|
UTAH
|
87-0345941
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
5300 South 360 West, Suite 250 Salt Lake City, Utah
|
84123
|
|
(Address of principal executive office)
|
(Zip Code)
|
|
(801) 264-1060
(Registrant’s telephone number, including area code)
|
|
|
Class A Common Stock, $2.00 par value
|
9,770,443
|
|
|
Title of Class
|
Number of Shares Outstanding as of
|
|
|
November 13, 2012
|
||
|
Class C Common Stock, $.20 par value
|
10,451,661
|
|
|
Title of Class
|
Number of Shares Outstanding as of
|
|
|
November 13, 2012
|
| Large accelerated filer [ ] | Accelerated filer [ ] |
| Non-accelerated filer [ ] (Do not check if a smaller reporting company) | Smaller reporting company [X] |
|
Page No.
|
||
|
PART I - FINANCIAL INFORMATION
|
||
|
Item 1.
|
Financial Statements
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2012 and December 31, 2011 (unaudited)
|
3-4
|
|
|
Condensed Consolidated Statements of Earnings for the Three and Nine Months Ended September 30, 2012 and 2011 (unaudited)
|
5
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2012 and 2011 (unaudited)
|
6
|
|
|
Condensed Consolidated Statements of Stockholders' Equity as of September 30, 2012 and September 30, 2011 (unaudited)
|
7
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2012 and 2011 (unaudited)
|
8
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
9
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
40
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
51
|
|
Item 4.
|
Controls and Procedures
|
52
|
|
PART II - OTHER INFORMATION
|
||
|
Other Information
|
52
|
|
|
Signature Page
|
56
|
|
|
Certifications
|
57
|
|
Assets
|
September 30,
2012
|
December 31,
2011
|
||||||
|
Investments:
|
||||||||
|
Fixed maturity securities, held to maturity, at amortized cost
|
$ | 131,017,591 | $ | 127,579,087 | ||||
|
Equity securities, available for sale, at estimated fair value
|
5,404,888 | 6,299,392 | ||||||
|
Mortgage loans on real estate and construction loans, held for investment net of allowances for losses of $4,263,375 and $4,881,173 for 2012 and 2011
|
83,868,637 | 115,155,967 | ||||||
|
Real estate held for investment, net of accumulated depreciation of $4,417,735 and $4,189,641 for 2012 and 2011
|
3,596,336 | 3,786,780 | ||||||
|
Other real estate owned held for investment, net of accumulated depreciation of $2,748,820 and $1,810,238 for 2012 and 2011
|
59,562,388 | 46,398,095 | ||||||
|
Other real estate owned held for sale
|
5,998,740 | 5,793,900 | ||||||
|
Policy and other loans, net of allowances for doubtful accounts of $449,011 and $427,136 for 2012 and 2011
|
18,443,304 | 18,463,277 | ||||||
|
Short-term investments
|
8,248,217 | 6,932,023 | ||||||
|
Accrued investment income
|
2,501,814 | 2,323,080 | ||||||
|
Total investments
|
318,641,915 | 332,731,601 | ||||||
|
Cash and cash equivalents
|
57,172,185 | 17,083,604 | ||||||
|
Mortgage loans sold to investors
|
75,798,504 | 77,339,445 | ||||||
|
Receivables, net
|
14,692,059 | 9,934,075 | ||||||
|
Restricted assets of cemeteries and mortuaries
|
3,935,062 | 3,392,497 | ||||||
|
Cemetery perpetual care trust investments
|
2,049,165 | 1,810,185 | ||||||
|
Receivable from reinsurers
|
14,401,284 | 7,484,466 | ||||||
|
Cemetery land and improvements
|
11,086,542 | 11,105,809 | ||||||
|
Deferred policy and pre-need contract acquisition costs
|
37,271,008 | 36,237,069 | ||||||
|
Property and equipment, net
|
10,271,152 | 9,300,185 | ||||||
|
Value of business acquired
|
10,251,094 | 11,020,834 | ||||||
|
Goodwill
|
677,039 | 677,039 | ||||||
|
Other
|
4,513,891 | 3,022,113 | ||||||
|
Total Assets
|
$ | 560,760,900 | $ | 521,138,922 | ||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Liabilities
|
||||||||
|
Future life, annuity, and other benefits
|
$ | 400,594,188 | $ | 381,595,568 | ||||
|
Unearned premium reserve
|
4,889,796 | 5,030,443 | ||||||
|
Bank and other loans payable
|
22,687,673 | 25,019,119 | ||||||
|
Deferred pre-need cemetery and mortuary contract revenues
|
13,396,419 | 13,140,483 | ||||||
|
Cemetery perpetual care obligation
|
3,091,056 | 2,983,077 | ||||||
|
Accounts payable
|
2,939,381 | 2,672,479 | ||||||
|
Other liabilities and accrued expenses
|
23,628,940 | 14,456,887 | ||||||
|
Income taxes
|
18,784,667 | 15,010,279 | ||||||
|
Total liabilities
|
490,012,120 | 459,908,335 | ||||||
|
Stockholders' Equity
|
||||||||
|
Common Stock:
|
||||||||
|
Class A: common stock - $2.00 par value; 20,000,000 shares authorized; issued 9,639,121 shares in 2012 and 9,638,798 shares in 2011
|
19,278,242 | 19,277,596 | ||||||
|
Class B: non-voting common stock - $1.00 par value; 5,000,000 shares authorized; none issued or outstanding
|
- | - | ||||||
|
Class C: convertible common stock - $0.20 par value; 15,000,000 shares authorized; issued 10,132,749 shares in 2012 and 10,135,976 in 2011
|
2,026,550 | 2,027,195 | ||||||
|
Additional paid-in capital
|
19,577,091 | 19,487,565 | ||||||
|
Accumulated other comprehensive income, net of taxes
|
492,886 | 654,443 | ||||||
|
Retained earnings
|
31,791,885 | 22,546,623 | ||||||
|
Treasury stock at cost - 1,060,011 Class A shares in 2012 and 1,198,167 Class A shares in 2011
|
(2,417,874 | ) | (2,762,835 | ) | ||||
|
Total stockholders' equity
|
70,748,780 | 61,230,587 | ||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 560,760,900 | $ | 521,138,922 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Insurance premiums and other considerations
|
$ | 12,045,553 | $ | 11,823,557 | $ | 36,915,237 | $ | 36,409,158 | ||||||||
|
Net investment income
|
5,732,572 | 5,107,590 | 17,924,518 | 14,095,396 | ||||||||||||
|
Net mortuary and cemetery sales
|
2,619,605 | 2,442,221 | 8,121,244 | 8,146,824 | ||||||||||||
|
Realized gains on investments and other assets
|
222,621 | 226,480 | 580,607 | 1,829,136 | ||||||||||||
|
Other than temporary impairments on investments
|
(440,315 | ) | (30,000 | ) | (530,315 | ) | (95,129 | ) | ||||||||
|
Mortgage fee income
|
43,294,916 | 21,517,970 | 103,872,556 | 50,615,851 | ||||||||||||
|
Other
|
272,951 | 236,869 | 715,490 | 962,049 | ||||||||||||
|
Total revenues
|
63,747,903 | 41,324,687 | 167,599,337 | 111,963,285 | ||||||||||||
|
Benefits and expenses:
|
||||||||||||||||
|
Death benefits
|
5,914,468 | 5,303,622 | 16,024,565 | 16,588,193 | ||||||||||||
|
Surrenders and other policy benefits
|
453,838 | 398,556 | 1,566,828 | 1,425,175 | ||||||||||||
|
Increase in future policy benefits
|
4,806,944 | 5,153,073 | 15,743,504 | 14,680,267 | ||||||||||||
|
Amortization of deferred policy and pre-need acquisition costs and value of business acquired
|
1,930,760 | 1,863,959 | 5,804,495 | 5,819,497 | ||||||||||||
|
Selling, general and administrative expenses:
|
||||||||||||||||
|
Commissions
|
23,486,730 | 13,268,027 | 58,766,750 | 30,417,508 | ||||||||||||
|
Salaries
|
7,344,712 | 5,690,438 | 20,664,919 | 17,593,130 | ||||||||||||
|
Provision for loan losses and loss reserve
|
1,763,090 | 466,025 | 3,263,437 | 1,573,360 | ||||||||||||
|
Costs related to funding mortgage loans
|
1,980,512 | 1,219,729 | 5,141,164 | 3,065,563 | ||||||||||||
|
Other
|
8,328,740 | 6,191,082 | 23,033,728 | 18,491,242 | ||||||||||||
|
Interest expense
|
1,142,428 | 497,714 | 2,758,313 | 1,191,356 | ||||||||||||
|
Cost of goods and services sold-mortuaries and cemeteries
|
463,386 | 437,972 | 1,334,369 | 1,464,908 | ||||||||||||
|
Total benefits and expenses
|
57,615,608 | 40,490,197 | 154,102,072 | 112,310,199 | ||||||||||||
|
Earnings (loss) before income taxes
|
6,132,295 | 834,490 | 13,497,265 | (346,914 | ) | |||||||||||
|
Income tax (provision) benefit
|
(2,142,249 | ) | (64,168 | ) | (4,252,003 | ) | 803,630 | |||||||||
|
Net earnings
|
$ | 3,990,046 | $ | 770,322 | $ | 9,245,262 | $ | 456,716 | ||||||||
|
Net earnings per Class A Equivalent common share (1)
|
$ | 0.42 | $ | 0.08 | $ | 0.97 | $ | 0.05 | ||||||||
|
Net earnings per Class A Equivalent common share-assuming dilution (1)
|
$ | 0.38 | $ | 0.08 | $ | 0.97 | $ | 0.05 | ||||||||
|
Weighted-average Class A equivalent common share outstanding (1)
|
9,585,285 | 9,390,822 | 9,540,631 | 9,258,945 | ||||||||||||
|
Weighted-average Class A equivalent common shares outstanding-assuming dilution (1)
|
10,439,161 | 9,408,180 | 9,553,397 | 9,284,488 | ||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Net earnings
|
$ | 3,990,046 | $ | 770,322 | $ | 9,245,262 | $ | 456,716 | ||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Net unrealized gains (losses) on derivative instruments
|
(2,184,088 | ) | 904,655 | (260,238 | ) | 1,355,745 | ||||||||||
|
Net unrealized gains (losses) on available for sale securities
|
82,521 | (1,287,086 | ) | 98,681 | (1,645,741 | ) | ||||||||||
|
Other comprehensive loss
|
(2,101,567 | ) | (382,431 | ) | (161,557 | ) | (289,996 | ) | ||||||||
|
Comprehensive income
|
$ | 1,888,479 | $ | 387,891 | $ | 9,083,705 | $ | 166,720 | ||||||||
|
Class A
Common
Stock
|
Class C
Common
Stock
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Retained
Earnings
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||
|
Balance at December 31, 2010
|
$ | 18,357,890 | $ | 1,932,031 | $ | 19,689,993 | $ | 1,188,246 | $ | 21,907,579 | $ | (3,147,271 | ) | $ | 59,928,468 | |||||||||||||
|
Net earnings
|
- | - | - | - | 456,716 | - | 456,716 | |||||||||||||||||||||
|
Other comprehensive loss
|
- | - | - | (289,996 | ) | - | - | (289,996 | ) | |||||||||||||||||||
|
Grant of stock options
|
- | - | 193,032 | - | - | - | 193,032 | |||||||||||||||||||||
|
Sale of treasury stock
|
- | - | (45,303 | ) | - | - | 255,218 | 209,915 | ||||||||||||||||||||
|
Stock dividends
|
218 | 2 | (29 | ) | - | (191 | ) | - | - | |||||||||||||||||||
|
Conversion Class C to Class A
|
1,370 | (1,371 | ) | 1 | - | - | - | - | ||||||||||||||||||||
|
Balance at September 30, 2011
|
$ | 18,359,478 | $ | 1,930,662 | $ | 19,837,694 | $ | 898,250 | $ | 22,364,104 | $ | (2,892,053 | ) | $ | 60,498,135 | |||||||||||||
|
Balance at December 31, 2011
|
$ | 19,277,596 | $ | 2,027,195 | $ | 19,487,565 | $ | 654,443 | $ | 22,546,623 | $ | (2,762,835 | ) | $ | 61,230,587 | |||||||||||||
|
Net earnings
|
- | - | - | - | 9,245,262 | - | 9,245,262 | |||||||||||||||||||||
|
Other comprehensive loss
|
- | - | - | (161,557 | ) | - | - | (161,557 | ) | |||||||||||||||||||
|
Grant of stock options
|
- | - | 187,510 | - | - | - | 187,510 | |||||||||||||||||||||
|
Sale of treasury stock
|
- | - | (97,983 | ) | - | - | 344,961 | 246,978 | ||||||||||||||||||||
|
Conversion Class C to Class A
|
646 | (645 | ) | (1 | ) | - | - | - | - | |||||||||||||||||||
|
Balance at September 30, 2012
|
$ | 19,278,242 | $ | 2,026,550 | $ | 19,577,091 | $ | 492,886 | $ | 31,791,885 | $ | (2,417,874 | ) | $ | 70,748,780 | |||||||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net cash provided by operating activities
|
$ | 34,508,526 | $ | 18,747,200 | ||||
|
Cash flows from investing activities:
|
||||||||
|
Securities held to maturity:
|
||||||||
|
Purchase-fixed maturity securities
|
(10,022,393 | ) | (46,815,511 | ) | ||||
|
Calls and maturities - fixed maturity securities
|
6,721,257 | 10,003,703 | ||||||
|
Securities available for sale:
|
||||||||
|
Purchase - equity securities
|
(1,077,129 | ) | (4,531,858 | ) | ||||
|
Sales - equity securities
|
2,318,410 | 3,961,997 | ||||||
|
Purchase of short-term investments
|
(11,921,131 | ) | (47,770,901 | ) | ||||
|
Sales of short-term investments
|
10,604,937 | 46,348,579 | ||||||
|
Purchase of restricted assets
|
(511,969 | ) | (214,064 | ) | ||||
|
Changes in assets for perpetual care trusts
|
(196,621 | ) | (198,090 | ) | ||||
|
Amount received for perpetual care trusts
|
107,979 | 72,463 | ||||||
|
Mortgage, policy, and other loans made
|
(87,585,273 | ) | (98,585,760 | ) | ||||
|
Payments received for mortgage, policy and other loans
|
104,728,438 | 78,249,928 | ||||||
|
Purchase of property and equipment
|
(1,880,302 | ) | (474,301 | ) | ||||
|
Disposal of property and equipment
|
14,769 | 2,295,329 | ||||||
|
Purchase of real estate
|
(81,095 | ) | (416,580 | ) | ||||
|
Sale of real estate
|
401,443 | 4,255,993 | ||||||
|
Cash received for reinsurance with North America Life
|
- | 12,990,444 | ||||||
|
Cash paid for purchase of subsidiaries, net of cash received
|
(180,591 | ) | - | |||||
|
Net cash provided by (used in) investing activities
|
11,440,729 | (40,828,629 | ) | |||||
|
Cash flows from financing activities:
|
||||||||
|
Annuity contract receipts
|
6,713,474 | 6,096,392 | ||||||
|
Annuity contract withdrawals
|
(10,257,481 | ) | (10,603,426 | ) | ||||
|
Repayment of bank loans on notes and contracts
|
(1,069,127 | ) | (1,580,448 | ) | ||||
|
Proceeds from borrowing on bank loans
|
152,460 | 3,615,085 | ||||||
|
Change in line of credit borrowings
|
(1,400,000 | ) | 8,000,000 | |||||
|
Net cash provided by (used in) financing activities
|
(5,860,674 | ) | 5,527,603 | |||||
|
Net change in cash and cash equivalents
|
40,088,581 | (16,553,826 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
17,083,604 | 39,556,503 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 57,172,185 | $ | 23,002,677 | ||||
|
Non Cash Investing and Financing Activities
|
||||||||
|
Mortgage loans foreclosed into real estate
|
$ | 15,200,527 | $ | 7,680,063 | ||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
|
September 30, 2012:
|
||||||||||||||||
|
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
|
Bonds:
|
||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government agencies
|
$ | 2,607,083 | $ | 548,554 | $ | - | $ | 3,155,637 | ||||||||
|
Obligations of states and political subdivisions
|
2,040,113 | 267,896 | (6,119 | ) | 2,301,890 | |||||||||||
|
Corporate securities including public utilities
|
119,561,259 | 16,644,289 | (648,386 | ) | 135,557,162 | |||||||||||
|
Mortgage-backed securities
|
5,298,258 | 344,811 | (111,241 | ) | 5,531,828 | |||||||||||
|
Redeemable preferred stock
|
1,510,878 | 79,742 | (2,000 | ) | 1,588,620 | |||||||||||
|
Total fixed maturity securities held to maturity
|
$ | 131,017,591 | $ | 17,885,292 | $ | (767,746 | ) | $ | 148,135,137 | |||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
|
September 30, 2012:
|
||||||||||||||||
|
Equity securities available for sale at estimated fair value:
|
||||||||||||||||
|
Non-redeemable preferred stock
|
$ | 20,281 | $ | 394 | $ | (1,100 | ) | $ | 19,575 | |||||||
|
Common stock:
|
||||||||||||||||
|
Industrial, miscellaneous and all other
|
6,295,937 | 339,392 | (1,250,016 | ) | 5,385,313 | |||||||||||
|
Total equity securities available for sale at estimated fair value
|
$ | 6,316,218 | $ | 339,786 | $ | (1,251,116 | ) | $ | 5,404,888 | |||||||
|
Mortgage loans on real estate and construction loans held for investment at amortized cost:
|
||||||||||||||||
|
Residential
|
$ | 50,133,436 | ||||||||||||||
|
Residential construction
|
5,589,673 | |||||||||||||||
|
Commercial
|
32,408,903 | |||||||||||||||
|
Less: Allowance for loan losses
|
(4,263,375 | ) | ||||||||||||||
|
Total mortgage loans on real estate and construction loans held for investment
|
$ | 83,868,637 | ||||||||||||||
|
Real estate held for investment - net of depreciation
|
$ | 3,596,336 | ||||||||||||||
|
Other real estate owned held for investment - net of depreciation
|
59,562,388 | |||||||||||||||
|
Other real estate owned held for sale
|
5,998,740 | |||||||||||||||
|
Total real estate
|
$ | 69,157,464 | ||||||||||||||
|
Policy and other loans at amortized cost - net of allowance for doubtful accounts
|
$ | 18,443,304 | ||||||||||||||
|
Short-term investments at amortized cost
|
$ | 8,248,217 | ||||||||||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
|
December 31, 2011:
|
||||||||||||||||
|
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
|
Bonds:
|
||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government agencies
|
$ | 2,820,159 | $ | 551,740 | $ | - | $ | 3,371,899 | ||||||||
|
Obligations of states and political subdivisions
|
3,024,425 | 309,986 | (13,156 | ) | 3,321,255 | |||||||||||
|
Corporate securities including public utilities
|
113,648,447 | 10,075,071 | (2,268,146 | ) | 121,455,372 | |||||||||||
|
Mortgage-backed securities
|
6,575,178 | 354,286 | (356,900 | ) | 6,572,564 | |||||||||||
|
Redeemable preferred stock
|
1,510,878 | 72,639 | (129,200 | ) | 1,454,317 | |||||||||||
|
Total fixed maturity securities held to maturity
|
$ | 127,579,087 | $ | 11,363,722 | $ | (2,767,402 | ) | $ | 136,175,407 | |||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
|
December 31, 2011:
|
||||||||||||||||
|
Equity securities available for sale at estimated fair value:
|
||||||||||||||||
|
Non-redeemable preferred stock
|
$ | 20,281 | $ | - | $ | (1,843 | ) | $ | 18,438 | |||||||
|
Common stock:
|
||||||||||||||||
|
Industrial, miscellaneous and all other
|
7,250,991 | 363,387 | (1,333,424 | ) | 6,280,954 | |||||||||||
|
Total equity securities available for sale at estimated fair value
|
$ | 7,271,272 | $ | 363,387 | $ | (1,335,267 | ) | $ | 6,299,392 | |||||||
|
Mortgage loans on real estate and construction loans held for investment at amortized cost:
|
||||||||||||||||
|
Residential
|
$ | 54,344,327 | ||||||||||||||
|
Residential construction
|
17,259,666 | |||||||||||||||
|
Commercial
|
48,433,147 | |||||||||||||||
|
Less: Allowance for loan losses
|
(4,881,173 | ) | ||||||||||||||
|
Total mortgage loans on real estate and construction loans held for investment
|
$ | 115,155,967 | ||||||||||||||
|
Real estate held for investment - net of depreciation
|
$ | 3,786,780 | ||||||||||||||
|
Other real estate owned held for investment - net of depreciation
|
46,398,095 | |||||||||||||||
|
Other real estate owned held for sale
|
5,793,900 | |||||||||||||||
|
Total real estate
|
$ | 55,978,775 | ||||||||||||||
|
Policy and other loans at amortized cost - net of allowance for doubtful accounts
|
$ | 18,463,277 | ||||||||||||||
|
Short-term investments at amortized cost
|
$ | 6,932,023 | ||||||||||||||
|
Unrealized Losses
for Less than
Twelve Months
|
No. of
Investment
Positions
|
Unrealized Losses
for More than
Twelve Months
|
No. of
Investment
Positions
|
Total
Unrealized
Loss
|
||||||||||||||||
|
At September 30, 2012
|
||||||||||||||||||||
|
Obligations of states and political subdivisions
|
$ | - | - | $ | 6,119 | 2 | $ | 6,119 | ||||||||||||
|
Corporate securities including public utilities
|
129,509 | 23 | 518,877 | 11 | 648,386 | |||||||||||||||
|
Mortgage-backed securities
|
- | - | 111,241 | 4 | 111,241 | |||||||||||||||
|
Redeemable preferred stock
|
- | - | 2,000 | 1 | 2,000 | |||||||||||||||
|
Total unrealized losses
|
$ | 129,509 | 23 | $ | 638,237 | 18 | $ | 767,746 | ||||||||||||
|
Fair Value
|
$ | 4,701,177 | $ | 7,091,113 | $ | 11,792,290 | ||||||||||||||
|
At December 31, 2011
|
||||||||||||||||||||
|
Obligations of states and political subdivisions
|
$ | - | - | $ | 13,156 | 2 | $ | 13,156 | ||||||||||||
|
Corporate securities including public utilities
|
1,544,224 | 47 | 723,922 | 12 | 2,268,146 | |||||||||||||||
|
Mortgage-backed securities
|
161,300 | 3 | 195,600 | 1 | 356,900 | |||||||||||||||
|
Redeemable preferred stock
|
800 | 1 | 128,400 | 1 | 129,200 | |||||||||||||||
|
Total unrealized losses
|
$ | 1,706,324 | 51 | $ | 1,061,078 | 16 | $ | 2,767,402 | ||||||||||||
|
Fair Value
|
$ | 24,249,533 | $ | 3,762,892 | $ | 28,012,425 | ||||||||||||||
|
Unrealized Losses
for Less than
Twelve Months
|
No. of
Investment
Positions
|
Unrealized Losses
for More than
Twelve Months
|
No. of
Investment
Positions
|
Total
Unrealized
Losses
|
||||||||||||||||
|
At September 30, 2012
|
||||||||||||||||||||
|
Non-redeemable preferred stock
|
$ | - | - | $ | 1,100 | 1 | $ | 1,100 | ||||||||||||
|
Industrial, miscellaneous and all other
|
148,049 | 36 | 1,101,967 | 50 | 1,250,016 | |||||||||||||||
|
Total unrealized losses
|
$ | 148,049 | 36 | $ | 1,103,067 | 51 | $ | 1,251,116 | ||||||||||||
|
Fair Value
|
$ | 1,390,452 | $ | 1,638,714 | $ | 3,029,166 | ||||||||||||||
|
At December 31, 2011
|
||||||||||||||||||||
|
Non-redeemable preferred stock
|
$ | - | - | $ | 1,843 | 2 | $ | 1,843 | ||||||||||||
|
Industrial, miscellaneous and all other
|
955,400 | 79 | 378,024 | 14 | 1,333,424 | |||||||||||||||
|
Total unrealized losses
|
$ | 955,400 | 79 | $ | 379,867 | 16 | $ | 1,335,267 | ||||||||||||
|
Fair Value
|
$ | 2,857,082 | $ | 560,529 | $ | 3,417,611 | ||||||||||||||
|
Amortized
Cost
|
Estimated Fair
Value
|
|||||||
|
Held to Maturity:
|
||||||||
|
Due in 2012
|
$ | 300,706 | $ | 301,899 | ||||
|
Due in 2013 through 2016
|
17,444,315 | 19,009,264 | ||||||
|
Due in 2017 through 2021
|
50,211,439 | 56,777,245 | ||||||
|
Due after 2021
|
56,251,995 | 64,926,282 | ||||||
|
Mortgage-backed securities
|
5,298,258 | 5,531,828 | ||||||
|
Redeemable preferred stock
|
1,510,878 | 1,588,620 | ||||||
|
Total held to maturity
|
$ | 131,017,591 | $ | 148,135,138 | ||||
|
Amortized
Cost
|
Estimated Fair
Value
|
|||||||
|
Available for Sale:
|
||||||||
|
Due in 2012 through 2015
|
$ | - | $ | - | ||||
|
Due in 2013 through 2016
|
- | - | ||||||
|
Due in 2017 through 2021
|
- | - | ||||||
|
Due after 2021
|
- | - | ||||||
|
Non-redeemable preferred stock
|
20,281 | 19,575 | ||||||
|
Common stock
|
6,295,937 | 5,385,313 | ||||||
|
Total available for sale
|
$ | 6,316,218 | $ | 5,404,888 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Fixed maturity securities held to maturity:
|
||||||||||||||||
|
Gross realized gains
|
$ | 266,801 | $ | 80,069 | $ | 404,056 | $ | 400,026 | ||||||||
|
Gross realized losses
|
(1,292 | ) | (11,086 | ) | (1,626 | ) | (142,907 | ) | ||||||||
|
Other than temporary impairments
|
(45,000 | ) | (30,000 | ) | (135,000 | ) | (95,129 | ) | ||||||||
|
Securities available for sale:
|
||||||||||||||||
|
Gross realized gains
|
139,352 | 48,680 | 291,932 | 503,804 | ||||||||||||
|
Gross realized losses
|
- | (30 | ) | (5,705 | ) | (34,834 | ) | |||||||||
|
Other than temporary impairments
|
- | - | - | - | ||||||||||||
|
Other assets:
|
||||||||||||||||
|
Gross realized gains
|
27,244 | 146,253 | 114,114 | 1,182,905 | ||||||||||||
|
Gross realized losses
|
(209,484 | ) | (37,406 | ) | (222,163 | ) | (79,858 | ) | ||||||||
|
Other than temporary impairments
|
(395,315 | ) | - | (395,315 | ) | - | ||||||||||
|
Total
|
$ | (217,694 | ) | $ | 196,480 | $ | 50,292 | $ | 1,734,007 | |||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Fixed maturity securities
|
$ | 1,949,666 | $ | 2,033,778 | $ | 5,803,282 | $ | 5,773,035 | ||||||||
|
Equity securities
|
65,839 | 70,589 | 197,563 | 197,480 | ||||||||||||
|
Mortgage loans on real estate
|
1,566,734 | 1,839,705 | 5,700,159 | 4,881,213 | ||||||||||||
|
Real estate
|
1,058,147 | 787,465 | 3,018,346 | 1,496,912 | ||||||||||||
|
Policy and other loans
|
192,198 | 195,843 | 610,472 | 619,972 | ||||||||||||
|
Short-term investments, principally gains on sale of mortgage loans and other
|
2,172,955 | 1,509,731 | 6,216,686 | 4,423,576 | ||||||||||||
|
Gross investment income
|
7,005,539 | 6,437,111 | 21,546,508 | 17,392,188 | ||||||||||||
|
Investment expenses
|
(1,272,967 | ) | (1,329,521 | ) | (3,621,990 | ) | (3,296,792 | ) | ||||||||
|
Net investment income
|
$ | 5,732,572 | $ | 5,107,590 | $ | 17,924,518 | $ | 14,095,396 | ||||||||
|
Allowance for Credit Losses and Recorded Investment in Mortgage Loans
|
||||||||||||||||
|
Commercial
|
Residential
|
Residential Construction
|
Total
|
|||||||||||||
|
September 30, 2012
|
||||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||
|
Beginning balance - January 1, 2012
|
$ | - | $ | 4,338,805 | $ | 542,368 | $ | 4,881,173 | ||||||||
|
Charge-offs
|
- | (364,127 | ) | (490,886 | ) | (855,013 | ) | |||||||||
|
Provision
|
- | 237,215 | - | 237,215 | ||||||||||||
|
Ending balance -September 30, 2012
|
$ | - | $ | 4,211,893 | $ | 51,482 | $ | 4,263,375 | ||||||||
|
Ending balance: individually evaluated for impairment
|
$ | - | $ | 866,394 | $ | 23,557 | $ | 889,951 | ||||||||
|
Ending balance: collectively evaluated for impairment
|
$ | - | $ | 3,345,499 | $ | 27,925 | $ | 3,373,424 | ||||||||
|
Ending balance: loans acquired with deteriorated credit quality
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Mortgage loans:
|
||||||||||||||||
|
Ending balance
|
$ | 32,408,903 | $ | 50,133,436 | $ | 5,589,673 | $ | 88,132,012 | ||||||||
|
Ending balance: individually evaluated for impairment
|
$ | 761,652 | $ | 5,329,240 | $ | 1,559,358 | $ | 7,650,250 | ||||||||
|
Ending balance: collectively evaluated for impairment
|
$ | 31,647,251 | $ | 44,804,196 | $ | 4,030,315 | $ | 80,481,762 | ||||||||
|
Ending balance: loans acquired with deteriorated credit quality
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
December 31, 2011
|
||||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||
|
Beginning balance - January 1, 2011
|
$ | - | $ | 6,212,072 | $ | 858,370 | $ | 7,070,442 | ||||||||
|
Charge-offs
|
- | (2,994,715 | ) | (430,274 | ) | (3,424,989 | ) | |||||||||
|
Provision
|
- | 1,121,448 | 114,272 | 1,235,720 | ||||||||||||
|
Ending balance - December 31, 2011
|
$ | - | $ | 4,338,805 | $ | 542,368 | $ | 4,881,173 | ||||||||
|
Ending balance: individually evaluated for impairment
|
$ | - | $ | 738,975 | $ | 250,524 | $ | 989,499 | ||||||||
|
Ending balance: collectively evaluated for impairment
|
$ | - | $ | 3,599,830 | $ | 291,844 | $ | 3,891,674 | ||||||||
|
Ending balance: loans acquired with deteriorated credit quality
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Mortgage loans:
|
||||||||||||||||
|
Ending balance
|
$ | 48,433,147 | $ | 54,344,327 | $ | 17,259,666 | $ | 120,037,140 | ||||||||
|
Age Analysis of Past Due Mortgage Loans
|
||||||||||||||||||||||||||||||||||||
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Greater Than
90 Days 1)
|
In Foreclosure 1)
|
Total
Past Due
|
Current
|
Total
Mortgage Loans
|
Allowance for
Loan Losses
|
Net Mortgage
Loans
|
||||||||||||||||||||||||||||
|
September 30, 2012
|
||||||||||||||||||||||||||||||||||||
|
Commercial
|
$ | - | $ | - | $ | 125,554 | $ | 761,652 | $ | 887,206 | $ | 31,521,697 | $ | 32,408,903 | $ | - | $ | 32,408,903 | ||||||||||||||||||
|
Residential
|
1,773,999 | 2,354,104 | 3,978,403 | 5,329,240 | 13,435,746 | 36,697,690 | 50,133,436 | (4,211,893 | ) | 45,921,543 | ||||||||||||||||||||||||||
|
Residential
Construction
|
- | - | 974,758 | 1,559,358 | 2,534,116 | 3,055,557 | 5,589,673 | (51,482 | ) | 5,538,191 | ||||||||||||||||||||||||||
|
Total
|
$ | 1,773,999 | $ | 2,354,104 | $ | 5,078,715 | $ | 7,650,250 | $ | 16,857,068 | $ | 71,274,944 | $ | 88,132,012 | $ | (4,263,375 | ) | $ | 83,868,637 | |||||||||||||||||
|
December 31, 2011
|
||||||||||||||||||||||||||||||||||||
|
Commercial
|
$ | - | $ | - | $ | 1,053,500 | $ | 2,758,235 | $ | 3,811,735 | $ | 44,621,412 | $ | 48,433,147 | $ | - | $ | 48,433,147 | ||||||||||||||||||
|
Residential
|
2,478,084 | 2,058,261 | 5,500,340 | 4,611,995 | 14,648,680 | 39,695,647 | 54,344,327 | (4,338,805 | ) | 50,005,522 | ||||||||||||||||||||||||||
|
Residential
Construction
|
859,651 | 682,532 | 309,651 | |||||||||||||||||||||||||||||||||