XML 34 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Investments (Tables)
6 Months Ended
Jun. 30, 2021
Investments, Debt and Equity Securities [Abstract]  
Available for sale
            
   Amortized Cost  Gross Unrealized Gains  Gross Unrealized Losses  Estimated Fair Value
June 30, 2021:                    
Fixed maturity securities, available for sale, at estimated fair value:                    
U.S. Treasury securities and obligations of U.S. Government agencies  $22,260,808   $907,733   $—     $23,168,541 
                     
Obligations of states and political subdivisions   5,158,473    242,668    (4,769)   5,396,372 
                     
Corporate securities including public utilities   177,621,795    25,368,792    (243,492)   202,747,095 
                     
Mortgage-backed securities   28,259,360    1,239,004    (135,522)   29,362,842 
                     
Redeemable preferred stock   269,214    13,612    —      282,826 
                     
Total fixed maturity securities available for sale  $233,569,650   $27,771,809   $(383,783)  $260,957,676 
                     
Equity securities at estimated fair value:                    
                     
Common stock:                    
                     
Industrial, miscellaneous and all other  $7,810,399   $2,797,881   $(285,824)  $10,322,456 
                     
Total equity securities at estimated fair value  $7,810,399   $2,797,881   $(285,824)  $10,322,456 
                     
Mortgage loans held for investment at amortized cost:                    
Residential  $83,195,347                
Residential construction   135,728,280                
Commercial   47,440,235                
Less: Unamortized deferred loan fees, net   (1,725,718)               
Less: Allowance for loan losses   (1,900,935)               
Less: Net discounts   (577,202)               
                     
Total mortgage loans held for investment  $262,160,007                
                     
Real estate held for investment - net of accumulated depreciation:                    
Residential  $50,268,513                
Commercial   128,169,133                
                     
Total real estate held for investment  $178,437,646                
                     
Real estate held for sale:                    
Residential  $1,330,611                
Commercial   4,890,553                
                     
Total real estate held for sale  $6,221,164                
                     
Other investments and policy loans at amortized cost:                    
Policy loans  $13,734,049                
Insurance assignments   42,029,299                
Federal Home Loan Bank stock (1)   2,545,000                
Other investments   5,256,014                
Less: Allowance for doubtful accounts   (1,676,618)               
                     
Total policy loans and other investments  $61,887,744                
                     
Accrued investment income  $5,484,182                
                     
Total investments  $785,470,875                

 

(1) Includes $905,700 of Membership stock and $1,639,000 of Activity stock due to short-term borrowings. 

 

The Company’s investments as of December 31, 2020 are summarized as follows:

 

   Amortized Cost  Gross Unrealized Gains  Gross Unrealized Losses  Estimated Fair Value
December 31, 2020:                    
Fixed maturity securities, available for sale, at estimated fair value:                    
U.S. Treasury securities and obligations of U.S. Government agencies  $42,381,805   $1,358,562   $—     $43,740,367 
                     
Obligations of states and political subdivisions   5,383,762    312,214    (1,261)   5,694,715 
                     
Corporate securities including public utilities   186,067,912    27,216,496    (681,478)   212,602,930 
                     
Mortgage-backed securities   31,047,791    1,565,377    (267,106)   32,346,062 
                     
Redeemable preferred stock   269,214    3,391    —      272,605 
                     
Total fixed maturity securities available for sale  $265,150,484   $30,456,040   $(949,845)  $294,656,679 
                     
Equity securities at estimated fair value:                    
                     
Common stock:                    
                     
Industrial, miscellaneous and all other  $9,698,490   $2,376,156   $(750,407)  $11,324,239 
                     
Total equity securities at estimated fair value  $9,698,490   $2,376,156   $(750,407)  $11,324,239 
                     
Mortgage loans held for investment at amortized cost:                    
Residential  $95,822,448                
Residential construction   111,111,777                
Commercial   46,836,866                
Less: Unamortized deferred loan fees, net   (1,161,132)               
Less: Allowance for loan losses   (2,005,127)               
Less: Net discounts   (1,260,896)               
                     
Total mortgage loans held for investment  $249,343,936                
                     
Real estate held for investment - net of accumulated depreciation:                    
Residential  $24,843,743                
Commercial   106,840,710                
                     
Total real estate held for investment  $131,684,453                
                     
Real estate held for sale:                    
Residential  $3,478,254                
Commercial   4,400,553                
                     
Total real estate held for sale  $7,878,807                
                     
Other investments and policy loans at amortized cost:                    
Policy loans  $14,171,589                
Insurance assignments   53,231,131                
Federal Home Loan Bank stock (1)   2,506,600                
Other investments   5,432,816                
Less: Allowance for doubtful accounts   (1,645,475)               
                     
Total policy loans and other investments  $73,696,661                
                     
Accrued investment income  $5,360,523                
                     
Total investments  $773,945,298                

 

(1) Includes $866,900 of Membership stock and $1,639,700 of Activity stock due to short-term borrowings. 
Schedule of Unrealized Loss on Investments
                  
   Unrealized Losses for Less than Twelve Months  Fair Value  Unrealized Losses for More than Twelve Months  Fair Value  Total Unrealized Loss  Fair Value
At June 30, 2021                              
Obligations of States and Political Subdivisions  $4,769   $757,348   $—     $—     $4,769   $757,348 
Corporate Securities   28,595    4,269,265    214,897    4,618,270    243,492    8,887,535 
Mortgage and other asset-backed securities   25,176    1,952,135    110,346    1,836,960    135,522    3,789,095 
Total unrealized losses  $58,540   $6,978,748   $325,243   $6,455,230   $383,783   $13,433,978 
                               
At December 31, 2020                              
Obligations of States and Political Subdivisions  $1,261   $206,812   $—     $—     $1,261   $206,812 
Corporate Securities   242,596    9,919,298    438,882    2,593,026    681,478    12,512,324 
Mortgage and other asset-backed securities   266,522    3,455,574    584    51,961    267,106    3,507,535 
Total unrealized losses  $510,379   $13,581,684   $439,466   $2,644,987   $949,845   $16,226,671 
Schedule of earnings on fixed maturity securities
      
   2021  2020
Balance of credit-related OTTI at January 1  $370,975   $—   
           
Additions for credit impairments recognized on:          
  Securities not previously impaired   —      —   
  Securities previously impaired   —      —   
           
Reductions for credit impairments previously recognized on:          
  Securities that matured or were sold during the period (realized)   —      —   
  Securities due to an increase in expected cash flows   —      —   
           
Balance of credit-related OTTI at June 30   370,975    —   
Investments Classified by Contractual Maturity Date
      
   Amortized
Cost
  Estimated Fair
   Value
Due in 1 year  $470,918   $479,754 
Due in 2-5 years   65,576,854    69,598,648 
Due in 5-10 years   71,005,630    79,264,125 
Due in more than 10 years   67,987,674    81,969,481 
Mortgage-backed securities   28,259,360    29,362,842 
Redeemable preferred stock   269,214    282,826 
Total  $233,569,650   $260,957,676 
Gain (Loss) on Investments
                    
   Three Months Ended June 30  Six Months Ended June 30
   2021  2020  2021  2020
Fixed maturity securities:                    
Gross realized gains  $188,266   $55,138   $273,659   $150,959 
Gross realized losses   (2,119)   (12,089)   (14,886)   (12,089)
                     
Equity securities:                    
Gains (losses) on securities sold   146,011    (50,029)   252,580    (107,471)
Unrealized gains and (losses) on securities held at the end of the period   490,394    1,738,059    1,442,424    (1,023,797)
                     
Other assets:                    
Gross realized gains   737,443    48,736    1,846,801    505,764 
Gross realized losses   (82,791)   458,464    (363,261)   (487,334)
Total  $1,477,204   $2,238,279   $3,437,317   $(973,968)
Schedule of Major categories of net investment income
                    
   Three Months Ended June 30  Six Months Ended June 30
   2021  2020  2021  2020
Proceeds from sales  $1,163,366   $2,107,581   $1,982,931   $2,753,331 
Gross realized gains   149,338    53,928    209,132    133,339 
Gross realized losses   —      137    —      137 

 

Major categories of net investment income are as follows: 

   Three Months Ended June 30  Six Months Ended June 30
   2021  2020  2021  2020
Fixed maturity securities  $2,698,011   $3,143,072   $5,522,122   $6,067,786 
Equity securities   106,041    111,122    234,270    203,164 
Mortgage loans held for investment   6,902,466    5,582,152    12,986,883    11,236,042 
Real estate   3,002,650    2,787,881    6,045,479    5,941,267 
Policy loans   232,135    257,527    464,488    491,492 
Insurance assignments   4,171,318    4,383,398    9,517,047    8,682,602 
Other investments   39,299    398    53,006    25,421 
Cash and cash equivalents   34,030    22,385    73,624    320,390 
Gross investment income   17,185,950    16,287,935    34,896,919    32,968,164 
Investment expenses   (3,008,632)   (3,325,190)   (6,425,714)   (6,604,920)
Net investment income  $14,177,318   $12,962,745   $28,471,205   $26,363,244 
Commercial Real Estate Investment
            
   Net Ending Balance  Total Square Footage
   June 30
2021
  December 31
2020
  June 30
2021
  December 31
2020
Utah (1)  $122,439,551   $100,927,528    379,066    379,066 
Louisiana   2,449,494    2,998,684    31,778    84,841 
Mississippi   2,890,943    2,914,498    21,521    21,521 
California   389,145    —      2,872    —   
                     
   $128,169,133   $106,840,710    435,237    485,428 

 

(1) Includes Center53 phase 1 and phase 2, which is under construction.

 

The following is a summary of the Company’s commercial real estate held for sale for the periods presented:

 

   Net Ending Balance  Total Square Footage
   June 30
2021
  December 31
2020
  June 30
2021
  December 31
2020
Kansas   4,000,000    4,000,000    222,679    222,679 
Louisiana   490,000    —      53,063    —   
Texas (1)   249,000    249,000    —      —   
Mississippi   151,553    151,553    —      12,300 
                     
   $4,890,553   $4,400,553    275,742    234,979 
                     
Residential Real Estate Investment
          
   Net Ending Balance
   June 30
2021
  December 31
2020
Utah (1)   49,982,332   $24,557,562 
Washington (2)   286,181    286,181 
   $50,268,513   $24,843,743 

 

(1) Includes subdivision land developments
(2) Improved residential lots

 

Additional information regarding the Company’s subdivision land developments in Utah is summarized as follows: 

   June 30
2021
  December 31
2020
Lots available for sale   91    36 
Lots to be developed   469    350 
Ending Balance (1)  $49,770,193   $23,777,478 

 

(1) The estimated remaining cost to complete the undeveloped lots is $42,965,000 and $17,354,000 as of June 30, 2021 and December 31, 2020, respectively.

 

The following is a summary of the Company’s residential real estate held for sale for the periods presented:

 

   Net Ending Balance
   June 30
2021
  December 31
2020
 Nevada   $979,640   $979,640 
 Florida    340,971    744,322 
 Ohio    10,000    10,000 
 Utah          1,744,292 
     $1,330,611   $3,478,254 
Real Estate Owned and Occupied by the Company
         
Location  Business Segment  Approximate Square Footage  Square Footage Occupied by the Company
121 W. Election Rd., Draper, UT  Corporate Offices, Life Insurance and
     Cemetery/Mortuary Operations
   78,979    18%
5201 Green Street, Salt Lake City, UT (1)  Life Insurance and Mortgage Operations   39,157    73%
1044 River Oaks Dr., Flowood, MS  Life Insurance Operations   19,694    28%
1818 Marshall Street, Shreveport, LA (1)  Life Insurance Operations   12,274    100%
909 Foisy Street, Alexandria, LA (1)  Life Insurance Sales   8,059    100%
812 Sheppard Street, Minden, LA (1)  Life Insurance Sales   1,560    100%
1550 N 3rd Street, Jena, LA (1)  Life Insurance Sales   1,737    100%

 

(1) Included in property and equipment on the condensed consolidated balance sheets

Schedule of Allowance for loan losses as a contra-asset account
            
   Commercial  Residential  Residential Construction  Total
June 30, 2021                    
Allowance for credit losses:                    
Beginning balance - January 1, 2021  $187,129   $1,774,796   $43,202   $2,005,127 
   Charge-offs                        
   Provision         (104,192)         (104,192)
Ending balance - June 30, 2021  $187,129   $1,670,604   $43,202   $1,900,935 
                     
Ending balance: individually evaluated for impairment  $     $192,266   $     $192,266 
                     
Ending balance: collectively evaluated for impairment  $187,129   $1,478,338   $43,202   $1,708,669 
                     
Mortgage loans:                    
Ending balance  $47,440,235   $83,195,347   $135,728,280   $266,363,862 
                     
Ending balance: individually evaluated for impairment  $848,464   $3,676,282   $200,963   $4,725,709 
                     
Ending balance: collectively evaluated for impairment  $46,591,771   $79,519,065   $135,527,317   $261,638,153 
                     
December 31, 2020                    
Allowance for credit losses:                    
Beginning balance - January 1, 2020  $187,129   $1,222,706   $43,202   $1,453,037 
   Charge-offs                        
   Provision         552,090          552,090 
Ending balance  $187,129   $1,774,796   $43,202   $2,005,127 
                     
Ending balance: individually evaluated for impairment  $     $219,905   $     $219,905 
                     
Ending balance: collectively evaluated for impairment  $187,129   $1,554,891   $43,202   $1,785,222 
                     
Mortgage loans:                    
Ending balance - December 31, 2020  $46,836,866   $111,111,777   $95,822,448   $253,771,091 
                     
Ending balance: individually evaluated for impairment  $2,148,827   $7,932,680   $200,963   $10,282,470 
                     
Ending balance: collectively evaluated for impairment  $44,688,039   $103,179,097   $95,621,485   $243,488,621 
Schedule of aging of mortgage loans
            
   Commercial  Residential  Residential
  Construction
  Total
June 30, 2021                    
 30-59 Days Past Due  $6,000,000   $4,328,577   $494,665   $10,823,242 
 60-89 Days Past Due   554,638    3,338,670    965,186    4,858,494 
 Greater Than 90 Days (1)   599,291    2,433,426    —      3,032,717 
 In Process of Foreclosure (1)   249,173    1,242,856    200,963    1,692,992 
 Total Past Due   7,403,102    11,343,529    1,660,814    20,407,445 
 Current   40,037,133    71,851,818    134,067,466    245,956,417 
 Total Mortgage Loans   47,440,235    83,195,347    135,728,280    266,363,862 
 Allowance for Loan Losses   (187,129)   (1,670,604)   (43,202)   (1,900,935)
 Unamortized deferred loan fees, net   (83,409)   (1,160,086)   (482,223)   (1,725,718)
 Unamortized discounts, net   (295,255)   (281,947)   —      (577,202)
 Net Mortgage Loans  $46,874,442   $80,082,710   $135,202,855   $262,160,007 
                     
December 31, 2020                    
 30-59 Days Past Due  $233,200   $5,866,505   $127,191   $6,226,896 
 60-89 Days Past Due   812,780    2,048,148          2,860,928 
 Greater Than 90 Days (1)   2,148,827    5,669,583    —      7,818,410 
 In Process of Foreclosure (1)   —      2,263,097    200,963    2,464,060 
 Total Past Due   3,194,807    15,847,333    328,154    19,370,294 
 Current   43,642,059    79,975,115    110,783,623    234,400,797 
 Total Mortgage Loans   46,836,866    95,822,448    111,111,777    253,771,091 
 Allowance for Loan Losses   (187,129)   (1,774,796)   (43,202)   (2,005,127)
 Unamortized deferred loan fees, net   (32,557)   (909,864)   (218,711)   (1,161,132)
 Unamortized discounts, net   (880,721)   (380,175)         (1,260,896)
 Net Mortgage Loans  $45,736,459   $92,757,613   $110,849,864   $249,343,936 

 

(1) Interest income is not recognized on loans past due greater than 90 days or in foreclosure.
Schedule of Impaired Mortgage Loans
               
   Recorded Investment  Unpaid Principal Balance  Related Allowance  Average Recorded Investment  Interest Income Recognized
June 30, 2021                         
With no related allowance recorded:                         
   Commercial  $848,464   $848,464   $—     $958,414   $—   
   Residential   2,392,109    2,392,109    —      3,118,925    —   
   Residential construction   200,963    200,963    —      200,963    —   
                          
With an allowance recorded:                         
   Commercial  $—     $—     $—     $—     $—   
   Residential   1,284,173    1,284,173    192,266    937,257    —   
   Residential construction   —      —      —      —      —   
                          
Total:                         
   Commercial  $848,464   $848,464   $—     $958,414   $—   
   Residential   3,676,282    3,676,282    192,266    4,056,182    —   
   Residential construction   200,963    200,963    —      200,963    —   
                          
December 31, 2020                         
With no related allowance recorded:                         
   Commercial  $2,148,827   $2,148,827   $—     $1,866,819   $—   
   Residential   6,415,419    6,415,419    —      5,010,078    —   
   Residential construction   200,963    200,963    —      555,278    —   
                          
With an allowance recorded:                         
   Commercial  $—     $—     $—     $—     $—   
   Residential   1,517,261    1,517,261    219,905    1,182,368    —   
   Residential construction   —      —      —      —      —   
                          
Total:                         
   Commercial  $2,148,827   $2,148,827   $—     $1,866,819   $—   
   Residential   7,932,680    7,932,680    219,905    6,192,446    —   
   Residential construction   200,963    200,963    —      555,278    —   
Schedule Of Credit Risk Of Mortgage Loans Based On Performance Status:
                        
   Commercial  Residential  Residential Construction  Total
   June  
30, 2021
  December
31, 2020
  June  
30, 2021
  December
31, 2020
  June  
30, 2021
  December
31, 2020
  June  
30, 2021
  December
31, 2020
                         
 Performing   $46,591,771   $44,688,039   $79,519,065   $87,889,768   $135,527,317   $110,910,814   $261,638,153   $243,488,621 
 Non-performing    848,464    2,148,827    3,676,282    7,932,680    200,963    200,963    4,725,709    10,282,470 
                                           
 Total   $47,440,235   $46,836,866   $83,195,347   $95,822,448   $135,728,280   $111,111,777   $266,363,862   $253,771,091 
Schedule of Mortgage loans on a nonaccrual status
      
   As of June 30
2021
  As of December 31
2020
Commercial  $848,464   $2,148,827 
Residential   3,676,282    7,932,680 
Residential construction   200,963    200,963 
Total  $4,725,709   $10,282,470