XML 34 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Investments (Tables)
9 Months Ended
Sep. 30, 2021
Investments, Debt and Equity Securities [Abstract]  
Schedule of Investments

The Company’s investments as of September 30, 2021 are summarized as follows:

 

   Amortized Cost   Gross Unrealized Gains   Gross Unrealized Losses   Estimated Fair Value 
September 30, 2021:                    
Fixed maturity securities, available for sale, at estimated fair value:                    
U.S. Treasury securities and obligations of U.S. Government agencies  $22,284,283   $794,130   $   $23,078,413 
                     
Obligations of states and political subdivisions   5,077,822    229,814    (5,226)   5,302,410 
                     
Corporate securities including public utilities   174,862,169    24,331,635    (291,388)   198,902,416 
                     
Mortgage-backed securities   36,316,313    1,148,676    (185,752)   37,279,237 
                     
Redeemable preferred stock   268,941    13,525        282,466 
                     
Total fixed maturity securities available for sale  $238,809,528   $26,517,780   $(482,366)  $264,844,942 
                     
Equity securities at estimated fair value:                    
                     
Common stock:                    
                     
Industrial, miscellaneous and all other  $8,198,282   $2,885,061   $(353,599)  $10,729,744 
                     
Total equity securities at estimated fair value  $8,198,282   $2,885,061   $(353,599)  $10,729,744 
                     
Mortgage loans held for investment at amortized cost:                    
Residential  $89,544,581                
Residential construction   169,030,287                
Commercial   52,087,010                
Less: Unamortized deferred loan fees, net   (1,013,925)               
Less: Allowance for loan losses   (1,753,853)               
Less: Net discounts   (503,619)               
                     
Total mortgage loans held for investment  $307,390,481                
                     
Real estate held for investment - net of accumulated depreciation:                    
Residential  $46,606,702                
Commercial   143,003,658                
                     
Total real estate held for investment  $189,610,360                
                     
Real estate held for sale:                    
Residential  $1,190,602                
Commercial   4,890,553                
                     
Total real estate held for sale  $6,081,155                
                     
Other investments and policy loans at amortized cost:                    
Policy loans  $13,699,414                
Insurance assignments   53,417,350                
Federal Home Loan Bank stock (1)   3,105,100                
Other investments   5,188,801                
Less: Allowance for doubtful accounts   (1,795,037)               
                     
Total policy loans and other investments  $73,615,628                
                     
Accrued investment income  $5,386,756                
                     
Total investments  $857,659,066                

 

(1) Includes $905,700 of Membership stock and $2,199,440 of Activity stock due to short-term borrowings.

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2021 (Unaudited)

 

3) Investments (Continued)

 

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 September 30, 2021                              
Obligations of States and Political Subdivisions  $5,226   $756,793   $   $   $5,226   $756,793 
Corporate Securities   62,966    3,633,271    228,422    4,226,222    291,388    7,859,493 
Mortgage and other asset-backed securities   67,554    7,858,646    118,198    1,759,305    185,752    9,617,951 
Total unrealized losses  $135,746   $12,248,710   $346,620   $5,985,527   $482,366   $18,234,237 
                               
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

The following table presents a rollforward of the Company’s cumulative other than temporary credit impairments (“OTTI”) recognized in earnings on fixed maturity securities available for sale for the nine months ended September 30:

 

   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 September 30  $370,975   $ 
Schedule of Investments Classified by Contractual Maturity Date

The amortized cost and estimated fair value of fixed maturity securities available for sale at September 30, 2021, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because certain borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   Amortized
Cost
   Estimated Fair
Value
 
Due in 1 year  $469,744   $474,140 
Due in 2-5 years   62,693,405    66,205,403 
Due in 5-10 years   71,364,711    79,246,211 
Due in more than 10 years   67,696,414    81,357,485 
Mortgage-backed securities   36,316,313    37,279,237 
Redeemable preferred stock   268,941    282,466 
Total  $238,809,528   $264,844,942 
Schedule of Gain (Loss) on Investments

The Company’s net realized gains and losses from sales, calls, and maturities, unrealized gains and losses on equity securities, and other than temporary impairments are summarized as follows:

 

   Three Months Ended
September 30
   Nine Months Ended
September 30
 
   2021   2020   2021   2020 
Fixed maturity securities:                    
Gross realized gains  $244,275   $50,171   $517,934   $201,130 
Gross realized losses   (16,812)   (39,130)   (31,698)   (51,219)
                     
Equity securities:                    
Gains (losses) on securities sold   119,614    95,331    372,194    (12,141)
Unrealized gains and (losses) on securities held at the end of the period   (122,505)   511,168    1,319,919    (512,629)
                     
Other assets:                    
Gross realized gains   855,282    1,480,053    2,702,084    1,985,817 
Gross realized losses   (102,954)   (1,297,086)   (466,216)   (1,784,419)
Total  $976,900   $800,507   $4,414,217   $(173,461)
Schedule of Major Categories of Net Investment Income

Information regarding sales of fixed maturity securities available for sale is summarized as follows:

 

   Three Months Ended
September 30
   Nine Months Ended
Nine 30
 
   2021   2020   2021   2020 
Proceeds from sales  $843,151   $214,200   $2,826,082   $2,967,531 
Gross realized gains   13,878    16,302    223,010    149,641 
Gross realized losses   (3,249)   (906)   (3,249)   (1,043)

 

Major categories of net investment income are as follows:

 

                 
   Three Months Ended
September 30
   Nine Months Ended
September 30
 
   2021   2020   2021   2020 
Fixed maturity securities  $2,667,848   $3,191,064   $8,189,971   $9,258,850 
Equity securities   111,213    126,369    345,482    329,534 
Mortgage loans held for investment   7,040,773    6,918,081    20,027,656    18,154,123 
Real estate   3,307,980    2,998,806    9,353,459    8,940,072 
Policy loans   229,857    264,422    694,345    755,914 
Insurance assignments   4,781,079    4,561,574    14,298,126    13,244,176 
Other investments   35,118        88,124    25,421 
Cash and cash equivalents   81,186    65,460    154,810    385,848 
Gross investment income   18,255,054    18,125,776    53,151,973    51,093,938 
Investment expenses   (3,162,092)   (3,416,634)   (9,587,806)   (10,021,552)
Net investment income  $15,092,962   $14,709,142   $43,564,167   $41,072,386 
Schedule of Commercial Real Estate Investment

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

 

   Net Ending Balance   Total Square Footage 
   September 30 2021   December 31 2020   September 30 2021   December 31 2020 
Utah (1)  $137,296,733   $100,927,528    369,899    379,066 
Louisiana   2,438,053    2,998,684    31,778    84,841 
Mississippi   2,879,727    2,914,498    19,694    21,521 
California   389,145        2,872     
                     
   $143,003,658   $106,840,710    424,243    485,428 

 

(1) Includes Center53 phase 1 completed and phase 2, which is currently 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 
   September 30
2021
   December 31
2020
   September 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 

 

(1) Improved commercial pad
Schedule of Residential Real Estate Investment

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

 

   Net Ending Balance 
   September 30
2021
   December 31
2020
 
Utah (1)  $46,520,521   $24,557,562 
Washington (2)   286,181    286,181 
   $46,606,702   $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:

 

   September 30
2021
   December 31
2020
 
Lots available for sale   106    36 
Lots to be developed   1,254    350 
Ending Balance  $46,111,025   $23,777,478 

 

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

 

   Net Ending Balance 
   September 30
2021
   December 31
2020
 
Nevada  $979,640   $979,640 
Florida       744,322 
Texas   200,962     
Ohio   10,000    10,000 
Utah       1,744,292 
   $1,190,602   $3,478,254 
Schedule of Real Estate Owned and Occupied by the Company

The primary business units of the Company occupy a portion of the real estate owned by the Company. As of September 30, 2021, real estate owned and occupied by the Company is summarized as follows:

 

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 Contra-Asset Account

The Company establishes a valuation allowance for credit losses in its mortgage loans held for investment portfolio. The following is a summary of the allowance for loan losses as a contra-asset account for the periods presented:

 

   Commercial   Residential   Residential Construction   Total 
September 30, 2021                    
Allowance for credit losses:                    
Beginning balance - January 1, 2021  $187,129   $1,774,796   $43,202   $2,005,127 
Charge-offs                
Provision       (251,274)       (251,273)
Ending balance - September 30, 2021  $187,129   $1,523,522   $43,202   $1,753,853 
                     
Ending balance: individually evaluated for impairment  $   $131,576   $   $131,576 
                     
Ending balance: collectively evaluated for impairment  $187,129   $1,391,946   $43,202   $1,622,277 
                     
Mortgage loans:                    
Ending balance – September 30, 2021  $52,087,010   $89,544,581   $169,030,287   $310,661,878 
                     
Ending balance: individually evaluated for impairment  $575,260   $3,170,462   $   $3,745,722 
                     
Ending balance: collectively evaluated for impairment  $51,511,750   $86,374,119   $169,030,287   $306,916,156 
                     
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 – December 31, 2020  $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

The following is a summary of the aging of mortgage loans held for investment for the periods presented:

 

   Commercial   Residential   Residential
Construction
   Total 
September 30, 2021                    
30-59 Days Past Due  $5,920,000   $2,675,378   $   $8,595,378 
60-89 Days Past Due   451,337    861,848    1,799,000    3,112,185 
Greater Than 90 Days (1)   473,372    2,021,311        2,494,683 
In Process of Foreclosure (1)   101,888    1,149,151        1,251,039 
Total Past Due   6,946,597    6,707,686    1,799,000    15,453,285 
Current   45,140,413    82,836,895    167,231,287    295,208,595 
Total Mortgage Loans   52,087,010    89,544,581    169,030,287    310,661,878 
Allowance for Loan Losses   (187,129)   (1,523,522)   (43,202)   (1,753,853)
Unamortized deferred loan fees, net   (27,735)   (695,987)   (290,203)   (1,013,925)
Unamortized discounts, net   (269,363)   (234,256)       (503,619)
Net Mortgage Loans  $51,602,783   $87,090,816   $168,696,882   $307,390,481 
                     
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 
September 30, 2021                         
With no related allowance recorded:                         
Commercial  $575,260   $575,260   $   $830,696   $ 
Residential   2,268,746    2,268,746        2,868,607     
Residential construction               133,975     
                          
With an allowance recorded:                         
Commercial  $   $   $   $   $ 
Residential   901,716    901,716    131,576    892,335     
Residential construction                    
                          
Total:                         
Commercial  $575,260   $575,260   $   $830,696   $ 
Residential   3,170,462    3,170,462    131,576    3,760,942     
Residential construction               133,975     
                          
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

The Company’s performing and non-performing mortgage loans held for investment were as follows:

 

   Commercial   Residential   Residential Construction   Total 
   September
30, 2021
   December
31, 2020
   September
30, 2021
   December
31, 2020
   September
30, 2021
   December
31, 2020
   September
30, 2021
   December
31, 2020
 
                                 
Performing  $51,511,750   $44,688,039   $86,374,119   $87,889,768   $169,030,287   $110,910,814   $306,916,156   $243,488,621 
Non-performing   575,260    2,148,827    3,170,462    7,932,680        200,963    3,745,722    10,282,470 
                                         
Total  $52,087,011   $46,836,866   $89,544,581   $95,822,448   $169,030,287   $111,111,777   $310,661,878   $253,771,091 
Schedule of Mortgage loans on a Nonaccrual Status

The following is a summary of mortgage loans held for investment on a non-accrual status for the periods presented.

 

   As of
September 30 2021
   As of
December 31 2020
 
Commercial  $575,260   $2,148,827 
Residential   3,170,462    7,932,680 
Residential construction       200,963 
Total  $3,745,222   $10,282,470