XML 92 R9.htm IDEA: XBRL DOCUMENT v3.20.1
Investments
12 Months Ended
Dec. 31, 2019
Investments [Abstract]  
Investments

2.     INVESTMENTS



NET INVESTMENT INCOME 



A summary of net investment income for the years ended December 31, 2019 and 2018 is as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019

 

2018

AFS, fixed maturity securities

 

$

2,998,342 

 

$

2,943,083 

Investment property

 

 

610,642 

 

 

555,350 

Equity securities

 

 

300,584 

 

 

266,530 

Cash and short-term investments

 

 

75,585 

 

 

25,303 

Investment revenue

 

 

3,985,153 

 

 

3,790,266 

Less investment expenses

 

 

(800,000)

 

 

(900,000)

Net investment income

 

$

3,185,153 

 

$

2,890,266 



INVESTMENT RELATED GAINS (LOSSES)



The following is a summary of the proceeds from sales, maturities, and calls of fixed maturity and equity securities and the related gross realized gains and losses for the years ended December 31, 2019 and 2018.







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Net Realized



 

Proceeds

 

Gains

 

Losses

 

Gains

2019

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

27,033,200 

 

$

321,032 

 

$

(36,260)

 

$

284,772 

Common stocks

 

 

8,238,753 

 

 

1,443,507 

 

 

(527,514)

 

 

915,993 

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 



The amortized cost and estimated fair value of fixed income securities at December 31, 2019, are shown as follows:







 

 

 

 

 

 



 

 

 

 

 

 



 

Amortized Cost

 

Fair Value

Due in one year or less

 

$

3,228,881 

 

$

3,244,534 

Due after one year through five years

 

 

18,956,885 

 

 

19,738,798 

Due after five years through 10 years

 

 

15,091,864 

 

 

16,340,507 

Due after 10 years

 

 

17,267,874 

 

 

18,472,738 

Asset and mortgage backed securities without a specific due date

 

 

33,802,911 

 

 

34,290,995 

Total fixed maturity securities

 

$

88,348,415 

 

$

92,087,572 



Expected maturities may differ from contractual maturities due to call provisions on some existing securities.



The following table is a schedule of cost or amortized cost and estimated fair values of investments in securities classified as available for sale at December 31, 2019 and 2018.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2019

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

800,462 

 

$

800,219 

 

$

684 

 

$

(927)

MBS/ABS/CMBS

 

 

33,802,911 

 

 

34,290,995 

 

 

540,743 

 

 

(52,659)

Corporate

 

 

39,442,202 

 

 

41,915,103 

 

 

2,482,378 

 

 

(9,477)

Municipal

 

 

14,302,840 

 

 

15,081,255 

 

 

808,081 

 

 

(29,666)

Total AFS securities

 

$

88,348,415 

 

$

92,087,572 

 

$

3,831,886 

 

$

(92,729)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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 securities1

 

 

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)



1Effective January 1, 2019, the Company adopted ASU No. 2016-01. As a result, equity securities are no longer classified as available-for-sale. Prior periods have not been recast to conform to the current presentation.



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 $9,909,462 and $13,696,585 and commercial mortgage backed securities of $13,408,898 and $10,126,352 at December 31, 2019 and 2018, 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, 2019 and 2018. 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, 2019



 

 

 

 

12 Months

 

 

 



 

< 12 Months

 

& Greater

 

Total

Fixed Maturity Securities:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

 

 

 

 

 

 

 

Fair value

 

$

 —

 

$

699,391 

 

$

699,391 

Amortized cost

 

 

 —

 

 

700,318 

 

 

700,318 

Unrealized loss

 

 

 —

 

 

(927)

 

 

(927)

MBS/ABS/CMBS

 

 

 

 

 

 

 

 

 

Fair value

 

 

6,398,581 

 

 

5,056,732 

 

 

11,455,313 

Amortized cost

 

 

6,420,488 

 

 

5,087,484 

 

 

11,507,972 

Unrealized loss

 

 

(21,907)

 

 

(30,752)

 

 

(52,659)

Corporate

 

 

 

 

 

 

 

 

 

Fair value

 

 

1,396,706 

 

 

 —

 

 

1,396,706 

Amortized cost

 

 

1,406,183 

 

 

 —

 

 

1,406,183 

Unrealized loss

 

 

(9,477)

 

 

 —

 

 

(9,477)

Municipal

 

 

 

 

 

 

 

 

 

Fair value

 

 

1,969,468 

 

 

 —

 

 

1,969,468 

Amortized cost

 

 

1,999,134 

 

 

 —

 

 

1,999,134 

Unrealized loss

 

 

(29,666)

 

 

 —

 

 

(29,666)

Total debt securities available for sale

 

 

 

 

 

 

 

 

 

Fair value

 

 

9,764,755 

 

 

5,756,123 

 

 

15,520,878 

Amortized cost

 

 

9,825,805 

 

 

5,787,802 

 

 

15,613,607 

Unrealized loss

 

$

(61,050)

 

$

(31,679)

 

$

(92,729)









 

 

 

 

 

 

 

 

 



 

December 31, 2018



 

 

 

 

12 Months

 

 

 



 

< 12 Months

 

& Greater

 

Total

U.S. Treasury

 

 

 

 

 

 

 

 

 

Fair value

 

$

 —

 

$

1,328,925 

 

$

1,328,925 

Cost or amortized cost

 

 

 —

 

 

1,348,575 

 

 

1,348,575 

Unrealized loss

 

 

 —

 

 

(19,650)

 

 

(19,650)

MBS/ABS/CMBS

 

 

 

 

 

 

 

 

 

Fair value

 

 

16,890,857 

 

 

11,956,493 

 

 

28,847,350 

Cost or amortized cost

 

 

17,039,357 

 

 

12,415,057 

 

 

29,454,414 

Unrealized loss

 

 

(148,500)

 

 

(458,564)

 

 

(607,064)

Corporate

 

 

 

 

 

 

 

 

 

Fair value

 

 

14,304,322 

 

 

5,745,289 

 

 

20,049,611 

Cost or amortized cost

 

 

14,550,153 

 

 

5,892,700 

 

 

20,442,853 

Unrealized loss

 

 

(245,831)

 

 

(147,411)

 

 

(393,242)

Municipal

 

 

 

 

 

 

 

 

 

Fair value

 

 

3,069,720 

 

 

838,980 

 

 

3,908,700 

Cost or amortized cost

 

 

3,100,036 

 

 

869,008 

 

 

3,969,044 

Unrealized loss

 

 

(30,316)

 

 

(30,028)

 

 

(60,344)

Subtotal, fixed income

 

 

 

 

 

 

 

 

 

Fair value

 

 

34,264,899 

 

 

19,869,687 

 

 

54,134,586 

Cost or amortized cost

 

 

34,689,546 

 

 

20,525,340 

 

 

55,214,886 

Unrealized loss

 

 

(424,647)

 

 

(655,653)

 

 

(1,080,300)

Common stock1

 

 

 

 

 

 

 

 

 

Fair value

 

 

8,187,764 

 

 

 —

 

 

8,187,764 

Cost or amortized cost

 

 

10,324,066 

 

 

 —

 

 

10,324,066 

Unrealized loss

 

 

(2,136,302)

 

 

 —

 

 

(2,136,302)

Total

 

 

 

 

 

 

 

 

 

Fair value

 

 

42,452,663 

 

 

19,869,687 

 

 

62,322,350 

Cost or amortized cost

 

 

45,013,612 

 

 

20,525,340 

 

 

65,538,952 

Unrealized loss

 

$

(2,560,949)

 

$

(655,653)

 

$

(3,216,602)



1Effective January 1, 2019, the Company adopted ASU No. 2016-01. As a result, equity securities are no longer classified as available-for-sale. Prior periods have not been recast to conform to the current presentation.



As of December 31, 2018, the Company held 200 equity securities that were in unrealized loss positions. Of these 200 securities, none were in an unrealized loss position for 12 consecutive months or longer prior to December 31, 2018.



The fixed income portfolio contained 32 securities in an unrealized loss position as of December 31, 2019. Of these 32 securities, 14 have been in an unrealized loss position for 12 consecutive months or longer and represent $31,679 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.



There were no other-than-temporary impairment losses recognized in net earnings during the year ended December 31, 2019. During 2018, the Company recognized $16,178 of OTTI on three common stock securities that were impaired during the fourth quarter of 2018. For all fixed income securities at a loss at December 31, 2019, 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 for each security, which may be maturity. The fixed income securities in an unrealized loss position were not other-than-temporarily impaired at December 31, 2019 and 2018.



As required by law, certain fixed maturity investments amounting to $3,827,627 and $3,742,450 at December 31, 2019 and 2018, respectively, were on deposit with either regulatory authorities or banks.



UNREALIZED GAINS AND LOSSES ON EQUITY SECURITIES



The portion of net unrealized gains for the twelve months ended December 31, 2019 that relates to equity securities held as of December 31, 2019 was $2,350,513.  



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, the carrying amount approximates fair value. As of December 31, 2019, 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, 2019, there were no outstanding borrowings with the FHLBC.

 

Also included in other invest assets is a promissory note with the option to borrow up to $1,275,000. The Company funded $625,000 on July 30, 2019. The note bears interest at 6.5%, and is amortized over 20 years with a balloon payment due July 30, 2029.



PROPERTY HELD FOR INVESTMENT



As of December 31, 2019, investment property comprised of 67 apartment rental units located in Milan, Illinois; Moline, Illinois; Rock Island, Illinois; Silvis, Illinois; and Le Claire, Iowa. As of December 31, 2018, investment property comprised of 57 apartment rental units located in Rock Island, Illinois; Moline, Illinois; Silvis, Illinois; and Le Claire, Iowa. Property held for investment is net of accumulated depreciation of $332,218 and $222,825 as of December 31, 2019, and 2018, respectively. Related depreciation expense was $109,393 and $95,664 for the years ended December 31, 2019, and 2018, respectively.