorded at fair value on the Condensed Consolidated Balance Sheets are categorized as follows:

Level 1: Fair value is based on unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. These generally provide the most reliable evidence and are used to measure fair value whenever available. The Company's Level 1 assets are equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets.

Level 2:  Fair value is based upon significant inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable for substantially the full term of the asset or liability through corroboration with observable market data as of the reporting date. Level 2 inputs include quoted market prices in active markets for similar assets and liabilities, quoted market prices in markets that are not active for identical or similar assets or liabilities, model-derived valuations whose inputs are observable or whose significant value drivers are observable and other observable inputs. The Company’s Level 2 assets include fixed maturity debt securities (corporate and private bonds, government or agency securities, asset-backed and mortgage-backed securities). Valuations are generally obtained from third party pricing services for identical or comparable assets or determined through use of valuation methodologies using observable market inputs.

Level 3:  Fair value is based on significant unobservable inputs which reflect the entity’s or third party pricing service’s assumptions about the assumptions market participants would use in pricing an asset or liability. The Company’s Level 3 assets are over-the-counter derivative contracts. The Company’s Level 3 liabilities consist of share-based compensation obligations, certain product-related embedded derivatives, and contingent consideration in the acquisition of businesses. Valuations are estimated based on non-binding broker prices or internally developed valuation models or methodologies, discounted cash flow models and other similar techniques.

43

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following tables set forth the Company’s assets and liabilities that are measured at fair value on a recurring basis as of the date indicated:

			June 30, 2020
			Total						Level 1						Level 2						Level 3
			(In thousands)
Debt securities, available for sale			$	3,373,113					—						3,373,113						—
Equity securities			17,918						17,918						—						—
Derivatives, index options			66,738						—						—						66,738
Other invested assets			2						2						—						—
Total assets			$	3,457,771					17,920						3,373,113						66,738
Policyholder account balances (a)			$	87,573					—						—						87,573
Other liabilities (b)			5,497						—						—						5,497
Total liabilities			$	93,070					—						—						93,070

During the three and six months ended June 30, 2020, the Company made no transfers into or out of Levels 1, 2 or 3.

			December 31, 2019
			Total						Level 1						Level 2						Level 3
			(In thousands)
Debt securities, available for sale			$	3,356,945					—						3,356,945						—
Equity securities			23,594						23,594						—						—
Derivatives, index options			157,588						—						—						157,588
Other invested assets			2						2						—						—
Total assets			$	3,538,129					23,596						3,356,945						157,588
Policyholder account balances (a)			$	155,902					—						—						155,902
Other liabilities (c)			15,301						—						—						15,301
Total liabilities			$	171,203					—						—						171,203

(a)  Represents the fair value of certain product-related embedded derivatives that were recorded at fair value.

(b)  Represents the liability for share-based compensation.

(c)  Represents the liability for share-based compensation and the contingent consideration for businesses acquired.

44

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following tables present, by pricing source and fair value hierarchy level, the Company's assets that are measured at fair value on a recurring basis:

			June 30, 2020
			Total						Level 1						Level 2						Level 3
			(In thousands)
Debt securities, available for sale:
Priced by third-party vendors			$	3,373,113					—						3,373,113						—
Priced internally			—						—						—						—
Subtotal			3,373,113						—						3,373,113						—
Equity securities, available for sale:
Priced by third-party vendors			17,918						17,918						—						—
Priced internally			—						—						—						—
Subtotal			17,918						17,918						—						—
Derivatives, index options:
Priced by third-party vendors			66,738						—						—						66,738
Priced internally			—						—						—						—
Subtotal			66,738						—						—						66,738
Other invested assets:
Priced by third-party vendors			2						2						—						—
Priced internally			—						—						—						—
Subtotal			2						2						—						—
Total			$	3,457,771					17,920						3,373,113						66,738
Percent of total			100.0		%				0.5		%				97.6		%				1.9		%

45

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			December 31, 2019
			Total						Level 1						Level 2						Level 3
			(In thousands)
Debt securities, available for sale:
Priced by third-party vendors			$	3,356,945					—						3,356,945						—
Priced internally			—						—						—						—
Subtotal			3,356,945						—						3,356,945						—
Equity securities, available for sale:
Priced by third-party vendors			23,594						23,594						—						—
Priced internally			—						—						—						—
Subtotal			23,594						23,594						—						—
Derivatives, index options:
Priced by third-party vendors			157,588						—						—						157,588
Priced internally			—						—						—						—
Subtotal			157,588						—						—						157,588
Other invested assets:
Priced by third-party vendors			2						2						—						—
Priced internally			—						—						—						—
Subtotal			2						2						—						—
Total			$	3,538,129					23,596						3,356,945						157,588
Percent of total			100.0		%				0.7		%				94.8		%				4.5		%

46

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following tables provide additional information about fair value measurements for which significant unobservable (Level 3) inputs were utilized to determine fair value.

												For the Three Months Ended June 30, 2020
												Assets																								Other Liabilities
															Derivatives, Index Options						Total Assets						Policyholder Account Balances						Stock Options						Contingent Consideration						Total Other Liabilities
												(In thousands)
Beginning balance, April 1, 2020															$	24,335					24,335						61,625						3,081						4,174						68,880
Total realized and unrealized gains (losses):
Included in net earnings															40,243						40,243						23,790						2,444						(4,174)						22,060
Included in other comprehensive income															—						—						—						—						—						—
Purchases, sales, issuances and settlements, net:
Purchases															16,458						16,458						16,458						—						—						16,458
Sales															—						—						—						—						—						—
Issuances															—						—						—						—						—						—
Settlements															(14,298)						(14,298)						(14,300)						(28)						—						(14,328)
Transfers into (out of) Level 3															—						—						—						—						—						—
Balance at end of period															$	66,738					66,738						87,573						5,497						—						93,070
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period:
Net investment income															$	62,328					62,328						—						—						—						—
Benefits and expenses															—						—						62,328						2,444						(4,174)						60,598
Total															$	62,328					62,328						62,328						2,444						(4,174)						60,598

47

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

												For the Three Months Ended June 30, 2019
												Assets																								Other Liabilities
															Derivatives, Index Options						Total Assets						Policyholder Account Balances						Stock Options						Contingent Consideration						Total Other Liabilities
												(In thousands)
Beginning balance, April 1, 2019															$	71,001					71,001						86,127						7,898						3,700						97,725
Total realized and unrealized gains (losses):
Included in net earnings															17,828						17,828						13,440						93						171						13,704
Included in other comprehensive income															—						—						—						—						—						—
Purchases, sales, issuances and settlements, net:
Purchases															19,030						19,030						19,030						—						—						19,030
Sales															—						—						—						—						—						—
Issuances															—						—						—						—						—						—
Settlements															(17,959)						(17,959)						(17,959)						—						—						(17,959)
Transfers into (out of) Level 3															—						—						—						—						—						—
Balance at end of period															$	89,900					89,900						100,638						7,991						3,871						112,500
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period:
Net investment income															$	4,350					4,350						—						—						—						—
Benefits and expenses															—						—						4,350						93						171						4,614
Total															$	4,350					4,350						4,350						93						171						4,614

48

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

												For the Six Months Ended June 30, 2020
												Assets																								Other Liabilities
															Derivatives, Index Options						Total Assets						Policyholder Account Balances						Stock Options						Contingent Consideration						Total Other Liabilities
												(In thousands)
Beginning balance, January 1, 2020															$	157,588					157,588						155,902						11,225						4,076						171,203
Total realized and unrealized gains (losses):
Included in net earnings															(66,386)						(66,386)						(43,865)						(3,849)						(4,076)						(51,790)
Included in other comprehensive income															—						—						—						—						—						—
Purchases, sales, issuances and settlements, net:
Purchases															38,861						38,861						38,861						—						—						38,861
Sales															—						—						—						—						—						—
Issuances															—						—						—						—						—						—
Settlements															(63,325)						(63,325)						(63,325)						(1,879)						—						(65,204)
Transfers into (out of) Level 3															—						—						—						—						—						—
Balance at end of period															$	66,738					66,738						87,573						5,497						—						93,070
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period:
Net investment income															$	(43,670)					(43,670)						—						—						—						—
Benefits and expenses															—						—						(43,670)						(3,849)						(4,076)						(51,595)
Total															$	(43,670)					(43,670)						(43,670)						(3,849)						(4,076)						(51,595)

49

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

												For the Six Months Ended June 30, 2019
												Assets																								Other Liabilities
															Derivatives, Index Options						Total Assets						Policyholder Account Balances						Stock Options						Contingent Consideration						Total Other Liabilities
												(In thousands)
Beginning balance, January 1, 2019															$	14,684					14,684						44,781						11,923						—						56,704
Total realized and unrealized gains (losses):
Included in net earnings															59,830						59,830						40,471						(1,410)						171						39,232
Included in other comprehensive income															—						—						—						—						—						—
Purchases, sales, issuances and settlements, net:
Purchases															36,622						36,622						36,622						—						—						36,622
Sales															—						—						—						—						—						—
Issuances															—						—						—						—						3,700						3,700
Settlements															(21,236)						(21,236)						(21,236)						(2,522)						—						(23,758)
Transfers into (out of) Level 3															—						—						—						—						—						—
Balance at end of period															$	89,900					89,900						100,638						7,991						3,871						112,500
Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period:
Net investment income															$	44,814					44,814						—						—						—						—
Benefits and expenses															—						—						44,814						(1,410)						171						43,575
Total															$	44,814					44,814						44,814						(1,410)						171						43,575

50

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The following table presents the valuation method for financial assets and liabilities categorized as level 3, as well as the unobservable inputs used in the valuation of those financial instruments:

June 30, 2020

Fair Value

Valuation Technique

Unobservable Input

Range (Weighted Average)

(In thousands)

Assets:

Derivatives, index options

$

66,738

Broker prices

Implied volatility

12.96% - 53.69% (18.55%)

Total assets

$

66,738

Liabilities:

Policyholder account balances

$

87,573

Deterministic cash flow model

Projected option cost

0.0% - 31.12% (4.56%)

Share based compensation

5,497

Black-Scholes model

Expected term

1.5 to 9.4 years

Expected volatility

31.72%

Total liabilities

$

93,070

December 31, 2019

Fair Value

Valuation Technique

Unobservable Input

Range (Weighted Average)

(In thousands)

Assets:

Derivatives, index options

$

157,588

Broker prices

Implied volatility

13.10% - 19.90% (15.25%)

Total assets

$

157,588

Liabilities:

Policyholder account balances

$

155,902

Deterministic cash flow model

Projected option cost

0.0% - 17.55% (3.14%)

Share based compensation

11,225

Black-Scholes model

Expected term

1.9 to 10 years

Expected volatility

22.19%

Contingent consideration on businesses acquired

4,076

Probabilistic Method

Discount rate

10.0%

Projected renewal premium

$57.2 - $82.4 million ($71.9)

Total liabilities

$

171,203

51

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Realized gains (losses) on debt securities are reported in the Condensed Consolidated Statements of Earnings (Loss) as net investment gains (losses) with liabilities reported as expenses. Unrealized gains (losses) on available for sale debt securities are reported as other comprehensive income (loss) within the stockholders' equity section of the Condensed Consolidated Balance Sheet.

The fair value hierarchy classifications are reviewed each reporting period. Reclassification of certain financial assets and liabilities may result based on changes in the observability of valuation attributes. Reclassifications are reported as transfers into and out of Level 3 at the beginning fair value for the reporting period in which the changes occur.

The carrying amounts and fair values of the Company's financial instruments are as follows:

			June 30, 2020
																					Fair Value Hierarchy Level
			Carrying Values						Fair Values						Level 1						Level 2						Level 3
			(In thousands)
ASSETS
Debt securities held to maturity			$	6,898,842					7,432,702						—						7,432,702						—
Debt securities available for sale			3,373,113						3,373,113						—						3,373,113						—
Cash and cash equivalents			450,703						450,703						450,703						—						—
Mortgage loans			273,701						272,336						—						—						272,336
Real estate			34,298						48,547						—						—						48,547
Policy loans			76,811						132,257						—						—						132,257
Other loans			18,064						18,365						—						—						18,365
Derivatives, index options			66,738						66,738						—						—						66,738
Equity securities			17,918						17,918						17,918						—						—
Life interest in Libbie Shearn Moody Trust			9,230						12,775						—						—						12,775
Other investments			4,515						22,582						2						—						22,580
LIABILITIES
Deferred annuity contracts			$	6,755,394					5,511,416						—						—						5,511,416
Immediate annuity and supplemental contracts			403,856						455,875						—						—						455,875
Contingent consideration on businesses acquired			—						—						—						—						—

52

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			December 31, 2019
																					Fair Value Hierarchy Level
			Carrying Values						Fair Values						Level 1						Level 2						Level 3
			(In thousands)
ASSETS
Debt securities held to maturity			$	7,106,245					7,407,703						—						7,407,703						—
Debt securities available for sale			3,356,945						3,356,945						—						3,356,945						—
Cash and cash equivalents			253,524						253,524						253,524						—						—
Mortgage loans			272,422						270,931						—						—						270,931
Real estate			34,588						57,204						—						—						57,204
Policy loans			80,008						123,650						—						—						123,650
Other loans			13,547						13,698						—						—						13,698
Derivatives, index options			157,588						157,588						—						—						157,588
Equity securities			23,594						23,594						23,594						—						—
Life interest in Libbie Shearn Moody Trust			9,230						12,775						—						—						12,775
Other investments			197						16,182						2						—						16,180
LIABILITIES
Deferred annuity contracts (1)			$	7,014,833					5,931,352						—						—						5,931,352
Immediate annuity and supplemental contracts			400,465						422,931						—						—						422,931
Contingent consideration on businesses acquired			4,076						4,076						—						—						4,076

(1) Revised to correct for an adjustment related to the understatement of reserve liabilities of $15.0 million. See Note 1.

Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instruments. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company's entire holdings of a particular financial instrument. Because no market exists for a portion of the Company's financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

(11)  DERIVATIVE INVESTMENTS

Fixed-index products provide traditional fixed annuities and universal life contracts with the option to have credited interest rates linked in part to an underlying equity index or a combination of equity indices. The equity return component of such policy contracts is identified separately and accounted for in future policy benefits as embedded derivatives on the Condensed Consolidated Balance Sheets. The remaining portions of these policy contracts are considered the host contracts and are recorded separately as fixed annuity or universal life contracts. The host contracts are accounted for under debt instrument type accounting in which future policy benefits are recorded as discounted debt instruments and accreted, using the effective yield method, to their minimum account values at their projected maturities or termination dates.

53

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The Company purchases over-the-counter index options, which are derivative financial instruments, to hedge the equity return component of its fixed-index annuity and life products. The index options act as hedges to match closely the returns on the underlying index or indices. The amounts which may be credited to policyholders are linked, in part, to the returns of the underlying index or indices. As a result, changes to policyholders' liabilities are substantially offset by changes in the value of the options. Cash is exchanged upon purchase of the index options and no principal or interest payments are made by either party during the option periods. Upon maturity or expiration of the options, cash may be paid to the Company depending on the performance of the underlying index or indices and terms of the contract.

The Company does not elect hedge accounting relative to these derivative instruments. The index options are reported at fair value in the accompanying Condensed Consolidated Financial Statements. The changes in the values of the index options and the changes in the policyholder liabilities are both reflected in the Condensed Consolidated Statements of Earnings (Loss). Any changes relative to the embedded derivatives associated with policy contracts are reflected in contract interest in the Condensed Consolidated Statements of Earnings (Loss). Any gains or losses from the sale or expiration of the options, as well as period-to-period changes in values, are reflected as net investment income in the Condensed Consolidated Statements of Earnings (Loss).

Although there is credit risk in the event of nonperformance by counterparties to the index options, the Company does not expect any of its counterparties to fail to meet their obligations, given their high credit ratings. In addition, credit support agreements are in place with all counterparties for option holdings in excess of specific limits, which may further reduce the Company's credit exposure.

The tables below present the fair value of derivative instruments as of June 30, 2020 and December 31, 2019, respectively.

June 30, 2020

Asset Derivatives

Liability Derivatives

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

(In thousands)

(In thousands)

Derivatives not designated as hedging instruments

Equity index options

Derivatives, Index Options

$

66,738

Fixed-index products

Universal Life and Annuity Contracts

$

87,573

Total

$

66,738

$

87,573

54

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

December 31, 2019

Asset Derivatives

Liability Derivatives

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

(In thousands)

(In thousands)

Derivatives not designated as hedging instruments

Equity index options

Derivatives, Index Options

$

157,588

Fixed-index products

Universal Life and Annuity Contracts

$

155,902

Total

$

157,588

$

155,902

The table below presents the effect of derivative instruments in the Condensed Consolidated Statements of Earnings (Loss) for the three months ended June 30, 2020 and 2019.

												June 30, 2020						June 30, 2019
Derivatives Not Designated As Hedging Instruments						Location of Gain or (Loss) Recognized In Income on Derivatives						Amount of Gain or (Loss) Recognized in Income on Derivatives
												(In thousands)
Equity index options						Net investment income (loss)						$	40,243					17,828
Fixed-index products						Universal life and annuity contract interest						(23,790)						(13,439)
												$	16,453					4,389

The table below presents the effect of derivative instruments in the Condensed Consolidated Statements of Earnings (Loss) for the six months ended June 30, 2020 and 2019.

												June 30, 2020						June 30, 2019
Derivatives Not Designated As Hedging Instruments						Location of Gain or (Loss) Recognized In Income on Derivatives						Amount of Gain or (Loss) Recognized in Income on Derivatives
												(In thousands)
Equity index options						Net investment income						$	(66,386)					59,830
Fixed-index products						Universal life and annuity contract interest						43,865						(40,470)
												$	(22,521)					19,360

55

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The embedded derivative liability, the change of which is recorded in universal life and annuity contract interest in the Condensed Consolidated Statements of Earnings (Loss), includes projected interest credits that are offset by the expected collectability by the Company of asset management fees on fixed-index products. The anticipated asset management fees to be collected increases or decreases based upon the most recent performance of index options and adds to or reduces the offset applied to the embedded derivative liability (increasing or decreasing contract interest expense). For the three months ended June 30, 2020 and 2019, the change in the embedded derivative liability due to the expected collectability of asset management fees increased/(decreased) contract interest expense by $(3.7) million and $(4.7) million, respectively. For the six months ended June 30, 2020 and 2019, contract interest expense was increased/(decreased) by $25.6 million and $(20.3) million, respectively, for the expected collectability of asset management fees. Beginning in the second quarter of 2020, the Company changed its budget for purchasing options to match the collection of asset management fees with the payoff from out of the money options, thereby removing the option premium currently being paid for the probability or expectation of collecting asset management fees ("out of the money" hedging). As the current one year options outstanding expire and are replaced by out of the money hedges, the embedded derivative liability component due to the projected collectability of asset management fees will be eliminated.

(12) BUSINESS COMBINATIONS

Effective January 31, 2019, the Company acquired Ozark National and NIS following the receipt of regulatory approvals. NWLGI and National Western paid cash in an aggregate amount of approximately $205.4 million in exchange for all of the outstanding stock of Ozark National (wholly owned by National Western) and NIS (wholly owned by NWLGI). In addition to the cash price paid, National Western recorded a contingent liability for an "earn-out payment" based upon the subsequent persistency of Ozark National's acquired in force business achieving thresholds as specified in the Stock Purchase Agreement ("Agreement"). The earn-out payment to the seller per the Agreement had a maximum limit of $5.0 million. Using a probabilistic method for valuing contingent consideration, the Company at January 31, 2019 recorded a liability of $3.7 million representing the estimated fair value of the additional consideration estimated to be paid as part of the acquisition. The contingent consideration was revalued during the earn-out term using the same probabilistic method and had a fair value of $4.1 million as of December 31, 2019. Changes in the fair value during year ended December 31, 2019 were recorded through Other operating expenses.

During the quarter ended June 30, 2020, the Company and and the Seller executed an agreement under which the parties agreed that the Company had fulfilled its payment obligation under the Stock Purchase Agreement executed October 3, 2018. As a result, the Company reversed the contingent earn-out liability balance of $4.2 million recorded at March 31, 2020 and reflected this amount in Other revenues.

In addition to the purchase price, the Company incurred $3.3 million of acquisition-related costs. In accordance with GAAP, these costs are included in Other operating expenses in the Condensed Consolidated Statements of Earnings (Loss) for the six months ended June 30, 2019 and are not considered part of the purchase price.

The acquisition has been accounted for in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations. Purchase accounting, as defined by ASC 805, requires that the assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. The fair values shown below were determined based on management’s best estimates, employing fair valuation methodologies commonly utilized in preparing financial statements in accordance with GAAP, and are subject to revision for one year following the acquisition date. The excess of the purchase price paid above net tangible assets acquired has been assigned to identifiable intangible assets and goodwill. The following table presents the fair values of the net assets acquired as of January 31, 2019.

56

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

			January 31, 2019
			Fair value
Assets			(In thousands)
Debt securities held to maturity			$	261,059
Debt securities available for sale			400,719
Policy loans			28,128
Real estate			4,600
Cash and cash equivalents			16,275
Accrued investment income			6,116
Value of business acquired			145,768
Reinsurance recoverables			21,895
Other intangible assets			9,600
Other assets acquired			12,075
Total assets acquired			906,235
Liabilities
Traditional life reserves			691,297
Other policyholder liabilities			13,867
Other liabilities acquired			5,840
			711,004
Net identifiable assets acquired			195,231
Goodwill			13,864
Net assets acquired			$	209,095

Identifiable Intangible Assets

The following table presents the fair value of identifiable intangible assets acquired at January 31, 2019:

			Fair Value						Weighted-Average Amortization Period
			(In thousands)
Trademarks / trade names			$	2,800					15
Internally developed software			3,800						7
Insurance licenses			3,000						NA
			$	9,600

57

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The gross carrying amounts and accumulated amortization for each specifically identifiable intangible asset were as follows.

			June 30, 2020																														December 31, 2019
			Weighted-Average Amortization Period						Gross Carrying Amount						Accumulated Amortization						Gross Carrying Amount						Accumulated Amortization
									(In thousands)
Trademarks/trade names			15						$	2,800					(264)						2,800						(171)
Internally developed software			7						3,800						(769)						3,800						(498)
Insurance licenses (1)			N/A						3,000						—						3,000						—
									$	9,600					(1,033)						9,600						(669)

The value of trademarks was estimated using the relief from royalty method, based on the assumption that in lieu of ownership, an organization would be willing to pay a royalty in order to receive the related benefits of using the brand. The value of insurance licenses was estimated using the market approach to value, based on values paid for licenses in recent shell company transactions. The value of internally developed software was estimated using the replacement cost method. Trademarks, trade names and internally developed software are amortized using a straight-line method over the estimated useful lives. These intangible assets will be evaluated for impairment if indicators of impairment arise. Insurance licenses were determined to have an indefinite useful life. The Company evaluates the useful life insurance licenses at each reporting period to determine whether the useful life remains indefinite.

58

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Value of Business Acquired ("VOBA")

VOBA is a purchase accounting convention for life insurance companies in business combinations based upon an actuarial determination of the difference between the fair value of policyholder liabilities acquired and the same policyholder liabilities measured in accordance with the acquiring company's accounting policies. The difference, referred to as VOBA, is an intangible asset subject to periodic amortization. As of the January 31, 2019 acquisition date, the VOBA balance recorded was $145.8 million. Changes in VOBA were as follows for the periods shown:

			June 30,						December 31,
			2020						2019
			(In thousands)
Balance, beginning of year			$	138,071					—
Business acquired			—						145,768
Amortization:
Amortization, excluding unlocking			(3,801)						(7,697)
Balance as of end of period			$	134,270					138,071

Estimated future amortization of VOBA, net of interest (in thousands), as of June 30, 2020, is as follows:

			Expected Amortization
			(In thousands)
Remainder of 2020			$	3,218
2021			$	6,107
2022			$	5,797
2023			$	5,528
2024			$	5,287

Goodwill

The changes in the carrying amount of goodwill (in thousands) were as follows:

			June 30,						December 31,
			2020						2019
			(In thousands)
Gross goodwill as of beginning of year			$	13,864					—
Goodwill resulting from business acquisition			—						13,864
Gross goodwill, before impairments			13,864						13,864
Accumulated impairment as of beginning of year			—						—
Current year impairments			—						—
Net goodwill as of end of period			$	13,864					13,864

59

---

Table of Contents

NATIONAL WESTERN LIFE GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Due to the severe change in economic climate as a result of the COVID-19 pandemic, the Company evaluated the goodwill balance for potential impairment as of June 30, 2020 and determined that there was evidence to support not impairing the balance.

Financial Information

Subsequent to the acquisition date of January 31, 2019, Ozark National and NIS total revenues of $48.4 million and net earnings of $7.2 million were included in Condensed Consolidated Statements of Earnings (Loss) for the six month period ended June 30, 2019. Their results for segment reporting purposes are combined in the Acquired Businesses segment.

The following unaudited comparative pro forma total revenues and net earnings represent Condensed Consolidated Results of Operations for the Company which assume amounts estimated had the acquisition of Ozark National and NIS by the Company been effective January 1, 2018.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Total revenues			$	216,015					192,685						268,503						420,268
Net earnings (loss)			$	48,413					33,696						46,351						75,328

The pro forma amounts shown above include the estimated total revenues and net earnings of the acquired businesses for each period incorporating amortization of identifiable intangible assets acquired and fair value adjustments to acquired invested assets and traditional life insurance reserves.

(13) SUBSEQUENT EVENTS

Subsequent events have been evaluated through the date of filing and no reportable items were identified.

60

---

Table of Contents

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. Certain information contained herein or in other written or oral statements made by or on behalf of National Western Life Group, Inc. and its subsidiaries (the "Company") are or may be viewed as forward-looking. Although the Company has taken appropriate care in developing any such information, forward-looking information involves risks and uncertainties that could significantly impact actual results. These risks and uncertainties include, but are not limited to, matters described in the Company's Securities and Exchange Commission (SEC) filings such as exposure to market risks, anticipated cash flows or operating performance, future capital needs, and statutory or regulatory related issues. However, as a matter of policy, the Company does not make any specific projections as to future earnings, nor does it endorse any projections regarding future performance that may be made by others. Whether or not actual results differ materially from forward-looking statements may depend on numerous foreseeable and unforeseeable events or developments. Also, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future developments, or otherwise.

Management's discussion and analysis of the financial condition and results of operations (“MD&A”) of National Western Life Group, Inc. ("NWLGI") for the three and six months ended June 30, 2020 follows. Where appropriate, discussion specific to the insurance operations of National Western Life Insurance Company is denoted by "National Western" or "NWLIC". This discussion should be read in conjunction with the Company's Condensed Consolidated Financial Statements and related notes beginning on page 3 of this report and with the 2019 Annual Report filed on Form 10-K with the SEC.

Effective January 31, 2019, the Company completed its previously announced acquisition of Ozark National Life Insurance Company ("Ozark National") and N.I.S. Financial Services, Inc. ("NIS") following the receipt of regulatory approvals. NWLGI and National Western paid cash in an aggregate amount of approximately $205.4 million in exchange for all of the outstanding stock of Ozark National (wholly owned by National Western) and NIS (wholly owned by NWLGI). The results of Ozark National and NIS are included in the Company's Condensed Consolidated Financial Statements for their respective business activity subsequent to the acquisition date and reference to each is made in this MD&A where appropriate.

Overview

National Western provides life insurance products for the savings and protection needs of policyholders and annuity contracts for the asset accumulation and retirement needs of contract holders. The Company accepts funds from policyholders or contract holders and establishes a liability representing future obligations to pay the policy or contract holders and their beneficiaries. To ensure the Company will be able to pay these future commitments, the funds received as premium payments and deposits are invested in high quality investments, primarily fixed income securities.

61

---

Table of Contents

Due to the business of accepting funds to pay future obligations in later years and the underlying economics, the relevant factors affecting the Company’s overall business and profitability include the following:

●			the level of sales and premium revenues collected
●			the volume of life insurance and annuity business in force
●			persistency of policies and contracts
●			the ability to price products to earn acceptable margins over benefit costs and expenses
●			return on investments sufficient to produce acceptable spread margins over interest crediting rates
●			investment credit quality which minimizes the risk of default or impairment
●			levels of policy benefits and costs to acquire business
●			the ability to manage the level of operating expenses
●			effect of interest rate changes on revenues and investments including asset and liability matching
●			maintaining adequate levels of capital and surplus
●			corporate tax rates and the treatment of financial statement items under tax rules and accounting
●			actual levels of surrenders, withdrawals, claims and interest spreads
●			changes in assumptions for amortization of deferred policy acquisition expenses and deferred sales inducements
●			changes in the fair value of derivative index options and embedded derivatives pertaining to fixed-index life and annuity products
●			pricing and availability of adequate counterparties for reinsurance and index option contracts
●			litigation subject to unfavorable judicial development, including the time and expense of litigation

The Company monitors these factors continually as key business indicators. The discussion that follows in this Item 2 includes these indicators and presents information useful to an overall understanding of the Company's business performance for the six months ended June 30, 2020, incorporating required disclosures in accordance with the rules and regulations of the SEC.

Insurance Operations - Domestic

National Western is currently licensed to do business in all states, except New York, and the District of Columbia. Products marketed are annuities, universal life insurance, fixed-index universal life, and traditional life insurance, which include both term and whole life products. Domestic sales in terms of premium levels have historically been more heavily weighted toward annuities. Most of these annuities can be sold either as tax qualified or non-qualified products. More recently, a greater proportion of sales activity has been derived from single premium life insurance products, predominantly those with an equity-index crediting mechanism. Presently, nearly all of National Western's domestic life premium sales come from single premium life products. At June 30, 2020, National Western maintained approximately 115,900 annuity contracts in force and 47,000 domestic life insurance policies in force representing over $3.4 billion in face amount of coverage.

National Western markets and distributes its domestic products primarily through independent national marketing organizations ("NMOs"). These NMOs assist the Company in recruiting, contracting, and managing independent agents. National Western's agents are independent contractors who are compensated on a commission basis. It currently has approximately 28,200 domestic independent agents contracted.

Although reported separately for segment disclosure purposes, effective January 31, 2019, domestic insurance operations include the activities of Ozark National. Ozark National is a Missouri domiciled, stock life insurance company currently licensed to conduct business in thirty states. Organized and incorporated in 1964, its largest markets by state are Missouri, Iowa, Minnesota, Nebraska, and Kansas. Ozark National utilizes a unique distribution system to market its flagship Balanced Program which consists of a coordinated sale of a non-participating whole life insurance product with a mutual fund investment product offered through its affiliated broker-dealer, NIS. Due to Ozark National's coordinated sale their agents hold a securities license in addition to an insurance license. At June 30, 2020, Ozark National maintained approximately 181,000 life insurance policies in force representing over $6.1 billion in face amount of coverage.

62

---

Table of Contents

Insurance Operations - International

National Western's international operations had generally focused on foreign nationals in upper socioeconomic classes of other countries. The Company did not conduct business or maintain offices or employees in any other country, but historically did accept applications at its home office in Austin, Texas, and issued policies from there to non-U.S. residents. Insurance products issued were primarily to residents of countries in South America consisting of product offerings not available in the local markets. International life insurance products issued to international residents were almost entirely universal life and traditional life insurance products.

Issuing universal life and traditional life insurance policies to residents of countries in these different regions had provided diversification that helped to minimize large fluctuations that could arise due to various economic, political, and competitive pressures occurring from one country to another. These policies also provided diversification of earnings relative to the Company's domestic life insurance segment. The Company continues to service and maintain a block of international policies in force. At June 30, 2020, National Western had approximately 47,600 international life insurance policies in force representing $12.9 billion in face amount of coverage.

There were some inherent risks of accepting international applications which are not present within the domestic market that were reduced substantially by the Company in several ways. As previously described, National Western accepted applications from foreign nationals of other countries in upper socioeconomic classes who had substantial financial resources. This targeted customer base, coupled with National Western's conservative underwriting practices, have historically resulted in claims experience, due to natural causes, similar to that in the United States. The Company has minimized exposure to foreign currency risks by requiring payment of premiums and claims in United States dollars. In addition, the Company adopted an extensive anti-money laundering compliance program in order to fully comply with all applicable U.S. monitoring and reporting requirements pertaining to money laundering and other illegal activities. All of the above served to minimize risks.

SALES

Life Insurance

The following table sets forth information regarding life insurance sales activity as measured by total premium for single premium life insurance products and annualized first year premiums for all other life insurance products. While the figures shown below are in accordance with industry practice and represent the amount of new business sold during the periods indicated, they are considered a non-GAAP financial measure. The Company believes sales are a measure of distribution productivity and are a leading indicator of future revenue trends. However, revenues are driven by sales in prior periods as well as in the current period and therefore, a reconciliation of sales to revenues is not meaningful or determinable.

			Three Months Ended																		Six Months Ended
			June 30,																		June 30,
			2020						2019						2020						2019
			(In thousands)
Single premium life			$	37,052					40,257						84,947						75,567
Traditional life			493						1,760						1,341						2,651
Universal life			5						88						6						93
Totals			$	37,550					42,105						86,294						78,311

Life insurance sales, as measured by total and annualized first year premiums, decreased 11% in the second quarter of 2020 as compared to the second quarter of 2019 reflecting the industry-wide contraction in new sales activity due to the COVID-19 pandemic. Sales for the three months ended June 30, 2020, included $0.5 million from Ozark National representing their traditional life sales activity. This amount is a decline from $1.7 million in sales achieved in the second quarter of 2019 indicative of Ozark National's business model which is heavily dependent upon in person contact for agent recruiting and obtaining applications for coverage from prospective policyholders. For the six months ended June 30, 2020, total life insurance sales increased 10% from the level in 2019 representative of the strong sales momentum incurred in the first quarter prior to the impacts of the COVID-19 social distancing protocols. Included in these six month amounts were $1.3 million and $2.5 million in sales from Ozark National for 2020 and 2019, respectively.

63

---

Table of Contents

National Western's life insurance product portfolio includes single premium universal life ("SPUL") and equity-index universal life ("EIUL") products as well as hybrids of the EIUL and SPUL products, combining features of these core products. Equity-index universal life products have been the predominant product sold in the domestic life market for a number of years. Most of these sales are single premium mode products (one year, five year, or ten year) designed for transferring accumulated wealth tax efficiently into life insurance policies with limited underwriting due to lesser net insurance amounts at risk (face amount of the insurance policy less cash premium contributed). These products were designed and implemented years ago targeting the accumulated savings of the segment of the population entering their retirement years. The wealth transfer life products have been valuable offerings for the Company's distributors as evidenced by their comprising 98% of total life sales in the first six months of 2020.

The average new policy face amounts, excluding insurance riders, since 2016 are as shown in the following table.

			Average New Policy Face Amount
			NWLIC Domestic						Ozark National						NWLIC International
Year ended December 31, 2016			149,200						—						327,300
Year ended December 31, 2017			148,100						—						299,300
Year ended December 31, 2018			162,600						—						290,900
Year ended December 31, 2019			179,900						45,200						—
Six Months Ended June 30, 2020			188,400						45,000						—

Contracts issued to international residents historically had larger face amounts of life insurance coverage per policy compared to those issued to domestic policyholders. The Company's efforts were directed toward accepting applications from upper socioeconomic residents of international countries. National Western's average face amount of insurance coverage per policy for domestic life insurance contracts has exhibited an upward trend reflecting the shift in sales toward single premium life products, primarily fixed-index, as part of its wealth transfer strategy for domestic life sales.

64

---

Table of Contents

The table below sets forth information regarding life insurance in force for each date presented.

			Insurance In Force as of
			June 30,						December 31,
			2020						2019
			($ in thousands)
National Western
Universal life:
Number of policies			32,280						33,760
Face amounts			$	4,518,300					4,746,100
Traditional life:
Number of policies			27,140						28,400
Face amounts			$	2,515,390					2,671,120
Fixed-index life:
Number of policies			35,190						36,170
Face amounts			$	9,307,610					9,635,810
Total life insurance:
Number of policies			94,610						98,330
Face amounts			$	16,341,300					17,053,030
Ozark National
Total life insurance (all traditional):
Number of policies			181,130						183,380
Face amounts			$	6,129,030					6,246,800

At June 30, 2020, National Western’s face amount of life insurance in force was comprised of $12.9 billion from the international line of business and $3.4 billion from the domestic line of business. At December 31, 2019, these amounts were $13.7 billion and $3.4 billion for the international and domestic lines of business, respectively.

Annuities

The following table sets forth information regarding the Company's annuity sales activity as measured by single and annualized first year premiums. Similar to life insurance sales, these figures are considered a non-GAAP financial measure but are shown in accordance with industry practice and depict National Western's sales productivity.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Fixed-index annuities			$	70,984					55,395						145,737						115,618
Other deferred annuities			2,140						4,718						3,600						7,849
Immediate annuities			6,218						1,295						8,721						1,733
Totals			$	79,342					61,408						158,058						125,200

65

---

Table of Contents

Annuity sales increased 29% in the second quarter of 2020 compared to 2019 and were 26% higher in the six months ended June 30, 2020 relative to the comparable period in 2019. The increased sales activity, in the midst of the COVID-19 pandemic, reflects National Western's addition of new marketing personnel during the second half of 2019 and an expansion of sales and marketing initiatives in this line of business.

The Company's mix of annuity sales has historically shifted with interest rate levels and the relative performance of the equity market. With the decline in interest rates subsequent to the subprime crisis, fixed-index products have comprised the majority of annuity sales generally accounting for 90% or more of all annuity sales the past several years. During the first six months of 2020, this percentage approximated 92% reflecting the ongoing bull market run in equities since bottoming out in 2009 in combination with historically low levels in interest rates. For all fixed-index products, the Company purchases over the counter call options to hedge the equity return feature. The options are purchased relative to the issuance of the annuity contracts in such a manner to minimize timing risk. Generally, the index return during the indexing period (if the underlying index increases) becomes a component in a formula (set forth in the annuity), the result of which is credited as interest to contract holders electing the index formula crediting method at the beginning of the indexing period. The formula result can never be less than zero with these products. The Company does not deliberately mismatch or under hedge for the equity feature of the products. Fixed-index products also provide the contract holder the alternative to elect a fixed interest rate crediting option.

With the advent of a low interest rate policy engineered by the Federal Reserve in response to the subprime financial crisis, Company management evaluated the potential ramifications of continuing a high level of annuity sales in a depressed interest rate environment. Under the auspices of the Company's enterprise risk management ("ERM") processes, taking into consideration the Federal Reserve's announced intention to maintain interest rates at historically reduced levels over a prolonged period of time, the decision was made to curtail new sales to desired levels in order to minimize the level of assets added at low yield rates. While National Western does not subsidize its interest crediting rates on new policies in order to obtain market share, the Company's ERM considerations determined that managing to a lower level of annuity sales was prudent given the environment.

Two subsequent regulatory events served to further limit annuity sales activity. The first was the Department of Labor's "fiduciary rule" on standards for retirement investment advice in 2017. The uncertainty associated with the timing and ultimate requirements of the rule served to decrease activity for annuity sales incorporating qualified funds as insurance carriers, marketing organizations, and independent distributors sought to develop strategies for operating under the proposed fiduciary rule guidelines. The Department of Labor's rule was ultimately vacated in 2018 at the appellate court level but continued to impact the industry's approach to annuity sales. The second regulatory change impacting the level of annuity sales occurred when the state of California mandated more restrictive annuity product features for policies sold in the state. This required National Western, and other annuity carriers, to refile products complying with the new standards for state approval. California regulators were slow to process and approve product filings received from insurance carriers in the aftermath of imposing these restrictive product features thus eliminating a key market for annuity sales for an extended period of time and disrupting distributor relationships.

In addition to the above, National Western, similar to other annuity product providers, faced a scenario of declining yields on its investment portfolio as securities backing annuity policies and their credited rates were subsequently reinvested at substantially lower yields in the depressed interest rate environment. The compression on interest rate margins resulted in decrements to fixed interest rate renewal rates provided to annuity contractholders often to the minimum interest rate guarantee levels prescribed by state insurance regulators under non-forfeiture laws. The low renewal interest crediting rates discouraged repeat sales to existing clients and prompted a movement toward competitor annuities that offered multi-year interest rate guarantees.

As a result of the foregoing, the Company initiated rebuilding of sales momentum in its annuity sales. In the latter half of 2019, it added to its marketing staff individuals with extensive experience and expertise in annuity production in the life insurance industry and began developing products targeting new channels of distribution in addition to its current partnerships with national marketing organizations.

The level of annuity business in force requires a focused discipline on asset/liability analysis. The Company monitors its asset/liability matching within the self-constraints of desired capital levels and risk tolerance. National Western's capital level remains substantially above industry averages and regulatory targets. Management has performed analyses of the capital strain associated with incrementally higher levels of annuity new business and determined that National Western's capital position is more than sufficient to handle an increase in sales activity.

66

---

Table of Contents

The following table sets forth information regarding annuities in force for each date presented.

			Annuities In Force as of
			June 30,						December 31,
			2020						2019
			($ in thousands)
Fixed-index annuities
Number of policies			69,130						70,790
GAAP annuity reserves			$	5,296,332					5,467,786
Other deferred annuities
Number of policies			34,630						36,550
GAAP annuity reserves			$	1,318,814					1,420,237			(1)
Immediate annuities
Number of policies			12,170						12,530
GAAP annuity reserves			$	355,313					349,389
Total annuities
Number of policies			115,930						119,870
GAAP annuity reserves			$	6,970,459					7,237,412

(1) Revised to correct for an adjustment related to the understatement of reserve liabilities of $15.0 million. See Note (1) Consolidation and Basis of Presentation in the accompanying Notes to Condensed Consolidated Financial Statements included in this report.

Impact of Recent Business Environment

The Company's business is generally aided by an economic environment experiencing growth, whether moderate or vibrant, characterized by improving employment data and increases in personal income. Important metrics indicating sustained economic growth over the longer term principally revolve around employment and confidence, both consumer and business sentiment.

While the morbidity exposure of COVID-19 to the life insurance industry is uncertain at this point, it is not expected to result in significant excess mortality claims. The Company has incurred just over $1 million in net death claims for which COVID-19 was identified as the cause of death. The biggest near-term risk to life insurance companies has been the decline in value of invested assets due to downgrades in credit market securities, derivative investments experiencing fair value declines resulting in unrealized losses, impairment-related losses or sizable additions being made to the allowance for current credit expected losses in financial statements. Consequently, there has been balance sheet asset deterioration, charges to capital, and lower reported earnings.

In recent years, in the attempt to acquire additional investment yield in the low rate environment, life insurers substantially increased allocations to BBB-rated bonds. In a recession, many of these investment grade corporate credits are at risk for downgrades, as well as the potential to default. Risk-based capital (RBC) formulas assess higher required capital charges as investment quality declines. A meaningful shift of BBB-rated debt securities to non-investment grade categories could have significant implications in terms of required capital levels which would depress RBC ratios of impacted insurers. Life insurance companies also have a large exposure to real estate in its investment portfolios through commercial mortgage, direct real estate investment, and mortgage-backed securities. These investments are highly dependent upon occupancy and payment of rent and lease obligations. The quarantine and shelter-at-home lockdown affect the ability to meet these payment obligations.

67

---

Table of Contents

Life insurance revenues are driven more by renewal premiums than sales. Most state insurance departments have issued directives instructing insurers to allow premium payments to fall into arrears. New life insurance sales face the challenge of having to forego face-to-face consultation with agents and distributors. In addition, full medical underwriting which is a cornerstone of evaluating risk in an insurer making the decision to offer coverage and at what level of coverage will likely be unavailable or difficult to complete as medical test for life insurance applications will not be considered as "essential" in the pandemic environment.

With regard to the credit market, although not probable in the current environment, industry analysts and observers generally agree that a sudden jump in interest rate levels would be harmful to life insurers with interest-sensitive products as it could provide an impetus for abnormal levels of product surrenders and withdrawals at the same time fixed debt securities held by insurers declined in market value. Ultimately, a mix of monetary policy adjustments, fiscal policy, and economic fundamentals will determine the future direction of interest rate movements and the speed of such shifts. It is uncertain at what pace interest rate movements may occur in the future and what impact, if any, such movements would have on the Company's business, results of operations, cash flows, or financial condition.

In an environment such as this, the need for a strong capital position that can cushion against unexpected bumps is critical for stability and ongoing business activity. The Company's operating strategy continues to be focused on maintaining capital levels substantially above regulatory and rating agency requirements. Our business model is predicated upon steady growth in invested assets while managing the block of business within profitability objectives. A key premise of our financial management is maintaining a high quality investment portfolio, well matched in terms of duration with policyholder obligations, that continues to outperform the industry with respect to adverse impairment experience. This discipline enables the Company to sustain resources more than adequate to fund future growth and absorb abnormal periods of cash outflows.

RESULTS OF OPERATIONS

The Company's Condensed Consolidated Financial Statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). In addition, the Company regularly evaluates operating performance using non-GAAP financial measures which exclude or segregate derivative and realized investment gains and losses from operating revenues. Similar measures are commonly used in the insurance industry in order to assess profitability and results from ongoing operations. The Company believes that the presentation of these non-GAAP financial measures enhances the understanding of the Company's results of operations by highlighting the results from ongoing operations and the underlying profitability factors of the Company's business. The Company excludes or segregates derivative and realized investment gains and losses because such items are often the result of events which may or may not be at the Company's discretion and the fluctuating effects of these items could distort trends in the underlying profitability of the Company's business. Therefore, in the following sections discussing condensed consolidated operations and segment operations, appropriate reconciliations have been included to report information management considers useful in enhancing an understanding of the Company's operations to reportable GAAP balances reflected in the Condensed Consolidated Financial Statements.

Consolidated Operations

Premiums and other revenues. The following details Company revenues.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Universal life and annuity contract charges			$	36,869					36,910						72,175						74,863
Traditional life premiums			22,741						23,810						46,263						41,393
Net investment income (excluding derivatives)			105,451						110,596						198,601						219,925
Other revenues			7,586						3,966						11,240						10,379
Derivative gain (loss)			40,243						17,828						(66,386)						59,830
Net realized investment gains (losses)			3,125						(425)						6,610						4,204
Total revenues			$	216,015					192,685						268,503						410,594

68

---

Table of Contents

Universal life and annuity contract charges - Revenues for universal life and annuity contracts were lower for the first six months in 2020 compared to 2019 with the component sources shown below. Revenues for universal life and annuity products consist of policy charges for the cost of insurance, administration charges, surrender charges assessed against policyholder account balances, and amortization of deferred premium loads less reinsurance premiums, as shown in the following table.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Contract Revenues:
Cost of insurance and administrative charges			$	30,706					31,146						62,147						62,331
Surrender charges			7,577						8,926						15,027						16,975
Other charges			2,506						1,306						3,339						4,437
Gross contract revenues			40,789						41,378						80,513						83,743
Reinsurance premiums			(3,920)						(4,468)						(8,338)						(8,800)
Net contract revenues			$	36,869					36,910						72,175						74,943

Cost of insurance charges were $24.6 million in the quarter ended June 30, 2020 compared to $25.5 million in the second quarter of 2019, and were $49.6 million for the six months ended June 30, 2020 compared to $51.3 million for the same period in 2019. Cost of insurance charges typically trend with the size of the universal life insurance block in force and the amount of new business issued during the period. The volume of universal life insurance in force at June 30, 2020 declined to $13.8 billion from approximately $14.4 billion at December 31, 2019 and $15.6 billion at December 31, 2018. Administrative charges pertaining to new business issued increased to $6.1 million for the three months ended June 30, 2020 from $5.6 million for the same period in 2019, and to $12.5 million for the first six months of 2020 compared to $11.0 million for the first six months of 2019, reflecting higher sales activity in the current periods.

Surrender charges assessed against policyholder account balances upon withdrawal decreased in the first three and six months of 2020 versus the comparable prior year periods. While the Company earns surrender charge income that is assessed upon policy terminations, the Company's overall profitability is enhanced when policies remain in force and additional contract revenues are realized and the Company continues to make an interest rate spread equivalent to the difference it earns on its investments and the amount that it credits to policyholders. In the first three and six months of 2020, lapse rates on annuity and universal life products were higher than the prior year periods. However, surrender charge income recognized is also dependent upon the duration of policies at the time of surrender (i.e. later duration policy surrenders have lower surrender charges assessed and earlier policy surrenders having a higher surrender charge assessed). The lower surrender charge revenue reflects later duration policies terminating having lower surrender charges.

Other charges include the net amortization into income of the premium load on single premium life insurance products which is deferred at the inception of the policy. The amount of income recognized in a period reflects the excess of amortization of prior period deferrals over current period deferrals. As these products have become a substantial portion of domestic life insurance sales, the amortization of accumulated deferrals has surpassed current period premium loads deferred for several years. The increase in net amortization into revenue in the second quarter of 2020 as compared to 2019 reflects the higher levels of sales achieved of these products in prior period resulting in an increased amount of amortization over current premium loads being deferred.

69

---

Table of Contents

Traditional life premiums - Traditional life premiums include the activity of Ozark National. Ozark National's principal product is a non-participating whole life insurance policy with premiums remitted primarily on a monthly basis. The product is sold in tandem with a mutual fund investment product offered through its broker-dealer affiliate, NIS. Traditional life insurance premiums for products such as whole life and term life are recognized as revenues over the premium-paying period. A sizable portion of National Western's traditional life business resided in the International Life segment. However, National Western's overall life insurance sales focus has historically been primarily centered around universal life products. The addition of Ozark National's business of repetitive paying permanent life insurance adds an important complement to National Western's life insurance sales. Included in the amount for the quarter ended June 30, 2020 is $18.8 million of life insurance renewal premium from Ozark National compared to $18.6 million in the second quarter of 2019. For the six months ended June 30, 2020 and 2019, the Ozark National life insurance renewal premium amounts were $37.6 million and $31.6 million, respectively. Universal life products, especially National Western's equity indexed universal life products, which offer the opportunity for consumers to acquire life insurance protection and receive credited interest linked in part to an outside market index, have been the more popular product offerings in the Company's markets.

Net investment income - To ensure the Company will be able to honor future commitments to policyholders and provide a financial return, the funds received as premium payments and deposits are invested in high quality investments, primarily fixed maturity debt securities. The income from these investments is closely monitored by the Company due to its significant impact on the business. A detail of net investment income (with and without index option gains and losses) is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Gross investment income:
Debt and equities			$	97,581					101,627						184,079						205,551
Mortgage loans			2,921						2,823						5,625						6,175
Policy loans			757						829						1,635						1,707
Short-term investments			565						644						1,698						1,209
Other invested assets			4,264						5,249						6,945						6,583
Total investment income			106,088						111,172						199,982						221,225
Less: investment expenses			637						576						1,381						1,300
Net investment income (excluding derivatives)			105,451						110,596						198,601						219,925
Derivative gain (loss)			40,243						17,828						(66,386)						59,830
Net investment income (loss)			$	145,694					128,424						132,215						279,755

For the six months ended June 30, 2020, debt and equity securities generated approximately 93% of total net investment income, excluding derivative gain (loss). The Company's strategy is to invest substantially all of its cash flows in fixed debt securities within its guidelines for credit quality, duration, and diversification. National Western's debt and equity securities investment income continues to experience higher yielding debt securities maturing or being called by borrowers and being replaced with lower yielding securities in the current interest rate environment. Investment yields on new bond purchases during the first six months of 2020 approximated 3.88% as compared to the 4.06% yield achieved during the full year 2019. During the second quarter of 2020, interest rate levels were relatively level with the ten-year treasury bond falling one basis point. Widening credit spreads early in the second quarter along with the ongoing strategy of purchasing slightly longer duration securities helped to partially offset the low rate rate environment. National Western's weighted average portfolio yield was 3.74% at June 30, 2020 declining from 3.78% at December 31, 2019. Ozark National's weighted average portfolio yield at June 30, 2020 was 3.68%.

70

---

Table of Contents

Changes in fair values of equity securities are included in net investment income in the Condensed Consolidated Statements of Earnings (Loss). For the three months ended June 30, 2020 and 2019, unrealized gains of $1.8 million and $0.3 million, respectively, are included in investment income. For the six months ended June 30th, unrealized losses of $4.1 million in 2020 are netted in investment income while unrealized gains of $1.9 million are included in investment income in the same period for 2019. The carrying value of the Company's portfolio of equity securities was $17.9 million at June 30, 2020.

The Company's mortgage loan activity in the first half of 2020 was impacted by the pandemic crisis and the low interest rate levels which subsequently materialized. This environment slowed down the underwriting of new loan applications until clarity regarding the impacts of closing down the economy upon commercial real estate became available. The portfolio balance increased to $273.7 million at June 30, 2020 from $272.4 million at December 31, 2019. During the six months ended June 30, 2020 the Company originated new mortgage loans in the amount of $10.4 million compared to $33.2 million in the comparable period of 2019.

As disclosed in the accompanying Notes to Condensed Consolidated Financial Statements included in this report, the Company adopted new accounting guidance pertaining to current expected credit losses on financial instruments ("CECL"). The adoption as of January 1, 2020 was reported as a change in accounting with initial balances recorded and charged to retained earnings. In the quarter ended March 31, 2020, an additional $3.4 million was added to the initial allowance and recorded as a reduction of investment income during the period. Remeasurement of the CECL allowance as of June 30, 2020 resulted in an increase in the allowance of $2.7 million for the six months ended June 30, 2020 and a decrease in allowance of $0.8 million for the three months ended June 30, 2020 which are included in gross investment income. The year-to-date allowance increase is allocated $1.6 million for debt securities held to maturity and $1.1 million for mortgage loans.

In order to evaluate underlying profitability and results from ongoing operations, net investment income performance is analyzed excluding derivative gain (loss), which is a common practice in the insurance industry. Although this is considered a non-GAAP financial measure, Company management believes this financial measure provides useful supplemental information by removing the swings associated with fair value changes in derivative instruments. Net investment income and average invested assets shown below includes cash and cash equivalents. Net investment income performance is summarized as follows:

			Six Months Ended June 30,
			2020						2019
			(In thousands)
Excluding derivatives:
Net investment income (loss)			$	198,601					219,925
Average invested assets, at amortized cost			$	10,979,385					10,941,405
Annual yield on average invested assets			3.62		%				4.02		%
Including derivatives:
Net investment income (loss)			$	132,215					279,755
Average invested assets, at amortized cost			$	11,091,548					10,993,697
Annual yield on average invested assets			2.38		%				5.09		%

The decline in average invested asset yield, excluding derivatives, for the first six months of 2020 is due to the Company continuing to obtain low yields on newly invested cash flows as higher yielding assets mature or are called, the current period mark-to-market unrealized loss on equity securities, and the current period allowance for expected credit losses.

71

---

Table of Contents

The average yield on bond purchases during the six months ended June 30, 2020 to fund National Western insurance operations was 3.88% representing a 2.29% spread over treasury rates. The weighted average quality of new purchases during the first six months of 2020 was "BBB+" which was slightly higher than the "BBB" average quality of new investments in 2019. The composite duration of purchases during the first six months of 2020 was longer than that of purchases made in previous years as the Company purchased a higher proportion of investments for its life insurance line of business which has a longer liability duration than that of the annuity line of business. The Company's general investment strategy is to purchase debt securities with maturity dates approximating ten years in the future. Accordingly, an appropriate measure for benchmarking the direction of interest rate levels for the Company's debt security purchases is the ten year treasury bond rate. After ending 2019 at a rate of 1.92%, the daily closing yield of the ten-year treasury bond ranged from a low of 0.54% to a high of roughly 1.88% during the first six months of 2020 finishing the period at 0.66%.

The pattern in average invested asset yield, including derivatives, incorporates increases and decreases in the fair value of index options purchased by National Western to support its fixed-index products. Fair values of the purchased call options recorded a net loss during the first six months of 2020 while recording a gain during the first six months of 2019, corresponding to the movement in the S&P 500 Index during these periods (the primary index the fixed-index products employ). Refer to the derivatives discussion below for a more detailed explanation.

Other revenues - Other revenues primarily pertain to NIS, the broker-dealer affiliate of Ozark National; the operations of Braker P III ("BP III"), a subsidiary created at the end of 2016 to own and manage a commercial office building BP III acquired; and the Company's previously owned two nursing home operations in Reno, Nevada and San Marcos, Texas.

Revenues associated with NIS were $2.3 million and $2.2 million in the quarter ended June 30, 2020 and 2019, respectively. For the six months ended June 30, 2020 and 2019, NIS revenues were $4.7 million and $3.6 million, respectively. NIS revenues in the first six months of 2019 were for the period subsequent to its acquisition effective January 31, 2019.

Revenues associated with BP III were $1.1 million and $1.2 million in the quarter ended June 30, 2020 and 2019, respectively, and $2.3 million and $2.0 million in the first six months of 2020 and 2019, respectively. The increased revenues in 2020 reflect tenant leases that were subsequently entered into. The facility is currently fully leased.

The Company closed on the sale of its Reno nursing home operations effective February 1, 2019 and on the sale of its San Marcos nursing home operations effective May 1, 2019. Revenues of $4.4 million in the first six months of 2019 include Reno and San Marcos operating revenues up to their respective sales dates. In addition, net gains from the sale of personal property and equipment at the Reno facility of $1.4 million are included in 2019 revenues.

The Company's acquisition of Ozark National (by National Western) included a contingent payment provision that was dependent upon the subsequent persistency of Ozark National's in force block of business that was acquired. The Company had been progressively accruing for this potential obligation in its financial statements. Prior to the end of the quarter ended June 30, 2020, the Company executed an agreement with the seller under which both parties agreed that the Company had fulfilled its payment obligation under the Stock Purchase Agreement executed October 3, 2018. Consequently, the Company reversed the contingent payment amounts previously accrued. These amounts were recognized as Other revenues in the amounts of $4.2 million and $4.1 million in the three and six months ended June 30, 2020, respectively.

Derivative gain (loss) - Index options are derivative financial instruments used to hedge the equity return component of National Western's fixed-index products. Derivative gain or loss includes the amounts realized from the sale or expiration of the options. Since the index options do not meet the requirements for hedge accounting under GAAP, they are marked to fair value on each reporting date and the resulting unrealized gain or loss is reflected as a component of net investment income. As the options hedging the notional amount of policyholder contract obligations are purchased as close as possible to like amounts, the amount of the option returns tends to correlate closely with indexed interest credited.

72

---

Table of Contents

Gains and losses from index options are substantially due to changes in equity market conditions. Index options are intended to act as hedges to match the returns on the product's underlying reference index and the rise or decline in the index relative to the index level at the time of the option purchase which causes option values to likewise rise or decline. As income from index options fluctuates with the underlying index, the contract interest expense to policyholder accounts for the Company's fixed-index products also fluctuates in a similar manner and direction. For the three and six months ended June 30, 2020 and 2019, the Company recorded realized and unrealized gains/(losses) from index options as shown below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Derivatives:
Unrealized gain (loss)			$	44,975					21,770						(93,152)						82,870
Realized gain (loss)			(4,732)						(3,942)						26,766						(23,040)
Total gain (loss) included in net investment income			$	40,243					17,828						(66,386)						59,830
Total contract interest			$	61,772					60,139						33,746						141,055

The economic impact of option performance in the Company's financial statements is not generally determined solely by the option gain or loss included in net investment income as there is a corresponding amount recorded in the contract interest expense line. The Company's profitability with respect to these options is largely dependent upon the purchase cost of the option remaining within the financial budget for acquiring options embedded in the product pricing. Option prices vary with interest rates, volatility, and dividend yields among other things. As option prices vary, the Company manages for the variability by making offsetting adjustments to product caps, participation rates, and management fees. For the periods shown, the Company's option costs have been close to or within the product pricing budgets.

The financial statement investment spread, the difference between investment income and interest credited to contractholders, is subject to variations from option performance during any given period. For example, many of the Company's equity-index annuity products provide for the collection of asset management fees. These asset management fees are assessed when returns on expiring options are positive, and they are collected prior to passing any additional returns above the assessed management fees to the policy contractholders. During periods of positive returns, the collected asset management fees serve to increase the financial statement spread by increasing option realized gains reported as investment income in an amount greater than interest credited to policy contractholders which is reported as contract interest expense. Asset management fees collected in the first six months of 2020 and 2019 were approximately $17.9 million and $7.6 million, respectively. For the three months ended June 30, 2020 and 2019, asset management fees collected were $7.8 million and $5.9 million, respectively.

Net realized investment gains (losses) - Realized gains (losses) on investments include proceeds from bond calls, sales and impairment write-downs as well as gains and losses on the sale of real estate property. The net gains reported for the six months ended June 30, 2020 consisted of gross gains of $6.6 million offset by gross losses of $0.0 million. The net gains reported for the six months ended June 30, 2019 consisted of gross gains of $12.2 million offset by gross losses of $8.0 million. Included in gross gains in 2019 is $5.7 million from the sale of land and building associated with the nursing home in Reno, Nevada and a $3.2 million gain on the sale of the Company's former home office facility. Gross losses during the first six months of 2019 include a $5.9 million other-than-temporary impairment of a debt security and a $2.0 million loss on the building pertaining to the San Marcos, Texas nursing home which was sold during the period.

73

---

Table of Contents

Prior to January 1, 2020 and the adoption of the new accounting guidance on current expected credit losses, the Company recorded impairment write-downs when a decline in value was considered to be other-than-temporary and full recovery of the investment was not expected. Impairments due to credit factors were recorded in the Company's Condensed Consolidated Statements of Earnings (Loss) while non-credit (liquidity) impairment losses were included in Condensed Consolidated Statements of Comprehensive Income (Loss). Under the new accounting guidance, credit loss allowances for available for sale debt securities are recorded following the same process previously applied for impairment accounting. Credit loss allowances are recorded through net investment income in the Condensed Consolidated Statements of Earnings (Loss). Impairment or valuation write-downs recorded prior to January 1, 2020 in the Company’s Condensed Consolidated Statement of Earnings (Loss) were completed under accounting guidance prior to the adoption of the accounting standard update 2016-13, Financial Instruments-Credit Losses. Such impairments related to bonds and totaled $5.9 million for the three and six months ended June 30, 2019.

The Company had recorded an impairment of $2.2 million during the first quarter of 2019 on real estate property associated with its nursing home operations in San Marcos, Texas based upon a pending agreement to sell the operations. Upon closing of the sale in the second quarter of 2019, a realized loss of $2.0 million was recognized and the impairment allowance reversed.

Benefits and Expenses. The following table details benefits and expenses.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Life and other policy benefits			$	33,431					33,657						67,065						61,846
Amortization of deferred policy acquisition costs and value of business acquired			31,100						31,411						61,137						63,575
Universal life and annuity contract interest			61,772						60,139						33,746						141,055
Other operating expenses			29,154						25,334						48,976						51,383
Totals			$	155,457					150,541						210,924						317,859

Life and other policy benefits - Death claim benefits, the largest component of policy benefits, were $30.2 million in the first six months of 2020 compared to $30.8 million for the first six months of 2019. Of the amount included in the six months ended June 30, 2020, $14.3 million was associated with National Western business and $15.9 million pertained to Ozark National. In the six months of 2019, these amounts were $15.9 million and $14.9 million for National Western and Ozark National, respectively. Death claim amounts are subject to variation from period to period. For the first six months of 2020, the number of National Western life insurance claims increased 21% from the comparable period in 2019 while the average dollar amount per net claim decreased to $36,000 from approximately $44,000. The increase in number of claims reflects additional claims reported through National Western's periodic search of the Social Security Administration's Master Death Claim database which was conducted in the first quarter of 2020. National Western's overall mortality experience has generally been consistent with or better than its product pricing assumptions. The average net claim for Ozark National during the 2020 and 2019 six-month periods was $14,700 and $16,500, respectively. Mortality exposure is managed through reinsurance treaties under which National Western's retained maximum net amount at risk on any one life is capped at $500,000. Ozark National's retained maximum net amount at risk is capped at $200,000 under its reinsurance treaties with limited exceptions related to the conversion of child protection and guaranteed insurability riders.

Both National Western and Ozark National have established specific coding to track the death claim experience associated with COVID-19. During the six months ended June 30, 2020, National Western had incurred 19 death claims on life insurance policies in which the reported cause of death was due to the coronavirus (COVID-19) totaling a net claim amount (after reinsurance) of $906,000. During the same period, Ozark National incurred 18 confirmed COVID-19 death claims aggregating to a net claim amount of $189,000. The COVID-19 claim activity is included in the claim disclosures made in the preceding paragraph.

Life and other policy benefits also includes policy liabilities held associated with the Company's traditional life products, including riders such as the guaranteed minimum withdrawal benefit rider ("WBR"), a popular rider to National Western's equity-indexed annuity products. The increases in these liabilities for National Western were $9.9 million and $8.9 million in the quarters ended June 30, 2020 and 2019, respectively, and $19.7 million and $18.3 million, respectively, for the six months then ended.

74

---

Table of Contents

Life and other policy benefits in the quarters ended June 30, 2020 and 2019 includes changes in traditional life reserves and miscellaneous benefit payments associated with Ozark National's operations of $8.5 million and $7.6 million, respectively, and $17.0 million and $12.8 million, respectively, for the six months then ended. The amounts for the first six months of 2019 reflect activity subsequent to the acquisition date of January 31, 2019.

Amortization of deferred policy acquisition costs and value of business acquired - Life insurance companies are required to defer certain expenses that vary with, and are primarily related to, the cost of acquiring new business. The majority of these acquisition expenses consist of commissions paid to agents, underwriting costs, and certain marketing expenses. Recognition of these deferred policy acquisition costs (“DPAC”) as an expense in the Condensed Consolidated Financial Statements occurs over future periods in relation to the expected emergence of profits priced into the products sold. This emergence of profits is based upon assumptions regarding premium payment patterns, mortality, persistency, investment performance, and expense patterns. Companies are required to review universal life and annuity contract assumptions periodically to ascertain whether actual experience has deviated significantly from that assumed. If it is determined that a significant deviation has occurred, the emergence of profits pattern is to be "unlocked" and reset based upon actual experience. DPAC balances are also adjusted each period to reflect current policy lapse or termination rates, expense levels and credited rates on policies compared to anticipated experience (“true-up”) with the adjustment reflected in current period amortization expense. In accordance with GAAP guidance, the Company must also write-off deferred acquisition costs and unearned revenue liabilities upon internal replacement of certain contracts as well as annuitizations of deferred annuities.

The following table identifies the effects of unlocking adjustments on DPAC balances recorded through amortization expense separate from recurring amortization expense components for the three and six months ended June 30, 2020 and 2019.

Amortization of DPAC			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Unlocking adjustments			$	—					—						—						—
Other amortization components			29,493						29,127						57,336						59,668
Totals			$	29,493					29,127						57,336						59,668

The amortization amount for the three and six months ended June 30, 2020 was comprised of DPAC amortization by National Western of $29.4 million and $57.0 million, respectively, and by Ozark National of $0.1 million and $0.3 million, respectively. Ozark National's deferred policy acquisition cost balance was initiated February 1, 2019 following its acquisition by National Western.

As the DPAC balance is an asset on the Company's Condensed Consolidated Balance Sheets, GAAP provides for an earned interest return on the unamortized balance each period. The earned interest serves to increase the DPAC balance and reduce other amortization component expense. The rate at which the DPAC balance earns interest is the average credited interest rate on the Company's universal life and annuity policies in force, including credited interest on equity-indexed policies. The amount of earned interest on DPAC balances recorded for the three months ended June 30, 2020 and 2019 was $2.4 million and $3.8 million, respectively, decreasing other amortization component expense. The amount of interest earned on DPAC balances for the six months ended June 30, 2020 and 2019 was $10.6 million and $5.6 million, respectively. The increased interest amount in the first six months of 2020 reflects higher returns on equity-index products, particularly life insurance products..

The Company is required to evaluate its emergence of profits continually and management believes that the current amortization patterns of deferred policy acquisition costs are reflective of actual experience. It is the Company's practice, absent intervening events or experience, to annually perform any necessary DPAC balance unlockings in the third calendar quarter of each year.

75

---

Table of Contents

As part of the purchase accounting required with the acquisition of Ozark National effective January 31, 2019, the Company recorded an intangible asset of $145.8 million referred to as the value of business acquired ("VOBA"). VOBA represents the difference between the acquired assets and liabilities of Ozark National measured in accordance with the Company's accounting policies and the fair value of these same assets and liabilities. The VOBA balance sheet amount is amortized following a methodology similar to that used for amortizing deferred policy acquisition costs. In the quarters ended June 30, 2020 and 2019, the Company's VOBA amortization expense was $1.6 million and $2.3 million, respectively, and $3.8 million and $3.9 million, respectively, for the six months then ended. The amount for the first six months of 2019 reflects five months of amortization subsequent to the acquisition date of January 31, 2019.

Universal life and annuity contract interest - The Company closely monitors its credited interest rates on interest sensitive policies (National Western products), taking into consideration such factors as profitability goals, policyholder benefits, product marketability, and economic market conditions. As long term interest rates change, the Company's credited interest rates are often adjusted accordingly, taking into consideration the factors described above. The difference between yields earned on investments over policy credited rates is often referred to as the "interest spread".

National Western's approximated average credited rates through the first six months, excluding and including equity-indexed products, were as follows:

			June 30,																		June 30,
			2020						2019						2020						2019
			(Excluding fixed-index products)																		(Including fixed-index products)
Annuity			1.94		%				1.94		%				0.88		%				2.11		%
Interest sensitive life			3.37		%				3.37		%				0.27		%				6.68		%

Contract interest reported in financial statements also encompasses the performance of the index options associated with the Company's fixed-index products. As previously noted, the market value changes of these derivative features resulted in net realized and unrealized gains/(losses) of $(66.4) million and $59.8 million for the six months ended June 30, 2020 and 2019, respectively. These amounts consisted of realized gains of $26.8 million and unrealized losses of $(93.2) million for the year-to-date 2020 period, and realized losses of $(23.1) million and unrealized gains of $82.9 million for the comparable 2019 time frame. In the second quarter of 2020, this figure was comprised of realized losses of $(4.7) million and unrealized gains of $45.0 million. In the second quarter of 2019, the amount was made up of realized losses of $(3.9) million and unrealized gains of $21.8 million. These returns similarly increased/(decreased) the computed average credited rates for the periods shown above. Policyholders of equity-indexed products cannot receive an interest credit below 0% according to the policy contract terms.

Contract interest expense includes other items which may increase or decrease reported contract interest in a particular reporting period. For the three and six months ended June 30, 2020 and 2019, these other items include the amounts shown in the table below.

Contract Interest Expense			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Reserve changes			$	6,613					6,621						12,352						15,206
Unlocking adjustments			(12,125)						—						(12,125)						—
Asset management fees collected			(7,791)						(5,948)						(17,942)						(7,567)
Projected asset management fees			(3,682)						(4,672)						25,635						(20,328)
Other embedded derivative components			(1,276)						1,776						4,848						5,869
Totals			$	(18,261)					(2,223)						12,768						(6,820)

76

---

Table of Contents

Contract interest expense includes reserve changes for immediate annuities, two tier annuities, excess death benefit reserves, excess annuitizations, and amortization of deferred sales inducement balances. These items are offset by policy charges assessed for policies having the withdrawal benefit rider (WBR). As changes in these items collectively impact contract interest expense, financial statement interest spread is also affected. Included in the reserve changes for the first six months of 2020 is $11.8 million for assessed WBR policy charges compared to $11.1 million in the same period for 2019.

Generally, the impact of the market value change of index options on asset values aligns closely with the movement of the embedded derivative liability held for the Company's fixed-index products such that the net effect upon pretax earnings is negligible (i.e. net realized and unrealized gains/(losses) included in net investment income approximate the change in contract interest associated with the corresponding embedded derivative liability change). However, other aspects of the embedded derivatives can cause deviations to occur between the change in index option asset values included in net investment income and the change in the embedded derivative liability included in contract interest. As noted in the discussion of net investment income, the collection of asset management fees in a period can cause investment income to increase marginally higher than contract interest expense since these collected fees are deducted from indexed interest credited to policyholders. The increase in collected asset management fees for the three and six months ended June 30, 2020 relative to their comparable periods in 2019 reflects the level of realized option gains incurred during these periods.

Accounting rules require the embedded derivative liability to include a projection of asset management fees estimated to be collected in the succeeding fiscal year. This projection is based upon the most recent performance of the reference equity index. Increases in projected asset management fees collected reduce contract interest expense while decreases in projected asset management fees collected increase contract interest expense. In the six month period ended June 30, 2020 contract interest was increased by $25.6 million for the projected decrease in asset management fees to be collected.

Other embedded derivative components include changes pertaining to other modeling differences, changes in future interest adjustments, and the change in the host contract component of the embedded derivative products. In the first quarter of 2020, the Company incurred an additional charge to contract interest pertaining to an assumption regarding the embedded derivative option budget which was made several years ago when the Company's investment portfolio yield was higher. The combination of the embedded derivative option budget being out of date relative to the Company's current investment portfolio yield and the historically low interest rate levels introduced an embedded derivative floor which prevented the Company's contract interest expense from declining in tandem with the option value decreases recorded in net investment income. The additional contract interest charge in the quarter ended March 31, 2020 for this occurrence was $12.1 million. In the quarter ended June 30, 2020, the Company unlocked for this out of date embedded derivative option budget assumption to reflect the Company's current investment portfolio yield. This unlocking had the effect of removing the embedded derivative floor and reversing the $12.1 million contract interest charge recorded in the first quarter of 2020. This amount is included in the three and six month other embedded derivative component figures for the June 30, 2020 periods.

Another contract interest expense component is the amortization of deferred sales inducements. Similar to deferred policy acquisition costs, the Company defers sales inducements in the form of first year credited interest bonuses on annuity products that are directly related to the production of new business. These bonus interest charges are deferred and amortized using the same methodology and assumptions used to amortize other capitalized acquisition costs and the amortization is included in contract interest. In addition, deferred sales inducement balances are also reviewed periodically to ascertain whether actual experience has deviated significantly from that assumed (unlock) and are adjusted to reflect current policy lapse or termination rates, expense levels and credited rates on policies compared to anticipated experience (true-up). These adjustments, plus or minus, are included in contract interest expense. No unlocking adjustments were recorded during the three and six month periods ended June 30, 2020 or 2019.

77

---

Table of Contents

Other operating expenses - Other operating expenses consist of general administrative expenses, licenses and fees, commissions not subject to deferral, nursing home expenses, real estate expenses, brokerage expenses, and compensation costs. These expenses for the three and six months ended June 30, 2020 and 2019 are summarized in the table that follows.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
General insurance expenses			$	10,436					9,581						21,118						22,689
Nursing home expenses			10						666						41						3,240
Compensation expenses			10,527						7,033						12,226						11,992
Commission expenses			2,640						2,718						5,575						4,373
Real estate expenses			1,475						1,265						2,939						2,510
Brokerage expenses (NIS)			1,204						1,184						2,373						1,912
Taxes, licenses and fees			2,862						2,887						4,704						4,667
Totals			$	29,154					25,334						48,976						51,383

For the six months ended June 30, 2019, general insurance expenses include a $3.3 million broker fee paid in connection with the acquisition of Ozark National and NIS which closed during this period. GAAP precludes this fee from being part of the purchase price for acquiring these businesses. General insurance expenses include software amortization expense associated with National Western's proprietary policy administration system which was phased into production over the past few years as well as other acquired software. Expenses pertaining to these items were $3.1 million and $3.2 million in the second quarter of 2020 and 2019, respectively, and $6.1 million and $6.1 million in the first half of 2020 and 2019, respectively. This category of expenses also includes employee benefit plan expenses for the various employee health and retirement plans the Company sponsors. Related expenses for the second quarter of 2020 and 2019 were $3.2 million and $2.1 million, respectively, and for the first half of 2020 and 2019 were $6.6 million and $4.0 million. Refer to Note (5) Pension and Other Postretirement Plans in the accompanying Notes to Condensed Consolidated Financial Statements in this report for discussion of the financial statement expenses of the Company's defined benefit pension plans.

Nursing home expenses reflect the operations of the Company's two nursing home operations which were sold during 2019. The Reno, Nevada nursing home was sold effective February 1, 2019 while the San Marcos, Texas nursing home sale closed effective May 1, 2019.

Compensation expenses include share-based compensation costs related to outstanding vested and nonvested stock appreciation rights ("SARs"), restricted stock units ("RSUs") and performance share units ("PSUs"). The related share-based compensation costs move in tandem not only with the number of awards outstanding but also with the movement in the market price of the Company's Class A common stock as a result of marking the SARs, RSUs, and PSUs to fair value under the liability method of accounting. Consequently, the related expense amount varies positive or negative in any given period. In the amounts shown above, share-based compensation expense totaled $2.4 million in the second quarter of 2020 and $0.1 million in the second quarter of 2019. For the six-month periods shown, share-based compensation expense was $(3.8) million in 2020 and $(1.4) million in 2019. The negative expense levels reflect a change in the Company's Class A common share price from $290.88 at December 31, 2019 to $203.19 at June 30, 2020, and from $300.70 at December 31, 2018 to $257.00 at June 30, 2019. No performance share awards were granted in the first six months of 2020 and 2019. Ozark National compensation expenses were $0.9 million and $0.6 million in the second quarter of 2020 and 2019, respectively, and $1.7 million and $1.0 million in the six months ended June 30, 2020 and 2019, respectively.

Real estate expenses pertain to the commercial building operated by Braker P III. Expense increases in the 2020 periods relative to comparable 2019 periods reflect the addition of new tenants.

NIS brokerage expense in the first six months of 2019 reflects the activity subsequent to its acquisition effective January 31, 2019.

78

---

Table of Contents

Federal Income Taxes. Federal income taxes on earnings from operations reflect an effective tax rate of 19.5% for the six months ended June 30, 2020 compared to 20.3% for the six months ended June 30, 2019. The Federal corporate tax rate decreased to 21% effective in 2018 under the Tax Cuts and Jobs Act ("Tax Act") passed in December 2017. The Company's effective tax rate is typically lower than the Federal statutory rate due to tax-exempt investment income related to municipal securities and dividends-received deductions on income from stocks, absent other permanent tax items.

While the Company's overall effective tax rate remains close to the statutory rate level, the Company's current tax expense is elevated due to a provision of the Tax Act which imposed a limitation on the amount of tax reserves a life insurer is able to deduct in arriving at its taxable income. The limitation is the greater of net surrender value or 92.81% of the reserve method prescribed by the National Association of Insurance Commissioners. Implementation of this provision was required as of January 1, 2018 and the Company ultimately determined that the resultant tax reserve adjustment was a decrease of $332.9 million. The Tax Act provided that this tax reserve adjustment could be brought into taxable income ratably over a period of eight (8) years. Based upon the tax reserve adjustment derived, the effect of the Tax Act limiting the tax reserve deductible in the current tax computation serves to increase the Company's taxable income by approximately $41.6 million per year through 2025. At the Federal statutory rate of 21%, the impact upon current tax expense is an increase of approximately $8.7 million per year or approximately $2.2 million each quarter.

Segment Operations

Summary of Segment Earnings

A summary of segment earnings/(losses) for the three and six months ended June 30, 2020 and 2019 is provided below. The segment earnings/(losses) exclude realized gains and losses on investments, net of taxes.

			Domestic Life Insurance						International Life Insurance						Annuities						Acquired Businesses						All Others						Totals
			(In thousands)
Segment earnings (losses):
Three months ended:
June 30, 2020			$	1,120					8,737						22,137						3,596						10,354						45,944
June 30, 2019			$	494					9,307						14,521						3,831						5,879						34,032
Six months ended:
June 30, 2020			$	1,754					18,212						4,160						8,483						8,520						41,129
June 30, 2019			$	1,621					20,487						31,536						6,794						10,135						70,573

79

---

Table of Contents

Domestic Life Insurance Operations

A comparative analysis of results of operations for the Company's domestic life insurance segment is detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Premiums and other revenues:
Premiums and contract revenues			$	12,009					10,706						23,237						21,510
Net investment income (loss)			21,475						14,995						2,092						38,494
Other revenues			1						20						30						64
Total premiums and other revenues			33,485						25,721						25,359						60,068
Benefits and expenses:
Life and other policy benefits			4,169						3,829						10,046						7,751
Amortization of deferred policy acquisition costs			3,209						3,307						5,782						6,717
Universal life insurance contract interest			19,172						12,985						(2,521)						34,426
Other operating expenses			5,643						5,017						9,938						9,140
Total benefits and expenses			32,193						25,138						23,245						58,034
Segment earnings (loss) before Federal income taxes			1,292						583						2,114						2,034
Provision (benefit) for Federal income taxes			172						89						360						413
Segment earnings (loss)			$	1,120					494						1,754						1,621

Revenues from domestic life insurance operations include life insurance premiums on traditional type products and contract revenues from universal life insurance. Revenues from traditional products are simply premiums collected, while revenues from universal life insurance consist of policy charges for the cost of insurance, policy administration fees, and surrender charges assessed during the period. A comparative detail of premiums and contract revenues is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Universal life insurance revenues			$	14,082					12,654						26,687						24,797
Traditional life insurance premiums			618						811						1,896						2,143
Reinsurance premiums			(2,691)						(2,759)						(5,346)						(5,430)
Totals			$	12,009					10,706						23,237						21,510

80

---

Table of Contents

National Western's domestic life insurance in force, in terms of policy count, has been declining for some time. The pace of new policies issued has lagged the number of policies terminated from death or surrender causing a declining level of policies in force from which contract revenue is received. Consequently, the number of domestic life insurance policies in force has declined from 49,000 at December 31, 2018 to 47,900 at December 31, 2019, and to 47,000 at June 30, 2020. Policy lapse rates in the first six months of 2020 approximated 7.0% compared to 6.2% and 6.5% in 2019 and 2018, respectively. The higher lapse rate in the first six months of 2020 is indicative of the pandemic induced economic crisis which has caused consumers to access available sources of liquidity. While policy count rates have declined, the face amount of life insurance in force has increased from $3.2 billion at December 31, 2018 to less than $3.4 billion at December 31, 2019 and to more than $3.4 billion at June 30, 2020.

Universal life insurance revenues are also generated with the issuance of new business based upon amounts per application and percentages of the face amount (volume) of insurance issued. The number of domestic life policies issued in the first six months of 2020 was 5% lower than in the comparable period for 2019 and the volume of insurance issued was level with that in 2019.

Universal life insurance revenues also include surrender charge income realized on terminating policies and, in the case of domestic universal life, amortization into income of the premium load on single premium policies which is deferred. The net premium load amortization was $3.3 million and $4.4 million in the six months ended June 30, 2020 and 2019, respectively. The lower net amortization amount in 2020 is due to higher premium loads being currently deferred as a result of increased sales activity of single premium products.

Premiums collected on universal life products are not reflected as revenues in the Company's Condensed Consolidated Statements of Earnings (Loss) in accordance with GAAP. Actual domestic universal life premiums collected are detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Universal life insurance:
First year and single premiums			$	37,190					40,224						84,861						75,552
Renewal premiums			4,052						4,479						8,390						9,012
Totals			$	41,242					44,703						93,251						84,564

During the past several years, sales have been substantially weighted toward single premium policies which do not have much in the way of recurring premium payments. These products are targeting wealth transfer strategies involving the movement of accumulated wealth in alternative investment vehicles, including annuities, into life insurance products. As a result, renewal premium levels have not been exhibiting a corresponding level of increase.

Net investment income for this segment of business, excluding derivative gain/(loss), has been gradually increasing due to the increased new business activity described above (single premium policies) and a higher level of investments needed to support the corresponding growth in policy obligations, especially those for single premium policies. The increase in net investment income has been partially muted by lower investment yields from debt security investment purchases during this time frame. Net investment income also includes the gains and losses on index options purchased to back the index crediting mechanism on fixed-index universal products.

81

---

Table of Contents

A detail of net investment income (loss) for domestic life insurance operations is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Net investment income (excluding derivatives)			$	11,373					10,930						22,280						21,523
Derivative gain (loss)			10,102						4,065						(20,188)						16,971
Net investment income (loss)			$	21,475					14,995						2,092						38,494

As seen in the above table, reported net investment income (loss) includes the gains and losses on index options purchased to back the index crediting mechanism on fixed-index universal products. The gain or loss on index options follows the movement of the S&P 500 Index (the primary index for the Company's fixed-index products) with realized gains or losses being recognized on the anniversary of each index option based upon the S&P 500 Index level at each expiration date relative to the index level at the time the index option was purchased, and unrealized gains and losses being recorded for index options outstanding based upon the S&P 500 Index at the balance sheet reporting date as compared to the index level at the time each respective option was purchased.

Life and policy benefits for a smaller block of business are subject to variation from period to period. Claim count activity during the first six months of 2020 increased 20% compared to the first six months of 2019 while the average net claim amount (after reinsurance) decreased to $25,900 from $31,900. The increased amount of claims is the result of the Company performing a search during the 1st quarter of 2020 of the Social Security Administration's Master Death data base for unreported death claims. The low face amount per claim relative to current issued amounts of insurance per policy reflects the older block of domestic life insurance policies sold which were final expense type products (i.e. purchased to cover funeral costs). Claims on these older blocks of the policies are those most susceptible to not being reported timely to the Company. GAAP reporting requires that claims be recorded net of any cash value amounts that have been accumulated in the policies. The Company's overall mortality experience for this segment has been consistent with pricing assumptions.

As noted previously in the discussion of Results of Operations, the Company records true-up adjustments to DPAC balances each period to reflect current policy lapse or termination rates, expense levels and credited rates on policies as compared to anticipated experience with the adjustment reflected in current period amortization expense. To the extent required, unlocking adjustments may also be recorded to DPAC balances. The following table identifies the effects of unlocking adjustments on domestic life insurance DPAC balances recorded through amortization expense separate from recurring amortization expense components for the three and six months ended June 30, 2020 and 2019.

Amortization of DPAC			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Unlocking adjustments			$	—					—						—						—
Other amortization components			3,209						3,307						5,782						6,717
Totals			$	3,209					3,307						5,782						6,717

In the Consolidated Operations discussion of amortization of deferred acquisition costs it was noted that interest earned on DPAC balances serves to offset (decrease) amortization expense and that the interest rate used is the crediting rate experience during the period. The decrease in amortization expense in 2020 relative to 2019 reflects higher interest earned on universal life DPAC balances due to increased crediting rates resulting from greater realized gains from index options.

82

---

Table of Contents

Contract interest expense includes the fluctuations that are the result of the effect upon the embedded derivative for the performance of underlying equity indices associated with fixed-index universal life products. For liability purposes, the embedded option in the Company's policyholder obligations for this feature is bifurcated and reserved for separately. Accordingly, the impact for the embedded derivative component in the equity-index universal life product is reflected in contract interest expense for approximately the same amounts as in net investment income for each respective period.

International Life Insurance Operations

A comparative analysis of results of operations for the Company's international life insurance segment is detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Premiums and other revenues:
Premiums and contract revenues			$	23,061					23,777						45,928						49,840
Net investment income (loss)			11,153						9,276						2,153						23,293
Other revenues (loss)			(6)						33						48						54
Total premiums and other revenues			34,208						33,086						48,129						73,187
Benefits and expenses:
Life and other policy benefits			3,684						2,959						7,015						5,121
Amortization of deferred policy acquisition costs			6,844						6,948						12,896						14,242
Universal life insurance contract interest			9,492						7,337						(1,345)						19,330
Other operating expenses			4,517						4,521						7,613						8,785
Total benefits and expenses			24,537						21,765						26,179						47,478
Segment earnings (losses) before Federal income taxes			9,671						11,321						21,950						25,709
Provision (benefit) for Federal income taxes			934						2,014						3,738						5,222
Segment earnings (loss)			$	8,737					9,307						18,212						20,487

As with domestic life operations, revenues from the international life insurance segment include both premiums on traditional type products and contract revenues from universal life insurance. A comparative detail of premiums and contract revenues is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Universal life insurance revenues			$	22,007					22,865						44,476						48,220
Traditional life insurance premiums			2,283						2,620						4,444						5,070
Reinsurance premiums			(1,229)						(1,708)						(2,992)						(3,450)
Totals			$	23,061					23,777						45,928						49,840

83

---

Table of Contents

Universal life revenues and operating earnings are largely generated from the amount of life insurance in force. The volume of in force for this segment, primarily universal life, has contracted from $15.4 billion at December 31, 2018 to $13.7 billion at December 31, 2019 and to $12.9 billion at June 30, 2020.

Another component of international universal life revenues includes surrender charges assessed upon surrender of contracts by policyholders. While the termination rate has edged higher, the resulting additional surrender charge fee revenue has been less due to lower surrender charge fees assessed later in the contract term according to the policy contract provisions. The following table illustrates National Western's recent international life termination experience.

			Amount in $'s						Annualized Termination Rate
			(millions)
Volume In Force Terminations
Six Months Ended June 30, 2020			767.3						11.2		%
Year ended December 31, 2019			1,671.5						10.9		%
Year ended December 31, 2018			1,706.3						10.0		%
Year ended December 31, 2017			2,309.7						12.2		%
Year ended December 31, 2016			2,340.6						11.6		%
Year ended December 31, 2015			2,659.1						12.3		%

As noted previously, premiums collected on universal life products are not reflected as revenues in the Company's Condensed Consolidated Statements of Earnings (Loss) in accordance with GAAP. Actual international universal life premiums collected are detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Universal life insurance:
First year and single premiums			$	3					348						5						935
Renewal premiums			12,394						16,767						26,972						33,639
Totals			$	12,397					17,115						26,977						34,574

National Western's most popular international products were its fixed-index universal life products in which the policyholder could elect to have the interest rate credited to their policy account values linked in part to the performance of an outside equity index. These products issued were not generally available in the local markets when sold. Included in the totals in the above table are collected premiums for fixed-index universal life products of approximately $16.0 million and $21.1 million for the first six months of 2020 and 2019, respectively. The declining trend in renewal premiums during these periods corresponds with the decline in policies in force due to increased termination activity as discussed above.

84

---

Table of Contents

As previously noted, net investment income and contract interest include period-to-period changes in fair values pertaining to call options purchased to hedge the interest crediting feature on the fixed-index universal life products. With the relatively large size of the fixed-index universal life block of business, the period-to-period changes in fair values of the underlying options have a significant effect on net investment income and universal life contract interest. A detail of net investment income for international life insurance operations is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Net investment income (excluding derivatives)			$	6,835					7,716						13,646						15,700
Derivative gain (loss)			4,318						1,560						(11,493)						7,593
Net investment income (loss)			$	11,153					9,276						2,153						23,293

The gain or loss on index options follows the movement of the reference indice with realized gains or losses being recognized on the anniversary of each index option based upon the reference indice level at expiration date relative to the index level at the time the index option was purchased. Unrealized gains and losses are recorded for index options outstanding based upon their fair values, largely determined by the reference indice level, at the balance sheet reporting date as compared to the original purchase cost of each respective option.

Life and policy benefits primarily consist of death claims on policies. National Western's clientèle for international products are generally wealthy individuals with access to U.S. dollars and quality medical care. Consequently, the amounts of coverage purchased historically tended to be larger amounts. Life and policy benefit expense for the international life segment reflects the larger policies historically purchased, however mortality due to natural causes is comparable to that in the United States. The Company's maximum risk exposure per insured life is capped at $500,000 through reinsurance. The average international life net claim amount (after reinsurance) in the first six months of 2020 decreased to $134,000 from $161,000 in the first six months of 2019 while the number of claims incurred increased 24%. Measured over a period of years, the Company's international life mortality experience has generally been better than pricing assumptions.

The Company records true-up adjustments to DPAC balances each period to reflect current policy lapse or termination rates, expense levels, and credited rates on policies as compared to anticipated experience as well as unlocking adjustments as necessary. The following table identifies the effects of unlocking adjustments on international life insurance DPAC balances recorded through amortization expense separate from recurring amortization expense components for the three and six months ended June 30, 2020 and 2019.

Amortization of DPAC			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Unlocking adjustments			$	—					—						—						—
Other amortization components			6,844						6,948						12,896						14,242
Totals			$	6,844					6,948						12,896						14,242

85

---

Table of Contents

Contract interest expense includes fluctuations that are the result of the effect upon the embedded derivative for the performance of underlying equity indices associated with fixed-index universal life products. For liability purposes, the embedded option in the Company's policyholder obligations for this feature is bifurcated and reserved for separately. Accordingly, the impact of the embedded derivative component in the equity-index universal life product is reflected in the contract interest expense for approximately the same amounts as the purchased call options are reported in net investment income for each respective period. Amounts realized on purchase call options generally approximate the amounts credited to policyholders.

Operating expenses are allocated to lines of business based upon a functional cost analysis of the activity by the business area giving rise to incurred expenses. A greater proportion of the Company's overall expenses have been allocated to the Domestic Life and Annuity segments and away from the International Life segment due to the decreased activity relative to the former two segments.

Annuity Operations

A comparative analysis of results of operations for National Western's annuity segment is detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Premiums and other revenues:
Premiums and contract revenues			$	4,699					5,857						9,349						10,725
Net investment income			97,666						89,572						108,297						192,726
Other revenues			(8)						64						(4)						72
Total premiums and other revenues			102,357						95,493						117,642						203,523
Benefits and expenses:
Life and other policy benefits			8,880						9,876						17,069						21,306
Amortization of deferred policy acquisition costs			19,344						18,750						38,365						38,462
Annuity contract interest			33,108						39,817						37,612						87,299
Other operating expenses			12,715						9,374						19,582						16,882
Total benefits and expenses			74,047						77,817						112,628						163,949
Segment earnings (loss) before Federal income taxes			28,310						17,676						5,014						39,574
Provision (benefit) for Federal income taxes			6,173						3,155						854						8,038
Segment earnings (loss)			$	22,137					14,521						4,160						31,536

Premiums and contract charges primarily consist of surrender charge income recognized on terminated policies. The amount of the surrender charge income recognized is determined by the volume of surrendered contracts as well as the duration of each contract at the time of surrender given the pattern of declining surrender charge rates over time that is common to most annuity contracts. The Company's lapse rate for annuity contracts in the first six months of 2020 was 8.9% which was higher compared to the 7.8% rate during the same period in 2019. In the first six months of 2020, an outcome of the COVID-19 pandemic crisis was a movement of consumers toward fortifying liquidity positions. This manifested in greater withdrawal and surrender activity. In addition, annuity contracts with fixed interest rates are more prone to terminate during periods of increases in secular interest rate levels and as contracts approach the end of their surrender charge period.

86

---

Table of Contents

Deposits collected on annuity contracts are not reflected as revenues in the Company's Condensed Consolidated Statements of Earnings (Loss) in accordance with GAAP. Actual annuity deposits collected for the three and six months ended June 30, 2020 and 2019 are detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Fixed-index annuities			$	72,124					56,663						148,392						118,113
Other deferred annuities			2,395						5,077						4,083						8,677
Immediate annuities			8,498						2,812						13,075						3,780
Totals			$	83,017					64,552						165,550						130,570

Fixed-index products are more attractive for consumers when interest rate levels remain low and equity markets produce positive returns. Since National Western does not offer variable products or mutual funds, fixed-index products provide an important alternative to the Company's existing fixed interest rate annuity products. Fixed-index annuity deposits as a percentage of total annuity deposits were 90% and 90% for the six months ended June 30, 2020 and 2019, respectively. The percentage of fixed-index products to total annuity sales reflects the low interest rate environment and what had been a long run bull market in equities.

Some of the Company's deferred products, including fixed-index annuity products, contain a first year interest bonus ranging from 1% to 7% depending upon the product, in addition to the base first year interest rate. Other products include a premium bonus ranging from 2% to 10% which is credited to the account balance when premiums are applied. These sales inducements are deferred in conjunction with other capitalized policy acquisition costs. The amounts deferred to be amortized over future periods amounted to approximately $2.9 million and $1.4 million during the first six months of 2020 and 2019, respectively. Amortization of deferred sales inducements is included as a component of annuity contract interest as described later in this discussion of Annuity Operations.

A detail of net investment income for annuity operations is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Net investment income (excluding derivatives)			$	71,843					77,369						143,002						157,460
Derivative gain (loss)			25,823						12,203						(34,705)						35,266
Net investment income			$	97,666					89,572						108,297						192,726

As seen in the above table, net investment income also includes the gains and losses on index options purchased to back the index crediting mechanism on fixed-index universal products. The gain or loss on index options follows the movement of the reference indice with realized gains or losses being recognized on the anniversary of each index option based upon the reference indice at the expiration date relative to the index level at the time the index option was purchased. Unrealized gains and losses are recorded for index options outstanding based upon their fair value, largely determined by the reference indice level, at the balance sheet reporting date as compared to the original purchase cost of each respective option.

Since the embedded derivative option in the policies is bifurcated when determining the contract reserve liability, the impact of the market value change of index options on asset values generally aligns closely with the movement of the embedded derivative liability such that the net effect upon pretax earnings is negligible (i.e. net realized and unrealized gains/(losses) included in net investment income approximate the change in contract interest associated with the corresponding embedded derivative liability change). See further discussion below regarding contract interest activity.

87

---

Table of Contents

Consistent with the domestic and international life segments, the Company records true-up adjustments to DPAC balances each period to reflect current policy lapse or termination rates, expense levels and credited rates on policies as compared to anticipated experience as well as unlocking adjustments as necessary. The following table identifies the effects of unlocking adjustments on annuity DPAC balances recorded through amortization expense separate from recurring amortization expense components for the three and six months ended June 30, 2020 and 2019.

Amortization of DPAC			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Unlocking adjustments			$	—					—						—						—
Other amortization components			19,344						18,750						38,365						38,462
Totals			$	19,344					18,750						38,365						38,462

Amortization of DPAC balances is proportional to estimated expected gross profits ("EGPs") for a line of business. The EGPs of the block of annuity policies that are not fixed-index have been steadily decreasing with the declining amount of policies in force, as well as DPAC unlocking in recent years for unfavorable experience. In addition, experience which deviates from the EGPs assumed can similarly increase or decrease the amortization of DPAC. The increase in collected asset management fees collected in the first six months of 2020 has served to increase EGPs for the fixed-index block of annuity policies which served to increase DPAC amortization during the period.

Annuity contract interest includes the equity component return associated with the call options purchased to hedge National Western's fixed-index annuities. The detail of fixed-index annuity contract interest as compared to contract interest for all other annuities is as follows:

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Fixed-index annuities			$	10,638					20,686						(2,359)						49,225
All other annuities			19,180						14,415						33,321						29,253
Gross contract interest			29,818						35,101						30,962						78,478
Bonus interest deferred and capitalized			(1,364)						(542)						(2,871)						(1,405)
Bonus interest amortization			4,654						5,258						9,521						10,226
Total contract interest			$	33,108					39,817						37,612						87,299

The fluctuation in reported contract interest amounts for fixed-index annuities is driven by sales levels, the level of the business in force and the effect of positive or negative market returns of option values on projected interest credits. As noted in the net investment income discussion, the amounts shown for contract interest for fixed-index annuities generally align with the derivative gains/(losses) included in net investment income as due to the market change of index options aligning closely with the movement of the embedded derivative liability held for these products.

As noted in the discussion in the Consolidated Operations section, collection of asset management fees on positive returns of expiring options is subtracted from contract interest credited to policyholders. This offset serves to lessen the increase in contract interest expense relative to the option gains reported in the Company's net investment income. Asset management fees collected during the three and six months ended June 30, 2020 were $7.8 million and $17.9 million, respectively, compared to $5.9 million and $7.6 million in the corresponding period of 2019.

88

---

Table of Contents

As previously noted, accounting rules require the embedded derivative liability to include a projection of asset management fees estimated to be collected in the succeeding fiscal year as an offset to projected policyholder interest credits. The projections are based upon the recent performance of options as of balance sheet reporting dates. The change in this projection, plus or minus, is included in contract interest for the period being reported on. In the three month periods ended June 30, 2020 and 2019, contract interest was decreased $3.7 million and $4.7 million, respectively, for these projection changes. For the six months ended June 30, 2020 and 2019, contract interest was increased/(decreased) $25.6 million and $(20.3) million, respectively. The increase to contract interest expense reflects lower estimated asset management fees to be collected while the decrease to contract interest expense represents an increase to the amount of asset management fees estimated to be collected. The Annuity segment contains the products which charge asset management fees.

As noted in the discussion on the results of Consolidated Operations, other embedded derivative components include changes pertaining to other modeling differences, changes in future interest adjustments, and the change in the host contract component of the embedded derivative products. In the first quarter of 2020, the Company incurred an additional charge to contract interest pertaining to an assumption regarding the embedded derivative option budget which introduced an embedded derivative floor preventing the Company's contract interest expense from declining in tandem with the option value decreases recorded in net investment income. In the quarter ended June 30, 2020, the Company unlocked for this out of date embedded derivative option budget assumption to reflect the Company's current investment portfolio yield. This unlocking had the effect of removing the embedded derivative floor and reversed the $12.1 million contract interest charge recorded in the first quarter of 2020. This amount is included as a reduction in contract interest in the three month June 30, 2020 amount.

Annuity contract interest includes true-up adjustments for the deferred sales inducement balance which are done each period similar to that done with respect to DPAC balances with the adjustment reflected in current period contract interest expense. To the extent required, the Company may also record unlocking adjustments to deferred sales inducement balances in conjunction with DPAC balance unlockings. The Company had no unlocking adjustments in the first six months of 2020 and 2019.

89

---

Table of Contents

Acquired Businesses

Effective January 31, 2019, Ozark National and NIS were acquired and their results included in the Condensed Consolidated Financial Statements of the Company. Ozark National and NIS have been combined into a separate segment "Acquired Businesses" given their inter-related marketing and sales approach which consists of a coordinated sale of a non-participating whole life insurance product (Ozark National) and a mutual fund investment product (NIS). An analysis of results of operations for the Company's acquired businesses segment is detailed below. The results for the quarter and six months ended June 30, 2019 include the two months of activity subsequent to the acquisition date.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Premiums and other revenues:
Premiums and contract charges			$	19,841					20,380						39,924						34,181
Net investment income			6,549						6,007						12,850						9,983
Other revenues			2,319						2,290						4,741						3,731
Total premiums and other revenues			28,709						28,677						57,515						47,895
Benefits and expenses:
Life and other policy benefits			16,698						16,993						32,935						27,668
Amortization of deferred policy acquisition costs and value of business acquired			1,703						2,406						4,094						4,154
Other operating expenses			4,794						4,491						8,863						7,576
Total benefits and expenses			23,195						23,890						45,892						39,398
Segment earnings (loss) before Federal income taxes			5,514						4,787						11,623						8,497
Provision (benefit) for Federal income taxes			1,918						956						3,140						1,703
Segment earnings (loss)			$	3,596					3,831						8,483						6,794

Revenues from acquired businesses principally include life insurance premiums on traditional type products. Unlike universal life, revenues from traditional products are simply life premiums recognized as income over the premium-paying period of the related policies. The detail of premiums is provided below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Traditional life insurance premiums			$	20,422					20,221						41,104						33,988
Other insurance premiums and considerations			105						121						223						204
Reinsurance premiums			(686)						38						(1,403)						(11)
Totals			$	19,841					20,380						39,924						34,181

90

---

Table of Contents

Ozark National's traditional life block of business at June 30, 2020 included approximately 181,100 policies in force representing over $6.1 billion of life insurance coverage. The repetitive pay nature of Ozark National's business promotes a higher level of persistency with an annualized lapse rate of 4.1% through June 30, 2020 which bettered the 4.7% rate experienced in the first six months of 2019. Traditional life premiums by first year and renewal are detailed below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Traditional life insurance premiums:
First year premiums			$	1,031					1,671						2,246						2,464
Renewal premiums			19,391						18,550						38,858						31,524
Totals			$	20,422					20,221						41,104						33,988

Other revenues consists primarily of brokerage revenue of NIS. Brokerage revenues of $4.7 million and $3.6 million for the six months ended June 30, 2020 and 2019, respectively, had associated brokerage expense of $2.4 million and $1.9 million which is included in Other operating expenses.

The average face value of Ozark National's policies in force at June 30, 2020 was approximately $34,000. Consequently, life and policy benefits for smaller face amounts are subject to variation from quarter to quarter. Incurred net death claims, after reinsurance, for the first six months of 2020 were $15.9 million representing an average net claim of $14,700. Incurred net death claims in the quarter ended June 30, 2019 were $14.9 million representing a net average claim of $16,500. Included in the activity for 2020 were confirmed COVID-19 net claims of approximately $0.2 million. Ozark National's maximum retention on any single insured life is $200,000 with limited exceptions related to the conversion of child protection and guaranteed insurability riders. The balance of life and policy benefits during the quarters ended June 30, 2020 and 2019 consisted of increases in insurance reserves and payments of other policy benefits.

As part of the purchase accounting required with the acquisition of Ozark National effective January 31, 2019, the Company recorded an intangible asset of $145.8 million referred to as the value of business acquired ("VOBA"). VOBA represents the difference between the acquired assets and liabilities of Ozark National measured in accordance with the Company's accounting policies and the fair value of these same assets and liabilities. The VOBA balance sheet amount is amortized following a methodology similar to that used for amortizing deferred policy acquisition costs.

Subsequent to its acquisition effective January 31, 2019, Ozark National began deferring policy acquisition costs and amortizing these deferrals similar to the methodology employed by National Western. The following table identifies the amortization expense of Ozark National's DPAC and VOBA for the three and six months ended June 30, 2020 and 2019.

Amortization of DPAC and VOBA			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Unlocking			$	—					—						—
VOBA amortization expense			1,607						2,284						3,801						3,907
DPAC amortization expense			96						122						293						247
Totals			$	1,703					2,406						4,094						4,154

91

---

Table of Contents

Other Operations

The Company's primary business encompasses its domestic and international life insurance operations, its annuity operations, and its acquired businesses. However, the Company also has real estate and other investment operations through its wholly owned subsidiaries, and owned nursing operations through the early part of 2019.

Pre-tax operating amounts include the results of BP III, the entity owning and operating the Company's home office facility in Austin, Texas. BP III incurred pre-tax losses of $(0.6) million and $(0.5) million for the six months ended June 30, 2020 and 2019, respectively. National Western maintains its home office in this facility leasing approximately 40% of the space available. The lease payments made by National Western to BP III have been eliminated in consolidation.

Nursing home operations generated $(0.1) million and $1.2 million of pre-tax operating earnings in the first six months of 2020 and 2019, respectively. As discussed in the Consolidated Operations section, the Company closed on the sale of its Reno, Nevada nursing home operations in the first quarter of 2019, and on the sale of its San Marcos, Texas nursing home operations in the second quarter of 2019. Pre-tax operating earnings in the first six months of 2019 include operating results for each entity to the date of their respective sales and net gains from the sale of Reno personal property and equipment of $1.4 million.

The remaining pre-tax earnings of $11.0 million and $12.0 million in Other Operations during the six month periods includes investment income from real estate, municipal bonds, and common and preferred equities held in subsidiary company portfolios principally for tax-advantage purposes. Included in these amounts are semi-annual distributions from a life interest in the Libbie Shearn Moody Trust which is held in NWLSM, Inc. Pre-tax distributions from this trust were $2.8 million and $3.6 million in the six-month periods ended June 30, 2020 and 2019, respectively. In addition, another subsidiary, NWL Financial, Inc., holds a modest portfolio of equity securities whose fair value changes are recorded in net investment income. For the six months ended June 30, 2020 and 2019, the market value changes for these securities were $(4.1) million and $1.9 million, respectively.

Pre-tax earnings in the first six months of 2019 also include expenses of $3.3 million related to the purchase of Ozark National and NIS which were not eligible for inclusion in the purchase price. Pre-tax earnings in the six months ended June 30, 2020 includes $4.1 million pertaining to the release of a contingent purchase price liability associated with the Ozark National acquisition which the buyer and seller mutually agreed had been satisfied.

INVESTMENTS

General

The Company's investment philosophy emphasizes the careful handling of policyowners' and stockholders' funds to achieve security of principal, to obtain the maximum possible yield while maintaining security of principal, and to maintain liquidity in a measure consistent with current and long-term requirements of the Company.

92

---

Table of Contents

The Company's overall conservative investment philosophy is reflected in the allocation of its investments, which is detailed below. The Company emphasizes investment grade debt securities.

			June 30, 2020																		December 31, 2019
			Carrying Value						%						Carrying Value						%
			(In thousands)												(In thousands)
Debt securities			$	10,271,955					95.4						$	10,463,190					94.7
Mortgage loans			273,701						2.5						272,422						2.5
Policy loans			76,811						0.7						80,008						0.7
Derivatives, index options			66,738						0.6						157,588						1.4
Real estate			34,298						0.3						34,588						0.3
Equity securities			17,918						0.2						23,594						0.2
Other			36,287						0.3						27,502						0.2
Totals			$	10,777,708					100.0						$	11,058,892					100.0

Invested assets at June 30, 2020 include Ozark National and NIS amounts as follows: Debt securities of $738.2 million; Policy loans of $26.4 million; and Real estate of $4.6 million. These invested asset amounts at December 31, 2019 were: Debt securities of $722.9 million; Policy loans of $27.1 million; and Real Estate of $4.6 million.

Debt Securities

The Company maintains a diversified portfolio which consists mostly of corporate, mortgage-backed, and public utility fixed income securities. Investments in mortgage-backed securities primarily include U.S. Government agency pass-through securities and collateralized mortgage obligations ("CMO"). The Company's investment guidelines prescribe limitations by type of security as a percent of the total investment portfolio and all holdings were within these threshold limits. As of June 30, 2020 and December 31, 2019, the Company's debt securities portfolio consisted of the following classes of securities:

			June 30, 2020																		December 31, 2019
			Carrying Value						%						Carrying Value						%
			(In thousands)												(In thousands)
Corporate			$	7,653,400					74.5						$	7,668,483					73.3
Residential mortgage-backed securities			1,009,343						9.8						1,080,674						10.3
Public utilities			922,582						9.0						959,815						9.2
State and political subdivisions			497,674						4.8						533,962						5.1
U.S. agencies			81,851						0.8						100,910						1.0
Asset-backed securities			61,425						0.6						71,260						0.7
Commercial mortgage-backed			30,455						0.3						32,974						0.3
Foreign governments			11,433						0.1						11,330						0.1
U.S. Treasury			3,792						0.1						3,782						—
Totals			$	10,271,955					100.0						$	10,463,190					100.0

The Company holds minimal levels of U.S. Treasury securities due to their low yields and deposits most of these holdings with various state insurance departments in order to meet security deposit on hand requirements in these jurisdictions.

93

---

Table of Contents

The Company has deemphasized mortgage-backed securities for a number of years given the low interest rate environment and the lack of incremental yield relative to other classes of debt securities. Rating agencies generally view mortgage-backed securities as having additional risk for insurers holding interest sensitive liabilities given the potential for asset/liability disintermediation. Consequently, the Company holds predominantly agency mortgage-backed securities. Because mortgage-backed securities are subject to prepayment and extension risk, the Company has substantially reduced these risks by investing in collateralized mortgage obligations ("CMO"), which have more predictable cash flow patterns than pass-through securities. These securities, known as planned amortization class I ("PAC I"), very accurately defined maturity ("VADM"), and sequential tranches, are designed to amortize in a more predictable manner than other CMO classes or pass-throughs. The Company does not purchase tranches, such as PAC II and support tranches, that subject the portfolio to greater than average prepayment risk. Using this strategy, the Company can more effectively manage and reduce prepayment and extension risks, thereby helping to maintain the appropriate matching of the Company's assets and liabilities.

The majority of the Company's investable cash flows are directed toward the purchase of long-term debt securities. The Company's investment policy calls for investing in debt securities that are investment grade, meet quality and yield objectives, and provide adequate liquidity for obligations to policyholders. Particular attention is paid to avoiding concentration in any one industry classification or in large singular credit exposures. Debt securities with intermediate maturities are targeted by the Company as they more closely match the intermediate nature of the Company's policy liabilities and provide an appropriate strategy for managing cash flows. Long-term debt securities purchased to fund National Western insurance company operations are summarized below.

			Six Months Ended June 30,						Year Ended December 31,
			2020						2019
			($ In thousands)
Cost of acquisitions			$	227,143					$	299,442
Average credit quality			BBB+						BBB
Effective annual yield			3.88		%				4.06		%
Spread to treasuries			2.29		%				1.79		%
Effective duration			13.7 years						12.0 years

Beginning in 2019, the Company began purchasing a greater proportion of longer maturity debt securities to match the increased duration of its growing life insurance policy liabilities. Purchases in prior periods were concentrated in effective durations between eight and nine years.

In addition to diversification, an important aspect of the Company's investment approach is managing the credit quality of its investment in debt securities. Thorough credit analysis is performed on potential corporate investments including examination of a company's credit and industry outlook, financial ratios and trends, and event risks. This emphasis is reflected in the high average credit rating of the Company's debt securities portfolio with 97.7%, as of June 30, 2020, held in investment grade securities. In the table below, investments in debt securities are classified according to credit ratings by nationally recognized statistical rating organizations.

			June 30, 2020																		December 31, 2019
			Carrying Value						%						Carrying Value						%
			(In thousands)												(In thousands)
AAA			$	110,803					1.1						$	113,875					1.1
AA			1,865,043						18.2						2,112,238						20.2
A			3,168,922						30.8						3,347,199						32.0
BBB			4,894,636						47.6						4,806,181						45.9
BB and other below investment grade			232,551						2.3						83,697						0.8
Totals			$	10,271,955					100.0						$	10,463,190					100.0

94

---

Table of Contents

Although the Company's investment guidelines allow for the purchase of below investment grade securities up to an aggregate amount of $10 million, it has been the Company's practice to only purchase debt securities which are investment grade at the time of acquisition. The investments held in debt securities below investment grade are the result of subsequent downgrades of the securities. These holdings are further summarized below.

			Below Investment Grade Debt Securities
			Amortized Cost						Carrying Value						Fair Value						% of Invested Assets
			(In thousands, except percentages)
June 30, 2020			$	242,939					232,551						227,309						2.2		%
December 31, 2019			$	85,493					83,697						84,516						0.8		%

The Company's percentage of below investment grade securities as of June 30, 2020 compared with the percentage at December 31, 2019 increased due to net downgrades of several credit issuers, most notably in the oil and gas/energy sector as well as certain retail industry issuers. These industries in particular were affected by the economic slowdown invoked by the global pandemic crisis. The Company's holdings of below investment grade securities are relatively small and as a percentage of total invested assets remain low compared to industry averages.

Holdings in below investment grade securities as of June 30, 2020 are summarized below by category, including their comparable fair value as of December 31, 2019. The Company continually monitors developments in these industries for issues that may affect security valuation.

						Below Investment Grade Debt Securities
						Amortized Cost						Carrying Value						Fair Value						Fair Value
Industry Category						June 30, 2020						June 30, 2020						June 30, 2020						December 31, 2019
						(In thousands)
Retail						$	21,957					16,943						16,943						22,133
Asset-backed securities						3,191						3,285						3,324						3,312
Residential mortgage-backed						753						594						594						647
Oil & gas						83,030						77,605						72,582						62,553
Manufacturing						122,460						122,628						122,051						123,790
Other						11,867						11,815						11,815						12,211
Total before Allowance for credit losses						243,258						232,870						227,309						224,646
Allowance for credit losses						(319)						(319)
Totals						$	242,939					232,551						227,309						224,646

The Company closely monitors its below investment grade holdings by reviewing investment performance indicators, including information such as issuer operating performance, debt ratings, analyst reports and other economic factors that may affect these specific investments. As a result of the investment downgrades which occurred in the first six months of 2020 due to the economic stresses caused by the COVID-19 pandemic, additional analyses were performed of the individual credits whose market values were most significantly impacted. While additional losses are not currently anticipated, based on the existing status and condition of these securities, continued credit deterioration of some securities or the markets in general is possible, which may result in future allowances or write-downs.

95

---

Table of Contents

Generally accepted accounting principles through the end of 2019 required that investments in debt securities be written down to fair value when declines in value were judged to be other-than-temporary. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price methodology). Refer to Note 10, Fair Values of Financial Instruments, of the accompanying Condensed Consolidated Financial Statements for further discussion.

During the six months ended June 30, 2019, the Company recorded a $5.9 million other-than-temporary impairment on a single debt security issuer. Under prior GAAP guidance pertaining to the recognition and accounting for other-than-temporary impairments and their classification as either a credit loss or non non-credit loss, the Company recognized a cumulative total of $8.5 million of other-than-temporary impairments of which $8.5 million was deemed credit related and recognized as realized investment losses in earnings, and $0.0 million, net of amortization, which was deemed non-credit related and recognized in other comprehensive income.

As disclosed in Note (2) New Accounting Pronouncements in the accompanying Notes to Condensed Consolidated Financial Statements in this report, the Company adopted new accounting guidance effective January 1, 2020 for credit loss recognition of certain financial assets, including debt securities classified in the "held to maturity" category. The Company employed a cohort cumulative loss rate method in estimating current expected credit losses with respect to its held to maturity debt securities as of January 1, 2020, March 31, 2020, and June 30, 2020. This method applies publicly available industry wide statistics of default incidence by defined segmentations of debt security investments combined with future assumptions regarding economic conditions (i.e. GDP forecasts) both in the near term and the long term. The following table presents the allowance for credit losses for the periods shown.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Debt Securities Allowance for Credit Losses:
Balance, beginning of the period			$	6,039					—						—						—
Provision at January 1, 2020 for adoption of new accounting guidance			—						—						3,334						—
(Releases)/provision during the period			(1,099)						—						1,606						—
Balance, end of period			$	4,940					—						4,940						—

The $1.1 million allowance release during the three months ended June 30, 2020 represents a reduction in the balance from the allowance recorded at March 31, 2020. The release was principally the result of obtaining updated industry wide statistics of default incidence which incorporated data through 2019.

The Company is required to classify its investments in debt securities into one of three categories: (a) trading securities; (b) securities available for sale; or (c) securities held to maturity. The Company purchases securities with the intent to hold to maturity and accordingly does not maintain a portfolio of trading securities. Of the remaining two categories, available for sale and held to maturity, the Company makes a determination on categorization based on various factors including the type and quality of the particular security and how it will be incorporated into the Company's overall asset/liability management strategy. As shown in the table below at June 30, 2020, 31.2% of the Company's total debt securities, based on fair values, were classified as securities available for sale. These holdings in available for sale provide flexibility to the Company to react to market opportunities and conditions and to practice active management within the portfolio to provide adequate liquidity to meet policyholder obligations and other cash needs.

96

---

Table of Contents

			June 30, 2020
			Fair Value						Amortized Cost						Allowance for Credit Losses						Unrealized Gains (Losses)
			(In thousands)
Debt securities held to maturity			$	7,432,702					6,903,782						(4,940)						528,920
Debt securities available for sale			3,373,113						3,166,206						—						206,907
Totals			$	10,805,815					10,069,988						(4,940)						735,827

Mortgage Loans and Real Estate

The Company originates loans on high quality, income-producing properties such as shopping centers, freestanding retail stores, office buildings, industrial and sales or service facilities, selected apartment buildings, hotels, and health care facilities. The location of these properties is typically in major metropolitan areas that offer a potential for property value appreciation. Credit and default risk is minimized through strict underwriting guidelines and diversification of underlying property types and geographic locations. In addition to being secured by the property, mortgage loans with leases on the underlying property are often guaranteed by the lease payments. This approach has proved over time to result in quality mortgage loans with few defaults. Mortgage loan interest income is recognized on an accrual basis with any premium or discount amortized over the life of the loan. Prepayment and late fees are recorded on the date of collection.

The Company targets a minimum specified yield on mortgage loan investments determined by reference to currently available debt security instrument yields plus a desired amount of incremental basis points. During the past several years, the low interest rate environment, along with a competitive marketplace, resulted in fewer loan opportunities being available that met the Company's required rate of return. Mortgage loans originated by the Company totaled $121.4 million for the year ended December 31, 2019 but were $10.4 million for the six months ended June 30, 2020 reflecting the uncertainty in risk assessment introduced by the pandemic crisis. Principal repayments on mortgage loans for the six months ended June 30, 2020 were $4.0 million.

Loans in foreclosure, loans considered impaired, or loans past due 90 days or more are placed on a non-accrual status. If a mortgage loan is determined to be on non-accrual status, the mortgage loan does not accrue any revenue into the Condensed Consolidated Statements of Earnings (Loss). The loan is independently monitored and evaluated as to potential impairment or foreclosure. If delinquent payments are made and the loan is brought current, then the Company returns the loan to active status and accrues income accordingly. The Company currently has no loans past due 90 days which are accruing interest. As a result of the economic climate change induced by the COVID-19 virus, various mortgage loan borrowers of the Company have requested a temporary forbearance of principal payments on loans in the range of three to nine months. For those borrowers meeting specified criteria of the Company, such terms have been agreed to on approximately a dozen loans.

97

---

Table of Contents

The Company held net investments in mortgage loans, after allowances for possible losses, totaling $273.7 million and $272.4 million at June 30, 2020 and December 31, 2019, respectively. The diversification of the portfolio by geographic region and by property type was as follows:

			June 30, 2020																		December 31, 2019
			Amount						%						Amount						%
			(In thousands)												(In thousands)
Mortgage Loans by Geographic Region:
West South Central			$	195,257					70.8						$	191,089					70.0
South Atlantic			35,237						12.8						35,698						13.1
East North Central			16,731						6.0						17,248						6.3
West North Central			12,421						4.5						12,505						4.6
East South Central			7,931						2.9						8,063						2.9
Pacific			6,334						2.3						6,436						2.4
Middle Atlantic			2,017						0.7						2,058						0.7
Gross balance			275,928						100.0						273,097						100.0
Allowance for credit losses			(2,227)						(0.8)						(675)						(0.2)
Totals			$	273,701					99.2						$	272,422					99.8

			June 30, 2020																		December 31, 2019
			Amount						%						Amount						%
			(In thousands)												(In thousands)
Mortgage Loans by Property Type:
Retail			$	86,758					31.4						$	91,790					33.6
Office			84,151						30.5						95,362						34.9
Storage facility			40,173						14.6						30,619						11.2
Apartments			30,000						10.9						30,000						11.0
Industrial			15,668						5.7						5,733						2.1
Hotel			8,829						3.2						8,997						3.3
Land/Lots			4,672						1.7						4,829						1.8
All other			5,677						2.0						5,767						2.1
Gross balance			275,928						100.0						273,097						100.0
Allowance for credit losses			(2,227)						(0.8)						(675)						(0.2)
Totals			$	273,701					99.2						$	272,422					99.8

98

---

Table of Contents

As disclosed in Note (2) New Accounting Pronouncements in the accompanying Notes to Condensed Consolidated Financial Statements in this report, the Company adopted new accounting guidance for credit loss recognition of certain financial assets, including mortgage loans. The Company employed the Weighted Average Remaining Maturity ("WARM") method in estimating current expected credit losses with respect to mortgage loan investments as of January 1, 2020, March 31, 2020, and June 30, 2020. The WARM method applies publicly available data of default incidence of commercial real estate properties by several defined segmentations combined with future assumptions regarding economic conditions (i.e. GDP forecasts) both in the near term and the long term. The following table presents the allowance for credit losses for the periods shown.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Mortgage Loans Allowance for Credit Losses:
Balance, beginning of the period			$	1,885					675						675						675
Provision January 1, 2020 for adoption of new accounting guidance			—						—						504						—
Provision during the period			342						—						1,048						—
Releases			—						—						—						—
Balance, end of period			$	2,227					675						2,227						675

The Company's direct investments in real estate are not a significant portion of its total investment portfolio and consist primarily of income-producing properties which are being operated by a wholly owned subsidiary of National Western. The Company's real estate investments totaled approximately $34.3 million and $34.6 million at June 30, 2020 and December 31, 2019, respectively.

The Company recognized operating income of approximately $1.5 million and $1.4 million on real estate properties in the first six months of 2020 and 2019, respectively. The Company monitors the conditions and market values of these properties on a regular basis and makes repairs and capital improvements to keep the properties in good condition.

Market Risk

Market risk is the risk of change in market values of financial instruments due to changes in interest rates, currency exchange rates, commodity prices, or equity prices. The most significant market risk exposure for the Company is interest rate risk. Substantial and sustained increases and decreases in market interest rates can affect the profitability of insurance products and fair value of investments. The yield realized on new investments generally increases or decreases in direct relationship with interest rate changes. The fair values of fixed income debt securities correlate to external market interest rate conditions as market values typically increase when market interest rates decline and decrease when market interest rates rise. However, market values may fluctuate for other reasons, such as changing economic conditions, market dislocations, declination in credit quality, or increasing event-risk concerns.

Interest Rate Risk

A gradual increase in interest rates from current levels would generally be a positive development for the Company. Rate increases would be expected to provide incremental net investment income, produce increased sales of fixed rate products, and limit the potential erosion of the Company's interest rate spread on products due to minimum guaranteed crediting rates in products. Alternatively, a rise in interest rates would reduce the fair value of the Company's investment portfolio and if long-term rates rise dramatically within a relatively short time period the Company could be exposed to disintermediation risk. Disintermediation risk is the risk that policyholders will surrender their policies in a rising interest rate environment forcing the Company to liquidate assets when they are in an unrealized loss position.

A decline in interest rates could cause certain mortgage-backed securities in the Company's portfolio to be more likely to pay down or prepay. In this situation, the Company typically will be unable to reinvest the proceeds at comparable yields. Lower interest rates will likely also cause lower net investment income, subject the Company to reinvestment rate risks, and possibly reduce profitability through reduced interest rate margins associated with products with minimum guaranteed crediting rates. Alternatively, the fair value of the Company's investment portfolio will increase when interest rates decline.

99

---

Table of Contents

The correlation between fair values and interest rates for debt securities is reflected in the tables below.

			June 30, 2020						March 31, 2020						December 31, 2019
			(In thousands except percentages)
Debt securities - fair value			$	10,805,815					10,355,947						10,764,648
Debt securities - amortized cost			$	10,069,988					10,202,437						10,312,365
Fair value as a percentage of amortized cost			107.31		%				101.50						104.39		%
Net unrealized gain (loss) balance			$	735,827					153,510						452,283
Ten-year U.S. Treasury bond – (decrease) increase in yield for the period			(0.01)		%				(1.25)						(0.77)		%

The Company's unrealized gain (loss) balance for debt securities held at June 30, 2020 and December 31, 2019 is shown in the following table.

			Net Unrealized Gain (Loss) Balance
			At June 30, 2020						At March 31, 2020						At December 31, 2019						Quarter Change in Unrealized Balance						Year-to-date Change in Unrealized Balance
			(In thousands)
Debt securities held to maturity			$	528,920					185,607						301,458						343,313						227,462
Debt securities available for sale			206,907						(32,097)						150,825						239,004						56,082
Totals			$	735,827					153,510						452,283						582,317						283,544

Debt securities held to maturity are recorded at their amortized cost. Accordingly, the unrealized amounts shown in the table above for Debt securities held to maturity are not incorporated into the Company's Condensed Consolidated Financial Statements at June 30, 2020 and December 31, 2019, respectively.

Changes in interest rates can have a sizable effect on the fair values of the Company's debt securities. The market interest rate of the ten-year U.S. Treasury bond decreased approximately (126) basis points from 1.92% at year-end 2019 to 0.66% by the end of the first six months of 2020. Therefore the increase in the unrealized gain balance position is an expected portfolio value movement. As noted in the Form 10-Q filing for the quarter ended March 31, 2020, the decline in the unrealized gain balance as of that date, in spite of the rapid drop in U.S. Treasury rates, was due to the widening in corporate bond spreads that occurred during that period as a result of COVID-19 effects on financial markets. In the quarter ended June 30, 2020, although U.S. Treasury rates were substantially unchanged, the prior quarter widening of corporate bond spreads largely reversed as market risk uncertainty declined significantly and corporate bond spreads decreased accordingly. Given that the majority of the Company's debt securities are classified as held to maturity, which are recorded at amortized cost, changes in fair values have a lesser effect on the Company's Condensed Consolidated Balance Sheet.

The Company manages interest rate risk principally through ongoing cash flow testing as required for insurance regulatory purposes. Computer models are used to perform cash flow testing under various commonly used stress test interest rate scenarios to determine if existing assets would be sufficient to meet projected liability outflows. Sensitivity analysis allows the Company to measure the potential gain or loss in fair value of its interest-sensitive instruments and to protect its economic value and achieve a predictable spread between what is earned on invested assets and what is paid on liabilities. The Company seeks to minimize the impact of interest risk through surrender charges that are imposed to discourage policy surrenders. Interest rate changes can be anticipated in computer models and the corresponding risk addressed by management actions affecting asset and liability instruments. However, potential changes in the values of financial instruments indicated by hypothetical interest rate changes will likely be different from actual changes experienced, and the differences could be significant.

100

---

Table of Contents

The Company has the ability to adjust interest rates, participation rates, and asset management fees and caps, as applicable, in response to changes in investment portfolio yields for a substantial portion of its business in force. The ability to adjust these rates is subject to competitive forces in the market for the Company’s products. Surrender rates could increase and new sales could be negatively affected if crediting rates are not competitive with the rates on competing products offered by other insurance companies and financial service entities. The Company designs its interest sensitive and annuity products with features encouraging persistency, such as surrender and withdrawal penalty provisions. Typically, surrender charge rates gradually decrease each year the contract is in force.

The Company performed detailed sensitivity analysis as of December 31, 2019, for its interest rate-sensitive assets and liabilities. The changes in market values of the Company's debt securities in the first six months of 2020 were reasonable given the expected range of results of this analysis.

Credit Risk

The Company is exposed to credit risk through counterparties and within its investment portfolio. Credit risk relates to the uncertainty associated with an obligor's continued ability to make timely payments of principal and interest in accordance with the contractual terms of an instrument or contract. As previously discussed, the Company manages credit risk through established investment credit policies and guidelines which address the quality of creditors and counterparties, concentration limits, diversification practices and acceptable risk levels. These policies and guidelines are regularly reviewed and approved by senior management and the Company's Board of Directors.

In connection with the Company’s use of call options to hedge the equity return component of its fixed-indexed annuity and life products, the Company is exposed to the risk that a counterparty fails to perform under terms of the option contract. The Company purchases one-year option contracts from multiple counterparties and evaluates the creditworthiness of all counterparties prior to the purchase of the contracts. For consideration in contracting with a counterparty, the rating required by the Company is a credit rating of “A” or higher. Accordingly, all options are purchased from nationally recognized financial institutions with a demonstrated performance for honoring their financial obligations and possessing substantial financial capacity. In addition, each counterparty is required to execute a credit support agreement obligating the counterparty to provide collateral to the Company when the fair value of the Company’s exposure to the counterparty exceeds specified amounts. Counterparty credit ratings and credit exposure are monitored continuously by National Western’s Investment Department with adjustments to collateral levels managed as incurred under the credit support agreements.

The Company is also exposed to credit spread risk related to market prices of investment securities and cash flows associated with changes in credit spreads. Credit spread tightening will reduce net investment income associated with new purchases of fixed debt securities and will increase the fair value of the investment portfolio. Credit spread widening will reduce the fair value of the investment portfolio and will increase net investment income on new purchases.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

Liquidity requirements are met primarily by funds provided from operations. Premium deposits and annuity considerations, investment income, and investment maturities and prepayments are the primary sources of funds while investment purchases, policy benefits in the form of claims, and payments to policyholders and contract holders in connection with surrenders and withdrawals as well as operating expenses are the primary uses of funds. To ensure the Company will be able to pay future commitments, the funds received as premium payments and deposits are invested in high quality investments, primarily fixed income securities. Funds are invested with the intent that the income from investments, plus proceeds from maturities, will meet the ongoing cash flow needs of the Company. The approach of matching asset and liability durations and yields requires an appropriate mix of investments. Although the Company historically has not been put in the position of having to liquidate invested assets to provide cash flow, its investments consist primarily of marketable debt securities that could be readily converted to cash for liquidity needs. National Western maintains a line of credit facility of $75 million which it may access for short-term cash needs. As part of the acquisition of Ozark National and NIS effective January 31, 2019, National Western borrowed $75 million to partly fund the closing cash purchase price of $205.4 million. The amounts borrowed were subsequently repaid during the first quarter of 2019 and there were no borrowings outstanding under the line of credit at June 30, 2020.

101

---

Table of Contents

A primary liquidity concern for life insurers is the risk of an extraordinary level of early policyholder withdrawals, particularly with respect to annuity products which can move more rapidly with interest rate changes. The Company includes provisions within its annuity and universal life insurance policies, such as surrender and market value adjustments, that help limit and discourage early withdrawals.

The actual amounts paid by product line in connection with surrenders and withdrawals for the three and six months ended June 30, for each respective year, are noted in the table below.

			Three Months Ended June 30,																		Six Months Ended June 30,
			2020						2019						2020						2019
			(In thousands)
Product Line:
Traditional Life			$	3,883					4,852						8,353						9,022
Universal Life			28,201						23,176						56,799						44,493
Annuities			168,421						181,531						344,384						355,508
Total			$	200,505					209,559						409,536						409,023

The above contractual withdrawals, as well as the level of surrenders experienced, and the associated cash outflows did not have an adverse impact on overall liquidity. Individual life insurance policies are typically less susceptible to withdrawal than annuity reserves and deposit liabilities because policyholders may need to undergo a new underwriting process in order to obtain a new insurance policy elsewhere. Cash flow projections and tests under various market interest rate scenarios and assumptions are performed to assist in evaluating liquidity needs and adequacy. Given the economic decline precipitated by the COVID-19 pandemic, Company management conducted additional liquidity scenario testing during the first six months of 2020 using more severe assumptions and concluded that liquid assets were more than adequate under these scenarios. Accordingly, the Company currently expects available liquidity sources and future cash flows to be more than adequate to meet the demand for funds.

Cash flows from the Company's insurance operations have historically been sufficient to meet current needs. Cash flows from operating activities were $208.6 million and $163.9 million for the six months ended June 30, 2020 and 2019, respectively. The Company also has significant cash flows from both scheduled and unscheduled investment security maturities, redemptions, and prepayments. These cash flows totaled $532.2 million and $448.4 million for the six months ended June 30, 2020 and 2019, respectively. Operating and investing activity cash flow items could be reduced if interest rates rise at an accelerated rate in the future. Net cash inflows/(outflows) from the Company's universal life and investment annuity deposit product operations totaled $(285.0) million and $(312.4) million during the six months ended June 30, 2020 and 2019, respectively, reflecting the trend in declining annuity sales during these periods and a higher incidence of annuity cash surrenders and withdrawals.

Capital Resources

The Company relies on stockholders' equity for its capital resources as there is no long-term debt outstanding and the Company does not anticipate the need for any long-term debt in the near future. As of June 30, 2020, the Company maintained commitments for its normal operating and investment activities. During the first quarter of 2020, National Western became a member of the Federal Home Loan Bank of Dallas (FHLB) through an initial minimum required stock investment of $4.3 million. Through this membership, National Western will have a specified borrowing capacity based upon the amount of collateral it establishes.

The Company has declared and paid an annual dividend on its common shares since 2005. The Company's practice has been to take a conservative approach to dividends, and the Board of Directors has adopted a strategic position to substantially reinvest earnings internally. This conservative approach yields the following benefits: (1) providing capital to finance the development of new business; (2) enabling the Company to take advantage of potential acquisitions and other competitive situations as they arise; (3) building a strong capital base to support the Company's financial strength ratings; (4) maintaining the Company's liquidity and solvency during difficult economic and market conditions; and (5) enhancing the Company's regulatory capital position. For similar reasons, despite the fact the Company's market price of its Class A common shares has been trading at a discount to the book value per share for some time, there are no imminent plans for the Company to repurchase its shares.

102

---

Table of Contents

The capacity of National Western to pay dividends to NWLGI is limited by law in the state of Colorado to earned profits (statutory unassigned surplus). At December 31, 2019, the maximum amount legally available for distribution without further regulatory approval is $152.8 million.

OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

It is Company practice to not enter into off-balance sheet arrangements or to issue guarantees to third parties, other than in the normal course of issuing insurance contracts. Commitments related to insurance products sold are reflected as liabilities for future policy benefits. Insurance contracts guarantee certain performances by National Western and Ozark National.

Insurance reserves are the means by which life insurance companies determine the liabilities that must be established to assure that future policy benefits are provided for and can be paid. These reserves are required by law and based upon standard actuarial methodologies to ensure fulfillment of commitments guaranteed to policyholders and their beneficiaries, even though the obligations may not be due for many years. Refer to Note 1 in the Notes to the Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 for a discussion of reserving methods.

The table below summarizes future estimated cash payments under existing contractual obligations.

			Payment Due by Period
			Total						Less Than 1 Year						1 - 3 Years						3 - 5 Years						More Than 5 Years
			(In thousands)
Loan commitments			$	8,800					8,800						—						—						—
Commitments for capital calls to investment funds			59,000						17,700						35,400						—						5,900
Lease obligations			1,054						410						644						—						—
Claims payable (1)			74,294						74,294						—						—						—
Other long-term reserve liabilities reflected on the balance sheet (2)			13,227,451						1,050,541						1,924,984						1,704,546						8,547,380
Total			$	13,370,599					1,151,745						1,961,028						1,704,546						8,553,280

(1) Claims payable include benefit and claim liabilities for life, accident and health policies which the Company believes the amount and timing of the payment is essentially fixed and determinable. Such amounts generally relate to incurred and reported death, critical illness, accident and health claims including an estimate of claims incurred but not reported.

(2)  Other long-term liabilities include estimated life and annuity obligations related to death claims, policy surrenders, policy withdrawals, maturities and annuity payments based on mortality, lapse, annuitization, and withdrawal assumptions consistent with the Company's historical experience. These estimated life and annuity obligations are undiscounted projected cash outflows that assume interest crediting and market growth consistent with assumptions used in amortizing deferred acquisition costs. They do not include any offsets for future premiums or deposits. Other long-term liabilities also include determinable payout patterns related to immediate annuities. Due to the significance of the assumptions used, the actual cash outflows will differ both in amount and timing, possibly materially, from these estimates.

Subsequent to acquiring a commercial office building at the end of 2016 through its wholly owned subsidiary Braker P III, LLC ("BP III"), the Company entered into lease agreements with various tenants for available space not occupied by the Company. Total revenues recorded pertaining to these leases for the three month periods ended June 30, 2020 and 2019 amounted to $1.1 million and $1.2 million, respectively, and for the six months ended amounted to $2.3 million and $2.0 million, respectively. Under their respective terms these leases expire at various dates from 2023 through 2026.

103

---

Table of Contents

The table below summarizes future estimated cash receipts under all existing lease agreements, including those in addition to the BP III lease agreements discussed above.

			Estimated Cash Receipts by Period
			Total						Less Than 1 Year						1 - 3 Years						3 - 5 Years						More Than 5 Years
			(In thousands)
Real estate revenue			$	43,278					6,049						11,069						9,408						16,752

CHANGES IN ACCOUNTING PRINCIPLES AND CRITICAL ACCOUNTING POLICIES

Changes in Accounting Principles

Effective January 1, 2020 the Company implemented ASU 2016-13, Financial Instruments - Credit Losses. This standard replaced the previous incurred loss recognition model with an expected loss recognition model for certain financial assets. Adoption of the standard resulted in an incremental allowance for credit losses as of January 1, 2020 of $3.8 million, and a charge to retained earnings, net of tax, of $3.0 million as a change in accounting. There were no other changes in accounting principles during the periods reported in this Form 10-Q.

REGULATORY AND OTHER ISSUES

Statutory Accounting Practices

Regulations that affect the Company and the insurance industry are often the result of actions taken by the National Association of Insurance Commissioners ("NAIC"). The NAIC routinely publishes new regulations as model acts or laws which states subsequently adopt as part of their insurance regulations. Currently, the Company is not aware of any NAIC regulatory matter material to its operations or reporting of financial results.

Risk-Based Capital Requirements

The NAIC established risk-based capital ("RBC") requirements to help state regulators monitor the financial strength and stability of life insurers by identifying those companies that may be inadequately capitalized. Under the NAIC's requirements, each insurer must maintain its total capital above a calculated threshold or take corrective measures to achieve the threshold. The threshold of adequate capital is based on a formula that takes into account the amount of risk each company faces on its products and investments. The RBC formula takes into consideration four major areas of risk which are: (i) asset risk which primarily focuses on the quality of investments; (ii) insurance risk which encompasses mortality and morbidity risk; (iii) interest rate risk which involves asset/liability matching issues; and (iv) other business risks.

Statutory laws prohibit public dissemination of certain RBC information. However, both National Western and Ozark National's current statutory capital and surplus are significantly in excess of the current threshold RBC requirements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES

ABOUT MARKET RISK

This information is included in Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations, in the Investments section.

104

---

Table of Contents

ITEM 4.  CONTROLS AND PROCEDURES

The Company's management, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based on such evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures are effective in recording, processing, summarizing, and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act.

There were no changes in the Company's internal controls over financial reporting, as defined in Rules 13a-15(f) and 15d-15(e) under the Exchange Act, during the quarter ended June 30, 2020 that materially affected, or are reasonably likely to materially affect, the Company's internal controls over financial reporting. With respect to the COVID-19 pandemic crisis, the Company's businesses were included in the financial services sector categorized as a Critical Infrastructure Sector by the Department of Homeland Security and mandated to maintain normal work schedules. While the Company has adopted working remote for a sizable portion of its home office employees, existing internal controls over financial reporting have been maintained and augmented where necessary given the unique situation presented in this environment.

Internal controls over financial reporting change as the Company modifies or enhances its systems and processes to meet business needs. Any significant changes in controls are evaluated prior to implementation to help ensure continued effectiveness of internal controls and the control environment.

PART II.  OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Refer to Note 8(A) "Legal Proceedings" of the accompanying Condensed Consolidated Financial Statements included in this Form 10-Q.

ITEM 1A. RISK FACTORS

The risk factors disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 included a discussion of the potential ramifications of natural or man-made disasters and catastrophes including pandemic disease. As a business identified as being part of a Critical Infrastructure Security by the Department of Homeland Security, our companies and businesses have retained normal operations and business hours throughout the COVID-19 pandemic crisis. Although the majority of our home office staff has been redeployed to remote work sites following social distancing protocols, our companies continued to accept applications for insurance, issue policies, invest and manage assets, pay policy benefits and expenses, maintain information technology operations, and adhere to a sound system of internal controls over financial reporting. Since operations have not been interrupted or suspended, the Company has not activated the business continuity plans that it has in place. The exposure to adverse mortality experience has been evaluated and deemed to not significantly impact the Company's financial position. As the global and U.S. financial markets and economies undergo contraction and a restarting process, the exposure to financial service companies falls principally upon degradations in asset values, management of adequate liquidity and capital resources, and successfully maintaining competitiveness and product profitability in an exceptionally low interest rate environment. No conclusion can be drawn at this time whether the ongoing affects of COVID-19 upon the global economy will have a material effect on our business, results of operations and financial condition.

105

---

Table of Contents

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Effective August 22, 2008, National Western adopted and implemented a limited stock buy-back program associated with the 2008 Incentive Plan which provides Option Holders the additional alternative of selling shares acquired through the exercise of options directly back to the Company. This plan was assumed by NWLGI from National Western in 2015 pursuant to the terms of the holding company reorganization implemented at that time. The program provides Option Holders with the ability to elect to sell such acquired shares back to the Company at any time within ninety (90) days after the exercise of options at the prevailing market price as of the date of notice of election. As of June 30, 2020, there are no options outstanding under the plan.

Purchased shares are reported in the Company's Condensed Consolidated Financial Statements as authorized and unissued. At December 31, 2019 and June 30, 2020 there were no stock options vested or unvested and outstanding under these plans.

Period

Total Number of Shares Purchased

Average Price Paid Per Share

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

Approximate Dollar Value of Shares that May yet Be Purchased Under the Plans or Programs

April 1, 2020 through April 30, 2020

—

$

—

N/A

N/A

May 1, 2020 through May 31, 2020

—

$

—

N/A

N/A

June 1, 2020 through June 30, 2020

—

$

—

N/A

N/A

Total

—

$

—

N/A

N/A

106

---

Table of Contents

ITEM 4.  Removed and Reserved.

ITEM 6.  EXHIBITS

(a) Exhibits

Exhibit 31(a)			-			Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31(b)			-			Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32(a)			-			Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

107

---

Table of Contents

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 thereunto duly authorized.

NATIONAL WESTERN LIFE GROUP, INC.

(Registrant)

Date:

August 7, 2020

/S/ Ross R. Moody

Ross R. Moody

Chairman of the Board, President and

Chief Executive Officer

(Authorized Officer)

Date:

August 7, 2020

/S/ Brian M. Pribyl

Brian M. Pribyl

Senior Vice President,

Chief Financial Officer and Treasurer

(Principal Financial Officer)

(Principal Accounting Officer)

108