XML 23 R9.htm IDEA: XBRL DOCUMENT v3.19.1
Investments
12 Months Ended
Dec. 31, 2018
Investments [Abstract]  
Investments

2.     INVESTMENTS



NET INVESTMENT INCOME 



A summary of net investment income for the years ended December 31, 2018 and 2017 is as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 



 

2018

 

2017

AFS, fixed maturity securities

 

$

2,943,083 

 

$

2,500,136 

Investment property

 

 

555,350 

 

 

449,990 

AFS, equity securities

 

 

266,531 

 

 

434,950 

Cash and short-term investments

 

 

25,303 

 

 

42,426 

Investment revenue

 

 

3,790,266 

 

 

3,427,502 

Less investment expenses

 

 

(900,000)

 

 

(795,004)

Net investment income

 

$

2,890,266 

 

$

2,632,498 



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, 2018 and 2017.









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Net realized



 

Proceeds

 

Gains

 

Losses

 

gain

2018

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

16,966,599 

 

$

122,900 

 

$

(78,194)

 

$

44,706 

Common stocks

 

 

11,843,798 

 

 

1,290,148 

 

 

(363,094)

 

 

927,054 

Preferred stocks

 

 

3,927,722 

 

 

86,862 

 

 

(82,629)

 

 

4,233 

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 



The amortized cost and estimated fair value of fixed income AFS securities at December 31, 2018, are shown by contractual maturity below.







 

 

 

 

 

 



 

 

 

 

 

 



 

Amortized Cost

 

Fair Value

Due in one year or less

 

$

2,242,382 

 

$

2,234,271 

Due after one year through five years

 

 

23,154,845 

 

 

23,169,046 

Due after five years through 10 years

 

 

13,837,642 

 

 

13,902,040 

Due after 10 years

 

 

15,645,904 

 

 

15,876,778 

Asset and mortgage backed securities without a specific due date

 

 

34,372,133 

 

 

33,799,024 

Total fixed maturity securities

 

$

89,252,906 

 

$

88,981,159 



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, 2018 and 2017







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Cost or

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2018

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,348,575 

 

$

1,328,925 

 

$

 —

 

$

(19,650)

MBS/ABS/CMBS

 

 

34,372,133 

 

 

33,799,024 

 

 

33,955 

 

 

(607,064)

Corporate

 

 

37,383,903 

 

 

37,366,690 

 

 

376,029 

 

 

(393,242)

Municipal

 

 

16,148,295 

 

 

16,486,520 

 

 

398,569 

 

 

(60,344)

Total fixed maturity securities

 

 

89,252,906 

 

 

88,981,159 

 

 

808,553 

 

 

(1,080,300)

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Common stocks

 

 

13,572,713 

 

 

11,843,223 

 

 

406,812 

 

 

(2,136,302)

Total equity securities

 

 

13,572,713 

 

 

11,843,223 

 

 

406,812 

 

 

(2,136,302)

Total AFS securities

 

$

102,825,619 

 

$

100,824,382 

 

$

1,215,365 

 

$

(3,216,602)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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)



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 $13,696,585 and $13,517,725 and commercial mortgage backed securities of $10,126,352 and $8,469,852 at December 31, 2018 and 2017, 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, 2018 and 2017. 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, 2018

 

December 31, 2017



 

 

 

 

12 Months

 

 

 

 

 

 

 

12 Months

 

 

 



 

< 12 Months

 

& Greater

 

Total

 

< 12 Months

 

& Greater

 

Total

U.S. Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

$

 —

 

$

1,328,925 

 

$

1,328,925 

 

$

1,038,297 

 

$

295,428 

 

$

1,333,725 

Cost or amortized cost

 

 

 —

 

 

1,348,575 

 

 

1,348,575 

 

 

1,046,508 

 

 

300,204 

 

 

1,346,712 

Unrealized loss

 

 

 —

 

 

(19,650)

 

 

(19,650)

 

 

(8,211)

 

 

(4,776)

 

 

(12,987)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MBS/ABS/CMBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

16,890,857 

 

 

11,956,493 

 

 

28,847,350 

 

 

9,754,119 

 

 

7,445,071 

 

 

17,199,190 

Cost or amortized cost

 

 

17,039,357 

 

 

12,415,057 

 

 

29,454,414 

 

 

9,778,528 

 

 

7,645,085 

 

 

17,423,613 

Unrealized loss

 

 

(148,500)

 

 

(458,564)

 

 

(607,064)

 

 

(24,409)

 

 

(200,014)

 

 

(224,423)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

14,304,322 

 

 

5,745,289 

 

 

20,049,611 

 

 

5,583,942 

 

 

2,023,856 

 

 

7,607,798 

Cost or amortized cost

 

 

14,550,153 

 

 

5,892,700 

 

 

20,442,853 

 

 

5,610,093 

 

 

2,048,963 

 

 

7,659,056 

Unrealized loss

 

 

(245,831)

 

 

(147,411)

 

 

(393,242)

 

 

(26,151)

 

 

(25,107)

 

 

(51,258)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

3,069,720 

 

 

838,980 

 

 

3,908,700 

 

 

478,019 

 

 

1,171,520 

 

 

1,649,539 

Cost or amortized cost

 

 

3,100,036 

 

 

869,008 

 

 

3,969,044 

 

 

479,904 

 

 

1,186,663 

 

 

1,666,567 

Unrealized loss

 

 

(30,316)

 

 

(30,028)

 

 

(60,344)

 

 

(1,885)

 

 

(15,143)

 

 

(17,028)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal, fixed income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

34,264,899 

 

 

19,869,687 

 

 

54,134,586 

 

 

16,854,377 

 

 

10,935,875 

 

 

27,790,252 

Cost or amortized cost

 

 

34,689,546 

 

 

20,525,340 

 

 

55,214,886 

 

 

16,915,033 

 

 

11,180,915 

 

 

28,095,948 

Unrealized loss

 

 

(424,647)

 

 

(655,653)

 

 

(1,080,300)

 

 

(60,656)

 

 

(245,040)

 

 

(305,696)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

8,187,764 

 

 

 

 

 

8,187,764 

 

 

637,100 

 

 

 —

 

 

637,100 

Cost or amortized cost

 

 

10,324,066 

 

 

 —

 

 

10,324,066 

 

 

654,800 

 

 

 —

 

 

654,800 

Unrealized loss

 

 

(2,136,302)

 

 

 —

 

 

(2,136,302)

 

 

(17,700)

 

 

 —

 

 

(17,700)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

 —

 

 

 —

 

 

 —

 

 

842,530 

 

 

520,710 

 

 

1,363,240 

Cost or amortized cost

 

 

 —

 

 

 —

 

 

 —

 

 

870,755 

 

 

540,421 

 

 

1,411,176 

Unrealized loss

 

 

 —

 

 

 —

 

 

 —

 

 

(28,225)

 

 

(19,711)

 

 

(47,936)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

42,452,663 

 

 

19,869,687 

 

 

62,322,350 

 

 

18,334,007 

 

 

11,456,585 

 

 

29,790,592 

Cost or amortized cost

 

 

45,013,612 

 

 

20,525,340 

 

 

65,538,952 

 

 

18,440,588 

 

 

11,721,336 

 

 

30,161,924 

Unrealized loss

 

$

(2,560,949)

 

$

(655,653)

 

$

(3,216,602)

 

$

(106,581)

 

$

(264,751)

 

$

(371,332)



As of December 31, 2018, the Company held 200 equity securities that were in unrealized loss positions. Of the 200 securities, none have been in an unrealized loss position for 12 consecutive months or longer. As of December 31, 2017, the Company held 13 equity securities that were in unrealized loss positions. Of these 13 securities, five were in an unrealized loss position for 12 consecutive months or longer and represented $19,711 in unrealized losses.

The fixed income portfolio contained 131 securities in an unrealized loss position as of December 31, 2018. Of these 131 securities, 51 have been in an unrealized loss position for 12 consecutive months or longer and represent $655,653 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 December 31, 2018, the Company recognized in net earnings $16,178 of OTTI losses on three common stock securities that were impaired during the fourth quarter of 2018. During 2017, the Company recognized $57,316 of OTTI on an ETF included in common stock that was impaired during the second quarter of 2017 and subsequently sold during the third quarter of 2017. For all fixed income securities at a loss at December 31, 2018, 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, 2018. Based on management’s analysis, it was concluded that the fixed income securities in an unrealized loss position were not other-than-temporarily impaired at December 31, 2018, and 2017.



As required by law, certain fixed maturity investments amounting to $3,742,450 and $3,962,291 at December 31, 2018 and 2017, respectively, were on deposit with either regulatory authorities or banks. In addition, $0 and $923,766 was pledged as of December 31, 2018 and 2017, respectively, as part of a capital lease arrangement.



OTHER INVESTED ASSETS



Other invested assets include privately held investments, including membership in the Federal Home Loan Bank of Chicago (FHLBC), which occurred in February 2018. Our investment in FHLBC stock is carried at cost. Due to the nature of our membership in the FHLBC, its carrying amount approximates fair value. As of December 31, 2018, there were no investments pledged as collateral with the FHLBC. There may be investments pledged as collateral with the FHLBC to ensure timely access to the secured lending facility that ownership of FHLBC stock provides. As of and during the twelve month period ending December 31, 2018, there were no outstanding borrowings with the FHLBC.



PROPERTY HELD FOR INVESTMENT



In 2018, investment property comprised of 57 apartment rental units located in Rock Island, Moline, Illinois, Silvis, Illinois and Le Claire, Iowa. Property held for investment is net of accumulated depreciation of $222,825 and $127,161 as of December 31, 2018, and 2017, respectively. Related depreciation expense was $95,664 and $76,213 for the years ended December 31, 2018, and 2017, respectively.