XML 39 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets and Liabilities Measured on a Recurring Basis

The following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by their classification in the condensed consolidated balance sheet at September 30, 2021.

 

   Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
   Significant Observable Inputs
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Assets accounted for at fair value on a recurring basis                    
Fixed maturity securities available for sale  $264,844,942   $   $262,794,121   $2,050,821 
Equity securities   10,729,744    10,729,744         
Loans held for sale   312,655,843            312,655,843 
Restricted assets (1)   1,663,903        1,663,903     
Restricted assets (2)   2,932,266    2,932,266         
Cemetery perpetual care trust investments (1)   786,250        786,250     
Cemetery perpetual care trust investments (2)   2,387,408    2,387,408         
Derivatives - loan commitments (3)   10,396,178            10,396,178 
Total assets accounted for at fair value on a recurring basis  $606,396,534   $16,049,418   $265,244,274   $325,102,842 
                     
Liabilities accounted for at fair value on a recurring basis                    
Derivatives - call options (4)  $(16,943)  $(16,943)  $   $ 
Derivatives – put options (4)   (23,631)   (23,631)        
Derivatives - loan commitments (4)   (816,661)           (816,661)
Total liabilities accounted for at fair value on a recurring basis  $(857,235)  $(40,574)  $   $(816,661)

 

(1) Fixed maturity securities available for sale
(2) Equity securities
(3) Included in other assets on the consolidated balance sheets
(4) Included in other liabilities and accrued expenses on the consolidated balance sheets

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2021 (Unaudited)

 

8) Fair Value of Financial Instruments (Continued)

 

The following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by their classification in the condensed consolidated balance sheet at December 31, 2020.

 

    Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Observable Inputs
(Level 2)
  Significant Unobservable Inputs
(Level 3)
Assets accounted for at fair value on a recurring basis                                
Fixed maturity securities available for sale   $ 294,656,679     $     $ 292,455,504     $ 2,201,175  
Equity securities     11,324,239       11,324,239              
Loans held for sale     422,772,418                   422,772,418  
Restricted assets (1)     1,473,637             1,473,637        
Restricted assets (2)     2,515,778       2,515,778              
Cemetery perpetual care trust investments (1)     747,767             747,767        
Cemetery perpetual care trust investments (2)     2,062,303       2,062,303              
Derivatives - loan commitments (3)     12,592,672                   12,592,672  
Total assets accounted for at fair value on a recurring basis   $ 748,145,493     $ 15,902,320     $ 294,676,908     $ 437,566,265  
                                 
Liabilities accounted for at fair value on a recurring basis                                
Derivatives - call options (4)   $ (43,097 )   $ (43,097 )   $     $  
Derivatives - loan commitments (4)     (2,464,062 )                 (2,464,062 )
Total liabilities accounted for at fair value on a recurring basis   $ (2,507,159 )   $ (43,097 )   $     $ (2,464,062 )

 

(1) Fixed maturity securities available for sale
(2) Equity securities
(3) Included in other assets on the consolidated balance sheets
(4) Included in other liabilities and accrued expenses on the consolidated balance sheets
Assets and Liabilities Measured at Fair Value on A Recurring Basis

For Level 3 assets and liabilities measured at fair value on a recurring basis as of September 30, 2021, the significant unobservable inputs used in the fair value measurements were as follows:

 

          Significant  Range of Inputs     
   Fair Value at   Valuation  Unobservable  Minimum   Maximum   Weighted 
   9/30/2021   Technique  Input(s)  Value   Value   Average 
Loans held for sale  $312,655,843   Market approach  Investor contract pricing as a percentage of unpaid principal balance   95.0%   107.0%   100.0%
                           
Derivatives - loan commitments (net)   9,579,517   Market approach  Pull-through rate   61.0%   92.0%   82.0%
           Initial-Value   N/A    N/A    N/A 
           Servicing   0 bps    148 bps    62 bps 
                           
Fixed maturity securities available for sale   2,050,821   Broker quotes  Pricing quotes  $90.83   $111.11   $107.56 

 

For Level 3 assets and liabilities measured at fair value on a recurring basis as of December 31, 2020, the significant unobservable inputs used in the fair value measurements were as follows:

 

          Significant  Range of Inputs     
   Fair Value at   Valuation  Unobservable  Minimum   Maximum   Weighted 
   12/31/2020   Technique  Input(s)  Value   Value   Average 
Loans held for sale  $422,772,418   Market approach  Investor contract pricing as a percentage of unpaid principal balance   99.0%   110.0%   104.0%
                           
Derivatives - loan commitments (net)   10,128,610   Market approach  Pull-through rate   52.0%   92.0%   81.0%
           Initial-Value   N/A    N/A    N/A 
           Servicing   0 bps    184 bps    58 bps 
                           
Fixed maturity securities available for sale   2,201,175   Broker quotes  Pricing quotes  $90.83   $119.33   $113.47 
Schedule of Changes in the Consolidated Balance Sheet Line Items Measured Using Level 3 Inputs

Following is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:

 Schedule of Changes in the Consolidated Balance Sheet Line Items Measured Using Level 3 Inputs

   Net Loan Commitments   Loans Held for Sale   Fixed Maturity Securities
Available for Sale
 
Balance - December 31, 2020  $10,128,610   $422,772,418   $2,201,175 
Originations and purchases       4,243,072,600     
Sales, maturities and paydowns       (4,484,170,804)   (33,950)
Transfer to mortgage loans held for investment       (201,951)    
Total gains (losses):               
Included in earnings   (549,093)(1)   131,183,580(1)   2,729(2)
Included in other comprehensive income           (119,133)
                
Balance – September 30, 2021  $9,579,517   $312,655,843   $2,050,821 

 

(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
(2) As a component of Net investment income on the condensed consolidated statements of earnings

 

Following is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:

 

   Net Loan Commitments   Loans Held for Sale   Fixed Maturity Securities Available for Sale 
Balance - December 31, 2019  $2,491,233   $213,457,632   $3,216,382 
Originations and purchases       3,824,329,264    - 
Sales, maturities and paydowns       (3,709,992,155)   (1,031,500)
Transfer to mortgage loans held for investment       (9,170,610)    
Total gains (losses):               
Included in earnings   12,454,218(1)    127,254,848(1)    2,532(2)
Included in other comprehensive income           102,739 
                
Balance - September 30, 2020  $14,945,451   $445,878,979   $2,290,153 

 

(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
(2) As a component of Net investment income on the condensed consolidated statements of earnings

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2021 (Unaudited)

 

8) Fair Value of Financial Instruments (Continued)

 

Following is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:

 

   Net Loan Commitments   Loans Held for Sale   Fixed Maturity Securities Available for Sale 
Balance - June 30, 2021  $9,960,213   $296,728,086   $2,180,828 
Originations and purchases       1,432,842,093     
Sales, maturities and paydowns       (1,459,143,727)   (11,550)
Transfer to mortgage loans held for investment            
Total gains (losses):               
Included in earnings   (380,696)(1)   42,229,391    928(2)
Included in other comprehensive income           (119,385)
                
Balance - September 30, 2021  $9,579,517   $312,655,843   $2,050,821 

 

(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
(2) As a component of Net investment income on the condensed consolidated statements of earnings

 

Following is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:

 

   Net Loan Commitments   Loans Held for Sale   Fixed Maturity Securities Available for Sale 
Balance - June 30, 2020  $11,044,365   $356,949,958   $2,221,392 
Originations and purchases       1,719,281,234     
Sales, maturities and paydowns       (1,692,015,364)   (10,700)
Transfer to mortgage loans held for investment       (236,934)    
Total gains (losses):               
Included in earnings   3,901,086(1)   61,900,085(1)   860(2)
Included in other comprehensive income           78,601 
                
Balance - September 30, 2020  $14,945,451   $445,878,979   $2,290,153 

 

(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
(2) As a component of Net investment income on the condensed consolidated statements of earnings
Schedule of Fair Value Assets Measured on a Nonrecurring Basis

The following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a nonrecurring basis by their classification in the condensed consolidated balance sheet at September 30, 2021.

 

   Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
   Significant Observable Inputs
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Assets accounted for at fair value on a nonrecurring basis                    
Impaired mortgage loans held for investment  $770,140   $   $   $770,140 
Impaired real estate held for sale   390,000            390,000 
Total assets accounted for at fair value on a nonrecurring basis  $1,160,140   $   $   $1,160,140 

 

The following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a nonrecurring basis by their classification in the condensed consolidated balance sheet at December 31, 2020.

 

   Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
   Significant Observable Inputs
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Assets accounted for at fair value on a nonrecurring basis                    
Impaired mortgage loans held for investment  $1,297,356   $   $   $1,297,356 
Impaired real estate held for sale   4,249,000            4,249,000 
Total assets accounted for at fair value on a nonrecurring basis  $5,546,356   $   $   $5,546,356 
Schedule of Financial Instruments Carried at Other Than Fair Value

The carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized as follows as of September 30, 2021:

 

   Carrying Value   Level 1   Level 2   Level 3   Total Estimated Fair Value 
Assets                         
Mortgage loans held for investment                         
Residential  $87,090,816   $   $   $90,792,471   $90,792,471 
Residential construction   168,696,882            168,696,882    168,696,882 
Commercial   51,602,783            51,318,799    51,318,799 
Mortgage loans held for investment, net  $307,390,481   $   $   $310,808,152   $310,808,152 
Policy loans   13,699,414            13,699,414    13,699,414 
Insurance assignments, net (1)   51,622,313            51,622,313    51,622,313 
Restricted assets (2)   2,848,029            2,848,029    2,848,029 
Cemetery perpetual care trust investments (2)   652,575            652,575    652,575 
Mortgage servicing rights, net   50,360,805            63,885,183    63,885,183 
                          
Liabilities                         
Bank and other loans payable  $(263,186,923)  $   $   $(263,186,923)  $(263,186,923)
Policyholder account balances (3)   (43,058,156)           (42,144,499)   (42,144,499)
Future policy benefits - annuities (3)   (108,252,697)           (112,157,034)   (112,157,034)

 

(1) Included in other investments and policy loans
(2) Mortgage loans held for investment
(3) Included in future policy benefits and unpaid claims

 

The carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized as follows as of December 31, 2020:

 

   Carrying Value   Level 1   Level 2   Level 3   Total Estimated Fair Value 
Assets                         
Mortgage loans held for investment                         
Residential  $92,757,613   $   $   $100,384,283   $100,384,283 
Residential construction   110,849,864            110,849,864    110,849,864 
Commercial   45,736,459            45,259,425    45,259,425 
Mortgage loans held for investment, net  $249,343,936   $   $   $256,493,572   $256,493,572 
Policy loans   14,171,589            14,171,589    14,171,589 
Insurance assignments, net (1)   51,585,656            51,585,656    51,585,656 
Restricted assets (2)   3,317,877            3,317,877    3,317,877 
Cemetery perpetual care trust investments (2)   1,468,600            1,468,600    1,468,600 
Mortgage servicing rights, net   35,210,516            38,702,358    38,702,358 
                          
Liabilities                         
Bank and other loans payable  $(297,824,368)  $   $   $(297,824,368)  $(297,824,368)
Policyholder account balances (3)   (44,026,809)           (42,220,725)   (42,220,725)
Future policy benefits - annuities (3)   (106,522,113)           (112,354,186)   (112,354,186)

 

(1) Included in other investments and policy loans on the condensed consolidated balance sheets
(2) Mortgage loans held for investment
(3) Included in future policy benefits and unpaid claims on the condensed consolidated balance sheets