UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 10-Q/A

[X]	Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2004

[ ] 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 001-14681

PENN TREATY AMERICAN CORPORATION
3440 Lehigh Street, Allentown, PA 18103
(610) 965-2222


Incorporated in Pennsylvania		I.R.S. Employer ID No.
		23-1664166

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 [X ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

The number of shares outstanding of the Registrant’s common stock, par value $.10 per share, as of August 12, 2004 was 40,706,019.

EXPLANATORY NOTE

This Quarterly Report on Form 10-Q/A amends Penn Treaty American Corporation’s Quarterly Report on Form 10-Q for the period ended June 30, 2004, as filed on August 16, 2004, to restate its previously issued financial statements as described herein. This Form 10-Q/A further amends Penn Treaty American Corporation’s previously filed Form 10-Q to include in Part I, Item 4, “Controls and Procedures,” the revised conclusion of the principal executive officer and principal financial officer regarding the effectiveness of Penn Treaty American Corporation’s disclosure controls and procedures as of June 30, 2004. No other disclosures have been updated or modified and no other changes have been made in this Form 10-Q/A, except to comply with changes in the SEC’s requirements for Quarterly Reports on Form 10-Q.

PART I FINANCIAL INFORMATION

Item 1. Financial Statements

Penn Treaty American Corporation is one of the leading providers of long-term nursing home and home health care insurance. Our unaudited Consolidated Balance Sheets, Statements of Income and Comprehensive Income and Statements of Cash Flows and Notes thereto required under this item are contained on pages 3 through 16 of this report. Our financial statements represent the consolidation of our operations and those of our subsidiaries: Penn Treaty Network America Insurance Company, American Network Insurance Company, American Independent Network Insurance Company of New York, Penn Treaty (Bermuda) Ltd. (dissolved in 2003), United Insurance Group Agency, Inc., Network Insurance Senior Health Division and Senior Financial Consultants Company, which are underwriters and marketers of long-term care insurance, Medicare supplement and other senior-market products.

PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES Consolidated Balance Sheets (amounts in thousands, except per share data)
ASSETS	June 30, 2004 Restated (1)			December 31, 2003 Restated (1)
Investments:		(unaudited)
Bonds, available for sale at market (cost of $50,069 and $42,933, respectively) (2)	$	49,878		$	43,853
Policy loans		313			288

Total investments		50,191			44,141
Cash and cash equivalents (2)		11,287			12,808
Property and equipment, at cost, less accumulated depreciation of
$10,053 and $9,635, respectively		16,908			16,149
Unamortized deferred policy acquisition costs		152,355			160,758
Receivables from agents, less allowance for
uncollectible amounts of $480 and $404, respectively		1,063			1,407
Accrued investment income		752			604
Goodwill		20,360			20,360
Receivable from reinsurers		23,359			23,934
Corporate owned life insurance		53,579			53,220
Experience account due from reinsurer		801,893			784,778
Other assets		19,200			27,335

Total assets	$	1,150,947		$	1,145,494

LIABILITIES
Policy reserves:
Accident and health	$	539,280		$	518,600
Life		12,749			12,871
Claim reserves		337,109			340,981
Accounts payable and other liabilities		18,688			21,747
Long-term debt, less discount of $1,530 and $1,625, respectively		80,257			88,467
Preferred interest on early conversion		3,542			3,018
Deferred income taxes		5,836			15,731

Total liabilities		997,461			1,001,415

Commitments and contingencies		--			--
SHAREHOLDERS' EQUITY
Preferred stock, par value $1.00; 5,000 shares authorized, none outstanding		--			--
Common stock, par value $.10; 150,000 shares authorized;
40,948 and 25,645 shares issued, respectively		4,095			2,565
Additional paid-in capital		131,388			105,926
Accumulated other comprehensive (loss) income		(124	)		598
Retained earnings		24,832			41,695

		160,191			150,784
Less 915 common shares held in treasury, at cost		(6,705	)		(6,705	)

Total shareholders' equity		153,486			144,079

Total liabilities and shareholders' equity	$	1,150,947		$	1,145,494

(1) See Note 1 to consolidated financial statements.
(2) Cash and investments of $30,013 and $28,490, respectively, are restricted as to use (see Note 7).

See accompanying notes to consolidated financial statements.

PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES Consolidated Statements of Income and Comprehensive Income (amounts in thousands, except per share data)
	Three Months Ended June 30,						Six Months Ended June 30,
	2004 Restated (1)			2003 Restated (1)			2004 Restated (1)			2003 Restated (1)
Revenues:		(unaudite	d)		(unaudite	d)		(unaudite	d)		(unaudite	d)
Premium revenue	$	79,197		$	78,707		$	161,485		$	162,285
Net investment income		11,542			10,572			22,529			20,919
Net realized capital (loss) gain		(42	)		170			179			249
Market (loss) gain on notional experience account		(63,697	)		38,964			(28,049	)		43,266
Change in preferred interest on early conversion liability		782			148			(36	)		87
Other income		1,421			2,181			3,042			4,444

		29,203			130,742			159,150			231,250

Benefits and expenses:
Benefits to policyholders		56,768			61,487			116,154			125,770
Commissions		9,806			10,260			20,227			20,964
Net policy acquisition costs amortized		4,447			2,139			8,402			4,837
General and administrative expense		13,297			17,364			26,773			30,104
Expense and risk charges on reinsurance		2,807			2,769			5,615			5,537
Excise tax expense		746			386			1,529			1,175
Interest expense		2,171			1,926			5,988			3,582

		90,042			96,331			184,688			191,969

(Loss) income before federal income taxes		(60,839	)		34,411			(25,538	)		39,281
Federal income tax benefit (provision)		20,676			(11,693	)		8,675			(13,351	)

Net (loss) income		(40,163	)		22,718			(16,863	)		25,930

Other comprehensive (loss) income:
Unrealized holding (loss) gain arising during period		(1,672	)		930			(932	)		1,023
Income tax benefit (provision) from unrealized holdings		586			(326	)		326			(357	)
Reclassification of losses (gains) included in net income		42			(170	)		(179	)		(249	)
Income tax (provision) benefit from reclassification adjustment		(15	)		60			63			87

Comprehensive (loss) income	$	(41,222	)	$	23,212		$	(17,585	)	$	26,434


Basic earnings per share from net (loss) income	$	(1.03	)	$	1.16		$	(0.49	)	$	1.33
Diluted earnings per share from net (loss) income	$	(1.03	)	$	0.31		$	(0.49	)	$	0.43

Weighted average number of shares outstanding		38,879			19,520			34,209			19,480
Weighted average number of shares and share equivalents		38,879			75,952			34,209			65,999

(1)	See Note 1 to consolidated financial statements.

See accompanying notes to consolidated financial statements.

PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows (unaudited) (amounts in thousands)
	Six Months Ended June 30,
	2004 Restated (1)			2003 Restated (1)
Cash flow from operating activities:
Net income	$	(16,863	)	$	25,930
Adjustments to reconcile net income to cash
provided by operations:
Depreciation and amortization		3,564			2,959
Change in preferred interest on early conversion liability		36			(87	)
Net realized capital gains		(179	)		(249	)
Notional experience account due from reinsurer		13,500			(54,814	)
Investment credit on corporate owned life insurance		(446	)		(1,128	)
Equity issued for interest expense from long-term debt conversions		2,473			7
Increase (decrease) due to change in:
Receivables from agents		420			(67	)
Receivable from reinsurers		342			1,452
Policy acquisition costs, net		8,402			4,837
Deferred income taxes		(9,504	)		13,120
Claim reserves		(3,872	)		9,798
Policy reserves		20,791			19,650
Accounts payable and other liabilities		(3,059	)		(570	)
Accrued investment income		(148	)		(475	)
Other, net		(381	)		1,497

Cash provided by operations		15,076			21,860

Cash flow from investing activities:
Proceeds from sales of bonds		20,749			11,632
Proceeds from maturities of bonds		960			869
Purchase of bonds		(28,910	)		(46,659	)
Change in policy loans		(25	)		(50	)
Death benefits received from corporate owned life insurance		6,423			--
Deposits to notional experience account due from reinsurer		(30,617	)		(28,057	)
Acquisition of property and equipment		(1,177	)		(2,177	)

Cash used in investing		(32,597	)		(64,442	)

Cash flow from financing activities:
Repayment of long-term debt		--			(9,007	)
Issuance of long-term debt		16,000			32,414

Cash provided by financing		16,000			23,407

Increase in cash and cash equivalents		(1,521	)		(19,175	)
Cash balances:
Beginning of period		12,808			29,206

End of period	$	11,287		$	10,031

(1)	See Note 1 to consolidated financial statements.

See accompanying notes to consolidated financial statements.

PENN TREATY AMERICAN CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2004 (unaudited)
(amounts in thousands, except per share data)

The Consolidated Financial Statements and Notes should be read in conjunction with the Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended December 31, 2004 of Penn Treaty American Corporation (the “Company”), which contains the restated financial statements and notes for the year ended December 31, 2003. Certain amounts in the June 30, 2003 financial statements have been reclassified to conform to the presentation in the June 30, 2004 financial statements.

In the opinion of management, the summarized financial information reflects all adjustments (consisting only of normal recurring adjustments) that are necessary for a fair presentation of the financial position and results of operations, comprehensive income and cash flows for the interim periods.

1. Restatement:

In March 2005, in conjunction with the preparation of the financial statements for the year ended December 31, 2004, management discovered that certain policy riders were not properly reserved for in prior years. The policy riders are options chosen by the policyholders and the previously unreserved policy riders include inflation, restoration of benefit and return of premium benefit. A significant majority of these policy riders were inflation riders. The premiums associated with the policies were properly billed and any claims incurred on these policies were properly paid. However, the policy riders were not properly identified in the data utilized to calculate policy reserves. As a result, the Company has restated its previously issued financial statements for the years ended December 31, 2003 and 2002 and the quarter ended March 31, 2004 to reflect the inclusion of the policy riders. In addition, the Company is restating its previously issued financial statements for the quarters ended June 30, and September 30, 2004.

The total cumulative impact of the restatement that affected shareholders’ equity as of December 31, 2003 was a decrease in shareholders’ equity of $6,655, which includes a decrease in beginning shareholders’ equity as of January 1, 2003 of $6,838. The overall decrease in shareholders’ equity as a result of the restatement as of December 31, 2002 and 2003 and the three months and six months ended June 30, 2003 and 2004 was as follows:


December 31, 2002 (1)	$	(6,838	)
Year ended December 31, 2003 (2)		183
Three months ended June 30, 2003 (2)		(398	)
Three months ended June 30, 2004 (2)		523
Six months ended June 30, 2003 (2)		(242	)
Six months ended June 30, 2004 (2)		374

(1)	The adjustment represents an opening retained earnings adjustment on January 1, 2003.

(2)	The adjustment represents the retained earnings impact of the restatement to net income in the respective period.

The consolidated financial statements reflect the effects of the restatement on (i) net policy acquisition costs amortized and unamortized deferred policy acquisition costs, (ii) benefits to policyholders expense and policy reserves, (iii) the Federal income tax benefit and deferred income taxes and (iv) basic and diluted earnings per share. A summary of the effects of the restatement on reported amounts as of June 30, 2004 and December 31, 2003 is presented below.

	Consolidated Balance Sheets
	June 30, 2004									December 31, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Unamortized deferred policy acquisition costs	$	152,361		$	(6	)	$	152,355		$	160,740		$	18		$	160,758
Policy reserves (accident and health)		(529,625	)		(9,655	)		(539,280	)		(508,344	)		(10,256	)		(518,600	)
Deferred income tax liability		(9,216	)		3,380			(5,836	)		(19,314	)		3,583			(15,731	)
Total shareholders' equity		159,767			(6,281	)		153,486			150,734			(6,655	)		144,079

A summary of the effects of the restatement on reported amounts for the three and six months ended June 30, 2004 and June 30, 2003 is presented below.

	Consolidated Statements of Income and Comprehensive Income for the Three Months Ended
	June 30, 2004									June 30, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Benefits to policyholders	$	(57,596	)	$	828		$	(56,768	)	$	(60,873	)	$	(614	)	$	(61,487	)
Net policy acquisition costs amortized		(4,425	)		(22	)		(4,447	)		(2,140	)		1			(2,139	)
Federal income tax (provision) benefit		29,959			(9,283	)		20,676			(11,908	)		215			(11,693	)
Net income (loss)		(40,686	)		523			(40,163	)		23,116			(398	)		22,718
Basic earnings per share from net income (loss)	$	(1.05	)	$	0.02		$	(1.03	)	$	1.18		$	(0.02	)	$	1.16
Diluted earnings per share from net income (loss)	$	(1.05	)	$	0.02		$	(1.03	)	$	0.32		$	(0.01	)	$	0.31

	Consolidated Statements of Income and Comprehensive Income for the Six Months Ended
	June 30, 2004									June 30, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Benefits to policyholders	$	(116,755	)	$	601		$	(116,154	)	$	(125,040	)	$	(730	)	$	(125,770	)
Net policy acquisition costs amortized		(8,380	)		(22	)		(8,402	)		(5,194	)		357			(4,837	)
Federal income tax (provision) benefit		8,880			(205	)		8,675			(13,482	)		131			(13,351	)
Net income (loss)		(17,237	)		374			(16,863	)		26,172			(242	)		25,930
Basic earnings per share from net income (loss)	$	(0.50	)	$	0.01		$	(0.49	)	$	1.34		$	(0.01	)	$	1.33
Diluted earnings per share from net income (loss)	$	(0.50	)	$	0.01		$	(0.49	)	$	0.43		$	--		$	0.43

The restatement did not have any impact on total cash flows from operations, investing or financing activities.

2. Stock Based Employee Compensation:

The following table reflects net income, basic and diluted earnings per share as reported and pro-forma as if the Company had adopted the fair value based method of accounting for its stock-based employee compensation awards:

	Three Months Ended June 30,						Six Months Ended June 30,
	2004 Restated (1)			2003 Restated (1)			2004 Restated (1)			2003 Restated (1)
Net (loss) income, as reported	$	(40,163	)	$	22,718		$	(16,863	)	$	25,930
Total stock-based employee
compensation expense determined under
fair value based method for all awards, net
of related tax effects		(91	)		(72	)		(170	)		(103	)

Pro forma net (loss) income	$	(40,254	)	$	22,646		$	(17,033	)	$	25,827


Earnings per share:
Basic - as reported	$	(1.03)		$	1.16		$	(0.49)		$	1.33
Basic - pro forma	$	(1.04)		$	1.16		$	(0.50)		$	1.33
Diluted - as reported	$	(1.03)		$	0.31		$	(0.49)		$	0.43
Diluted - pro forma	$	(1.04)		$	0.30		$	(0.50)		$	0.39

3. Regulatory Developments:

Pennsylvania Corrective Action Plan

The Company’s primary insurance subsidiary, Penn Treaty Network America Insurance Company (“PTNA”), which represented approximately 91% of the Company’s direct premium revenue during the six months ended June 30, 2004, is subject to a Corrective Action Plan (the “Plan”), as approved by the Pennsylvania Insurance Department (the “Department”). American Network Insurance Company (“ANIC”), which is wholly owned by PTNA, is also subject to the provisions of the Plan.

The Plan principally:

required the Company to enter into a reinsurance agreement with Centre Solutions (Bermuda) Limited (the “2001 Centre Agreement”) for substantially all of its existing business at December 31, 2001;

limits new investments to those rated by the National Association of Insurance Commissioners (“NAIC”) as 1 or 2;

limits and requires Department approval for certain affiliated transactions; and

requires a $125,000 increase in statutory reserves over a three-year period, of which an $11,000 increase remains to be made by December 31, 2004.

The 2001 Centre Agreement is accounted for as reinsurance for statutory accounting purposes, but does not qualify as reinsurance under generally accepted accounting principles (“GAAP”). As the agreement is treated as reinsurance for statutory accounting purposes, it results in the ceding (or removal) of substantially all of PTNA’s and ANIC’s policy reserve and claim reserve liabilities for statutory accounting purposes. Furthermore, subject to certain limitations, any adverse development of the 2001 and prior policy and claim reserves, including the $125,000 of reserve increases mentioned above, is ceded to the reinsurer and is not reflected on PTNA’s or ANIC’s statutory financial statements.

The agreement is subject to certain coverage limitations, including an aggregate limit of liability that is a function of certain factors and that may be reduced in the event that the premium rate increases that the reinsurance agreement may require are not obtained. The Company is required to perform annual comparisons of its actual to expected claims experience. If the Company has reason to believe, whether from this analysis or other available information, that at least a 5% premium rate increase is necessary, the Company is obligated to file and obtain such premium rate increases in order to comply with the requirements of the agreement. If the Company does not file and obtain such premium rate increases, the aggregate limit of liability would be reduced by 50% of the premium amount that would have otherwise been received. The Company is currently in compliance with the agreement.

In the event the statutory policy and claim reserves for the reinsured policies ultimately exceed the limit of liability established in the reinsurance agreement, either as a result of additions to reserves or reductions in the amount of the reinsurer’s limit of liability, PTNA or ANIC would have to retain any reserve liabilities in excess of the limit of liability, which could have a materially adverse impact upon their statutory surplus.

The estimation of policy reserves for statutory accounting purposes differs from that utilized in GAAP. For statutory accounting purposes, the assumptions utilized and the methodology applied may be at the discretion of the Department in its interpretation of its regulations. As noted above, as part of the Plan, the Department has provided the Company with guidelines for establishing its statutory policy reserves. Because PTNA and ANIC have limited statutory capital and the 2001 Centre Agreement has a limit of liability, any changes in the Department’s interpretation or view of how the Company’s insurance subsidiaries determine their statutory policy reserves could have a material adverse impact on PTNA or ANIC, possibly resulting in regulatory control or liquidation.

New Policy Sales

The Company is licensed and receives renewal premium revenue from policyholders in all states, but is currently prohibited from issuing new policies in 10 states. In February 2004, the Company received approval for the recommencement of sales in California, subject to certain continuing conditions and pending approval of certain of its policy forms. California represented approximately 15% of the Company’s direct premium revenue for the six months ended June 30, 2004. The Company is approved for sales in Florida and Pennsylvania (subject to Corrective Action Plans), which accounted for approximately 17% and 11% respectively, of the Company’s direct premium revenue for the six months ended June 30, 2004. No other state’s sales accounted for more than 10% of the Company’s direct premium revenue for the period ended June 30, 2004.

4. 2001 Centre Agreement:

As a primary component of the Plan, effective December 31, 2001, the Company entered the 2001 Centre Agreement to reinsure, on a quota share basis, substantially all of its long-term care insurance policies then in-force.

This agreement does not qualify for reinsurance treatment in accordance with GAAP because it does not result in the reasonable possibility that the reinsurer may realize a significant loss. This is due to a number of factors related to the agreement, including experience refund provisions, expense and risk charges due to the reinsurer and an aggregate limit of liability. Accordingly, the contract is being accounted for in accordance with deposit accounting for reinsurance contracts. However, this agreement meets the requirements to qualify for reinsurance treatment under statutory accounting rules.

The initial premium and future cash flows from the reinsured policies, less claims payments, ceding commissions and risk charges, are credited to a notional experience account, which is held for the Company’s benefit in the event of commutation and recapture on or after December 31, 2007. The notional experience account balance receives an investment credit based upon the total return from a series of benchmark indices and derivative hedges that are intended to match the duration of the Company’s reserve liability.

The notional experience account represents a hybrid instrument, containing both a fixed debt host contract and an embedded derivative. The economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the fixed debt host contract. The Company is accounting for the investment credit received on the notional experience account as follows:

The fixed debt host yields a fixed return based on the yield to maturity of the underlying benchmark indices. The return on the fixed debt host is reported as investment income in the Statements of Income and Comprehensive Income.

The change in fair value of the embedded derivative represents the percentage change in the underlying indices applied to the notional experience account, similar to that of an unrealized gain/loss on a bond. The change in the fair value of the embedded derivative is reported as market gain (loss) on notional experience account in the Statements of Income and Comprehensive Income.

The benchmark indices are comprised of US treasury strips, agencies and investment grade corporate bonds, with weightings of approximately 25%, 15% and 60%, respectively, and have a duration of approximately 11 years. The hybrid instrument subjects the Company’s financial results to significant volatility as the estimated value of the embedded derivative is highly sensitive to changes in prevailing market interest rates.

For the periods ended June 30, 2004 and 2003, respectively, the notional experience account activity was as follows:

	Three Months Ended June 30,						Six Months Ended June 30,
	2004			2003			2004			2003
Beginning balance	$	848,487		$	734,037		$	784,778		$	708,982
Premiums, net of claims and
ceding allowance		8,900			11,737			29,272			25,492
Investment credit:
Investment income		11,497			10,123			22,408			20,005
Market (loss) gain		(63,697	)		38,964			(28,049	)		43,266
Expense and risk charges		(2,808	)		(2,769	)		(5,615	)		(5,537	)
Broker/custodian/trustee fees		(486	)		(239	)		(901	)		(355	)

Ending balance	$	801,893		$	791,853		$	801,893		$	791,853

The reinsurance agreement contains commutation provisions and allows the Company to recapture the reserve liabilities and the current notional experience account balance as of December 31, 2007, or on December 31 of any year thereafter. The Company intends, but is not required, to commute the agreement on December 31, 2007. In the event the Company does not commute the agreement on December 31, 2007, the expense and risk charges applied to the notional experience account will increase significantly. Additionally, the reinsurance provisions contain covenants and conditions that, if breached, may result in the immediate commutation of the agreement and the payment of $2,500 per quarter from the period of the breach through December 31, 2007.

The Company’s current modeling and actuarial projections, which were completed as of December 31, 2003, suggest that it is likely to be able to commute the agreement, as planned, on December 31, 2007. In order to commute the agreement, PTNA’s and ANIC’s statutory surplus following commutation must be sufficient to support the reacquired business in compliance with all statutory requirements. Upon commutation, the Company will receive cash or other liquid assets equaling the value of the notional experience account from the reinsurer. The Company would also record the necessary reserves for the business in PTNA’s and ANIC’s statutory financial statements. Accordingly, the Company’s ability to commute the agreement is highly dependent upon the value of the notional experience account exceeding the level of required statutory reserves to be established. As of June 30, 2004, the statutory basis reserve liabilities of $998,325 exceeded the combination of the notional experience account value and funds held due to the reinsurer of $840,262. Management expects the value of the notional experience account to exceed the reserve liabilities at December 31, 2007. In addition to the performance of the reinsured policies from now through 2007, the notional experience account value is susceptible to market interest rate changes. Currently, a market interest rate increase of 100 basis points could reduce the value of the current notional experience account by approximately $79,000 and jeopardize the Company’s ability to commute as planned. As the intended commutation date approaches, the sensitivity of the notional experience account to market interest rate movement will decline as the duration of the benchmark indices becomes shorter. However, the amount of assets susceptible to such interest sensitivity will continue to grow as additional net cash flows are credited to the notional experience account balance prior to commutation.

In the event the Company determines that commutation of the reinsurance agreement is unlikely on December 31, 2007, but likely at some future date, it will include additional annual reinsurer expense and risk charges in its DAC recoverability analysis. As a result, it could impair the value of its DAC asset and record the impairment in its financial statements at that time. However, the Company currently believes that PTNA and ANIC will have sufficient statutory capital and surplus to commute the agreement on December 31, 2007 or that sufficient alternatives, such as additional capital issuance or new reinsurance opportunities, will be available to enable it to commute the agreement on December 31, 2007.

5. 2002 Centre Agreement:

The 2001 Centre Agreement granted the reinsurer an option to participate in reinsuring new business sales on a quota share basis. In August 2002, the reinsurer exercised its option to reinsure up to 50% of future sales, subject to a limitation of the reinsurer’s risk. The reinsurer had the option to continue this level of participation on the first $100 million in new policy premium issued after January 1, 2002. The final agreement, which was entered into in December 2002, further provided the reinsurer the option to reinsure a portion of the next $1 billion in newly issued long-term care annual insurance premium, subject to maximum quota share amounts of up to 40% as additional policies were written.

This agreement does not qualify for reinsurance treatment in accordance with GAAP because the agreement does not result in the reasonable possibility that the reinsurer may realize a significant loss. This is due to an aggregate limit of liability that reduces the likelihood of the reinsurer realizing a significant loss on the agreement. The agreement meets the requirements to qualify for reinsurance treatment under statutory accounting rules.

In March 2004, the reinsurer notified the Company that it would discontinue the 2002 Centre Agreement for any new long-term care insurance policies issued after July 31, 2004. Policies issued prior to this date and policies covered by the 2001 Centre Agreement are unaffected. If we are unable to replace this agreement, our statutory surplus could be negatively impacted as a result of the surplus strain caused by new premium growth.

6. Contingencies:

The Company’s subsidiaries are parties to various lawsuits generally arising in the normal course of their business. The Company does not believe that the eventual outcome of any of these suits to which it is party will have a material adverse effect on its financial condition or results of operations. However, the outcome of any single event could have a material impact upon the quarterly or annual financial results of the period in which it occurs.

The Company and its subsidiary, PTNA, are defendants in an action in the Fifth Judicial Circuit of the State of Florida in and for Marion County, Civil Division. Plaintiffs filed this matter on January 10, 2003 in Florida State Court, on behalf of themselves and a class of similarly situated Florida long-term care policyholders. The Company removed this case to United States District Court, Middle District of Florida, Ocala Division for a second time in November 2003. Plaintiffs’ motion to remand the case to Florida State Court was granted in April 2004. Plaintiffs claim wrongdoing in connection with the sale of long-term care insurance policies to the Plaintiffs and the class. Plaintiffs allege claims for reformation, breach of fiduciary duty, breach of the implied duty of good faith and fair dealing, negligent misrepresentation, fraudulent misrepresentation, and restitution and pray for relief in the form of compensatory damages and restitution, an order of reformation of the polices, and attorney fees and court costs. The Company has filed motions to dismiss for failure to state a claim, lack of personal jurisdiction against the Company, and to strike certain allegations of the complaint as irrelevant and improper. While the Company cannot predict the outcome of this case, it could have a material adverse impact upon its financial condition and results of operations in the event of an unfavorable outcome. The Company believes that the complaint is without merit and intends to continue to defend the matter vigorously.

The Company and its subsidiary, PTNA, are defendants in an action in the Orange County Superior Court in the State of California. Plaintiffs filed this matter in November 2003 on behalf of themselves, all other persons similarly situated and the general public. Plaintiffs claim wrongdoing in violation of the California Business & Professions Code in connection with the sale of long-term care insurance policies. Plaintiffs allege unlawful business acts, claims for reformation, breach of fiduciary duty, breach of the implied duty of good faith and fair dealing, and negligent misrepresentation and pray for relief in the form of compensatory damages and restitution, punitive damages, an order of reformation of the policies, and attorney fees and court costs. After review of the Company’s motions related to the plaintiffs’ complaint, the court dismissed plaintiffs’ claim for breach of fiduciary duty, and the Company recently filed an answer to the plaintiffs’ other claims in the complaint. While the Company cannot predict the outcome of this case, it could have a material adverse impact upon its financial condition and results of operations in the event of an unfavorable outcome. The Company believes that the complaint is without merit and intends to continue to defend the matter vigorously.

The Company and two of its subsidiaries, PTNA and Senior Financial Consultants Company, are defendants in an action instituted on June 5, 2002 in the United States District Court for the Eastern District of Pennsylvania by National Healthcare Services, Inc. The complaint seeks compensatory damages in excess of $150 and punitive damages in excess of $5,000 for an alleged breach of contract and misappropriation. On December 18, 2003, the Plaintiffs voluntarily dismissed their claim for misappropriation and the attendant punitive damages claim. The claims arise out of a joint venture related to the AllRisk Healthcare program, which was marketed first by PTNA and then later by Senior Financial Consultants Company. Depositions of fact witnesses were completed on October 30, 2003. Motions for summary judgment were filed by both parties in December 2003, and in February 2004 the court granted the Company’s motion for summary judgment with respect to one claim, and denied the remaining motions. Pursuant to court order, a settlement conference is scheduled to be held on August 25, 2004. While the Company cannot predict the outcome of this case, it could have a material adverse impact upon its financial condition and results of operations in the event of an unfavorable outcome. The Company believes that the complaint is without merit and intends to continue to defend the matter vigorously.

The Company’s subsidiary, PTNA, is a defendant in an action in the Los Angeles County Superior Court in the State of California. Plaintiff filed this matter on May 28, 2004 on behalf of herself and all other persons similarly situated and the general public. The Plaintiff alleges wrongdoing in connection with the payment of long-term care insurance claims. The Plaintiff alleges violations of the California Consumer Legal Remedies Act, the California Business and Professions Code, breach of the implied duty of good faith and fair dealing, financial elder abuse and prays for relief in the form of compensatory damages and restitution, punitive damages, an accounting, attorney fees and court costs. The Company has filed a demurrer to all counts of the Plaintiff’s complaint, and a motion to strike allegations of the complaint, including Plaintiff’s class allegations. While the Company cannot predict the outcome of this case, it could have a material adverse impact upon its financial condition and results of operations. However, the Company believes that the complaint is without merit and intends to continue to defend the matter vigorously.

PTNA is a party to a reinsurance agreement to cede the risk of certain home health care claims that extend beyond 36 months. The reinsurance recoverable related to this treaty was $10,744 and $10,614 at June 30, 2004 and December 31, 2003, respectively. The reinsurer has notified PTNA that it believes that the Company is in breach of its current agreement as a result of entering into the 2001 Centre Agreement without the prior written approval of the reinsurer. PTNA has contested this assertion of breach based upon its verbal and written notification to the reinsurer prior to entering into the 2001 Centre Agreement. PTNA further believes that the 2001 Centre Agreement substantially improved PTNA’s financial strength and further protected the reinsurer. The ultimate resolution of this dispute cannot be determined at this time.

7. Investments:

Management has categorized all of its investment securities as available for sale because they may be sold in response to changes in interest rates, prepayments and similar factors. Investments in this category are reported at their current market value, with net unrealized gains and losses, net of the applicable deferred income tax effect, being added to or deducted from the Company’s total shareholders’ equity on the balance sheet. As of June 30, 2004, there is accumulated other comprehensive loss of $124 in shareholders’ equity due to unrealized losses of $191 in the investment portfolio. As of December 31, 2003, there was accumulated other comprehensive income of $598 in shareholders’ equity due to unrealized gains of $920 in the investment portfolio.

The amortized cost and estimated market value of the Company’s available for sale investment portfolio as of June 30, 2004 and December 31, 2003 are as follows:

	June 30, 2004					December 31, 2003
	Amortized Cost			Estimated Market Value		Amortized Cost		Estimated Market Value
U.S. Treasury securities
and obligations of U.S.
Government authorities
and agencies	$	26,575		$	27,443	$	20,699	$	21,285
Mortgage backed securities		1,982			1,969		2,020		2,056
Debt securities issued by
foreign governments		746			730		236		245
Corporate securities		20,766			19,736		19,978		20,267
Policy loans		313			313		288		288

Total investments	$	50,382		$	50,191	$	43,221	$	44,141

Net unrealized (loss) gain	$	(191	)			$	920

Pursuant to certain statutory licensing requirements, as of June 30, 2004 and December 31, 2003, the Company had on deposit bonds with an estimated market value aggregating $12,382 and $12,585, respectively, in Insurance Department special deposit accounts. The Company is not permitted to remove the bonds from these accounts without approval of the regulatory authority.

The Company maintains assets in a trust account under a reinsurance agreement with an unaffiliated insurer. The Company is required to hold assets equal to 102% of the reserves for the policies assumed under this agreement. At June 30, 2004 and December 31, 2003, the market value of the assets in the trust was $17,631 and $15,905, respectively.

8. Reconciliation of Earnings Per Share:

A reconciliation of the numerator and denominator of the basic earnings per share computation to the numerator and denominator of the diluted earnings per share computation follows. Basic earnings per share excludes dilution and is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. Anti-dilutive effects are not included.

	Three Months Ended June 30,						Six Months Ended June 30,
	2004 Restated (1)			2003 Restated (1)			2004 Restated (1)			2003 Restated (1)
Net (loss) income	$	(40,163	)	$	22,718		$	(16,863	)	$	25,930
Weighted average common shares outstanding		38,879			19,520			34,209			19,480

Basic earnings per share from net (loss) income	$	(1.03	)	$	1.16		$	(0.49	)	$	1.33

Adjustments net of tax:
Change in preferred interest on early conversion liability		--			(98	)		--			(57	)
Interest expense on convertible debt		--			1,158			--			2,168
Amortization of debt offering costs		--			89			--			145

Diluted net (loss) income	$	(40,163	)	$	23,867		$	(16,863	)	$	28,186

Weighted average common shares outstanding		38,879			19,520			34,209			19,480
Common stock equivalents due to dilutive effect of stock
options/warrants		--			13			--			10
Shares converted from convertible debt		--			56,419			--			46,509


Total outstanding shares for diluted earnings per share
computation		38,879			75,952			34,209			65,999

Diluted earnings per share from net (loss) income	$	(1.03	)	$	0.31		$	(0.49	)	$	0.43

(1)	See Note 1 to consolidated financial statements.

The weighted average of securities that could potentially dilute basic earnings per share in the future that were not included in the computation of diluted earnings per share were 95,778 and 41,540 for the three months ended June 30, 2004 and 2003, respectively, and 97,158 and 36,183 for the six months ended June 30, 2004 and 2003, respectively, because to do so would have been anti-dilutive. These securities include options, warrants and convertible debt securities that have exercise prices above the current period market price or the inclusion of which would result in a lower net loss per share.

9. Long-Term Debt:

Principal repayment of the Company’s long-term debt outstanding at June 30, 2004 is as follows:


2004	$	--
2005		--
2006		--
2007		--
2008		81,787

Total	$	81,787

During the first quarter of 2004, the Company issued an additional $16,000 in 6.25% convertible subordinated notes due 2008 (the “2008 Notes”). All of the 2008 Notes, of which $81,787 are outstanding, have a conversion price of $1.75 per share and are mandatorily convertible if, at any time after October 15, 2005, the 15-day average closing price of the Company’s common stock exceeds 110% of the conversion price. The 2008 Notes also provide that, upon conversion prior to October 15, 2005, the Company will pay the holder additional interest (referred to as “preferred interest on early conversion”) equal to the amount, on a discounted basis, that would otherwise have been paid from the date of conversion until October 15, 2005. The interest amount, which is discounted from October 15, 2005 to the date of early conversion, is payable at the Company’s discretion in cash or in shares of common stock. If the interest is paid in common stock, the number of shares issued will be determined based on a per share value equal to 90% of the current market price of the Company’s common stock.

During the six months ended June 30, 2004 and 2003, $24,305 and $51 of the Company’s 2008 Notes were converted into 13,889 and 29 shares of common stock, respectively. The Company issued 1,316 and 4 shares of common stock as payment for preferred interest on early conversion for the six months ended June 30, 2004 and 2003, respectively. In connection with these conversions, the Company recognized additional interest expense of $671 and $2,475 for the three and six months ended June 30, 2004, respectively, and $7 of additional interest expense for the three and six months ended June 30, 2003.

As noted above, holders of the 2008 Notes are entitled to convert their notes into shares of common stock before October 2005 and receive a discounted amount of interest that they would have otherwise received until that date. This feature is an embedded derivative as defined in Statement of Financial Accounting Standards No. 133 “Accounting for Derivative Instruments and Hedging Activities.” This embedded derivative is not clearly and closely related to the host contract, the convertible subordinated notes, because it could at least double the investor’s initial rate of return on the host contract and could also result in a rate of return that is at least twice what otherwise would be the market return for a contract that has the same terms as the host contract and that involves a debtor with a similar credit quality.

The Company has valued and bifurcated the embedded derivative from the host contract. At each balance sheet date, the embedded derivative is recorded at fair value, with any change in fair value recognized in current operations.

As of June 30, 2004 and December 31, 2003, the fair value of the embedded derivative was $3,542 and $3,018, respectively. In determining the fair value of the embedded derivative, the Company makes certain assumptions, including with respect to the future volatility and liquidity of the Company’s common stock, as well as recent trends in the number of holders converting.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of
Operations.
(amounts in thousands, except per share data)

Restatement

In March 2005, in conjunction with the preparation of the financial statements for the year ended December 31, 2004, we discovered that certain policy riders were not reserved for in prior years. The policy riders are options chosen by the policyholders and the previously unidentified policy riders include inflation, restoration of benefit and return of premium benefit. A significant majority of these policy riders were inflation riders. The premiums associated with the policies were properly billed and any claims incurred on these policies were properly paid. However, the policy riders were not identified in the data utilized to calculate policy reserves. As a result, we have restated our previously issued financial statements for the years ended December 31, 2003 and 2002 and the quarter ended March 31, 2004 to reflect the inclusion of the policy riders. In addition, we are restating our previously issued financial statements for the quarters ended June 30, and September 30, 2004.

The total cumulative impact of the restatement that affected shareholders’ equity as of December 31, 2003 was a decrease in shareholders’ equity of $6,655, which includes a decrease in beginning shareholders’ equity as of January 1, 2003 of $6,838. The overall decrease in shareholders’ equity as a result of the restatement as of December 31, 2002 and 2003 and the three and six months ended June 30, 2003 and 2004 was as follows:


December 31, 2002 (1)	$	(6,838	)
Year ended December 31, 2003 (2)		183
Three months ended June 30, 2003 (2)		(398	)
Three months ended June 30, 2004 (2)		523
Six months ended June 30, 2003 (2)		(242	)
Six months ended June 30, 2004 (2)		374

(1) The adjustment represents an opening retained earnings adjustment on January 1, 2003.

(2) The adjustment represents the retained earnings impact of the restatement to net income in the respective period.

The consolidated financial statements reflect the effects of the restatement on (i) net policy acquisition costs amortized and unamortized deferred policy acquisition costs, (ii) benefits to policyholders expense policy reserves, (iii) the Federal income tax benefit and deferred income taxes and (iv) basic and diluted earnings per share. A summary of the effects of the restatement on reported amounts as of June 30, 2004 and December 31, 2003 is presented below.

	Consolidated Balance Sheets
	June 30, 2004									December 31, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Unamortized deferred policy acquisition costs	$	152,361		$	(6	)	$	152,355		$	160,740		$	18		$	160,758
Policy reserves (accident and health)		(529,625	)		(9,655	)		(539,280	)		(508,344	)		(10,256	)		(518,600	)
Deferred income tax liability		(9,216	)		3,380			(5,836	)		(19,314	)		3,583			(15,731	)
Total shareholders' equity		159,767			(6,281	)		153,486			150,734			(6,655	)		144,079

A summary of the effects of the restatement on reported amounts for the three and six months ended June 30, 2004 and June 30, 2003 is presented below.

	Consolidated Statements of Income and Comprehensive Income for the Three Months Ended
	June 30, 2004									June 30, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Benefits to policyholders	$	(57,596	)	$	828		$	(56,768	)	$	(60,873	)	$	(614	)	$	(61,487	)
Net policy acquisition costs amortized		(4,425	)		(22	)		(4,447	)		(2,140	)		1			(2,139	)
Federal income tax (provision) benefit		29,959			(9,283	)		20,676			(11,908	)		215			(11,693	)
Net income (loss)		(40,686	)		523			(40,163	)		23,116			(398	)		22,718
Basic earnings per share from net income (loss)	$	(1.05	)	$	0.02		$	(1.03	)	$	1.18		$	(0.02	)	$	1.16
Diluted earnings per share from net income (loss)	$	(1.05	)	$	0.02		$	(1.03	)	$	0.32		$	(0.01	)	$	0.31

	Consolidated Statements of Income and Comprehensive Income for the Six Months Ended
	June 30, 2004									June 30, 2003
	As Previously Reported			Adjustment			As Restated			As Previously Reported			Adjustment			As Restated
Benefits to policyholders	$	(116,755	)	$	601		$	(116,154	)	$	(125,040	)	$	(730	)	$	(125,770	)
Net policy acquisition costs amortized		(8,380	)		(22	)		(8,402	)		(5,194	)		357			(4,837	)
Federal income tax (provision) benefit		8,880			(205	)		8,675			(13,482	)		131			(13,351	)
Net income (loss)		(17,237	)		374			(16,863	)		26,172			(242	)		25,930
Basic earnings per share from net income (loss)	$	(0.50	)	$	0.01		$	(0.49	)	$	1.34		$	(0.01	)	$	1.33
Diluted earnings per share from net income (loss)	$	(0.50	)	$	0.01		$	(0.49	)	$	0.43		$	--		$	0.43

The restatement did not have any impact on total cash flows from operations, investing or financing activities. We have restated all pertinent historical information in “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Overview

Our principal products are individual, defined benefit accident and health insurance policies that consist of nursing home care, home health care and Medicare supplement.

Our insurance subsidiaries are subject to the insurance laws and regulations of the states in which they are licensed to write insurance. These laws and regulations govern matters such as payment of dividends, settlement of claims and loss ratios. State regulatory authorities must approve premiums charged for insurance products. In addition, our insurance subsidiaries are required to establish and maintain reserves with respect to reported and incurred but not reported claims, as well as estimated future benefits payable under our insurance policies. These reserves must, at a minimum, comply with mandated standards. Our reserves are certified annually by our consulting actuary as to standards required by the insurance departments for our domiciliary states and for the other states in which we conduct business. We believe we maintained adequate reserves as mandated by each state in which we are currently writing business at June 30, 2004.

Our insurance subsidiaries are regulated by various state insurance departments. The National Association of Insurance Commissioners (“NAIC”) has Risk-Based Capital (“RBC”) requirements for insurance companies to evaluate the adequacy of statutory capital and surplus in relation to investment and insurance risks, such as asset quality, mortality and morbidity, asset and liability matching, benefit and loss reserve adequacy, and other business factors. The RBC formula is used by state insurance regulators as an early warning tool to identify, for the purpose of initiating regulatory action, insurance companies that potentially are inadequately capitalized. In addition, the formula defines minimum capital standards that an insurer must maintain. Regulatory compliance is determined by a ratio of the enterprise’s regulatory Total Adjusted Capital to its Authorized Control Level RBC, as defined by the NAIC. Companies below specific trigger points or ratios are classified within certain levels, each of which may require specific corrective action depending upon the insurer’s state of domicile.

At December 31, 2000, Penn Treaty Network America Insurance Company (“PTNA”) had Total Adjusted Capital at the Regulatory Action level, which required it to file a Corrective Action Plan (the “Plan”) with the Pennsylvania Insurance Department (the “Department”). In addition, American Network Insurance Company (“ANIC”), which is wholly owned by PTNA, is also subject to the provisions of the Plan. On February 12, 2002, the Department approved the Plan. As a primary component of the Plan, effective December 31, 2001, PTNA and ANIC entered a reinsurance transaction to reinsure, on a quota share basis, substantially all of their long-term care insurance policies then in-force (the “2001 Centre Agreement”). The agreement is subject to certain coverage limitations, including an aggregate limit of liability that is a function of certain factors and that may be reduced in the event that the premium rate increases that the reinsurance agreement may require are not obtained. We are required to perform annual comparisons of our actual to expected claims experience. If we have reason to believe, whether from this analysis or other available information, that at least a 5% premium rate increase is necessary, we are obligated to file and obtain such premium rate increases in order to comply with the requirements of the agreement. If we do not file and obtain such premium rate increases, our aggregate limit of liability would be reduced by 50% of the premium amount that would have otherwise been received. We are currently in compliance with the agreement.

As part of this agreement, annual risk charges of approximately $11,000 are credited against our notional experience account by the reinsurer. The annual amount increases if we do not commute on December 31, 2007. This agreement does not qualify for reinsurance treatment in accordance with generally accepted accounting principles (“GAAP”) because it does not result in the reasonable possibility that the reinsurer may realize a significant loss. This is due to a number of factors related to the agreement, including experience refund provisions, the expense and risk charges credited to the notional experience account by the reinsurer and the aggregate limit of liability. However, this agreement meets the requirements to qualify for reinsurance treatment under statutory accounting rules.

The initial premium and future cash flows from the reinsured policies, less claims payments, ceding commissions and risk charges, are credited to a notional experience account, which is held for our benefit in the event of commutation and recapture on or after December 31, 2007. The notional experience account balance receives an investment credit based upon the total return from a series of benchmark indices and derivative hedges that are intended to closely match the duration of our reserve liability.

Our current modeling and actuarial projections, which were completed as of December 31, 2003, suggest that we are likely to be able to commute the agreement, as planned, on December 31, 2007. In order to commute the agreement, our statutory capital following commutation must be sufficient to support the reacquired business in compliance with all statutory requirements. Upon commutation, PTNA and ANIC would receive cash or other liquid assets equaling the market value of our notional experience account from the reinsurer. We would also record the necessary reserves for the business in PTNA’s and ANIC’s statutory financial statements. Our ability to commute the agreement is highly dependent upon the market value of the notional experience account exceeding the level of required reserves to be established. As of June 30, 2004, the statutory basis reserve liabilities of $998,325 exceeded the combination of the notional experience account value and funds held due to the reinsurer of $840,262. We expect the value of the notional experience account to exceed the reserve liabilities at December 31, 2007. In addition to the performance of the reinsured policies from now until 2007, the notional experience account value is susceptible to market interest rate changes. A current market interest rate increase of 100 basis points could reduce the market value of the notional experience account by approximately $79,000 and jeopardize our ability to commute as planned. As we approach the intended commutation date, the sensitivity of our notional experience account to market interest rate movement will decline as the duration of the benchmark indices becomes shorter, however the amount of assets susceptible to such interest sensitivity will continue to grow as additional net cash flows are added to the notional experience account balance prior to commutation. We intend to give notice to the reinsurer of our intention to commute on December 31, 2007 at such time as we are highly confident of our ability to support the reacquired policies. In that instance, the reinsurer has agreed to invest the underlying assets of the notional experience account in a manner that we request in order to minimize short term volatility at that time.

In the event we determine that commutation of the reinsurance agreement is unlikely on December 31, 2007, but likely at some future date, we will include additional annual expense and risk charge credits against our notional experience account in our deferred policy acquisition costs (“DAC”) recoverability analysis. As a result, we could impair the value of our DAC asset and record the impairment in our financial statements. However, we currently believe that we will have sufficient statutory capital and surplus to commute the reinsurance agreement on December 31, 2007 or that sufficient alternatives, such as proceeds from additional capital issuance or new reinsurance opportunities, will be available to enable us to commute the agreement as planned.

In addition to the requirement to enter into the 2001 Centre Agreement, the Plan principally:

limits new investments to those rated by the NAIC as 1 or 2;

limits and requires Department approval for certain affiliated transactions; and

requires a $125,000 increase in statutory reserves over a three-year period, of which an $11,000 increase remains to be made by the end of 2004.

Upon the Department’s approval of the Plan in February 2002, we recommenced new policy sales in 23 states, including Pennsylvania. We have now recommenced new policy sales in 17 additional states. These 40 states represented approximately 89% of our direct premium revenue in the three months ended June 30, 2004. We are actively working with the remaining states to recommence new policy sales in all jurisdictions.

The 2001 Centre Agreement also granted the reinsurer an option to participate in reinsuring new business sales on a quota share basis. In August 2002, the reinsurer exercised its option to reinsure up to 50% of future sales, subject to a limitation of the reinsurer’s risk. This agreement does not qualify for reinsurance treatment in accordance with GAAP because the agreement does not result in the reasonable possibility that the reinsurer may realize a significant loss. This is due to an aggregate limit of liability that reduces the likelihood of the reinsurer realizing a significant loss on the agreement. However, this agreement meets the requirements to qualify for reinsurance treatment under statutory accounting rules.

In March 2004, the reinsurer notified us that, for reasons unrelated to us, it would discontinue its quota share reinsurance of new long-term care insurance policies issued after July 31, 2004. Policies issued and reinsured prior to this date and policies covered by the 2001 Centre Agreement are unaffected by the reinsurer’s notification to us. We are pursuing a new quota share reinsurance relationship with several reinsurers and anticipate that, if successfully completed, a new treaty could retroactively include policies issued on or after August 1, 2004. If we are unable to replace this agreement our statutory surplus could be negatively impacted as a result of the surplus strain caused by new premium growth.

Our financial condition and results of operations are affected significantly by the following factors:

Level of required reserves for policies in-force. Our insurance policies are accounted for as long duration contracts. As a result, there are two components of policyholder liabilities. The first is a policy reserve liability for future policyholder benefits, represented by the present value of future benefits less a portion of future premium collection. These reserves are calculated based on assumptions that include estimates for mortality, morbidity, interest rates, premium rate increases and policy persistency. The assumptions are based on our past experience, industry experience and current trends.

The second is a reserve for incurred, either reported or not yet reported, policy claims. The amount of reserves relating to reported and unreported claims incurred is determined by periodically evaluating statistical information with respect to the number and nature of historical claims. We compare actual experience with estimates and adjust our reserves in the current period on the basis of such comparisons to the extent that our analysis suggests that the estimates utilized differ from actual experience.

Additions to, or reductions in, reserves are recognized in our current Consolidated Statements of Income and Comprehensive Income as expense or income, respectively, through benefits to policyholders and are a material component of our net income or loss. A portion of premium collected in each period is set aside to establish reserves for future policy benefits. Reserves are established based upon current assumptions and we cannot assure you that actual experience will not differ materially from the assumptions used in the establishment of our reserves. Any variance from these assumptions could affect our profitability in future periods.

Deferred policy acquisition costs. In connection with the sale of our insurance policies, we defer and amortize a portion of the policy acquisition costs over the related premium paying periods for the life of the policy. These costs include all expenses that are directly related to, and vary with, the acquisition of the policy, including commissions, underwriting and other policy issue expenses. The amortization DAC is determined using the same projected actuarial assumptions used in computing policy reserves. DAC can be affected by unanticipated terminations of policies because, upon such terminations, we are required to expense fully the DAC associated with the terminated policies. In addition, the assumptions underlying DAC and our policy benefit reserves are periodically reviewed and updated to reflect current assumptions, including planned premium rate increases. In the event planned premium rate increases are not achieved, we could recognize an impairment of our DAC in the future. Whenever we determine that our DAC is not fully recoverable, we impair the carrying value of our DAC through an expense to our Consolidated Statements of Income and Comprehensive Income.

Policy premium levels. We attempt to set premium levels to maintain planned profit margins. Premium levels on new products, as well as rate increases on existing products, are subject to government review and regulation. We may be limited in our ability to gain approval for premium rate increases such that future profit margins could be reduced or prior losses may not be recouped.

Investment income and notional experience account. Our investment portfolio, excluding our notional experience account, consists primarily of investment grade fixed income securities. Income generated from this portfolio is largely dependent upon prevailing levels of interest rates. Due to the duration of our investments (approximately 3.3 years), investment income does not immediately reflect changes in market interest rates.

In connection with the 2001 Centre Agreement, we transferred substantially our entire investment portfolio to the reinsurer as the initial premium payment. The initial and future premium for the reinsured policies, less claims payments, ceding commissions and risk charges, is credited to a notional experience account, the balance of which also receives an investment credit based upon the total market return of a series of benchmark indices and derivative hedges. The notional experience account balance represents an amount to be paid to us in the event of commutation of the agreement. We believe that the notional experience account represents a hybrid instrument, containing both a fixed debt host contract and an embedded derivative. The economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the fixed debt host contract. We are accounting for the investment credit received on the notional experience account as follows:

The fixed debt host yields a fixed return based upon the yield to maturity of the underlying benchmark indices. The return on the fixed debt host is reported as investment income in the Statements of Income and Comprehensive Income.

As a result, our results of operations are subject to significant volatility. Recorded market value gains or losses, although recognized in current earnings, are expected to be partially offset in future periods from the receipt of the most recent market interest rates for all subsequent periods. The benchmark indices are comprised of U.S. Treasury strips, agencies and investment grade corporate bonds, with weightings of approximately 25%, 15% and 60%, respectively, and have a duration of approximately 11 years.

Lapsation and persistency. Our financial condition and results of operations may be affected by lapsation and persistency, both of which relate to the renewal of insurance policies. Lapsation is the termination of a policy by non-renewal. Lapsation is automatic if and when premiums become more than 31 days overdue, although, in some cases, a lapsed policy may be reinstated within six months. Persistency represents the percentage of policies renewed.

Policies renew or lapse for a variety of reasons, both internal and external. We believe that our efforts to address policyholder concerns or questions help to ensure policy renewals. We work closely with our licensed agents, who play an integral role in policy persistency and policyholder communication.

Economic cycles can influence a policyholder’s ability to continue the payment of insurance premiums when due. We believe that publicity regarding Federal and state tax legislation allowing medical deductions for certain long-term care insurance premiums has raised public awareness of the escalating costs of long-term care and the value provided to the consumer by long-term care insurance. The ratings assigned to our insurance subsidiaries by independent rating agencies also influence consumer decisions.

Lapsation and persistency can both positively and adversely affect future earnings. Reduced lapsation and higher persistency generally result in higher renewal premiums and lower amortization of DAC, but may lead to increased claims in future periods. Higher lapsation can result in reduced premium collection, a greater percentage of higher-risk policyholders, and accelerated expensing of DAC. However, higher lapsation may also lead to decreased claims in future periods.

Results of Operations

Three Months Ended June 30, 2004 and 2003

Premiums. Total premium revenue earned in the three month period ended June 30, 2004 (the “2004 quarter”), including long-term care, disability, life and Medicare supplement, increased 0.6% to $79,197, compared to $78,707 in the same period in 2003 (the “2003 quarter”).

Total first year premium revenue in the 2004 quarter increased 61.0% to $2,726, compared to $1,693 in the 2003 quarter. First year long-term care premium revenue in the 2004 quarter increased 72.0% to $2,530, compared to $1,471 in the 2003 quarter. We anticipate that first year premium revenue will continue to increase as independent agents that sold our policies prior to the cessation of sales are reengaged and independent agents that had not previously sold our policies are recruited. In addition, we anticipate that we will recommence sales in additional states in which we are currently not writing new business.

Total renewal premium revenue in the 2004 quarter decreased 0.7% to $76,471 compared to $77,014 in the 2003 quarter. Renewal long-term care premium revenue in the 2004 quarter decreased 1.1% to $73,388, compared to $74,218 in the 2003 quarter. We may continue to experience reduced renewal premium revenue in the future, primarily driven by the reduced level of new premium revenue in recent prior periods as discussed above and the lapsation of existing policies.

Net investment income. Net investment income earned for the 2004 quarter increased 9.2% to $11,542, from $10,572 for the 2003 quarter.

Our average yield on invested assets at cost, including the notional experience account and cash equivalents, was 5.20% and 5.02% in the 2004 and 2003 quarters, respectively. The investment income component of our notional experience account investment credit generated $11,497 and $10,123 in the 2004 and 2003 quarters, respectively. The yield on our notional experience account was 5.69% and 5.53% in the 2004 and 2003 quarters, respectively. The increase in our average yield is due to an increase in market interest rates, which has the greatest impact on our notional experience account. The notional experience account return is based upon the yield to maturity of the underlying benchmark indices, which are comprised of U.S. Treasury strips, agencies and investment grade corporate bonds, with weightings of approximately 25%, 15% and 60%, respectively, and has a duration of approximately 11 years.

Market (loss) gain on notional experience account. We recorded a market loss on our notional experience account balance of $63,697 in the 2004 quarter compared to a market gain of $38,964 in the 2003 quarter.

During the 2004 quarter, interest rates increased, leading to a market loss on the notional experience account. The yield on the notional experience account was 5.13% in the first quarter of 2004 compared to 5.69% in the second quarter of 2004. During the 2003 quarter, interest rates decreased, leading to a market gain on the notional experience account. The yield on the notional experience account was 5.68% in the first quarter of 2003 compared to 5.53% in the second quarter of 2003.

Change in preferred interest on early conversion. The fair value of the embedded derivative was $3,542 and $1,950 as of June 30, 2004 and 2003, respectively. We recorded $782 and $148 in the 2004 and 2003 quarters, respectively, to reflect the change in value of the preferred interest on early conversion. We believe that the value of the embedded derivative is significantly affected by the ability of investors to liquidate their shares in the market. We further believe that the number of shares of our common stock outstanding and the average daily trading volume of our common stock provide an indication of the ability of the market to bear additional sales of stock without a material degradation of the current market value of those shares. Throughout 2003 and the first two quarters of 2004, the liquidity of our common stock rose significantly, as did the average daily trading volume, which indicated to us that the market could absorb additional shares without significant degradation of the market price. As a result, we increased our estimates of the value of the embedded derivative based on an assumption that conversions were more likely to occur without stock price deflation. If we assumed that all holders converted on June 30, 2004, without giving any consideration to the relationship of the current share price to the conversion price or to the impact of this level of conversions on the stock price, the value of the embedded derivative would be $7,011. If actual experience deviates from current assumptions, our financial results may be significantly impacted in future periods.

Other income. We recorded $1,421 in other income during the 2004 quarter, down from $2,181 in the 2003 quarter. The net commission income earned by our agency subsidiaries was $465 less in the 2004 quarter than in the 2003 quarter due to reduced production levels.

In addition there was a decrease of $350 in the income generated from our ownership of corporate owned life insurance policies due to reduced outstanding balances and a decrease in market interest rates.

Benefits to policyholders. (Restated to reflect the impact of previously unreserved policy riders.) Total benefits to policyholders in the 2004 quarter decreased 7.7% to $56,768, compared to $61,487 in the 2003 quarter. Our loss ratio, or policyholder benefits to premium revenue, was 71.7% in the 2004 quarter, compared to 78.1% in the 2003 quarter. The loss ratio has decreased due to premium rate increases and certain claims processing improvements.

Claims experience can differ from our expectations due to numerous factors, including mortality rates, duration of care and type of care utilized. When we experience deviation from our estimates, we typically seek premium rate increases that are sufficient to offset future deviation. In 2001 and 2002, we filed for premium rate increases on the majority of our policies in-force. These rate increases were necessary because we expected higher loss ratios as a result of higher claims expectations than existed at the time of the original premium rate filings. We have filed additional premium rate increases on many policies in-force as result of new claim assumptions we established in the third quarter of 2002. We have been generally successful in the past in obtaining state insurance department approvals for increases. If we are unsuccessful in obtaining the recently filed or future rate increases when deemed necessary, or if we do not pursue rate increases when actual claims experience exceeds our expectations, we would suffer a financial loss.

Historically, we have observed variations throughout the year in the payment or incurrals of new claims. Management employs seasonal assumptions throughout the year, based upon observed historical trends, in the establishment of its claim reserves so that it can more consistently monitor loss ratio variances from its expectations based upon other significant factors such as claims duration and incidence. We reduced our claims reserves by approximately $2,726 and $4,650 as of June 30, 2004 and 2003, respectively, to reflect this seasonal variation.

Our policy reserves, which are held for policyholders not currently on claim, are highly dependent upon several factors, including policyholder persistency and the mix of policies with varying benefit amounts or types. We project the growth of our policy reserves based upon the current and projected mix of policies in-force. Variances from our expectations result from future changes in this mix that differ from our assumptions.

Commissions. Commissions to agents decreased 4.4% to $9,806 in the 2004 quarter, compared to $10,260 in the 2003 quarter.

First year commissions on accident and health business in the 2004 quarter increased 78.2% to $1,616, compared to $907 in the 2003 quarter, due to the increase in first year accident and health premium revenue. The ratio of first year accident and health commissions to first year accident and health premium revenue was 59.3% in the 2004 quarter and 53.6% in the 2003 quarter. The first year commission ratio for both the 2004 and 2003 quarters is lower than the first year commission ratio prior to the cessation of sales in 2001 due to the increased portion of premium revenue attributable to the sale of our Secured Risk, Medicare Supplement and franchise group policies. All of these policies pay a lower commission as a percentage of premium revenue to agents than our individual long-term care policies. Individual long-term care policy sales have declined as a result of our lower financial ratings with A.M. Best and Standard and Poor’s rating services and continued consumer and agent concerns regarding our financial strength. We believe that this ratio will continue to increase as the sale of our individual long-term care policies increase as a percentage of total sales.

Renewal commissions on accident and health business in the 2004 quarter decreased 10.5% to $8,863, compared to $9,903 in the 2003 quarter, due to the decrease in renewal accident and health premium revenue. The ratio of renewal accident and health commissions to renewal accident and health premiums was 11.7% in the 2004 quarter and 13.0% in the 2003 quarter. We have implemented premium rate increases on a majority of policies written prior to December 31, 2001. We do not pay commissions on the additional premium collected as a result of a rate increase, which reduces the ratio of renewal commissions to renewal premium revenue.

Net policy acquisition costs amortized. (Restated to reflect the impact of previously unreserved policy riders.) The net policy acquisition costs amortized in the 2004 quarter increased to $4,447, compared to $2,139 in the 2003 quarter.

Deferred costs are typically all costs that are directly related to, and vary with, the acquisition of new premiums. The deferred costs include the variable portion of commissions, which are defined as the first year commissions less ultimate renewal commissions, and variable general and administrative expenses related to policy sales, underwriting and issuance. Deferred costs are amortized over the life of the policy based on actuarial assumptions, including persistency of policies in-force. In the event a policy lapses prematurely due to death or termination of coverage, the remaining unamortized portion of the deferred amount is immediately recognized as expense in the current period.

The net amortization of deferred policy acquisition costs is affected by new business generation, imputed interest on prior reserves and policy persistency. The amortization of deferred costs is generally offset largely by the deferral of costs associated with new premium generation. However, lower new premium revenue throughout 2003 and continuing through the 2004 quarter produced significantly less expense deferral to offset amortized costs.

General and administrative expenses. General and administrative expenses in the 2004 quarter decreased 23.4% to $13,297, compared to $17,364 in the 2003 quarter. The ratio of total general and administrative expenses to premium revenues was 16.8% in the 2004 quarter, compared to 22.1% in the 2003 quarter.

During the 2003 quarter, we recorded expense of approximately $2,500 related to the initial recognition of future retirement benefits payable to our former chairman and severance related expenses for certain managers whose positions were eliminated during the third quarter of 2003. Due to these changes and additional eliminations of positions, salaries and benefits were approximately $600 less in the 2004 quarter than the 2003 quarter. In addition legal, actuarial and consulting expenses were approximately $900 less in the 2004 quarter than the 2003 quarter. Legal fees decreased as a result of a reduction in activity related to our litigation. Actuarial and consulting fees decreased as a result of additional staffing in key positions which served to reduce the reliance on outside parties.

We believe that we currently have capacity for premium growth at our current staff levels, print inventories and other expense categories. We also believe that our current expense levels represent the minimum requirements necessary to reengage new sales territories, design competitive product lines and properly underwrite new policy applications. However, we believe that if we remain unable to write new business in certain states where we have ceased new production, or if we are unable to use our existing staff and infrastructure capacity to generate additional premium revenue, we will need to decrease production expenses, which could result in decisions to reduce our staff or other operating functions. During August 2004, 35 additional positions were eliminated through termination or the decision not to fill current position vacancies. These eliminations will result in annual savings of approximately $2,000.

Expense and risk charges on reinsurance and excise tax expense. Our 2001 Centre Agreement provides the reinsurer with annual expense and risk charges, which are credited against our notional experience account in the event of future commutation of the agreement. The annual charge consists of a fixed cost and a variable component based upon reserve and capital levels needed to support the reinsured business. In the 2004 and 2003 quarters, we incurred charges of $2,807 and $2,769, respectively, for this item. In addition, we are subject to an excise tax for premium payments made to a foreign reinsurer equal to one percent of the net premium revenue ceded to the foreign reinsurer. We recorded $746 and $386 for excise tax expenses in the 2004 and 2003 quarters, respectively.

Interest expense. Interest expense in the 2004 quarter increased 12.7% to $2,171, compared to $1,926 in the 2003 quarter. The interest expense in both the 2004 and 2003 quarters is primarily related to our convertible subordinated notes, which pay interest at an annual percentage rate of 6.25%. We incur additional interest expense related to the conversion of our convertible subordinated notes. Holders of our convertible subordinated notes are entitled to convert their notes into shares of our common stock before October 2005 and receive a discounted amount of interest that they would have otherwise received through October 2005 had they not converted the notes. We incurred $671 of interest expense from the conversion of $7,125 in convertible subordinated notes during the 2004 quarter. During the 2003 quarter, we incurred $7 of interest expense from the conversion of $51 in convertible subordinated notes. This increase in interest expense was partially offset by the decrease in outstanding notes due to the conversions.

Federal income tax benefit (provision). (Restated to reflect the impact of previously unreserved policy riders.) Our benefit for Federal income taxes was $20,676 in the 2004 quarter, compared to a provision of $11,693 in the 2003 quarter. The effective tax rate of 34% in the 2004 and 2003 quarters is based on permanent differences between GAAP and tax accounting related to the investment in our corporate owned life insurance and the interest we pay in shares for the early conversion of our convertible subordinated notes.

Six Months Ended June 30, 2004 and 2003

Premiums. Total premium revenue earned in the six month period ended June 30, 2004 (the “2004 period”), including long-term care, disability, life and Medicare supplement, decreased 0.5% to $161,485, compared to $162,285 in the same period in 2003 (the “2003 period”).

Total first year premium revenue in the 2004 period increased 67.8% to $5,427, compared to $3,235 in the 2003 period. First year long-term care premium revenue in the 2004 period increased 77.7% to $4,985, compared to $2,803 in the 2003 period. We anticipate that first year premium revenue will continue to increase as independent agents that sold our policies prior to the cessation of sales are reengaged and independent agents that had not previously sold our policies are recruited. In addition to this increase in states in which we have recommenced sales, we anticipate that we will recommence sales in additional states in which we are currently not writing new business.

Total renewal premium revenue in the 2004 period decreased 1.9% to $156,058 compared to $159,050 in the 2003 period. Renewal long-term care premium revenue in the 2004 period decreased 2.2% to $149,829, compared to $153,125 in the 2003 period. We may continue to experience reduced renewal premium revenue in the future, primarily driven by the reduced level of new premium revenue in recent prior periods as discussed above and the lapsation of existing policies.

Net investment income. Net investment income earned for the 2004 period increased 7.7% to $22,529, from $20,919 for the 2003 period.

Our average yield on invested assets at cost, including cash and cash equivalents, was 5.10% and 5.11% in the 2004 and 2003 periods, respectively. The investment income component of our notional experience account investment credit generated $22,408 and $20,005 in the 2004 and 2003 periods, respectively. The yield on our notional experience account was 5.56% and 5.65% in the 2004 and 2003 periods, respectively. The notional experience account yields a fixed return based upon the yield to maturity of the underlying benchmark indices, which are comprised of U.S. Treasury strips, agencies and investment grade corporate bonds with weightings of approximately 25%, 15% and 60%, respectively, and have a duration of approximately 11 years.

Market (loss) gain on notional experience account. We recorded a market loss on our notional experience account balance of $28,049 in the 2004 period compared to a market gain of $43,266 in the 2003 period. The notional experience account is susceptible to market interest rate changes. As a result, our future financial results are subject to significant volatility. During the 2004 period, market rates increased, leading to a market loss on the notional experience as compared to the 2003 period in which market rates decreased.

Change in preferred interest on early conversion. The fair value of the embedded derivative was $3,542 and $1,950 as of June 30, 2004 and 2003, respectively. We recorded an expense of $36 and a gain of $87 in the 2004 and 2003 periods, respectively, to reflect the change in value of the preferred interest on early conversion. We believe that the value of the embedded derivative is significantly affected by the ability of investors to liquidate their shares in the market. We further believe that the number of shares of our common stock outstanding and the average daily trading volume of our common stock provide an indication of the ability of the market to bear additional sales of stock without a material degradation of the current market value of those shares. Throughout 2003 and the 2004 period, the liquidity of our common stock rose significantly, as did the average daily trading volume, which indicated to us that the market could absorb additional shares without significant degradation of the market price. As a result, we increased our estimates of the value of the embedded derivative based on an assumption that conversions were more likely to occur without stock price deflation. If we assumed that all holders converted on June 30, 2004, without giving any consideration to the relationship of the current share price to the conversion price or to the impact of this level of conversions on the stock price, the value of the embedded derivative would be $6,109. If actual experience deviates from current assumptions, our financial results may be significantly impacted in future periods.

Other income. We recorded $3,042 in other income during the 2004 period, down from $4,444 in the 2003 period. The decrease is attributable primarily to a decrease of approximately $765 in the income generated from our ownership of corporate owned life insurance policies due to reduced outstanding balances and a decrease in market interest rates. In addition, net commission payments earned by our agency subsidiaries were $766 less in the 2004 period than in the 2003 period, primarily as a result of decreased production.

Benefits to policyholders. (Restated to reflect the impact of previously unreserved policy riders.) Total benefits to policyholders in the 2004 period decreased 7.7% to $116,154, compared to $125,770 in the 2003 period. Our loss ratio, or policyholder benefits to premium revenue, was 71.9% in the 2004 period, compared to 77.5% in the 2003 period. The loss ratio has decreased due to premium rate increases and certain claims processing improvements.

Commissions. Commissions to agents decreased 3.5% to $20,227 in the 2004 period, compared to $20,964 in the 2003 period.

First year commissions on accident and health business in the 2004 period decreased 86.8% to $3,151, compared to $1,687 in the 2003 period, primarily due to the decrease in first year accident and health premium revenue. The ratio of first year accident and health commissions to first year accident and health premium revenue was 58.1% in the 2004 period and 52.1% in the 2003 period. The first year commission ratio for both the 2004 and 2003 periods is lower than the first year commission ratio prior to the cessation of sales in 2001 due to the increased sale of our Secured Risk, Medicare Supplement and franchise group policies as a percentage of new sales. All of these policies pay a lower commission as a percentage of premium revenue to agents than our individual long-term care policies. Individual long-term care policy sales have declined as a result of our lower financial ratings with A.M. Best and Standard and Poor’s rating services and continued consumer and agent concerns regarding our financial strength. We believe that this ratio will continue to increase as the sale of our individual long-term care policies increase as a percentage of total sales.

Renewal commissions on accident and health business in the 2004 period decreased 10.1% to $18,306, compared to $20,372 in the 2003 period, due to the decrease in renewal accident and health premium revenue. The ratio of renewal accident and health commissions to renewal accident and health premiums was 11.8% in the 2004 period and 12.9% in the 2003 period. We have implemented premium rate increases on a majority of policies written prior to December 31, 2001. We do not pay commissions on the additional premium collected as a result of a rate increase, which reduces the ratio of renewal commissions to renewal premium revenue.

Net policy acquisition costs amortized. (Restated to reflect the impact of previously unreserved policy riders.) The net policy acquisition costs amortized in the 2004 period increased to $8,402, compared to $4,837 in the 2003 period.

The net amortization of deferred policy acquisition costs is affected by new business generation, imputed interest on prior reserves and policy persistency. The amortization of deferred costs is generally offset largely by the deferral of costs associated with new premium generation. However, lower new premium revenue throughout 2003 and continuing through the 2004 period produced significantly less expense deferral to offset amortized costs.

General and administrative expenses. General and administrative expenses in the 2004 period decreased 11.1% to $26,773, compared to $30,104 in the 2003 period. The ratio of total general and administrative expenses to premium revenues was 16.6% in the 2004 period, compared to 18.6% in the 2003 period.

During the 2003 period, we recorded expense of approximately $2,500 related to the initial recognition of future retirement benefits payable to our former chairman and severance related expenses for certain managers whose positions were eliminated during the third quarter of 2003.

We believe that we currently have capacity for premium growth at our current staff levels, print inventories and other expense categories. We also believe that our current expense levels represent the minimum requirements necessary to reengage new sales territories, design competitive product lines and properly underwrite new policy applications. However, we believe that if we remain unable to write new business in certain states where we have ceased new production, or if we are unable to use our existing staff and infrastructure capacity to generate additional premium revenue, we will need to decrease production expenses, which could result in decisions to reduce our staff or other operating functions. During August of 2004, 35 additional positions were eliminated through termination or the decision not to fill current position vacancies. These eliminations will result in annual savings of approximately $2,000.

Expense and risk charges on reinsurance and excise tax expense. Our 2001 Centre Agreement provides the reinsurer with annual expense and risk charges, which are credited against our notional experience account in the event of future commutation of the agreement. The annual charge consists of a fixed cost and a variable component based upon reserve and capital levels needed to support the reinsured business. In the 2004 and 2003 periods, we incurred charges of $5,615 and $5,537, respectively, for this item. In addition, we are subject to an excise tax for premium payments made to a foreign reinsurer equal to one percent of the net premium revenue ceded to the foreign reinsurer. We recorded $1,529 and $1,175 for excise tax expenses in the 2004 and 2003 periods, respectively.

Interest expense. Interest expense in the 2004 period increased 67.2% to $5,988, compared to $3,582 in the 2003 period. The interest expense in both the 2004 and 2003 periods is primarily related to our convertible subordinated notes, which pay interest at an annual percentage rate of 6.25%. We incur additional interest expense related to the conversion of our convertible subordinated notes. Holders of our convertible subordinated notes are entitled to convert their notes into shares of our common stock before October 2005 and receive a discounted amount of interest that they would have otherwise received through October 2005 had they not converted the notes. We incurred $2,475 of interest expense from the conversion of $24,305 in convertible subordinated notes during the 2004 period. During the 2003 quarter, we incurred $7 of interest expense from the conversion of $51 in convertible subordinated notes. This increase in interest expense was partially offset by the decrease in outstanding notes due to the conversions.

Federal income tax benefit (provision). (Restated to reflect the impact of previously unreserved policy riders.) Our benefit for Federal income taxes was $8,675 in the 2004 quarter, compared to a provision of $13,351 in the 2003 quarter. The effective tax rate of 34% in the 2004 and 2003 quarters is based on permanent differences between GAAP and tax accounting related to the investment in our corporate owned life insurance and the interest we pay in shares for the early conversion of our convertible subordinated notes.

Liquidity and Capital Resources

Our consolidated liquidity requirements have historically been met from the operations of our insurance subsidiaries, from our agency subsidiaries and from funds raised in the capital markets. Our primary sources of cash from normal operations are premiums, investment income and maturities of investments. We have obtained, and may in the future obtain, cash through public and private offerings of our common stock, the exercise of stock options and warrants and other capital markets activities including the sale or exchange of debt instruments. Our primary uses of cash are policy acquisition costs (principally commissions), payments to policyholders, investment purchases and general and administrative expenses.

In the 2004 period, our cash flows were attributable to cash provided by operations, cash used in investing and cash provided by financing. Our cash decreased $1,521 in the 2004 period primarily due to payments made to our reinsurer of $30,617 and the purchase of $28,910 in bonds. Our cash was increased during the period primarily due to $16,000 in additional funds generated from the issuance of convertible subordinated debt. This was supplemented by $15,075 from operations. The major source of cash from operations was premium revenue and investment income received and the major use of cash was for claims paid to policyholders and commission paid to agents.

In the 2003 period, our cash flows were attributable to cash provided by operations, cash used in investing and cash provided by financing. Our cash decreased $19,175 in the 2003 period primarily due to payments made to our reinsurer of $28,057 and the purchase of $46,419 in bonds. In the 2003 period, our cash was also decreased as a result of the repayment of approximately $9,000 of convertible subordinated notes due 2003. Our cash was increased during the period due primarily to $32,421 in additional funds generated from the issuance of convertible subordinated debt. This was supplemented by $22,691 from operations. The major source of cash from operations was premium revenue and investment income received and the major use of cash was for claims paid to policyholders and commission paid to agents.

Parent company operations

We have engaged in financing activities, including issuance of debt securities, over the past two years to fund our liquidity and subsidiary capital needs. These activities have included:

In the first quarter of 2003, we completed the sale of 2008 Notes and received proceeds of $32,421. We used $16,000 of the proceeds to satisfy the premium to surplus requirements of our voluntary consent order with the Florida Insurance Department. We used the remaining proceeds to supplement parent liquidity, retire our remaining 2003 Notes, and for general working capital purposes.

In the first quarter of 2004, we issued an additional $16,000 in 2008 Notes. We intend to use the proceeds to supplement parent liquidity, for general working capital purposes and to further supplement our subsidiaries’ statutory surplus.

During 2003, holders of $8,122 of our 2008 Notes elected to convert their 2008 Notes for 5,184 shares of our common stock, which includes 543 shares issued for interest paid for conversion prior to October 15, 2005.

During 2004, holders of $24,305 of our 2008 Notes elected to convert their 2008 Notes for 15,205 shares of our common stock, which includes 1,316 shares issued for interest paid for conversion prior to October 15, 2005.

At June 30, 2004, our total principal payment and lease obligations through 2008 were as follows:

	Debt		Lease Obligations		Total
2004	$	--	$	346	$	346
2005		--		380		380
2006		--		189		189
2007		--		91		91
2008		81,787		37		81,824

Total	$	81,787	$	1,043	$	82,830

The parent company’s cash needs primarily include interest payments on outstanding debt, capital contributions to our insurance subsidiaries and operating expenses. The funding has been primarily derived from the operating cash flow of our agency subsidiary operations and the issuance of debt and equity securities. We believe that our current cash on hand and the dividend capabilities of our agency subsidiaries are expected to be sufficient to meet our liquidity needs through April 15, 2005, but may be insufficient to meet our interest payments thereafter. If we are unable to generate sufficient funds through operations or raise additional capital to meet our debt service obligations on or after April 15, 2005, or if our assumptions about our ability to service our debt prior to 2005 are not correct, we may default on our debt obligations. We will need to raise additional capital to satisfy any parent company liquidity needs, beyond October 2005, particularly if the price of our common stock on or after October 15, 2005 is insufficient to cause mandatory conversion of our 2008 Notes.

Our anticipated cash needs for the remainder of 2004 are as follows:


Debt interest payments	$	2,548
Capital contribution to PTNA		3,500
Parent expenses		800

Cash requirements	$	6,848

Our anticipated sources to meet our 2004 obligations are:


Cash and investments on hand	$	7,600
Subsidiary sources		1,000

Cash sources	$	8,600

There can be no assurance that we will be able to access the capital markets to raise funds necessary to meet our future obligations.

Subsidiary operations

The majority of our insurance subsidiaries’ cash flow results from our existing long-term care policies, which have been ceded to the reinsurer under this agreement. Our subsidiaries’ ability to meet additional liquidity needs and cover fixed expenses in the future is highly dependent upon our ability to issue new policies and to control expense growth. Our future growth and new policy issuance is dependent upon our ability to continue to expand our historical markets, retain and expand our network of agents and effectively market our products and fund our marketing and expansion while maintaining minimum statutory levels of capital and surplus required to support such growth.

Under the insurance laws of Pennsylvania and New York, where our insurance subsidiaries are domiciled, insurance companies can pay ordinary dividends only out of earned surplus. In addition, under Pennsylvania and New York law, insurance subsidiaries must give the Department and the New York Insurance Department at least 30 days’ advance notice of any proposed “extraordinary dividend” and cannot pay such a dividend if the Department disapproves the payment during that 30-day period. For purposes of Pennsylvania law, an extraordinary dividend is a dividend that, together with all other dividends paid during the preceding twelve months, exceeds the greater of 10% of the insurance company’s surplus as shown on the company’s last annual statement filed with Department or its statutory net income as shown on that annual statement. Statutory earnings are generally lower than earnings reported in accordance with generally accepted accounting principles due to the immediate or accelerated recognition of all costs associated with premium growth and benefit reserves. For purposes of New York law, approval must be obtained for any dividend that, together with all other dividends paid during the preceding twelve months, exceeds the lesser of 10% of the insurance company’s surplus as of the preceding December 31 or its adjusted net investment income for the year ended the preceding December 31. Additionally, the Plan requires the Department to approve all dividends made by PTNA, regardless of normal statutory requirements for allowable dividends. We believe that the Department is unlikely to approve any dividend in the foreseeable future as a result of PTNA’s current statutory surplus position. Although not stipulated in the Plan, this requirement is likely to continue until such time as PTNA meets normal statutory allowances, including reported net income and positive cumulative earned surplus. We do not expect that this will occur in the foreseeable future.

PTNA and ANIC have not paid any dividends to the parent company for the past three years and are unlikely in the foreseeable future to be able to make dividend payments due to insufficient statutory surplus and anticipated earnings. We do not anticipate that American Independent Network Insurance Company of New York will make a dividend payment to the parent company in 2004.

Forward Looking Statements

Certain statements made by us may be considered forward looking within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe that our expectations are based upon reasonable assumptions within the bounds of our knowledge of our business and operations, there can be no assurance that actual results of our operations will not differ materially from our expectations. An investment in our securities includes certain risks, which may be specific to us or to the long-term care insurance industry. Factors which could cause actual results to differ from expectations include, among others, our ability to comply with the Corrective Action Plan, the Florida Consent Order, the orders or directives of other states in which we do business or any special provisions imposed by states in connection with the resumption of writing new business, our ability to commute our reinsurance agreement and to recapture our reinsured policies and accumulated notional experience account balance, our ability to meet our future risk-based capital goals, the adverse financial impact of suspending new business sales, our ability to raise adequate capital to meet regulatory requirements and to support anticipated growth, our ability to refinance, convert or repay our outstanding debt and associated interest requirements, the volatility of market interest rates and the resultant impact upon our notional experience account, the cost associated with recommencing new business sales, liquidity needs and debt obligations, the adequacy of our loss reserves and the recoverability of our DAC asset, our ability to sell insurance products in certain states, including California, our ability to resume generating new business in all states, our ability to comply with government regulations and the requirements which may be imposed by state regulators as a result of our capital and surplus levels, the ability of senior citizens to purchase our products in light of the increasing costs of health care, our ability to defend ourselves against adverse litigation, and our ability to recapture, expand and retain our network of productive independent agents, especially in light of the suspension of new business.

Item 3. Quantitative and Qualitative Disclosures About Market Risk (amounts in thousands)

We invest in securities and other investments authorized by applicable state laws and regulations and follow an investment policy designed to maximize yield to the extent consistent with liquidity requirements and preservation of assets. A significant portion of assets and liabilities are financial instruments, which are subject to the market risk of potential losses from adverse changes in market rates and prices. Our primary market risk exposures relate to interest rate risk on our notional experience account and fixed rate domestic medium-term instruments and, to a lesser extent, domestic short-term and long-term instruments. We have established strategies, asset quality standards, asset allocations and other relevant criteria for our portfolio to manage our exposure to market risk.

Our financial instruments are held for purposes other than trading. Our portfolio does not contain any significant concentrations in single issuers (other than U.S. treasury and agency obligations), industry segments or geographic regions. However, our notional experience account balance, which represents approximately 93% of our investable assets at June 30, 2004, is with one reinsurer. Although sufficient assets to support our statutory reserve liabilities are secured by trust accounts and irrevocable letters of credit with major United States financial institutions, the accumulated profits of our reinsured business are susceptible to significant credit risk of the reinsurer.

We urge caution in evaluating overall market risk from the information below. Actual results could differ materially because the information was developed using estimates and assumptions as described below, and because insurance liabilities and reinsurance receivables are excluded in the hypothetical effects (insurance liabilities represent 89.1% of total liabilities). Long-term debt, although not carried at fair value, is included in the hypothetical effect calculation.

The hypothetical effects of changes in market rates or prices on the fair values of our financial instruments (including our notional experience account balance, as discussed below) as of June 30, 2004, excluding insurance liabilities and reinsurance receivables on unpaid losses because such insurance related assets and liabilities are not carried at fair value, would have been as follows:

If interest rates had increased by 100 basis points at June 30, 2004, there would have been a decrease of approximately $84,000 in the net fair value of our investment portfolio less our long-term debt and the related swap agreement. A 200 basis point increase in market rates at June 30, 2004 would have resulted in a decrease of approximately $159,000 in the net fair value. If interest rates had decreased by 100 and 200 basis points, there would have been a net increase of approximately $94,000 and $199,000, respectively, in the net fair value of our total investments and debt.

We hold certain mortgage and asset backed securities as part of our investment portfolio. The fair value of these instruments may react in a convex or non-linear fashion when subjected to interest rate increases or decreases. The anticipated cash flows of these instruments may differ from expectations in changing interest rate environments, resulting in duration drift or a varying nature of predicted time-weighted present values of cash flows. The result of unpredicted cash flows from these investments could cause the above hypothetical estimates to change. However, we believe that the minimal amount we have invested in these instruments and their broadly defined payment parameters sufficiently outweigh the cost of computer models necessary to accurately predict the possible impact on our investment income of hypothetical effects of changes in market rates or prices on the fair values of financial instruments as of June 30, 2004.

Item 4. Controls and Procedures

The Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15 as of June 30, 2004. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer have concluded that the Company’s disclosure controls and procedures were not effective as of June 30, 2004 because in March 2005, in conjunction with the preparation of the financial statements for the year ended December 31, 2004, the Company discovered that certain policy riders were not reserved for in prior years. This conclusion with respect to the effectiveness of the Company’s disclosure controls and procedures as of June 30, 2004 is different from the conclusion disclosed in the Company’s previously filed Quarterly Report on Form 10-Q. The premiums associated with the policies were properly billed and any claims incurred on these policies were properly paid. However, the policy riders were not properly identified in the data utilized to calculate policy reserves. Therefore, the Company has determined that it did not properly account for benefits expense and policy reserves. As a result, the Company restated its previously issued financial statements for the years ended December 31, 2003 and 2002 and March 31, 2004. In addition, the Company is restating its previously issued financial statements for the quarters ended June 30, 2004 and September 30, 2004 to reflect the inclusion of the policy riders. In determining whether this control deficiency constitutes a material weakness, the Company referred to PCAOB Auditing Standard No. 2, “An Audit of Internal Control Over Financial Reporting Performed in Conjunction with an Audit of Financial Statements,” noting that a material weakness is defined as a significant deficiency that, by itself, or in a combination with other significant deficiencies, results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. The Company has concluded that the omission of the policy riders from benefits expense and policy reserves was the result of a material weakness. In light of the material weakness described above, the Company performed additional procedures to ensure that its consolidated financial statements were prepared in accordance with generally accepted accounting principles. Accordingly, management believes that the financial statements included in this report fairly present in all material respects the Company’s financial condition, results of operations and cash flows for the periods presented.

There were no significant changes in the Company’s internal controls that occurred during the quarter ended June 30, 2004. However, during the first fiscal quarter of 2005, the Company implemented a control related to the control deficiency noted above. A system report is run that identifies all policies issued with an inflation rider. This report is cross-referenced to the data utilized to calculate policy reserves to ensure that the policy rider is properly identified.

PART II OTHER INFORMATION

Item 1. Legal Proceedings (amounts in thousands)

Our subsidiaries are parties to various lawsuits generally arising in the normal course of their business. We do not believe that the eventual outcome of any of these suits to which we are party will have a material adverse effect on our financial condition or results of operations. However, the outcome of any single event could have a material impact upon the quarterly or annual financial results of the period in which it occurs.

The Company and its subsidiary, Penn Treaty Network America Insurance Company (“PTNA”), are defendants in an action in the Fifth Judicial Circuit of the State of Florida in and for Marion County, Civil Division. Plaintiffs filed this matter on January 10, 2003 in Florida State Court, on behalf of themselves and a class of similarly situated Florida long-term care policyholders. We removed this case to United States District Court, Middle District of Florida, Ocala Division for a second time in November 2003. Plaintiffs’ motion to remand the case to Florida State Court was granted in April 2004. Plaintiffs claim wrongdoing in connection with the sale of long-term care insurance policies to the Plaintiffs and the class. Plaintiffs allege claims for reformation, breach of fiduciary duty, breach of the implied duty of good faith and fair dealing, negligent misrepresentation, fraudulent misrepresentation, and restitution and pray for relief in the form of compensatory damages and restitution, an order of reformation of the policies, and attorney fees and court costs. We have filed motions to dismiss for failure to state a claim, lack of personal jurisdiction against us, and to strike certain allegations of the complaint as irrelevant and improper. While we cannot predict the outcome of this case, it could have a material adverse impact upon our financial condition and results of operations in the event of an unfavorable outcome. We believe that the complaint is without merit and intend to continue to defend the matter vigorously.

The Company and its subsidiary, PTNA, are defendants in an action in the Orange County Superior Court in the State of California. Plaintiffs filed this matter in November 2003 on behalf of themselves, all other persons similarly situated and the general public. Plaintiffs claim wrongdoing in violation of the California Business & Professions Code in connection with the sale of long-term care insurance policies. Plaintiffs allege unlawful business acts, claims for reformation, breach of fiduciary duty, breach of the implied duty of good faith and fair dealing, and negligent misrepresentation and pray for relief in the form of compensatory damages and restitution, punitive damages, an order of reformation of the policies, and attorney fees and court costs. After review of our motions related to plaintiffs’ complaint, the court dismissed plaintiffs’ claim for breach of fiduciary duty, and we recently filed an answer to the plaintiffs’ other claims in the complaint. While we cannot predict the outcome of this case, it could have a material adverse impact upon our financial condition and results of operations in the event of an unfavorable outcome. We believe that the complaint is without merit and intend to continue to defend the matter vigorously.

The Company and two of its subsidiaries, PTNA and Senior Financial Consultants Company (“SFCC”), are defendants in an action instituted on June 5, 2002 in the United States District Court for the Eastern District of Pennsylvania by National Healthcare Services, Inc. The complaint seeks compensatory damages in excess of $150,000 and punitive damages in excess of $5,000,000 for an alleged breach of contract and misappropriation. On December 18, 2003, the Plaintiffs voluntarily dismissed their claim for misappropriation and the attendant punitive damages claim. The claims arise out of a joint venture related to the AllRisk Healthcare program, which was marketed first by PTNA and then later by SFCC. Depositions of fact witnesses were completed on October 30, 2003. Motions for summary judgment were filed by both parties in December 2003, and in February 2004 the court granted our motion for summary judgment with respect to one claim, and denied the remaining motions. Pursuant to court order, a settlement conference is scheduled to be held on August 25, 2004. While we cannot predict the outcome of this case, it could have a material adverse impact upon our financial condition and results of operations in the event of an unfavorable outcome. We believe that the complaint is without merit and intend to continue to defend the matter vigorously.

The Company’s subsidiary, PTNA, is a defendant in an action in the Los Angeles County Superior Court in the state of California. Plaintiff filed this matter on May 28, 2004 on behalf of herself and all other persons similarly situated and the general public. The Plaintiff alleges wrongdoing in connection with the payment of long-term care insurance claims. The Plaintiff alleges violations of the California Consumer Legal Remedies Act, the California Business and Professions Code, breach of the implied duty of good faith and fair dealing, financial elder abuse and prays for relief in the form of compensatory damages and restitution, punitive damages, an accounting, attorney fees and court costs. We have filed a demurrer to all counts of the Plaintiff’s complaint, and a motion to strike allegations of the complaint, including Plaintiff’s class allegations. While the Company cannot predict the outcome of this case, it could have a material adverse impact upon its financial condition and results of operations. However, we believe that the complaint is without merit and intend to continue to defend the matter vigorously.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On May 28, 2004, we issued 100,000 shares of common stock as compensation to individuals affiliated with Philadelphia Brokerage Corporation, our financial advisor, in a private placement exempt from registration pursuant to section 4(2) of the Securities Act of 1933, as amended.

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Submission of Matters to a Vote of Security Holders

The Company’s Annual Meeting of Shareholders was held on May 28, 2004. At this meeting, the following matters were voted upon by the shareholders, receiving the number of affirmative, negative and withheld votes, as well as abstentions and broker non-votes, set forth below each matter.

To elect three persons to the Company’s Board of Directors as Class II Directors to serve until the 2007 Annual Meeting of Shareholders and until their successors are elected and have been qualified.

	For	Against
a) Alexander M. Clark	28,812,249	2,262,417
b) Patrick E. Falconio	30,777,989	296,677
c) Matthew W. Kaplan	30,799,497	275,169

To ratify the selection of PricewaterhouseCoopers LLP as the independent public accountants for the Company and its subsidiaries for the year ending December 31, 2004.

For	Against	Abstentions	Broker Non-Votes
30,870,267	45,922	158,477	0

3. To transact other business that properly comes before the Annual Meeting, or any adjournments or postponements.

For	Against	Abstentions	Broker Non-Votes
27,938,814	2,906,578	229,274	0

Item 5. Other Information

None

Item 6. Exhibits

Exhibit Number

Description

31.1

Rule 13a-14(a)/15d-14(a) Certification of President and Chief Executive Officer

31.2

Rule 13a-14(a)/15d-14(a) Certification of Senior Vice President and Chief Financial Officer

32.1

Section 1350 Certification of President and Chief Executive Officer

32.2

Section 1350 Certification of Senior Vice President and Chief Financial

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.


		PENN TREATY AMERICAN CORPORATION
		Registrant


Date: September 26, 2005		/s/ William W. Hunt
		William W. Hunt President and Chief Executive Officer


Date: September 26, 2005		/s/ Mark Cloutier
		Mark Cloutier Senior Vice President and Chief Financial Officer

Exhibit Index

Exhibit Number

Description

31.1

Rule 13a-14(a)/15d-14(a) Certification of President and Chief Executive Officer.

31.2

Rule 13a-14(a)/15d-14(a) Certification of Senior Vice President and Chief Financial Officer.

32.1

Section 1350 Certification of President and Chief Executive Officer.

32.2

Section 1350 Certification of Senior Vice President and Chief Financial Officer.

FORM 10-Q/A

PENN TREATY AMERICAN CORPORATION 3440 Lehigh Street, Allentown, PA 18103 (610) 965-2222

EXPLANATORY NOTE

PART I FINANCIAL INFORMATION

Three Months Ended June 30, 2004 and 2003

Six Months Ended June 30, 2004 and 2003

PART II OTHER INFORMATION

Exhibit Index

PENN TREATY AMERICAN CORPORATION
3440 Lehigh Street, Allentown, PA 18103
(610) 965-2222