These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 offices)
|
(Zip Code)
|
|
(801) 264-1060
(Registrant's telephone number, including area code)
|
|
|
Large accelerated filer [ ]
|
Accelerated filer [ ]
|
|
|
Non-accelerated filer [ ]
(Do not check if a smaller reporting company)
|
Smaller reporting company [X]
|
|
|
Emerging growth company [ ]
|
|
Page No.
|
||
|
Part I - Financial Information
|
||
|
Item 1.
|
Financial Statements
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017 (unaudited)
|
3-4
|
|
|
Condensed Consolidated Statements of Earnings for the Three and Nine Months Ended September 30, 2018 and 2017 (unaudited)
|
5
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2018 and 2017 (unaudited)
|
6
|
|
|
Condensed Consolidated Statements of Stockholders' Equity as of September 30, 2018 and September 30, 2017 (unaudited)
|
7-8
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2018 and 2017 (unaudited)
|
9-10
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
11
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
48
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
54
|
|
Item 4.
|
Controls and Procedures
|
54
|
|
Part II - Other Information
|
||
|
Item 1.
|
Legal Proceedings
|
54
|
|
Item 1A.
|
Risk Factors
|
54
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
54
|
|
Item 3.
|
Defaults Upon Senior Securities
|
55
|
|
Item 4.
|
Mine Safety Disclosures
|
55
|
|
Item 5.
|
Other Information
|
55
|
|
Item 6.
|
Exhibits
|
56
|
|
Signature Page
|
59
|
|
Assets
|
September 30
2018 (Unaudited) |
December 31
2017 |
||||||
|
Investments:
|
||||||||
|
Fixed maturity securities, held to maturity, at amortized cost
|
$
|
230,386,875
|
$
|
228,397,623
|
||||
|
Equity securities at estimated fair value
|
5,988,918
|
6,037,855
|
||||||
|
Mortgage loans held for investment (net of allowances for loan losses of $1,470,158 and $1,768,796 for 2018 and 2017)
|
181,381,522
|
204,210,885
|
||||||
|
Real estate held for investment (net of accumulated depreciation of $16,403,949 and $18,788,869 for 2018 and 2017)
|
119,076,609
|
141,298,706
|
||||||
|
Other investments and policy loans (net of allowances for doubtful accounts of $1,046,840 and $846,641 for 2018 and 2017)
|
44,038,625
|
45,895,472
|
||||||
|
Accrued investment income
|
3,751,942
|
3,644,077
|
||||||
|
Total investments
|
584,624,491
|
629,484,618
|
||||||
|
Cash and cash equivalents
|
137,106,471
|
45,315,661
|
||||||
|
Loans held for sale at estimated fair value
|
165,507,394
|
133,414,188
|
||||||
|
Receivables (net of allowances for doubtful accounts of $1,614,057 and $1,544,518 for 2018 and 2017)
|
8,898,086
|
10,443,869
|
||||||
|
Restricted assets (including $810,056 and $809,958 for 2018 and 2017 at estimated fair value)
|
12,226,773
|
11,830,621
|
||||||
|
Cemetery perpetual care trust investments (including $677,699 and $682,315 for 2018 and 2017 at estimated fair value)
|
4,058,014
|
4,623,563
|
||||||
|
Receivable from reinsurers
|
10,717,118
|
13,394,603
|
||||||
|
Cemetery land and improvements
|
9,885,331
|
9,942,933
|
||||||
|
Deferred policy and pre-need contract acquisition costs
|
87,899,386
|
80,625,304
|
||||||
|
Mortgage servicing rights, net
|
20,875,905
|
21,376,937
|
||||||
|
Property and equipment, net
|
7,206,802
|
8,069,380
|
||||||
|
Value of business acquired
|
5,963,308
|
6,588,759
|
||||||
|
Goodwill
|
2,765,570
|
2,765,570
|
||||||
|
Other
|
6,514,889
|
4,297,048
|
||||||
|
Total Assets
|
$
|
1,064,249,538
|
$
|
982,173,054
|
||||
|
September 30
2018 (Unaudited) |
December 31
2017 |
|||||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Liabilities
|
||||||||
|
Future policy benefits and unpaid claims
|
$
|
616,421,261
|
$
|
604,746,951
|
||||
|
Unearned premium reserve
|
3,989,237
|
4,222,410
|
||||||
|
Bank and other loans payable
|
196,422,645
|
157,450,925
|
||||||
|
Deferred pre-need cemetery and mortuary contract revenues
|
12,442,497
|
12,873,068
|
||||||
|
Cemetery perpetual care obligation
|
3,793,575
|
3,710,740
|
||||||
|
Accounts payable
|
3,243,526
|
3,613,100
|
||||||
|
Other liabilities and accrued expenses
|
33,352,301
|
29,655,087
|
||||||
|
Income taxes
|
22,552,988
|
17,332,783
|
||||||
|
Total liabilities
|
892,218,030
|
833,605,064
|
||||||
|
Stockholders' Equity
|
||||||||
|
Preferred Stock - non-voting - $1.00 par value; 5,000,000 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
|
Class A: common stock - $2.00 par value; 20,000,000 shares authorized; issued 14,573,658 shares in 2018 and 14,535,577 shares in 2017
|
29,147,316
|
29,071,154
|
||||||
|
Class B: non-voting common stock - $1.00 par value; 5,000,000 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
|
Class C: convertible common stock - $2.00 par value; 3,000,000 shares authorized; issued 2,089,184 shares in 2018 and 2,089,374 shares in 2017
|
4,178,368
|
4,178,748
|
||||||
|
Additional paid-in capital
|
38,711,180
|
38,125,042
|
||||||
|
Accumulated other comprehensive income, net of taxes
|
(687
|
)
|
603,170
|
|||||
|
Retained earnings
|
100,293,129
|
77,520,951
|
||||||
|
Treasury stock at cost - 328,650 Class A shares in 2018 and 537,203 Class A shares in 2017
|
(297,798
|
)
|
(931,075
|
)
|
||||
|
Total stockholders' equity
|
172,031,508
|
148,567,990
|
||||||
|
Total Liabilities and Stockholders' Equity
|
$
|
1,064,249,538
|
$
|
982,173,054
|
||||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Insurance premiums and other considerations
|
$
|
18,639,401
|
$
|
17,489,560
|
$
|
56,640,590
|
$
|
52,345,184
|
||||||||
|
Net investment income
|
9,641,496
|
8,220,430
|
29,457,892
|
25,559,113
|
||||||||||||
|
Net mortuary and cemetery sales
|
3,646,290
|
2,717,311
|
10,430,128
|
9,356,659
|
||||||||||||
|
Gains on investments and other assets
|
1,022,427
|
(319,666
|
)
|
25,371,595
|
713,066
|
|||||||||||
|
Other than temporary impairments on investments
|
-
|
(163,375
|
)
|
-
|
(481,741
|
)
|
||||||||||
|
Mortgage fee income
|
31,664,704
|
41,597,573
|
88,833,944
|
122,086,734
|
||||||||||||
|
Other
|
2,608,775
|
2,288,982
|
7,430,179
|
6,393,691
|
||||||||||||
|
Total revenues
|
67,223,093
|
71,830,815
|
218,164,328
|
215,972,706
|
||||||||||||
|
Benefits and expenses:
|
||||||||||||||||
|
Death benefits
|
8,616,285
|
8,772,153
|
27,579,540
|
26,113,770
|
||||||||||||
|
Surrenders and other policy benefits
|
692,445
|
547,648
|
2,198,479
|
2,085,296
|
||||||||||||
|
Increase in future policy benefits
|
6,686,536
|
6,735,141
|
18,420,499
|
17,669,279
|
||||||||||||
|
Amortization of deferred policy and pre-need acquisition costs and value of business acquired
|
2,746,288
|
2,238,955
|
7,967,003
|
6,271,763
|
||||||||||||
|
Selling, general and administrative expenses:
|
||||||||||||||||
|
Commissions
|
13,619,192
|
18,999,583
|
39,361,315
|
53,877,389
|
||||||||||||
|
Personnel
|
17,075,236
|
17,059,279
|
50,547,638
|
53,754,920
|
||||||||||||
|
Advertising
|
1,423,933
|
1,611,599
|
3,647,610
|
4,407,877
|
||||||||||||
|
Rent and rent related
|
1,913,813
|
2,257,259
|
5,806,296
|
6,693,292
|
||||||||||||
|
Depreciation on property and equipment
|
457,430
|
517,041
|
1,426,087
|
1,723,879
|
||||||||||||
|
Costs related to funding mortgage loans
|
1,732,617
|
2,809,471
|
5,147,557
|
7,315,227
|
||||||||||||
|
Other
|
7,616,264
|
7,035,570
|
21,562,432
|
22,227,370
|
||||||||||||
|
Interest expense
|
1,855,548
|
1,655,870
|
5,297,066
|
4,295,263
|
||||||||||||
|
Cost of goods and services sold-mortuaries and cemeteries
|
575,708
|
453,229
|
1,641,596
|
1,507,295
|
||||||||||||
|
Total benefits and expenses
|
65,011,295
|
70,692,798
|
190,603,118
|
207,942,620
|
||||||||||||
|
Earnings before income taxes
|
2,211,798
|
1,138,017
|
27,561,210
|
8,030,086
|
||||||||||||
|
Income tax expense
|
(198,052
|
)
|
(41,179
|
)
|
(5,383,324
|
)
|
(2,587,384
|
)
|
||||||||
|
Net earnings
|
$
|
2,013,746
|
$
|
1,096,838
|
$
|
22,177,886
|
$
|
5,442,702
|
||||||||
|
Net earnings per Class A Equivalent common share (1)
|
$
|
0.12
|
$
|
0.07
|
$
|
1.36
|
$
|
0.34
|
||||||||
|
Net earnings per Class A Equivalent common share-assuming dilution (1)
|
$
|
0.12
|
$
|
0.07
|
$
|
1.35
|
$
|
0.33
|
||||||||
|
Weighted-average Class A equivalent common share outstanding (1)
|
16,330,839
|
16,026,199
|
16,250,714
|
15,928,911
|
||||||||||||
|
Weighted-average Class A equivalent common shares outstanding-assuming dilution (1)
|
16,554,334
|
16,326,292
|
16,462,877
|
16,259,931
|
||||||||||||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Net earnings
|
$
|
2,013,746
|
$
|
1,096,838
|
$
|
22,177,886
|
$
|
5,442,702
|
||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Unrealized gains on equity securities
|
-
|
144,381
|
-
|
106,543
|
||||||||||||
|
Unrealized gains on derivative instruments
|
-
|
554
|
-
|
3,170
|
||||||||||||
|
Foreign currency translation adjustments
|
1,013
|
-
|
(916
|
)
|
-
|
|||||||||||
|
Other comprehensive income, before income tax
|
1,013
|
144,935
|
(916
|
)
|
109,713
|
|||||||||||
|
Income tax expense
|
(252
|
)
|
(50,517
|
)
|
229
|
(37,904
|
)
|
|||||||||
|
Other comprehensive income, net of income tax
|
761
|
94,418
|
(687
|
)
|
71,809
|
|||||||||||
|
Comprehensive income
|
$
|
2,014,507
|
$
|
1,191,256
|
$
|
22,177,199
|
$
|
5,514,511
|
||||||||
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||||||||||
|
Class A
Common
Stock
|
Class C
Common
Stock
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive
Income
|
Retained
Earnings
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||
|
January 1, 2018
|
$
|
29,071,154
|
$
|
4,178,748
|
$
|
38,125,042
|
$
|
603,170
|
$
|
77,520,951
|
$
|
(931,075
|
)
|
$
|
148,567,990
|
|||||||||||||
|
Cumulative effect adjustment upon adoption of new accounting standard (ASU 2016-01)
|
-
|
-
|
-
|
(603,170
|
)
|
603,170
|
-
|
-
|
||||||||||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
16,925,923
|
-
|
16,925,923
|
|||||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
58,087
|
-
|
-
|
-
|
58,087
|
|||||||||||||||||||||
|
Exercise of stock options
|
63,968
|
-
|
(22,115
|
)
|
-
|
-
|
-
|
41,853
|
||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
88,964
|
-
|
-
|
222,410
|
311,374
|
|||||||||||||||||||||
|
Stock dividends
|
3,520
|
(4
|
)
|
5,362
|
-
|
(8,878
|
)
|
-
|
-
|
|||||||||||||||||||
|
March 31, 2018
|
29,138,642
|
4,178,744
|
38,255,340
|
-
|
95,041,166
|
(708,665
|
)
|
165,905,227
|
||||||||||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
3,238,217
|
-
|
3,238,217
|
|||||||||||||||||||||
|
Other comprehensive loss
|
-
|
-
|
-
|
(1,448
|
)
|
-
|
(1,448
|
)
|
||||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
58,053
|
-
|
-
|
-
|
58,053
|
|||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
163,335
|
-
|
-
|
222,420
|
385,755
|
|||||||||||||||||||||
|
Conversion Class C to Class A
|
376
|
(376
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
June 30, 2018
|
29,139,018
|
4,178,368
|
38,476,728
|
(1,448
|
)
|
98,279,383
|
(486,245
|
)
|
169,585,804
|
|||||||||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
2,013,746
|
-
|
2,013,746
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
761
|
-
|
761
|
||||||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
58,691
|
-
|
-
|
-
|
58,691
|
|||||||||||||||||||||
|
Exercise of stock options
|
8,298
|
-
|
7,261
|
-
|
-
|
-
|
15,559
|
|||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
168,500
|
-
|
-
|
242,954
|
411,454
|
|||||||||||||||||||||
|
Purchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
(54,507
|
)
|
(54,507
|
)
|
|||||||||||||||||||
|
September 30, 2018
|
$
|
29,147,316
|
$
|
4,178,368
|
$
|
38,711,180
|
$
|
(687
|
)
|
$
|
100,293,129
|
$
|
(297,798
|
)
|
$
|
172,031,508
|
||||||||||||
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||||||||||
|
Class A
Common
Stock
|
Class C
Common
Stock
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive Income
|
Retained
Earnings
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||
|
January 1, 2017
|
$
|
27,638,012
|
$
|
3,804,458
|
$
|
34,813,246
|
$
|
264,822
|
$
|
67,409,204
|
$
|
(1,370,611
|
)
|
$
|
132,559,131
|
|||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
1,860,000
|
-
|
1,860,000
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
21,292
|
-
|
-
|
21,292
|
|||||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
101,996
|
-
|
-
|
-
|
101,996
|
|||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
178,002
|
-
|
-
|
146,065
|
324,067
|
|||||||||||||||||||||
|
Purchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
(185,470
|
)
|
(185,470
|
)
|
|||||||||||||||||||
|
Stock dividends
|
930
|
4
|
2,350
|
-
|
(3,284
|
)
|
-
|
-
|
||||||||||||||||||||
|
Conversion Class C to Class A
|
1,214
|
(1,214
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
March 31, 2017
|
27,640,156
|
3,803,248
|
35,095,594
|
286,114
|
69,265,920
|
(1,410,016
|
)
|
134,681,016
|
||||||||||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
2,485,864
|
-
|
2,485,864
|
|||||||||||||||||||||
|
Other comprehensive loss
|
-
|
-
|
-
|
(43,901
|
)
|
-
|
-
|
(43,901
|
)
|
|||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
101,316
|
-
|
-
|
-
|
101,316
|
|||||||||||||||||||||
|
Exercise of stock options
|
2
|
206,804
|
(206,806
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
195,383
|
-
|
-
|
205,092
|
400,475
|
|||||||||||||||||||||
|
June 30, 2017
|
27,640,158
|
4,010,052
|
35,185,487
|
242,213
|
71,751,784
|
(1,204,924
|
)
|
137,624,770
|
||||||||||||||||||||
|
Net earnings
|
-
|
-
|
-
|
-
|
1,096,838
|
-
|
1,096,838
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
94,418
|
-
|
-
|
94,418
|
|||||||||||||||||||||
|
Stock-based compensation expense
|
-
|
-
|
102,429
|
-
|
-
|
-
|
102,429
|
|||||||||||||||||||||
|
Sale of treasury stock
|
-
|
-
|
202,111
|
-
|
-
|
223,315
|
425,426
|
|||||||||||||||||||||
|
September 30, 2017
|
$
|
27,640,158
|
$
|
4,010,052
|
$
|
35,490,027
|
$
|
336,631
|
$
|
72,848,622
|
$
|
(981,609
|
)
|
$
|
139,343,881
|
|||||||||||||
|
Nine Months Ended
September 30
|
||||||||
|
2018
|
2017
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(10,250,549
|
)
|
$
|
6,030,453
|
|||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of fixed maturity securities
|
(29,074,605
|
)
|
(59,325,291
|
)
|
||||
|
Calls and maturities of fixed maturity securities
|
26,356,188
|
11,933,573
|
||||||
|
Purchases of equity securities
|
(2,356,207
|
)
|
(5,126,062
|
)
|
||||
|
Sales of equity securities
|
2,478,051
|
9,153,786
|
||||||
|
Purchases of short-term investments
|
-
|
(27,483,124
|
)
|
|||||
|
Sales of short-term investments
|
-
|
37,212,174
|
||||||
|
Net changes in restricted assets
|
121,418
|
(234,807
|
)
|
|||||
|
Net changes in perpetual care trusts
|
1,664,215
|
(195,340
|
)
|
|||||
|
Mortgage loans, other investments and policy loans made
|
(376,549,887
|
)
|
(340,424,956
|
)
|
||||
|
Payments received for mortgage loans, other investments and policy loans
|
403,724,354
|
344,278,996
|
||||||
|
Purchase of property and equipment
|
(1,020,257
|
)
|
(508,846
|
)
|
||||
|
Sale of property and equipment
|
2,014,704
|
9,977
|
||||||
|
Purchase of real estate
|
(22,399,516
|
)
|
(12,474,490
|
)
|
||||
|
Sale of real estate
|
65,457,047
|
8,612,307
|
||||||
|
Cash paid for purchase of subsidiaries, net of cash acquired
|
(3,405,783
|
)
|
-
|
|||||
|
Net cash provided by (used in) investing activities
|
67,009,722
|
(34,572,103
|
)
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Investment contract receipts
|
8,833,639
|
9,457,285
|
||||||
|
Investment contract withdrawals
|
(11,667,269
|
)
|
(11,522,652
|
)
|
||||
|
Proceeds from stock options exercised
|
57,412
|
-
|
||||||
|
Purchase of treasury stock
|
(54,507
|
)
|
(185,470
|
)
|
||||
|
Repayment of bank loans
|
(27,873,253
|
)
|
(2,142,382
|
)
|
||||
|
Proceeds from borrowing on bank loans
|
11,455,289
|
16,729,056
|
||||||
|
Net change in warehouse line borrowings
|
14,131,782
|
16,022,738
|
||||||
|
Net change in line of credit borrowings
|
41,250,000
|
-
|
||||||
|
Net cash provided by financing activities
|
36,133,093
|
28,358,575
|
||||||
|
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
|
92,892,266
|
(183,075
|
)
|
|||||
|
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period
|
54,501,923
|
46,942,293
|
||||||
|
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period
|
$
|
147,394,189
|
$
|
46,759,218
|
||||
|
Supplemental Disclosure of Cash Flow Information:
|
||||||||
|
Cash paid (received) during the year for:
|
||||||||
|
Interest (net of amount capitalized)
|
$
|
5,206,262
|
$
|
4,188,579
|
||||
|
Income taxes (net of refunds)
|
162,327
|
(788,601
|
)
|
|||||
|
Non Cash Operating, Investing and Financing Activities:
|
||||||||
|
Benefit plans funded with treasury stock
|
$
|
1,108,583
|
$
|
1,149,968
|
||||
|
Mortgage loans foreclosed into real estate
|
670,601
|
1,576,196
|
||||||
|
Transfer of loans held for sale to mortgage loans held for investment
|
139,464
|
5,032,147
|
||||||
|
Accrued real estate construction costs and retainage
|
17,433
|
1,932,790
|
||||||
|
Nine Months Ended
September 30
|
||||||||
|
2018
|
2017
|
|||||||
|
Cash and cash equivalents
|
$
|
137,106,471
|
$
|
38,593,462
|
||||
|
Restricted assets
|
8,717,416
|
7,263,952
|
||||||
|
Cemetery perpetual care trust investments
|
1,570,302
|
901,804
|
||||||
|
Total cash, cash equivalents, restricted cash and restricted cash equivalents
|
$
|
147,394,189
|
$
|
46,759,218
|
||||
|
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
|||||||||||||
|
September 30, 2018
|
||||||||||||||||
|
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
|
Bonds:
|
||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government agencies
|
$
|
53,683,435
|
$
|
142,299
|
$
|
(1,248,029
|
)
|
$
|
52,577,705
|
|||||||
|
Obligations of states and political subdivisions
|
6,987,405
|
40,224
|
(190,262
|
)
|
6,837,367
|
|||||||||||
|
Corporate securities including public utilities
|
155,372,733
|
7,544,943
|
(2,299,844
|
)
|
160,617,832
|
|||||||||||
|
Mortgage-backed securities
|
13,731,279
|
135,074
|
(323,564
|
)
|
13,542,789
|
|||||||||||
|
Redeemable preferred stock
|
612,023
|
36,437
|
-
|
648,460
|
||||||||||||
|
Total fixed maturity securities held to maturity
|
$
|
230,386,875
|
$
|
7,898,977
|
$
|
(4,061,699
|
)
|
$
|
234,224,153
|
|||||||
|
Equity securities at estimated fair value:
|
||||||||||||||||
|
Common stock:
|
||||||||||||||||
|
Industrial, miscellaneous and all other
|
$
|
5,891,712
|
$
|
786,960
|
$
|
(689,754
|
)
|
$
|
5,988,918
|
|||||||
|
Total equity securities at estimated fair value
|
$
|
5,891,712
|
$
|
786,960
|
$
|
(689,754
|
)
|
$
|
5,988,918
|
|||||||
|
Mortgage loans held for investment at amortized cost:
|
||||||||||||||||
|
Residential
|
$
|
79,930,807
|
||||||||||||||
|
Residential construction
|
71,330,891
|
|||||||||||||||
|
Commercial
|
32,869,447
|
|||||||||||||||
|
Less: Unamortized deferred loan fees, net
|
(1,279,465
|
)
|
||||||||||||||
|
Less: Allowance for loan losses
|
(1,470,158
|
)
|
||||||||||||||
|
Total mortgage loans held for investment
|
$
|
181,381,522
|
||||||||||||||
|
Real estate held for investment net of accumulated depreciation:
|
||||||||||||||||
|
Residential
|
$
|
26,988,179
|
||||||||||||||
|
Commercial
|
92,088,430
|
|||||||||||||||
|
Total real estate held for investment
|
$
|
119,076,609
|
||||||||||||||
|
Other investments and policy loans at amortized cost:
|
||||||||||||||||
|
Policy loans
|
$
|
6,389,122
|
||||||||||||||
|
Insurance assignments
|
32,166,750
|
|||||||||||||||
|
Federal Home Loan Bank stock
|
2,308,700
|
|||||||||||||||
|
Other investments
|
4,220,893
|
|||||||||||||||
|
Less: Allowance for doubtful accounts
|
(1,046,840
|
)
|
||||||||||||||
|
Total other investments and policy loans
|
$
|
44,038,625
|
||||||||||||||
|
Accrued investment income
|
$
|
3,751,942
|
||||||||||||||
|
Total investments
|
$
|
584,624,491
|
||||||||||||||
|
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
|
December 31, 2017:
|
||||||||||||||||
|
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
|
Bonds:
|
||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government agencies
|
$
|
54,077,069
|
$
|
211,824
|
$
|
(579,423
|
)
|
$
|
53,709,470
|
|||||||
|
Obligations of states and political subdivisions
|
5,843,176
|
112,372
|
(71,013
|
)
|
5,884,535
|
|||||||||||
|
Corporate securities including public utilities
|
158,350,727
|
14,336,452
|
(1,007,504
|
)
|
171,679,675
|
|||||||||||
|
Mortgage-backed securities
|
9,503,016
|
210,652
|
(162,131
|
)
|
9,551,537
|
|||||||||||
|
Redeemable preferred stock
|
623,635
|
49,748
|
(191
|
)
|
673,192
|
|||||||||||
|
Total fixed maturity securities held to maturity
|
$
|
228,397,623
|
$
|
14,921,048
|
$
|
(1,820,262
|
)
|
$
|
241,498,409
|
|||||||
|
Equity securities at estimated fair value:
|
||||||||||||||||
|
Common stock:
|
||||||||||||||||
|
Industrial, miscellaneous and all other
|
$
|
6,002,931
|
$
|
667,593
|
$
|
(632,669
|
)
|
$
|
6,037,855
|
|||||||
|
Total equity securities at estimated fair value
|
$
|
6,002,931
|
$
|
667,593
|
$
|
(632,669
|
)
|
$
|
6,037,855
|
|||||||
|
Mortgage loans held for investment at amortized cost:
|
||||||||||||||||
|
Residential
|
$
|
102,527,111
|
||||||||||||||
|
Residential construction
|
50,157,533
|
|||||||||||||||
|
Commercial
|
54,954,865
|
|||||||||||||||
|
Less: Unamortized deferred loan fees, net
|
(1,659,828
|
)
|
||||||||||||||
|
Less: Allowance for loan losses
|
(1,768,796
|
)
|
||||||||||||||
|
Total mortgage loans held for investment
|
$
|
204,210,885
|
||||||||||||||
|
Real estate held for investment net of accumulated depreciation:
|
||||||||||||||||
|
Residential
|
$
|
68,329,917
|
||||||||||||||
|
Commercial
|
72,968,789
|
|||||||||||||||
|
Total real estate held for investment
|
$
|
141,298,706
|
||||||||||||||
|
Other investments and policy loans at amortized cost:
|
||||||||||||||||
|
Policy loans
|
$
|
6,531,352
|
||||||||||||||
|
Insurance assignments
|
36,301,739
|
|||||||||||||||
|
Federal Home Loan Bank stock
|
689,400
|
|||||||||||||||
|
Other investments
|
3,219,622
|
|||||||||||||||
|
Less: Allowance for doubtful accounts
|
(846,641
|
)
|
||||||||||||||
|
Total other investments and policy loans
|
$
|
45,895,472
|
||||||||||||||
|
Accrued investment income
|
$
|
3,644,077
|
||||||||||||||
|
Total investments
|
$
|
629,484,618
|
||||||||||||||
|
Unrealized
Losses for
Less than
Twelve
Months
|
Fair Value
|
Unrealized
Losses for
More than
Twelve
Months
|
Fair Value
|
Total
Unrealized
Loss
|
Fair Value
|
|||||||||||||||||||
|
At September 30, 2018
|
||||||||||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government Agencies
|
$
|
104,070
|
$
|
9,996,147
|
$
|
1,143,956
|
$
|
41,197,425
|
$
|
1,248,029
|
$
|
51,193,572
|
||||||||||||
|
Obligations of states and political subdivisions
|
46,178
|
2,447,348
|
144,084
|
2,644,649
|
190,262
|
5,091,997
|
||||||||||||||||||
|
Corporate securities
|
1,738,234
|
59,982,599
|
561,610
|
8,915,794
|
2,299,844
|
68,898,393
|
||||||||||||||||||
|
Mortgage and other asset-backed securities
|
51,253
|
6,780,302
|
272,311
|
2,352,453
|
323,564
|
9,132,755
|
||||||||||||||||||
|
Total unrealized losses
|
$
|
1,939,735
|
$
|
79,206,396
|
$
|
2,121,961
|
$
|
55,110,321
|
$
|
4,061,699
|
$
|
134,316,717
|
||||||||||||
|
At December 31, 2017
|
||||||||||||||||||||||||
|
U.S. Treasury securities and obligations of U.S. Government Agencies
|
$
|
532,010
|
$
|
51,606,699
|
$
|
47,413
|
$
|
643,380
|
$
|
579,423
|
$
|
52,250,079
|
||||||||||||
|
Obligations of states and political subdivisions
|
296
|
214,882
|
70,717
|
2,225,021
|
71,013
|
2,439,903
|
||||||||||||||||||
|
Corporate securities
|
167,786
|
11,551,865
|
839,718
|
13,193,258
|
1,007,504
|
24,745,123
|
||||||||||||||||||
|
Mortgage and other asset-backed securities
|
56,756
|
2,516,660
|
105,375
|
1,676,494
|
162,131
|
4,193,154
|
||||||||||||||||||
|
Redeemable preferred stock
|
191
|
11,421
|
-
|
-
|
191
|
11,421
|
||||||||||||||||||
|
Total unrealized losses
|
$
|
757,039
|
$
|
65,901,527
|
$
|
1,063,223
|
$
|
17,738,153
|
$
|
1,820,262
|
$
|
83,639,680
|
||||||||||||
|
Amortized
Cost |
Estimated Fair
Value |
|||||||
|
Held to Maturity:
|
||||||||
|
Due in 1 year
|
$
|
2,899,715
|
$
|
2,964,076
|
||||
|
Due in 2-5 years
|
66,428,822
|
66,259,870
|
||||||
|
Due in 5-10 years
|
69,688,359
|
69,760,698
|
||||||
|
Due in more than 10 years
|
77,026,677
|
81,048,260
|
||||||
|
Mortgage-backed securities
|
13,731,279
|
13,542,789
|
||||||
|
Redeemable preferred stock
|
612,023
|
648,460
|
||||||
|
Total held to maturity
|
$
|
230,386,875
|
$
|
234,224,153
|
||||
|
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 December 31, 2017
|
||||||||||||||||||||
|
Industrial, miscellaneous and all other
|
$
|
213,097
|
98
|
$
|
419,572
|
81
|
$
|
632,669
|
||||||||||||
|
Total unrealized losses
|
$
|
213,097
|
98
|
$
|
419,572
|
81
|
$
|
632,669
|
||||||||||||
|
Fair Value
|
$
|
847,718
|
$
|
1,329,213
|
$
|
2,176,931
|
||||||||||||||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||
|
Fixed maturity securities held to maturity:
|
||||||||||||||||||
|
Gross realized gains
|
$
|
109,554
|
$
|
110,529
|
$
|
397,190
|
$
|
163,950
|
||||||||||
|
Gross realized losses
|
(31,670
|
)
|
(651,754
|
)
|
(601,303
|
)
|
(686,819
|
)
|
||||||||||
|
Other than temporary impairments
|
-
|
(100,000
|
)
|
-
|
(418,366
|
)
|
||||||||||||
|
Equity securities:
|
||||||||||||||||||
|
Gross realized gains
|
-
|
25,898
|
-
|
132,350
|
||||||||||||||
|
Gross realized losses
|
-
|
(26
|
)
|
-
|
(58,464
|
)
|
||||||||||||
|
Other than temporary impairments
|
-
|
(63,375
|
)
|
-
|
(63,375
|
)
|
||||||||||||
|
Gains and (losses) during 2018 on securities sold in 2018
|
11,214
|
-
|
(13,933
|
)
|
-
|
|||||||||||||
|
Unrealized gains and (losses) on securities held at the end of the period
|
284,192
|
-
|
71,143
|
-
|
||||||||||||||
|
Other assets:
|
||||||||||||||||||
|
Gross realized gains
|
814,471
|
225,022
|
26,060,598
|
(1
|
)
|
2,006,721
|
||||||||||||
|
Gross realized losses
|
(165,334
|
)
|
(29,335
|
)
|
(542,100
|
)
|
(844,672
|
)
|
||||||||||
|
Total
|
$
|
1,022,427
|
$
|
(483,041
|
)
|
$
|
25,371,595
|
$
|
231,325
|
|||||||||
|
(1) Includes a one-time gain of $22,252,000 from the sale of Dry Creek at East Village apartments.
|
||||||||||||||||||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Fixed maturity securities held to maturity
|
$
|
2,481,202
|
$
|
2,692,586
|
$
|
7,521,884
|
$
|
7,475,156
|
||||||||
|
Equity securities
|
64,214
|
66,320
|
176,126
|
209,517
|
||||||||||||
|
Mortgage loans held for investment
|
4,240,624
|
2,973,349
|
14,016,985
|
8,803,257
|
||||||||||||
|
Real estate held for investment
|
2,124,138
|
2,818,672
|
6,423,996
|
8,540,756
|
||||||||||||
|
Policy loans
|
85,044
|
195,098
|
296,540
|
621,854
|
||||||||||||
|
Insurance assignments
|
3,583,964
|
3,234,520
|
10,956,651
|
9,943,561
|
||||||||||||
|
Other investments
|
57,050
|
16,051
|
186,594
|
36,041
|
||||||||||||
|
Cash and cash equivalents
|
375,310
|
109,939
|
752,339
|
311,989
|
||||||||||||
|
Gross investment income
|
13,011,546
|
12,106,535
|
40,331,115
|
35,942,131
|
||||||||||||
|
Investment expenses
|
(3,370,050
|
)
|
(3,886,105
|
)
|
(10,873,223
|
)
|
(10,383,018
|
)
|
||||||||
|
Net investment income
|
$
|
9,641,496
|
$
|
8,220,430
|
$
|
29,457,892
|
$
|
25,559,113
|
||||||||
|
Net Ending Balance
|
Total Square Footage
|
|||||||||||||||||
|
September 30
|
December 31
|
September 30
|
December 31
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||
|
Arizona
|
$
|
4,000
|
(1
|
)
|
$
|
4,000
|
(1
|
)
|
-
|
-
|
||||||||
|
Arkansas
|
-
|
96,169
|
-
|
3,200
|
||||||||||||||
|
Kansas
|
6,086,759
|
7,200,000
|
222,679
|
222,679
|
||||||||||||||
|
Louisiana
|
474,069
|
493,197
|
7,063
|
7,063
|
||||||||||||||
|
Mississippi
|
3,655,283
|
3,725,039
|
33,821
|
33,821
|
||||||||||||||
|
New Mexico
|
7,000
|
(1
|
)
|
7,000
|
(1
|
)
|
-
|
-
|
||||||||||
|
Texas
|
335,000
|
(1
|
)
|
335,000
|
(1
|
)
|
-
|
23,470
|
||||||||||
|
Utah
|
81,526,319
|
(2
|
)
|
61,108,384
|
(2
|
)
|
502,129
|
433,244
|
||||||||||
|
$
|
92,088,430
|
$
|
72,968,789
|
765,692
|
723,477
|
|||||||||||||
|
(1) Undeveloped land
|
||||||||||||||||||
|
(2) Includes Center53 completed in July 2017. The Company is currently in the process of leasing the building.
|
||||||||||||||||||
|
Net Ending Balance
|
||||||||
|
September
|
December 31
|
|||||||
|
2018
|
2017
|
|||||||
|
Arizona
|
$
|
-
|
$
|
217,105
|
||||
|
California
|
4,064,197
|
5,463,878
|
||||||
|
Florida
|
6,677,953
|
7,000,684
|
||||||
|
Hawaii
|
-
|
712,286
|
||||||
|
Ohio
|
10,000
|
10,000
|
||||||
|
Oklahoma
|
-
|
17,500
|
||||||
|
Tennesse
|
105,260
|
-
|
||||||
|
Texas
|
552,615
|
509,011
|
||||||
|
Utah
|
14,951,798
|
54,113,272
|
||||||
|
Virginia
|
150,175
|
-
|
||||||
|
Washington
|
476,181
|
286,181
|
||||||
|
$
|
26,988,179
|
$
|
68,329,917
|
|||||
|
Location
|
Business Segment
|
Approximate
Square
Footage
|
Square Footage Occupied by the Company
|
||||||
|
5300 South 360 West, Salt Lake City, UT (1)
|
Corporate Offices, Life Insurance and Cemetery/Mortuary Operations
|
36,000
|
100
|
%
|
|||||
|
5201 Green Street, Salt Lake City, UT
|
Mortgage Operations
|
36,899
|
34
|
%
|
|||||
|
1044 River Oaks Dr., Flowood, MS
|
Life Insurance Operations
|
21,521
|
27
|
%
|
|||||
|
121 West Election Road, Draper, UT
|
Mortgage Sales
|
78,978
|
19
|
%
|
|||||
|
(1) This asset is included in property and equipment on the condensed consolidated balance sheets
|
|||||||||
|
Allowance for Credit Losses and Recorded Investment in Mortgage Loans
|
||||||||||||||||
|
Commercial
|
Residential
|
Residential Construction
|
Total
|
|||||||||||||
|
September 30, 2018
|
||||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||
|
Beginning balance - January 1, 2018
|
$
|
187,129
|
$
|
1,546,447
|
$
|
35,220
|
$
|
1,768,796
|
||||||||
|
Charge-offs
|
-
|
(84,902
|
)
|
-
|
(84,902
|
)
|
||||||||||
|
Provision
|
-
|
(213,736
|
)
|
-
|
(213,736
|
)
|
||||||||||
|
Ending balance - September 30, 2018
|
$
|
187,129
|
$
|
1,247,809
|
$
|
35,220
|
$
|
1,470,158
|
||||||||
|
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
75,064
|
$
|
-
|
$
|
75,064
|
||||||||
|
Ending balance: collectively evaluated for impairment
|
$
|
187,129
|
$
|
1,172,745
|
$
|
35,220
|
$
|
1,395,094
|
||||||||
|
Mortgage loans:
|
||||||||||||||||
|
Ending balance
|
$
|
32,869,447
|
$
|
79,930,807
|
$
|
71,330,891
|
$
|
184,131,145
|
||||||||
|
Ending balance: individually evaluated for impairment
|
$
|
195,911
|
$
|
3,088,265
|
$
|
1,078,529
|
$
|
4,362,705
|
||||||||
|
Ending balance: collectively evaluated for impairment
|
$
|
32,673,536
|
$
|
76,842,542
|
$
|
70,252,362
|
$
|
179,768,440
|
||||||||
|
December 31, 2017
|
||||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||
|
Beginning balance - January 1, 2017
|
$
|
187,129
|
$
|
1,461,540
|
$
|
100,114
|
$
|
1,748,783
|
||||||||
|
Charge-offs
|
-
|
(351,357
|
)
|
(64,894
|
)
|
(416,251
|
)
|
|||||||||
|
Provision
|
-
|
436,264
|
-
|
436,264
|
||||||||||||
|
Ending balance - December 31, 2017
|
$
|
187,129
|
$
|
1,546,447
|
$
|
35,220
|
$
|
1,768,796
|
||||||||
|
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
237,560
|
$
|
-
|
$
|
237,560
|
||||||||
|
Ending balance: collectively evaluated for impairment
|
$
|
187,129
|
$
|
1,308,887
|
$
|
35,220
|
$
|
1,531,236
|
||||||||
|
Mortgage loans:
|
||||||||||||||||
|
Ending balance
|
$
|
54,954,865
|
$
|
102,527,111
|
$
|
50,157,533
|
$
|
207,639,509
|
||||||||
|
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
4,923,552
|
$
|
461,834
|
$
|
5,385,386
|
||||||||
|
Ending balance: collectively evaluated for impairment
|
$
|
54,954,865
|
$
|
97,603,559
|
$
|
49,695,699
|
$
|
202,254,123
|
||||||||
|
Age Analysis of Mortgage Loans Held for Investment
|
||||||||||||||||||||||||||||||||||||||||
|
30-59 Days
Past Due |
60-89 Days
Past Due |
Greater
Than
90 Days (1) |
In Process
of Foreclosure (1)
|
Total
Past Due |
Current
|
Total
Mortgage
Loans
|
Allowance
for
Loan Losses |
Unamortized deferred loan fees, net
|
Net Mortgage
Loans |
|||||||||||||||||||||||||||||||
|
September 30, 2018
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
$
|
3,745,013
|
$
|
-
|
$
|
195,911
|
$
|
-
|
$
|
3,940,924
|
$
|
28,928,523
|
$
|
32,869,447
|
$
|
(187,129
|
)
|
$
|
(20,919
|
)
|
$
|
32,661,399
|
||||||||||||||||||
|
Residential
|
10,783,020
|
1,769,338
|
2,019,323
|
1,068,942
|
15,640,623
|
64,290,184
|
79,930,807
|
(1,247,809
|
)
|
(678,985
|
)
|
78,004,013
|
||||||||||||||||||||||||||||
|
Residential Construction
|
-
|
-
|
1,078,529
|
-
|
1,078,529
|
70,252,362
|
71,330,891
|
(35,220
|
)
|
(579,561
|
)
|
70,716,110
|
||||||||||||||||||||||||||||
|
Total
|
$
|
14,528,033
|
$
|
1,769,338
|
$
|
3,293,763
|
$
|
1,068,942
|
$
|
20,660,076
|
$
|
163,471,069
|
$
|
184,131,145
|
$
|
(1,470,158
|
)
|
$
|
(1,279,465
|
)
|
$
|
181,381,522
|
||||||||||||||||||
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
$
|
1,943,495
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,943,495
|
$
|
53,011,370
|
$
|
54,954,865
|
$
|
(187,129
|
)
|
$
|
(67,411
|
)
|
$
|
54,700,325
|
||||||||||||||||||
|
Residential
|
6,613,479
|
495,347
|
3,591,333
|
1,332,219
|
12,032,378
|
90,494,733
|
102,527,111
|
(1,546,447
|
)
|
(1,164,130
|
)
|
99,816,534
|
||||||||||||||||||||||||||||
|
Residential Construction
|
-
|
-
|
461,834
|
-
|
461,834
|
49,695,699
|
50,157,533
|
(35,220
|
)
|
(428,287
|
)
|
49,694,026
|
||||||||||||||||||||||||||||
|
Total
|
$
|
8,556,974
|
$
|
495,347
|
$
|
4,053,167
|
$
|
1,332,219
|
$
|
14,437,707
|
$
|
193,201,802
|
$
|
207,639,509
|
$
|
(1,768,796
|
)
|
$
|
(1,659,828
|
)
|
$
|
204,210,885
|
||||||||||||||||||
|
(1) Interest income is not recognized on loans past due greater than 90 days or in foreclosure.
|
||||||||||||||||||||||||||||||||||||||||
|
Impaired Loans
|
||||||||||||||||||||
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
|
September 30, 2018
|
||||||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
$
|
195,911
|
$
|
195,911
|
$
|
-
|
$
|
65,304
|
$
|
-
|
||||||||||
|
Residential
|
1,592,174
|
1,592,174
|
-
|
2,693,459
|
-
|
|||||||||||||||
|
Residential construction
|
1,078,529
|
1,078,529
|
-
|
733,603
|
-
|
|||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
|
Residential
|
1,496,091
|
1,496,091
|
75,064
|
1,615,392
|
-
|
|||||||||||||||
|
Residential construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total:
|
||||||||||||||||||||
|
Commercial
|
$
|
195,911
|
$
|
195,911
|
$
|
-
|
$
|
65,304
|
$
|
-
|
||||||||||
|
Residential
|
3,088,265
|
3,088,265
|
75,064
|
4,308,851
|
-
|
|||||||||||||||
|
Residential construction
|
1,078,529
|
1,078,529
|
-
|
733,603
|
-
|
|||||||||||||||
|
December 31, 2017
|
||||||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
365,220
|
$
|
-
|
||||||||||
|
Residential
|
3,322,552
|
3,322,552
|
-
|
3,290,094
|
-
|
|||||||||||||||
|
Residential construction
|
461,834
|
461,834
|
-
|
277,232
|
-
|
|||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
|
Residential
|
1,601,000
|
1,601,000
|
237,560
|
1,350,115
|
-
|
|||||||||||||||
|
Residential construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
365,220
|
$
|
-
|
||||||||||
|
Residential
|
4,923,552
|
4,923,552
|
237,560
|
4,640,209
|
-
|
|||||||||||||||
|
Residential construction
|
461,834
|
461,834
|
-
|
277,232
|
-
|
|||||||||||||||
|
Mortgage Loans Held for Investment Credit Exposure
|
||||||||||||||||||||||||||||||||
|
Credit Risk Profile Based on Payment Activity
|
||||||||||||||||||||||||||||||||
|
Commercial
|
Residential
|
Residential Construction
|
Total
|
|||||||||||||||||||||||||||||
|
September
30, 2018 |
December
31, 2017 |
September
30, 2018 |
December
31, 2017 |
September
30, 2018 |
December
31, 2017 |
September
30, 2018 |
December
31, 2017 |
|||||||||||||||||||||||||
|
Performing
|
$
|
32,673,536
|
$
|
54,954,865
|
$
|
76,842,542
|
$
|
97,603,559
|
$
|
70,252,362
|
$
|
49,695,699
|
$
|
179,768,440
|
$
|
202,254,123
|
||||||||||||||||
|
Non-performing
|
195,911
|
-
|
3,088,265
|
4,923,552
|
1,078,529
|
461,834
|
4,362,705
|
5,385,386
|
||||||||||||||||||||||||
|
Total
|
$
|
32,869,447
|
$
|
54,954,865
|
$
|
79,930,807
|
$
|
102,527,111
|
$
|
71,330,891
|
$
|
50,157,533
|
$
|
184,131,145
|
$
|
207,639,509
|
||||||||||||||||
|
Mortgage Loans on Non-Accrual Status
|
||||||||
|
As of
September 30
2018 |
As of
December 31
2017 |
|||||||
|
Commercial
|
$
|
195,911
|
$
|
-
|
||||
|
Residential
|
3,088,265
|
4,923,552
|
||||||
|
Residential construction
|
1,078,529
|
461,834
|
||||||
|
Total
|
$
|
4,166,794
|
$
|
5,385,386
|
||||
|
As of
September 30,
2018
|
||||
|
Aggregate fair value
|
$
|
165,507,394
|
||
|
Unpaid principal balance
|
160,124,093
|
|||
|
Unrealized gain
|
5,383,301
|
|||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Loan fees
|
$
|
7,758,284
|
$
|
15,086,168
|
$
|
21,347,320
|
$
|
33,149,877
|
||||||||
|
Interest income
|
1,993,895
|
2,097,249
|
4,698,899
|
5,679,868
|
||||||||||||
|
Secondary gains
|
22,315,022
|
28,667,234
|
58,633,363
|
87,307,806
|
||||||||||||
|
Change in fair value of loan commitments
|
94,569
|
(4,833,268
|
)
|
537,696
|
(3,677,554
|
)
|
||||||||||
|
Change in fair value of loans held for sale (1)
|
(203,623
|
)
|
1,061,917
|
4,563,222
|
1,061,917
|
|||||||||||
|
Provision for loan loss reserve
|
(293,443
|
)
|
(481,727
|
)
|
(946,556
|
)
|
(1,435,180
|
)
|
||||||||
|
Mortgage fee income
|
$
|
31,664,704
|
$
|
41,597,573
|
$
|
88,833,944
|
$
|
122,086,734
|
||||||||
|
(1) See Fair Value Option Election
|
||||||||||||||||
|
As of
September 30
2018 |
As of
December 31
2017 |
|||||||
|
Balance, beginning of period
|
$
|
2,571,524
|
$
|
627,733
|
||||
|
Provision on current loan originations (1)
|
946,556
|
1,851,187
|
||||||
|
Charge-offs, net of recaptured amounts
|
(10,061
|
)
|
92,604
|
|||||
|
Balance, end of period
|
$
|
3,508,019
|
$
|
2,571,524
|
||||
|
(1) Included in Mortgage fee income
|
||||||||
|
Number of
Class A Shares |
Weighted Average Exercise Price
|
Number of
Class C Shares |
Weighted Average Exercise Price
|
|||||||||||||
|
Outstanding at December 31, 2017
|
880,426
|
$
|
4.35
|
523,603
|
$
|
5.24
|
||||||||||
|
Granted
|
-
|
-
|
||||||||||||||
|
Exercised
|
(36,133
|
)
|
-
|
|||||||||||||
|
Cancelled
|
(5,704
|
)
|
-
|
|||||||||||||
|
Outstanding at September 30, 2018
|
838,589
|
$
|
4.48
|
523,603
|
$
|
5.24
|
||||||||||
|
As of September 30, 2018:
|
||||||||||||||||
|
Options exercisable
|
805,902
|
$
|
4.46
|
505,227
|
$
|
5.26
|
||||||||||
|
As of September 30, 2018:
|
||||||||||||||||
|
Available options for future grant
|
421,241
|
165,638
|
||||||||||||||
|
Weighted average contractual term of options outstanding at September 30, 2018
|
6.05 years
|
2.69 years
|
||||||||||||||
|
Weighted average contractual term of options exercisable at September 30, 2018
|
6.05 years
|
2.45 years
|
||||||||||||||
|
Aggregated intrinsic value of options outstanding at September 30, 2018 (1)
|
$
|
867,356
|
$
|
267,943
|
||||||||||||
|
Aggregated intrinsic value of options exercisable at September 30, 2018 (1)
|
$
|
862,157
|
$
|
260,592
|
||||||||||||
|
(1) The Company used a stock price of $5.20 as of September 30, 2018 to derive intrinsic value.
|
||||||||||||||||
|
Number of
Class A
Shares
|
Weighted
Average
Exercise
Price
|
Number of
Class C
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||
|
Outstanding at December 31, 2016
|
741,973
|
$
|
4.33
|
556,298
|
$
|
4.61
|
||||||||||
|
Granted
|
-
|
-
|
||||||||||||||
|
Exercised
|
-
|
(103,402
|
)
|
|||||||||||||
|
Cancelled
|
-
|
(24,227
|
)
|
|||||||||||||
|
Outstanding at September 30, 2017
|
741,973
|
$
|
4.33
|
428,669
|
$
|
5.59
|
||||||||||
|
As of September 30, 2017:
|
||||||||||||||||
|
Options exercisable
|
706,854
|
$
|
4.21
|
407,669
|
$
|
5.50
|
||||||||||
|
As of September 30, 2017:
|
||||||||||||||||
|
Available options for future grant
|
525,682
|
227,750
|
||||||||||||||
|
Weighted average contractual term of options outstanding at September 30, 2017
|
6.62 years
|
2.63 years
|
||||||||||||||
|
Weighted average contractual term of options exercisable at September 30, 2017
|
6.50 years
|
2.55 years
|
||||||||||||||
|
Aggregated intrinsic value of options outstanding at September 30, 2017 (1)
|
$
|
941,567
|
$
|
151,012
|
||||||||||||
|
Aggregated intrinsic value of options exercisable at September 30, 2017 (1)
|
$
|
941,311
|
$
|
151,012
|
||||||||||||
|
(1) The Company used a stock price of $5.10 as of September 30, 2017 to derive intrinsic value.
|
||||||||||||||||
|
Three Months Ended
September 30 |
Nine Months Ended
September 30 |
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net earnings
|
$
|
2,013,746
|
$
|
1,096,838
|
$
|
22,177,886
|
$
|
5,442,702
|
||||||||
|
Denominator:
|
||||||||||||||||
|
Basic weighted-average shares outstanding
|
16,330,839
|
16,026,199
|
16,250,714
|
15,928,911
|
||||||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
Employee stock options
|
223,495
|
300,093
|
212,163
|
331,020
|
||||||||||||
|
Diluted weighted-average shares outstanding
|
16,554,334
|
16,326,292
|
16,462,877
|
16,259,931
|
||||||||||||
|
Basic net earnings per share
|
$
|
0.12
|
$
|
0.07
|
$
|
1.36
|
$
|
0.34
|
||||||||
|
Diluted net earnings per share
|
$
|
0.12
|
$
|
0.07
|
$
|
1.35
|
$
|
0.33
|
||||||||
|
Life Insurance
|
Cemetery/
Mortuary |
Mortgage
|
Intercompany
Eliminations
|
Consolidated
|
||||||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
September 30, 2018
|
||||||||||||||||||||
|
Revenues from external customers
|
$
|
28,962,288
|
$
|
4,008,943
|
$
|
34,251,862
|
$
|
-
|
$
|
67,223,093
|
||||||||||
|
Intersegment revenues
|
1,108,093
|
106,637
|
117,746
|
(1,332,476
|
)
|
-
|
||||||||||||||
|
Segment profit before income taxes
|
2,192,036
|
781,875
|
(762,113
|
)
|
-
|
2,211,798
|
||||||||||||||
|
-
|
||||||||||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
September 30, 2017
|
||||||||||||||||||||
|
Revenues from external customers
|
$
|
25,078,051
|
$
|
2,998,809
|
$
|
43,753,955
|
$
|
-
|
$
|
71,830,815
|
||||||||||
|
Intersegment revenues
|
1,880,160
|
108,190
|
85,391
|
(2,073,741
|
)
|
-
|
||||||||||||||
|
Segment profit before income taxes
|
496,902
|
247,780
|
393,335
|
-
|
1,138,017
|
|||||||||||||||
|
For the Nine Months Ended
|
||||||||||||||||||||
|
September 30, 2018
|
||||||||||||||||||||
|
Revenues from external customers
|
$
|
109,198,662
|
$
|
13,060,357
|
$
|
95,905,309
|
$
|
-
|
$
|
218,164,328
|
||||||||||
|
Intersegment revenues
|
2,915,379
|
322,675
|
383,625
|
(3,621,679
|
)
|
-
|
||||||||||||||
|
Segment profit before income taxes
|
28,840,882
|
3,714,304
|
(4,993,976
|
)
|
-
|
27,561,210
|
||||||||||||||
|
Identifiable Assets
|
920,458,422
|
91,084,393
|
178,089,215
|
(128,148,062
|
)
|
1,061,483,968
|
||||||||||||||
|
Goodwill
|
2,765,570
|
-
|
-
|
-
|
2,765,570
|
|||||||||||||||
|
Total Assets
|
923,223,992
|
91,084,393
|
178,089,215
|
(128,148,062
|
)
|
1,064,249,538
|
||||||||||||||
|
For the Nine Months Ended
|
||||||||||||||||||||
|
September 30, 2017
|
||||||||||||||||||||
|
Revenues from external customers
|
$
|
77,112,117
|
$
|
9,907,037
|
$
|
128,953,552
|
$
|
-
|
$
|
215,972,706
|
||||||||||
|
Intersegment revenues
|
4,930,266
|
314,445
|
267,575
|
(5,512,286
|
)
|
-
|
||||||||||||||
|
Segment profit before income taxes
|
4,779,656
|
1,331,894
|
1,918,536
|
-
|
8,030,086
|
|||||||||||||||
|
Identifiable Assets
|
853,298,860
|
94,716,098
|
190,202,990
|
(133,079,207
|
)
|
1,005,138,741
|
||||||||||||||
|
Goodwill
|
2,765,570
|
-
|
-
|
2,765,570
|
||||||||||||||||
|
Total Assets
|
856,064,430
|
94,716,098
|
190,202,990
|
(133,079,207
|
)
|
1,007,904,311
|
||||||||||||||
|
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
|
||||||||||||||||
|
Common stock
|
$
|
5,988,918
|
$
|
5,988,918
|
$
|
-
|
$
|
-
|
||||||||
|
Total equity securities
|
$
|
5,988,918
|
$
|
5,988,918
|
$
|
-
|
$
|
-
|
||||||||
|
Loans held for sale
|
$
|
165,507,394
|
$
|
-
|
$
|
-
|
$
|
165,507,394
|
||||||||
|
Restricted assets (1)
|
810,056
|
810,056
|
-
|
-
|
||||||||||||
|
Cemetery perpetual care trust investments (1)
|
677,699
|
677,699
|
-
|
-
|
||||||||||||
|
Derivatives - loan commitments (2)
|
2,595,146
|
-
|
-
|
2,595,146
|
||||||||||||
|
Total assets accounted for at fair value on a recurring basis
|
$
|
175,579,213
|
$
|
7,476,673
|
$
|
-
|
$
|
168,102,540
|
||||||||
|
Liabilities accounted for at fair value on a recurring basis
|
||||||||||||||||
|
Derivatives - call options (3)
|
$
|
(38,020
|
)
|
$
|
(38,020
|
)
|
$
|
-
|
$
|
-
|
||||||
|
Derivatives - put options (3)
|
(23,393
|
)
|
(23,393
|
)
|
-
|
-
|
||||||||||
|
Derivatives - loan commitments (3)
|
(60,861
|
)
|
-
|
-
|
(60,861
|
)
|
||||||||||
|
Total liabilities accounted for at fair value on a recurring basis
|
$
|
(122,274
|
)
|
$
|
(61,413
|
)
|
$
|
-
|
$
|
(60,861
|
)
|
|||||
|
(1) Mutual funds and equity securities
|
||||||||||||||||
|
(2) Included in other assets on the condensed consolidated balance sheets
|
||||||||||||||||
|
(3) Included in other liabilities and accrued expenses on the condensed consolidated balance sheets
|
||||||||||||||||
|
Net Loan Commitments
|
Loans Held
for Sale
|
|||||||
|
Balance - December 31, 2017
|
$
|
1,996,589
|
$
|
133,414,188
|
||||
|
Originations
|
1,692,673,286
|
|||||||
|
Sales
|
(1,719,346,884
|
)
|
||||||
|
Transfer to mortgage loans held for investment
|
(139,464
|
)
|
||||||
|
Total gains (losses):
|
||||||||
|
Included in earnings (1)
|
537,696
|
58,906,268
|
||||||
|
Balance - September 30, 2018
|
$
|
2,534,285
|
$
|
165,507,394
|
||||
|
(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
|
||||||||
|
Quoted Prices
in Active
Identical
Assets
|
Significant
Observable
|
Significant
Unobservable
|
||||||||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets accounted for at fair value on a nonrecurring basis
|
||||||||||||||||
|
Impaired mortgage loans held for investment
|
$
|
1,421,028
|
$
|
-
|
$
|
-
|
$
|
1,421,028
|
||||||||
|
Impaired real estate held for investment
|
7,079,822
|
-
|
-
|
7,079,822
|
||||||||||||
|
Mortgage servicing rights additions
|
1,922,230
|
-
|
-
|
1,922,230
|
||||||||||||
|
Total assets accounted for at fair value on a nonrecurring basis
|
$
|
10,423,080
|
$
|
-
|
$
|
-
|
$
|
10,423,080
|
||||||||
|
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
|
||||||||||||||||
|
Common stock
|
$
|
6,037,855
|
$
|
6,037,855
|
$
|
-
|
$
|
-
|
||||||||
|
Total equity securities
|
$
|
6,037,855
|
$
|
6,037,855
|
$
|
-
|
$
|
-
|
||||||||
|
Loans held for sale
|
$
|
133,414,188
|
$
|
-
|
$
|
-
|
$
|
133,414,188
|
||||||||
|
Restricted assets (1)
|
809,958
|
809,958
|
-
|
-
|
||||||||||||
|
Cemetery perpetual care trust investments (1)
|
682,315
|
682,315
|
-
|
-
|
||||||||||||
|
Derivatives - loan commitments (2)
|
2,032,782
|
-
|
-
|
2,032,782
|
||||||||||||
|
Total assets accounted for at fair value on a recurring basis
|
$
|
9,562,910
|
$
|
7,530,128
|
$
|
-
|
$
|
2,032,782
|
||||||||
|
Liabilities accounted for at fair value on a recurring basis
|
||||||||||||||||
|
Derivatives - call options (3)
|
(64,689
|
)
|
(64,689
|
)
|
-
|
-
|
||||||||||
|
Derivatives - put options (3)
|
(20,568
|
)
|
(20,568
|
)
|
-
|
-
|
||||||||||
|
Derivatives - loan commitments (3)
|
(36,193
|
)
|
-
|
-
|
(36,193
|
)
|
||||||||||
|
Total liabilities accounted for at fair value on a recurring basis
|
$
|
(121,450
|
)
|
$
|
(85,257
|
)
|
$
|
-
|
$
|
(36,193
|
)
|
|||||
|
(1) Mutual funds and equity securities
|
||||||||||||||||
|
(2) Included in other assets on the condensed consolidated balance sheets
|
||||||||||||||||
|
(3) Included in other liabilities and accrued expenses on the condensed consolidated balance sheets
|
||||||||||||||||
|
Net Loan Commitments
|
Bank Loan
Interest
Rate Swaps
|
Loans Held
for Sale
|
||||||||||
|
Balance - December 31, 2016
|
$
|
6,809,332
|
$
|
(3,308
|
)
|
$
|
-
|
|||||
|
Originations
|
1,233,683,666
|
|||||||||||
|
Sales
|
(1,151,031,388
|
)
|
||||||||||
|
Total gains (losses):
|
||||||||||||
|
Included in earnings (1)
|
(4,812,743
|
)
|
-
|
50,761,910
|
||||||||
|
Included in other comprehensive income (2)
|
-
|
3,308
|
-
|
|||||||||
|
Balance - December 31, 2017
|
$
|
1,996,589
|
$
|
-
|
$
|
133,414,188
|
||||||
|
(1) As a component of Mortgage fee income on the condensed consolidated statements of earnings
|
||||||||||||
|
(2) As a component of Unrealized gains on derivative instruments on the condensed consolidated statements of comprehensive income
|
||||||||||||
|
Quoted Prices
in Active
Identical
Assets
|
Significant
Observable
|
Significant
Unobservable
|
||||||||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets accounted for at fair value on a nonrecurring basis
|
||||||||||||||||
|
Impaired mortgage loans held for investment
|
$
|
1,363,440
|
$
|
-
|
$
|
-
|
$
|
1,363,440
|
||||||||
|
Mortgage servicing rights additions
|
6,085,352
|
-
|
-
|
6,085,352
|
||||||||||||
|
Impaired real estate held for investment
|
8,500,000
|
-
|
-
|
8,500,000
|
||||||||||||
|
Impaired fixed maturity securities, held to maturity
|
426,984
|
-
|
426,984
|
-
|
||||||||||||
|
Total assets accounted for at fair value on a nonrecurring basis
|
$
|
16,375,776
|
$
|
-
|
$
|
426,984
|
$
|
15,948,792
|
||||||||
|
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
Estimated
Fair Value
|
||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Fixed maturity securities held to maturity
|
$
|
230,386,875
|
$
|
-
|
$
|
201,221,369
|
$
|
33,002,784
|
$
|
234,224,153
|
||||||||||
|
Mortgage loans held for investment:
|
||||||||||||||||||||
|
Residential
|
78,004,013
|
-
|
-
|
82,516,040
|
82,516,040
|
|||||||||||||||
|
Residential construction
|
70,716,110
|
-
|
-
|
70,716,110
|
70,716,110
|
|||||||||||||||
|
Commercial
|
32,661,399
|
-
|
-
|
33,475,276
|
33,475,276
|
|||||||||||||||
|
Mortgage loans held for investment, net
|
$
|
181,381,522
|
$
|
-
|
$
|
-
|
$
|
186,707,426
|
$
|
186,707,426
|
||||||||||
|
Policy loans
|
6,389,122
|
-
|
-
|
6,389,122
|
6,389,122
|
|||||||||||||||
|
Insurance assignments, net (1)
|
31,119,910
|
-
|
-
|
31,119,910
|
31,119,910
|
|||||||||||||||
|
Restricted assets (2)
|
1,199,301
|
-
|
1,201,983
|
-
|
1,201,983
|
|||||||||||||||
|
Restricted assets (3)
|
1,500,000
|
-
|
-
|
1,500,000
|
1,500,000
|
|||||||||||||||
|
Cemetery perpetual care trust investments (2)
|
973,821
|
-
|
963,621
|
-
|
963,621
|
|||||||||||||||
|
Mortgage servicing rights, net
|
20,875,905
|
-
|
-
|
32,327,266
|
32,327,266
|
|||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Bank and other loans payable
|
$
|
(196,422,645
|
)
|
$
|
-
|
$
|
-
|
$
|
(196,422,645
|
)
|
$
|
(196,422,645
|
)
|
|||||||
|
Policyholder account balances (4)
|
(46,706,179
|
)
|
-
|
-
|
(34,223,082
|
)
|
(34,223,082
|
)
|
||||||||||||
|
Future policy benefits - annuities (4)
|
(98,558,234
|
)
|
-
|
-
|
(96,511,305
|
)
|
(96,511,305
|
)
|
||||||||||||
|
(1) Included in other investments and policy loans on the condensed consolidated balance sheet.
|
||||||||||||||||||||
|
(2) Fixed maturity securities held to maturity
|
||||||||||||||||||||
|
(3) Participation in mortgage loans held for investment (residential construction)
|
||||||||||||||||||||
|
(4) Included in future policy benefits and unpaid claims on the condensed consolidated balance sheet.
|
||||||||||||||||||||
|
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
Estimated
Fair Value
|
||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Fixed maturity securities held to maturity
|
$
|
228,397,623
|
$
|
-
|
$
|
233,806,219
|
$
|
7,692,190
|
$
|
241,498,409
|
||||||||||
|
Mortgage loans held for investment:
|
||||||||||||||||||||
|
Residential
|
99,816,535
|
-
|
-
|
106,050,169
|
106,050,169
|
|||||||||||||||
|
Residential construction
|
49,694,025
|
-
|
-
|
49,694,025
|
49,694,025
|
|||||||||||||||
|
Commercial
|
54,700,325
|
-
|
-
|
56,473,156
|
56,473,156
|
|||||||||||||||
|
Mortgage loans held for investment, net
|
$
|
204,210,885
|
$
|
-
|
$
|
-
|
$
|
212,217,350
|
$
|
212,217,350
|
||||||||||
|
Policy loans
|
6,531,352
|
-
|
-
|
6,531,352
|
6,531,352
|
|||||||||||||||
|
Insurance assignments, net (1)
|
35,455,098
|
-
|
-
|
35,455,098
|
35,455,098
|
|||||||||||||||
|
Restricted assets (2)
|
1,130,088
|
-
|
1,152,324
|
-
|
1,152,324
|
|||||||||||||||
|
Restricted assets (3)
|
1,701,811
|
-
|
-
|
1,796,910
|
1,796,910
|
|||||||||||||||
|
Cemetery perpetual care trust investments (2)
|
943,211
|
-
|
953,404
|
-
|
953,404
|
|||||||||||||||
|
Cemetery perpetual care trust investments (3)
|
4,128
|
-
|
-
|
4,411
|
4,411
|
|||||||||||||||
|
Mortgage servicing rights, net
|
21,376,937
|
-
|
-
|
27,427,174
|
27,427,174
|
|||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Bank and other loans payable
|
$
|
(157,450,925
|
)
|
$
|
-
|
$
|
-
|
$
|
(157,450,925
|
)
|
$
|
(157,450,925
|
)
|
|||||||
|
Policyholder account balances (4)
|
(47,867,037
|
)
|
-
|
-
|
(34,557,111
|
)
|
(34,557,111
|
)
|
||||||||||||
|
Future policy benefits - annuities (4)
|
(99,474,392
|
)
|
-
|
-
|
(98,827,107
|
)
|
(98,827,107
|
)
|
||||||||||||
|
(1) Included in other investments and policy loans on the condensed consolidated balance sheet.
|
||||||||||||||||||||
|
(2) Fixed maturity securities held to maturity
|
||||||||||||||||||||
|
(3) Participation in mortgage loans held for investment (commercial)
|
||||||||||||||||||||
|
(4) Included in future policy benefits and unpaid claims on the condensed consolidated balance sheet.
|
||||||||||||||||||||
|
Fair Values and Notional Values of Derivative Instruments
|
|||||||||||||||||||||||||
|
September 30, 2018
|
December 31, 2017
|
||||||||||||||||||||||||
|
Balance
Sheet Location
|
Notional
Amount
|
Asset
Fair Value
|
Liability
Fair Value
|
Notional
Amount
|
Asset
Fair Value
|
Liability
Fair Value
|
|||||||||||||||||||
|
Derivatives not designated as hedging instruments:
|
|||||||||||||||||||||||||
|
Loan commitments
|
Other assets and Other liabilities
|
$
|
150,947,240
|
$
|
2,595,146
|
$
|
60,861
|
$
|
105,679,107
|
$
|
2,032,782
|
$
|
36,193
|
||||||||||||
|
Call options
|
Other liabilities
|
1,758,900
|
--
|
38,020
|
1,488,550
|
--
|
64,689
|
||||||||||||||||||
|
Put options
|
Other liabilities
|
2,888,400
|
--
|
23,393
|
2,265,900
|
--
|
20,568
|
||||||||||||||||||
|
Total
|
$
|
155,594,540
|
$
|
2,595,146
|
$
|
122,274
|
$
|
109,433,557
|
$
|
2,032,782
|
$
|
121,450
|
|||||||||||||
|
Net Amount Gain (Loss)
|
Net Amount Gain (Loss)
|
||||||||||||||||
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
||||||||||||||||
|
Derivative
|
Classification
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Loan commitments
|
Mortgage fee income
|
$
|
94,569
|
$
|
(4,833,268
|
)
|
$
|
537,696
|
$
|
(3,677,554
|
)
|
||||||
|
Call and put options
|
Gains on investments and other assets
|
$
|
83,612
|
$
|
27,734
|
$
|
313,913
|
$
|
216,561
|
||||||||
|
As of
September 30
2018 |
As of
December 31
2017 |
|||||||
|
Amortized cost:
|
||||||||
|
Balance before valuation allowance at beginning of year
|
$
|
21,376,937
|
$
|
18,872,362
|
||||
|
MSR additions resulting from loan sales
|
1,922,230
|
6,085,352
|
||||||
|
Amortization (1)
|
(2,423,262
|
)
|
(3,580,777
|
)
|
||||
|
Application of valuation allowance to write down MSRs with other than temporary impairment
|
-
|
-
|
||||||
|
Balance before valuation allowance at end of period
|
$
|
20,875,905
|
$
|
21,376,937
|
||||
|
Valuation allowance for impairment of MSRs:
|
||||||||
|
Balance at beginning of year
|
$
|
-
|
$
|
-
|
||||
|
Additions
|
-
|
-
|
||||||
|
Application of valuation allowance to write down MSRs with other than temporary impairment
|
-
|
-
|
||||||
|
Balance at end of period
|
$
|
-
|
$
|
-
|
||||
|
Mortgage servicing rights, net
|
$
|
20,875,905
|
$
|
21,376,937
|
||||
|
Estimated fair value of MSRs at end of period
|
$
|
32,327,266
|
$
|
27,427,174
|
||||
|
(1) Included in other expenses on the condensed consolidated statements of earnings
|
||||||||
|
Estimated MSR Amortization
|
||||
|
2018
|
1,634,568
|
|||
|
2019
|
4,469,364
|
|||
|
2020
|
4,469,364
|
|||
|
2021
|
4,469,203
|
|||
|
2022
|
3,570,974
|
|||
|
Thereafter
|
2,262,432
|
|||
|
Total
|
$
|
20,875,905
|
||
|
Three Months Ended
September 30 |
Nine Months Ended
September 30 |
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Contractual servicing fees
|
$
|
1,905,887
|
$
|
1,848,831
|
$
|
5,670,346
|
$
|
5,359,425
|
||||||||
|
Late fees
|
106,354
|
99,281
|
334,452
|
266,218
|
||||||||||||
|
Total
|
$
|
2,012,241
|
$
|
1,948,112
|
$
|
6,004,798
|
$
|
5,625,643
|
||||||||
|
As of
September 30
2018
|
As of
December 31
2017
|
|||||||
|
Servicing UPB
|
$
|
2,990,572,817
|
$
|
2,924,868,843
|
||||
|
Prepayment
Speeds |
Average
Life (Years) |
Discount
Rate |
||||||||||
|
September 30, 2018
|
4.24
|
%
|
7.02
|
9.51
|
||||||||
|
December 31, 2017
|
3.67
|
%
|
6.34
|
10.01
|
||||||||
|
Three Months
Ended
September 30
|
Nine Months
Ended
September 30
|
|||||||
|
2018
|
2018
|
|||||||
|
Major goods/service lines
|
||||||||
|
At-need
|
$
|
2,772,859
|
$
|
7,973,554
|
||||
|
Pre-need
|
873,431
|
2,456,574
|
||||||
|
$
|
3,646,290
|
$
|
10,430,128
|
|||||
|
Timing of Revenue Recognition
|
||||||||
|
Goods transferred at a point in time
|
$
|
2,448,836
|
$
|
6,934,973
|
||||
|
Services transferred at a point in time
|
1,197,454
|
3,495,155
|
||||||
|
$
|
3,646,290
|
$
|
10,430,128
|
|||||
|
Three Months
Ended
September 30
|
Nine Months
Ended
September 30
|
|||||||
|
2018
|
2018
|
|||||||
|
Net mortuary and cemetery sales
|
$
|
3,646,290
|
$
|
10,430,128
|
||||
|
Gains on investments and other assets
|
245,448
|
2,330,701
|
||||||
|
Net investment income
|
56,284
|
194,425
|
||||||
|
Other revenues
|
60,921
|
105,103
|
||||||
|
Revenues from external customers
|
4,008,943
|
13,060,357
|
||||||
|
Contract Balances
|
||||||||||||
|
Receivables (1)
|
Contract
Asset (2)
|
Contract
Liability (2)
|
||||||||||
|
Opening (1/1/2018)
|
$
|
2,742,765
|
$
|
856,479
|
$
|
13,729,547
|
||||||
|
Closing (9/30/2018)
|
3,010,663
|
697,832
|
13,140,329
|
|||||||||
|
Increase/(decrease)
|
267,898
|
(158,647
|
)
|
(589,218
|
)
|
|||||||
|
(1) Included in Receivables, net on the condensed consolidated balance sheets
|
||||||||||||
|
(2) The contract asset and liability are netted together in Deferred pre-need cemetery and mortuary contract revenues on the condensed consolidated balance sheets.
|
||||||||||||
|
Other investments - insurance assignments
|
$
|
2,515,783
|
||
|
Other - intangible asset
|
890,000
|
|||
|
Total assets acquired
|
3,405,783
|
|||
|
Fair value of net assets acquired/consideration paid
|
$
|
3,405,783
|
|
Three months ended September 30
(in thousands of dollars) |
Nine months ended September 30
(in thousands of dollars) |
|||||||||||||||||||||||
|
2018
|
2017
|
% Increase
(Decrease)
|
2018
|
2017
|
% Increase
(Decrease)
|
|||||||||||||||||||
|
Revenues from external customers
|
||||||||||||||||||||||||
|
Insurance premiums
|
$
|
18,639
|
$
|
17,490
|
7
|
%
|
$
|
56,641
|
$
|
52,345
|
8
|
%
|
||||||||||||
|
Net investment income
|
9,376
|
7,974
|
18
|
%
|
28,574
|
24,847
|
15
|
%
|
||||||||||||||||
|
Gains on investments and other assets
|
466
|
(645
|
)
|
172
|
%
|
22,786
|
(623
|
)
|
3757
|
%
|
||||||||||||||
|
Other
|
482
|
259
|
86
|
%
|
1,198
|
543
|
121
|
%
|
||||||||||||||||
|
Total
|
$
|
28,963
|
$
|
25,078
|
15
|
%
|
$
|
109,199
|
$
|
77,112
|
42
|
%
|
||||||||||||
|
Intersegment revenue
|
$
|
1,108
|
$
|
1,880
|
(41
|
%)
|
$
|
2,915
|
$
|
4,930
|
(41
|
%)
|
||||||||||||
|
Earnings before income taxes
|
$
|
2,192
|
$
|
497
|
341
|
%
|
$
|
28,841
|
$
|
4,780
|
503
|
%
|
||||||||||||
|
Three months ended September 30
(in thousands of dollars) |
Nine months ended September 30
(in thousands of dollars) |
|||||||||||||||||||||||
|
2018
|
2017
|
% Increase
(Decrease)
|
2018
|
2017
|
% Increase
(Decrease)
|
|||||||||||||||||||
|
Revenues from external customers
|
||||||||||||||||||||||||
|
Mortuary revenues
|
$
|
1,422
|
$
|
1,168
|
22
|
%
|
$
|
4,071
|
$
|
3,735
|
9
|
%
|
||||||||||||
|
Cemetery revenues
|
2,225
|
1,551
|
43
|
%
|
6,359
|
5,622
|
13
|
%
|
||||||||||||||||
|
Net investment income
|
56
|
107
|
(48
|
%)
|
194
|
310
|
(37
|
%)
|
||||||||||||||||
|
Gains on investments and other assets
|
245
|
151
|
62
|
%
|
2,331
|
166
|
1304
|
%
|
||||||||||||||||
|
Other
|
61
|
23
|
165
|
%
|
105
|
74
|
42
|
%
|
||||||||||||||||
|
Total
|
$
|
4,009
|
$
|
3,000
|
34
|
%
|
$
|
13,060
|
$
|
9,907
|
32
|
%
|
||||||||||||
|
Earnings before income taxes
|
$
|
782
|
$
|
248
|
215
|
%
|
$
|
3,714
|
$
|
1,332
|
179
|
%
|
||||||||||||
|
Three months ended September 30
(in thousands of dollars) |
Nine months ended September 30
(in thousands of dollars) |
|||||||||||||||||||||||
|
2018
|
2017
|
% Increase
(Decrease)
|
2018
|
2017
|
% Increase
(Decrease)
|
|||||||||||||||||||
|
Revenues from external customers
|
||||||||||||||||||||||||
|
Income from loan originations
|
$
|
9,350
|
$
|
12,931
|
(28
|
%)
|
$
|
30,201
|
$
|
34,778
|
(13
|
%)
|
||||||||||||
|
Secondary gains from investors
|
22,315
|
28,667
|
(22
|
%)
|
58,633
|
87,308
|
(33
|
%)
|
||||||||||||||||
|
Other
|
2,587
|
2,156
|
20
|
%
|
7,071
|
6,867
|
3
|
%
|
||||||||||||||||
|
Total
|
$
|
34,252
|
$
|
43,754
|
(22
|
%)
|
$
|
95,905
|
$
|
128,953
|
(26
|
%)
|
||||||||||||
|
Earnings before income taxes
|
$
|
(762
|
)
|
$
|
393
|
(294
|
%)
|
$
|
(4,994
|
)
|
$
|
1,919
|
(360
|
%)
|
||||||||||
|
Period
|
(a) Total Number of Class A Shares Purchased
|
(b) Average Price Paid per Class A Share
|
(c) Total Number of Class A Shares Purchased as Part of Publicly Announced Plan or Program
|
(d) Maximum Number (or Approximate Dollar Value) of Class A Shares that May Yet Be Purchased Under the Plan or Program
|
||||||||||||
|
7/1/2018-7/31/2018
|
-
|
-
|
-
|
-
|
||||||||||||
|
8/1/2018-8/31/2018
|
-
|
-
|
-
|
-
|
||||||||||||
|
9/1/2018-9/30/2018
|
10,000
|
$
|
5.45
|
-
|
290,000
|
|||||||||||
|
Total
|
10,000
|
$
|
5.45
|
-
|
290,000
|
|||||||||||
|
3.1
|
|
|
3.2
|
|
|
4.1
|
Specimen Class A Stock Certificate (1)
|
|
4.2
|
Specimen Class C Stock Certificate (1)
|
|
4.3
|
Specimen Preferred Stock Certificate and Certificate of Designation of Preferred Stock (1)
|
|
7.1
|
|
|
10.1
|
Amended and Restated Employee Stock Ownership Plan (ESOP) and Trust Agreement (1)
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
Stock Repurchase Plan
|
|
21
|
Subsidiaries of the Registrant
|
|
23.1
|
|
|
23.2
|
|
|
31.1
|
Certification pursuant to 18 U.S.C. Section 1350, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification pursuant to 18 U.S.C. Section 1350, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.xml
|
Instance Document
|
|
101.xsd
|
Taxonomy Extension Schema Document
|
|
101.cal
|
Taxonomy Extension Calculation Linkbase Document
|
|
101.def
|
Taxonomy Extension Definition Linkbase Document
|
|
101.lab
|
Taxonomy Extension Label Linkbase Document
|
|
101.pre
|
Taxonomy Extension Presentation Linkbase Document
|
|
(1)
|
Incorporated by reference from Registration Statement on Form S‑1, as filed on September 29, 1987
|
|
(2)
|
Incorporated by reference from Schedule 14A Definitive Proxy Statement, as filed on September 5, 2003, relating to the Company's Annual Meeting of Stockholders
|
|
(3)
|
Incorporated by reference from Schedule 14A Definitive Proxy Statement, as filed on September 1, 2007, relating to the Company's Annual Meeting of Stockholders
|
|
(4)
|
Incorporated by reference from Schedule 14A Definitive Proxy Statement, as filed on September 2, 2014, related to Company's Annual Meeting of Stockholders
|
|
(5)
|
Incorporated by reference from Report on Form 10-Q, as filed on November 15, 2015
|
|
(6)
|
Incorporated by reference from Registration Statement on Form S-8, as filed on October 20, 2015
|
|
(7)
|
Incorporated by reference from Report on Form 10-Q, as filed on August 15, 2016
|
|
Incorporated by reference from Report on Form 10-K, as filed on March 31, 2017
|
|
|
(9)
|
Incorporated by reference from Report on Form 8-K, as filed on August 4, 2017
|
|
(10)
|
Incorporated by reference from Report on Form 10-Q, as filed on August 25, 2017
|
|
(11)
|
Incorporated by reference from Form 8-K, as filed on September 6, 2018
|
|
Dated: November 13, 2018
|
/s/ Scott M. Quist
|
|
|
Scott M. Quist
|
||
|
Chairman, President and Chief Executive Officer
|
||
|
(Principal Executive Officer)
|
||
|
Dated: November 13, 2018
|
/s/ Garrett S. Sill
|
|
|
Garrett S. Sill
|
||
|
Chief Financial Officer and Treasurer
|
||
|
(Principal Financial Officer and Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|