XML 24 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments
12 Months Ended
Dec. 31, 2017
Investments [Abstract]  
Investments

2.     INVESTMENTS



NET INVESTMENT INCOME 



A summary of net investment income for the years ended December 31, 2017 and 2016 is as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 



 

2017

 

2016

AFS, fixed maturity securities

 

$

2,500,136 

 

$

2,050,205 

Investment property

 

 

449,990 

 

 

348,393 

AFS, equity securities

 

 

434,950 

 

 

372,151 

Cash and short-term investments

 

 

42,426 

 

 

17,189 

Investment revenue

 

 

3,427,502 

 

 

2,787,938 

Less investment expenses

 

 

(795,004)

 

 

(820,000)

Net investment income

 

$

2,632,498 

 

$

1,967,938 



INVESTMENT RELATED GAINS (LOSSES)



The following is a summary of the proceeds from sales, maturities, and calls of AFS securities and the related gross realized gains and losses, excluding OTTI, for the years ended December 31, 2017 and 2016.









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Net realized



 

Proceeds

 

Gains

 

Losses

 

gain

2017

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

7,431,133 

 

$

29,436 

 

$

(21)

 

$

29,415 

Common stocks

 

 

5,481,197 

 

 

1,025,909 

 

 

(2,753)

 

 

1,023,156 

Preferred stocks

 

 

260,119 

 

 

12,006 

 

 

 —

 

 

12,006 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

11,437,484 

 

$

216,803 

 

$

(3,737)

 

$

213,066 

Common stocks

 

 

4,708,756 

 

 

73,186 

 

 

(26,287)

 

 

46,899 

Preferred stocks

 

 

98,998 

 

 

 —

 

 

(10,042)

 

 

(10,042)



The amortized cost and estimated fair value of fixed income AFS securities at December 31, 2017,  are shown by contractual maturity below.







 

 

 

 

 

 



 

 

 

 

 

 



 

Amortized Cost

 

Fair Value

Due in one year or less

 

$

1,500,544 

 

$

1,499,050 

Due after one year through five years

 

 

22,428,557 

 

 

22,911,341 

Due after five years through 10 years

 

 

11,892,260 

 

 

12,405,986 

Due after 10 years

 

 

20,367,545 

 

 

21,270,034 

Asset and mortgage backed securities without a specific due date

 

 

31,584,141 

 

 

31,518,662 

Total fixed maturity securities

 

$

87,773,047 

 

$

89,605,073 



In addition, the following table is a schedule of amortized costs and estimated fair values of investments in fixed maturity and equity securities as of December 31, 2017 and 2016:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Cost or

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2017

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

$

1,346,712 

 

$

1,333,725 

 

$

 —

 

$

(12,987)

MBS/ABS/CMBS

 

 

31,584,141 

 

 

31,518,662 

 

 

158,944 

 

 

(224,423)

Corporate

 

 

31,038,526 

 

 

31,989,174 

 

 

1,001,906 

 

 

(51,258)

Municipal

 

 

23,803,668 

 

 

24,763,512 

 

 

976,872 

 

 

(17,028)

Total fixed maturity securities

 

 

87,773,047 

 

 

89,605,073 

 

 

2,137,722 

 

 

(305,696)

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Common stocks

 

 

7,631,180 

 

 

8,534,109 

 

 

920,629 

 

 

(17,700)

Preferred stocks

 

 

3,783,311 

 

 

3,867,429 

 

 

132,054 

 

 

(47,936)

Total equity securities

 

 

11,414,491 

 

 

12,401,538 

 

 

1,052,683 

 

 

(65,636)

Total AFS securities

 

$

99,187,538 

 

$

102,006,611 

 

$

3,190,405 

 

$

(371,332)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Cost or

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2016

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury

 

$

1,244,542 

 

$

1,241,125 

 

$

2,527 

 

$

(5,944)

MBS/ABS/CMBS

 

 

19,751,138 

 

 

19,677,200 

 

 

183,175 

 

 

(257,113)

Corporate

 

 

27,593,568 

 

 

28,344,907 

 

 

842,782 

 

 

(91,443)

Municipal

 

 

14,339,843 

 

 

14,870,791 

 

 

665,790 

 

 

(134,842)

Total fixed maturity securities

 

 

62,929,091 

 

 

64,134,023 

 

 

1,694,274 

 

 

(489,342)

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Common stocks

 

 

6,311,708 

 

 

6,982,547 

 

 

704,768 

 

 

(33,929)

Preferred stocks

 

 

2,925,434 

 

 

2,798,413 

 

 

5,425 

 

 

(132,446)

Total equity securities

 

 

9,237,142 

 

 

9,780,960 

 

 

710,193 

 

 

(166,375)

Total AFS securities

 

$

72,166,233 

 

$

73,914,983 

 

$

2,404,467 

 

$

(655,717)



MORTGAGE-BACKED, COMMERCIAL MORTGAGE-BACKED AND ASSET-BACKED SECURITIES



All of the Company’s collateralized securities carry an average credit rating of AA+ by one or more major rating agency and continue to pay according to contractual terms. Included within MBS/ABS/CMBS are residential mortgage backed securities with fair values of $13,517,725 and $10,288,405 and commercial mortgage backed securities of $8,469,852 and $7,600,109 at December 31, 2017 and 2016, respectively. 





UNREALIZED LOSSES ON AFS SECURITIES



The following table is also used as part of the impairment analysis and displays the total value of securities that were in an unrealized loss position as of December 31, 2017 and 2016. The table segregates the securities based on type, noting the fair value, cost (or amortized cost), and unrealized loss on each category of investment as well as in total. The table further classifies the securities based on the length of time they have been in an unrealized loss position.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2017

 

December 31, 2016



 

 

 

 

12 Mos

 

 

 

 

 

 

 

12 Mos

 

 

 



 

< 12 Mos.

 

& Greater

 

Total

 

< 12 Mos.

 

& Greater

 

Total

U.S. Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

$

1,038,297 

 

$

295,428 

 

$

1,333,725 

 

$

993,576 

 

$

 —

 

$

993,576 

Cost or Amortized cost

 

 

1,046,508 

 

 

300,204 

 

 

1,346,712 

 

 

999,520 

 

 

 —

 

 

999,520 

Unrealized Loss

 

 

(8,211)

 

 

(4,776)

 

 

(12,987)

 

 

(5,944)

 

 

 —

 

 

(5,944)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MBS/ABS/CMBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

9,754,119 

 

 

7,445,071 

 

 

17,199,190 

 

 

10,712,987 

 

 

322,641 

 

 

11,035,628 

Cost or Amortized cost

 

 

9,778,528 

 

 

7,645,085 

 

 

17,423,613 

 

 

10,968,840 

 

 

323,901 

 

 

11,292,741 

Unrealized Loss

 

 

(24,409)

 

 

(200,014)

 

 

(224,423)

 

 

(255,853)

 

 

(1,260)

 

 

(257,113)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

5,583,942 

 

 

2,023,856 

 

 

7,607,798 

 

 

5,476,442 

 

 

984,115 

 

 

6,460,557 

Cost or Amortized cost

 

 

5,610,093 

 

 

2,048,963 

 

 

7,659,056 

 

 

5,552,624 

 

 

999,376 

 

 

6,552,000 

Unrealized Loss

 

 

(26,151)

 

 

(25,107)

 

 

(51,258)

 

 

(76,182)

 

 

(15,261)

 

 

(91,443)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

478,019 

 

 

1,171,520 

 

 

1,649,539 

 

 

2,995,362 

 

 

 —

 

 

2,995,362 

Cost or Amortized cost

 

 

479,904 

 

 

1,186,663 

 

 

1,666,567 

 

 

3,130,204 

 

 

 —

 

 

3,130,204 

Unrealized Loss

 

 

(1,885)

 

 

(15,143)

 

 

(17,028)

 

 

(134,842)

 

 

 —

 

 

(134,842)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal, fixed income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

16,854,377 

 

 

10,935,875 

 

 

27,790,252 

 

 

20,178,367 

 

 

1,306,756 

 

 

21,485,123 

Cost or Amortized cost

 

 

16,915,033 

 

 

11,180,915 

 

 

28,095,948 

 

 

20,651,188 

 

 

1,323,277 

 

 

21,974,465 

Unrealized Loss

 

 

(60,656)

 

 

(245,040)

 

 

(305,696)

 

 

(472,821)

 

 

(16,521)

 

 

(489,342)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

637,100 

 

 

 —

 

 

637,100 

 

 

 —

 

 

445,872 

 

 

445,872 

Cost or Amortized cost

 

 

654,800 

 

 

 —

 

 

654,800 

 

 

 —

 

 

479,801 

 

 

479,801 

Unrealized Loss

 

 

(17,700)

 

 

 —

 

 

(17,700)

 

 

 —

 

 

(33,929)

 

 

(33,929)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

842,530 

 

 

520,710 

 

 

1,363,240 

 

 

2,328,345 

 

 

 —

 

 

2,328,345 

Cost or Amortized cost

 

 

870,755 

 

 

540,421 

 

 

1,411,176 

 

 

2,460,791 

 

 

 —

 

 

2,460,791 

Unrealized Loss

 

 

(28,225)

 

 

(19,711)

 

 

(47,936)

 

 

(132,446)

 

 

 —

 

 

(132,446)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

18,334,007 

 

 

11,456,585 

 

 

29,790,592 

 

 

22,506,712 

 

 

1,752,628 

 

 

24,259,340 

Cost or amortized cost

 

 

18,440,588 

 

 

11,721,336 

 

 

30,161,924 

 

 

23,111,979 

 

 

1,803,078 

 

 

24,915,057 

Unrealized Loss

 

$

(106,581)

 

$

(264,751)

 

$

(371,332)

 

$

(605,267)

 

$

(50,450)

 

$

(655,717)



As of December 31, 2017, the Company held 13 equity securities that were in unrealized loss positions. Of the 13 securities, 5 have been in an unrealized loss position for 12 consecutive months or longer and represent $19,711 in unrealized losses. As of December 31, 2016, the Company held 21 equity securities that were in unrealized loss positions. Of these 21 securities, 2 were in an unrealized loss position for 12 consecutive months or longer and represented $33,929 in unrealized losses.

The fixed income portfolio contained 64 securities in an unrealized loss position as of December 31, 2017. Of these 64 securities, 29 have been in an unrealized loss position for 12 consecutive months or longer and represent $245,040 in unrealized losses. All fixed income securities in the investment portfolio continue to pay the expected coupon payments under the contractual terms of the securities. Credit-related impairments on fixed income securities that we do not plan to sell, and for which we are not more likely than not to be required to sell, are recognized in net earnings. Any non-credit related impairment is recognized in comprehensive earnings. Based on management’s analysis, the fixed income portfolio is of a high credit quality and it is believed it will recover the amortized cost basis of the fixed income securities. Management monitors the credit quality of the fixed income investments to assess if it is probable that the Company will receive its contractual or estimated cash flows in the form of principal and interest.



For the year ended Decemeber 31, 2017, the Company recognized in net earnings $57,316 of OTTI losses on an ETF included in common stock that was impaired during the second quarter of 2017 and subsequently sold during in the third quarter of 2017. During 2016, the Company recognized $205,834 of OTTI on one common stock security and $6,897 of OTTI on one fixed income security. For all fixed income securities at a loss at December 31, 2017, management believes it is probable that the Company will receive all contractual payments in the form of principal and interest. In addition, the Company is not required to, nor does it intend to sell these investments prior to recovering the entire amortized cost basis of each security, which may be maturity. Management does not consider these investments to be other-than-temporarily impaired at December 31, 2017.  Based on management’s analysis, it was concluded that the securities in an unrealized loss position were not other-than-temporarily impaired at December 31, 2017, and 2016.  



As required by law, certain fixed maturity investments amounting to $3,962,291 and $2,958,297 at December 31, 2017 and 2016, respectively, were on deposit with either regulatory authorities or banks. In addition, $923,766 and $1,808,523 was pledged as of December 31, 2017 and 2016, respectively, as part of a capital lease arrangement.



PROPERTY HELD FOR INVESTMENT



In 2017, investment property comprised of 54 apartment rental units located in Rock Island, Moline, and Silvis, Illinois. Property held for investment is net of accumulated depreciation of $127,161 and $50,948 as of December 31, 2017, and 2016, respectively. Related depreciation expense was $76,213 and $47,793 for the years ended December 31, 2017, and 2016, respectively.