XML 43 R26.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Note 19: Acquisitions | 12 Months Ended
--- | ---
Dec. 31, 2016
Notes |
Note 19: Acquisitions | 19) Acquisitions Acquisition of First Guaranty Insurance Company On July 11, 2016, the Company, through its wholly owned subsidiary, Security National Life completed the stock purchase transaction with the shareholders of Reppond Holding Corporation, an Arkansas corporation ("Reppond Holding") and sole shareholder of First Guaranty Insurance Company, a Louisiana domestic stock legal reserve life insurance company ("First Guaranty"), to purchase all the outstanding shares of common stock of Reppond Holding. Under the terms of the stock purchase agreement, dated February 17, 2016, between Security National Life and Reppond Holding, which was later amended on March 4 and 17, 2016, Security National Life paid a total of $6,753,000 at the closing in consideration for the purchase of all the outstanding shares of stock of Reppond Holding from its shareholders. The fair values of assets acquired and liabilities assumed are subject to adjustment during the first twelve months after the acquisition date if additional information becomes available to indicate a more accurate or appropriate value for an asset or liability. As the acquisition was completed at quarter end, the fair values of substantially all of the net assets are considered preliminary. The estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition were as follows:
Fixed maturity securities, held to maturity | $ 43,878,084
Equity securities, available for sale | 646,335
Mortgage loans on real estate | 4,528,582
Real estate held for investment | 528,947
Policy loans | 145,953
Short-term investments | 5,358,403
Accrued investment income | 585,985
Cash and cash equivalents | 2,424,480
Receivables | 73,347
Property and equipment | 21,083
Deferred tax asset | 1,190,862
Receivable from reinsurers | 34,948
Other | 57,768
Total assets acquired | 59,474,777
Future life, annuity, and other benefits | (52,648,838)
Accounts payable | (6,953)
Other liabilities and accrued expenses | (65,986)
Total liabilities assumed | (52,721,777)
Fair value of net assets acquired/consideration paid | $ 6,753,000
The estimated fair value of the fixed maturity securities and the equity securities is based on unadjusted quoted prices for identical assets in an active market. These types of financial assets are considered Level 1 under the fair value hierarchy. The estimated fair value of future life, annuity, and other benefits is based on assumptions of the future value of the business acquired. Based on the unobservable nature of certain of these assumptions, the valuation for these financial liabilities is considered to be Level 3 under the fair value hierarchy. The Company determined that the estimated fair value of the remaining assets and liabilities acquired approximated their book values. The fair value of assets acquired and liabilities assumed are subject to adjustment during the first twelve months after the acquisition date if additional information becomes available to indicate a more accurate or appropriate value for an asset or liability. The following unaudited pro forma information has been prepared to present the results of operations of the Company assuming the acquisition of First Guaranty had occurred at the beginning of the years ended December 31, 2016, 2015 and 2014, respectively. This pro forma information is supplemental and does not necessarily present the operations of the Company that would have occurred had the acquisition occurred on those dates and may not reflect the operations that will occur in the future:
|  | For the Year Ended December 31 (unaudited)
|  | 2016 |  | 2015 |  | 2014
Total revenues |  | $ 309,345,285 |  | $ 289,022,238 |  | $ 231,815,114
Net earnings |  | $ 14,014,530 |  | $ 12,755,125 |  | $ 7,851,883
Net earnings per Class A equivalent common share | $ 0.95 |  | $ 0.88 |  | $ 0.57
Net earnings per Class A equivalent common share assuming dilution |  | $ 0.93 |  | $ 0.85 |  | $ 0.55
Acquisition of American Funeral Financial On June 4, 2014, the Company, through its wholly owned subsidiary, SNFC Subsidiary, LLC (“SNFC Subsidiary”), completed a purchase transaction with American Funeral Financial, LLC, a South Carolina limited liability company (“American Funeral Financial”) and Hypershop, LLC, a North Carolina limited liability company (“Hypershop”), the sole owner of all the limited liability company interests of American Funeral Financial, to purchase all of the outstanding limited liability company interests, or membership units, of American Funeral Financial. American Funeral Financial is engaged in the operation of a factoring business with the principal purpose of providing funding for funeral homes and mortuaries. Under the terms of the transaction, as set forth in the Unit Purchase Agreement dated June 4, 2014 (the “Purchase Agreement”), among the Company, SNFC Subsidiary, American Funeral Financial and Hypershop, the Company paid Hypershop purchase consideration equal to (i) $3,000,000 in cash, of which $175,000 was deposited into an interest bearing escrow account to be held for a period of twelve months from the closing date to pay off the indebtedness and other liabilities of American Funeral Financial, plus (ii) $12,011,183, representing the amount of the good standing receivables of American Funeral Financial, plus (iii) earn-out payments equal to .0042 of the aggregate amount of life insurance assignments funded by American Funeral Financial during the three year period following the closing date of the transaction. This earn-out liability was estimated to be $1,368,000. The purchase consideration was to be used to pay off the indebtedness that American Funeral Financial owed to Security Finance Corporation of Spartanburg, as well as to pay off all other indebtedness and liabilities of American Funeral Financial. The estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition were as follows:
Other loans, net | $ 11,866,193
Property and equipment | 760,120
Goodwill | 2,373,722
Other | 1,379,158
Total assets acquired | 16,379,193
Other liabilities and accrued expenses | (1,368,000)
Total liabilities assumed | (1,368,000)
Fair value of net assets acquired | $ 15,011,193
The estimated fair value of the acquisition is based on market assumptions of the future value of the business acquired, the collectability of receivables, the current value of equipment purchased and the useful life of proprietary software. Based on the unobservable nature of certain of these assumptions, the valuation is considered Level 3 under the fair value hierarchy. The following unaudited pro forma information has been prepared to present the results of operations of the Company assuming the acquisition of American Funeral Financial had occurred at the beginning of the years ended December 31, 2016, 2015 and 2014, respectively. This pro forma information is supplemental and does not necessarily present the operations of the Company that would have occurred had the acquisition occurred on those dates and may not reflect the operations that will occur in the future:
|  | For the Year Ended December 31 (unaudited)
|  | 2016 |  | 2015 |  | 2014
Total revenues |  | $ 307,208,416 |  | $ 284,564,240 |  | $ 229,710,596
Net earnings |  | $ 14,279,504 |  | $ 13,478,857 |  | $ 8,265,990
Net earnings per Class A equivalent common share | $ 0.96 |  | $ 0.93 |  | $ 0.59
Net earnings per Class A equivalent common share assuming dilution |  | $ 0.94 |  | $ 0.90 |  | $ 0.58

X
- Definition Represents the textual narrative disclosure of Note 19: Acquisitions, during the indicated time period. + References No definition available. + Details
Name: | fil_AcquisitionsDisclosure0TextBlock
Namespace Prefix: | fil_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration