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)
|
Registrant’s telephone number, including area code:
|
(801) 264-1060
|
Title of each class which registered | Name of each exchange on |
Class A common stock, $2.00 Par Value | Nasdaq Stock Market |
Class C common stock, $2.00 Par Value | None |
Large accelerated filer [ ] | Accelerated filer [ ] |
Nonaccelerated filer [ ] | Smaller reporting company [X] |
Security National Financial Corporation
Page | ||
Part I |
||
Item 1. | Business | 3 |
Item 2. | Properties | 11 |
Item 3. | Legal Proceedings | 13 |
Item 4. | Mine Safety Disclosures | 15 |
Part II |
||
Item 5. | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | 15 |
Item 6. | Selected Financial Data | 17 |
Item 7. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 17 |
Item 7A. | Quantitative and Qualitative Disclosures About Market Risk | 29 |
Item 8. | Financial Statements and Supplementary Data | 29 |
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | 101 |
Item 9A. | Controls and Procedures | 101 |
Item 9B. | Other Information | 101 |
Part III |
||
Item 10. | Directors, Executive Officers and Corporate Governance | 102 |
Item 11. | Executive Compensation | 107 |
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | 117 |
Item 13. | Certain Relationships and Related Transactions, and Director Independence | 119 |
Item 14. | Principal Accounting Fees and Services | 120 |
Part IV |
||
Item 15. | Exhibits, Financial Statement Schedules | 120 |
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||||
Life Insurance
|
||||||||||||||||||||||
Policy/Cert Count as of December 31
|
531,831
|
533,065
|
531,775
|
(1
|
)
|
509,058
|
497,933
|
|||||||||||||||
Insurance in force as of December 31 (omitted 000)
|
$
|
1,838,488
|
$
|
1,759,148
|
$
|
1,672,081
|
(1
|
)
|
$
|
2,862,803
|
$
|
2,763,496
|
||||||||||
Premiums Collected (omitted 000)
|
$
|
74,965
|
$
|
69,565
|
$
|
65,220
|
(1
|
)
|
$
|
55,780
|
$
|
52,418
|
(1) |
Includes the acquisition of First Guaranty and the termination of the reinsurance assumed from Servicemembers’ Group Life Insurance (“SGLI”).
|
Age Nearest | Non‑Medical |
Birthday | Limits |
0‑50 | $ 100,000 |
51‑up | Medical information required (APS or exam) |
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||||
Annuities Policy/Cert Count as of December 31
|
22,313
|
22,729
|
21,364
|
(1
|
)
|
12,022
|
12,701
|
|||||||||||||||
Deposits Collected (omitted 000)
|
$
|
9,644
|
$
|
10,353
|
$
|
11,019
|
(1
|
)
|
$
|
8,069
|
$
|
8,010
|
(1) |
Includes the acquisition of First Guaranty.
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||
Accident and Health Policy/Cert Count as of December 31
|
3,763
|
4,069
|
4,761
|
5,185
|
5,838
|
|||||||||||||||
Premiums Collected (omitted 000)
|
$
|
98
|
$
|
104
|
$
|
113
|
$
|
119
|
$
|
133
|
Street | City | State | Function | Owned / Leased |
Approximate
Square
Footage
|
Lease Amount |
Expiration | |||||||||||||
5300 S. 360 W. | Salt Lake City | UT | Corporate Headquarters | Owned | 36,000 | N/A | N/A | |||||||||||||
5201 S. Green St. | Salt Lake City | UT | Mortgage Operations | Owned | 12,498 | N/A | N/A | |||||||||||||
1044 River Oaks Dr. | Flowood | MS | Insurance Operations | Owned | 5,522 | N/A | N/A | |||||||||||||
5239 Greenpine Dr. | Murray | UT | Funeral Service Operations | Owned | 1,642 | N/A | N/A | |||||||||||||
121 W. Election Rd., Suite 100 | Draper | UT | Mortgage Sales | Owned | 15,119 | N/A | N/A | |||||||||||||
497 Sutton Bridge Rd. | Rainbow City | AL | Fast Funding Operations | Leased | 12,850 | $ | 8,000 | / | mo | 12/31/2019 | ||||||||||
3515 Pelham Rd., Suite 200 | Greenville | SC | Fast Funding Operations | Leased | 4,000 | $ | 4,333 | / | mo | 6/30/2019 | ||||||||||
4007 Seaboard Court, Suite 1 | Portsmouth | VA | Fast Funding Operations | Leased | N/A | $ | 3,000 | / | mo | 5/31/2020 | ||||||||||
16427 North Scottsdale Rd. | Scottsdale | AZ | Mortgage Sales | Leased | 3,966 | $ | 10,742 | / | mo | 12/31/2019 | ||||||||||
17015 N. Scottsdale Rd., Suite 125 | Scottsdale | AZ | Mortgage Sales | Leased | 6,070 | $ | 13,415 | / | mo | 4/30/2020 | ||||||||||
8600 East Anderson Dr., Suite 240 | Scottsdale | AZ | Mortgage Sales | Leased | 3,756 | $ | 8,764 | / | mo | 8/31/2019 | ||||||||||
1819 S. Dobson Rd., Suite 202/203 | Mesa | AZ | Mortgage Sales | Leased | 2,397 | $ | 2,447 | / | mo | 7/31/2019 | ||||||||||
17505 N 79th Ave., Suite 213-E | Glendale | AZ | Mortgage Sales | Leased | N/A | $ | 650 | / | mo | 6/30/2019 | ||||||||||
5100 N. 99th Ave., Suite 100 | Phoenix | AZ | Mortgage Sales | Leased | 2,540 | $ | 3,175 | / | mo | 10/22/2021 | ||||||||||
1930 S Alma School Rd. | Mesa | AZ | Mortgage Sales | Leased | 1,762 | $ | 1,909 | / | mo | 9/14/2019 | ||||||||||
2999 Douglas Blvd. | Roseville | CA | Mortgage Sales | Leased | 1,515 | $ | 3,485 | / | mo | 6/30/2020 | ||||||||||
4 Upper Newport Plaza, Suite. 103 | Newport Beach | CA | Mortgage Sales | Sub-Leased | N/A | $ | 850 | / | mo | month to month | ||||||||||
8525 Madison Ave., Suite 142 | Fair Oaks | CA | Mortgage Sales | Leased | 1,200 | $ | 4,132 | / | mo | 6/30/2019 | ||||||||||
3435 South Demaree | Visalia | CA | Mortgage Sales | Leased | 1,740 | $ | 2,175 | / | mo | 4/30/2019 | ||||||||||
2333 San Ramon Vallue Blvd. | San Ramon | CA | Mortgage Sales | Leased | 1,563 | $ | 4,064 | / | mo | 5/14/2019 | ||||||||||
140 Gregory Ln. | Pleasant Hill | CA | Mortgage Sales | Leased | 3,125 | $ | 6,094 | / | mo | 1/31/2019 | ||||||||||
3908 Hathaway Ave. | Long Beach | CA | Mortgage Sales | Leased | 200 | $ | 100 | / | mo | month to month | ||||||||||
13191 Crossroads Parkway | City of Industry | CA | Mortgage Sales | Sub-Leased | 2,569 | $ | 6,316 | / | mo | 7/31/2020 | ||||||||||
8480 E. Orchard Rd., Suite 4200 | Greenwood Village | CO | Mortgage Sales | Leased | 4,631 | $ | 9,841 | / | mo | 5/31/2021 | ||||||||||
1120 W. 122nd Ave., Suite 104 | Denver | CO | Mortgage Sales | Leased | 2,088 | $ | 3,654 | / | mo | 10/31/2021 | ||||||||||
7100 E. Belleview Ave. | Greenwood | CO | Mortgage Sales | Leased | 2,549 | $ | 5,310 | / | mo | 11/30/2019 | ||||||||||
5475 Tech Center Dr., Suite 100 | Colorado Springs | CO | Mortgage Sales | Leased | 3,424 | $ | 3,852 | / | mo | 7/31/2020 | ||||||||||
8191 College Parkway, Suite 201 | Ft Myers | FL | Mortgage Sales | Leased | 4,676 | $ | 3,917 | / | mo | 8/21/2021 | ||||||||||
7830 Lake Wilson Road | Davenport | FL | Mortgage Sales | Leased | 200 | $ | 750 | / | mo | month to month | ||||||||||
1545 S. Belcher Rd., Suite B | Clearwater | FL | Mortgage Sales | Leased | Desk Rental | $ | 3,073 | / | mo | 4/30/2019 | ||||||||||
5331 Commercial Way, Suite 203 | Springhill | FL | Mortgage Sales | Leased | 995 | $ | 1,200 | / | mo | 3/31/2020 | ||||||||||
203 NE 1st Ave. | Delray Beach | FL | Mortgage Sales | Leased | 1,350 | $ | 4,013 | / | mo | 6/30/2019 | ||||||||||
3689 Tampa Rd., Suite 324 | Oldsmar | FL | Mortgage Sales | Leased | 2,553 | $ | 2,708 | / | mo | 2/28/2020 | ||||||||||
3689 Tampa Rd., Suite 330 | Oldsmar | FL | Mortgage Sales | Leased | 4,167 | $ | 4,553 | / | mo | 2/28/2019 | ||||||||||
4732 US Highway 98 N. | Lakeland | FL | Mortgage Sales | Leased | 1,250 | $ | 535 | / | mo | month to month | ||||||||||
1145 TownPark Ave., Suites 2215/2255 | Lake Mary | FL | Mortgage Sales | Leased | 9,390 | $ | 19,829 | / | mo | 2/29/2020 | ||||||||||
1525 International Parkway | Lake Mary | FL | Mortgage Sales | Sub-Leased | 2,862 | $ | 5,440 | / | mo | 10/31/2019 | ||||||||||
3970 Tampa Rd. Oldsmar, Suite L | Pinnellas County | FL | Mortgage Sales | Leased | 750 | $ | 813 | / | mo | 8/31/2020 | ||||||||||
113th Str. N. and 82nd Ave. N. | Seminole | FL | Mortgage Sales | Leased | N/A | $ | 2,100 | / | mo | 8/30/2020 | ||||||||||
3030 McEver Rd., Suite 220 | Gainsville | GA | Mortgage Sales | Leased | 300 | $ | 839 | / | mo | month to month | ||||||||||
788 Walnut St., Suite 8 | Macon | GA | Mortgage Sales | Leased | 650 | $ | 400 | / | mo | month to month | ||||||||||
2886 Smokey Road | Newman | GA | Mortgage Sales | Leased | 300 | $ | 500 | / | mo | month to month | ||||||||||
1001 Kamokila Blvd., Suite 142 | Kapolei | HI | Mortgage Sales | Leased | 564 | $ | 1,660 | / | mo | 12/31/2019 | ||||||||||
4370 Kukui Grove St., Suite 201 | Lihue | HI | Mortgage Sales | Leased | 864 | $ | 1,331 | / | mo | 2/28/2019 | ||||||||||
9042 W. Barnes Dr. | Boise | ID | Mortgage Sales | Leased | 1,568 | $ | 2,250 | / | mo | 10/31/2019 | ||||||||||
116 N. 3rd St., Suite 12 | Mccall | ID | Mortgage Sales | Leased | 480 | $ | 400 | / | mo | month to month | ||||||||||
12 W. Main St. Suite 3 | Rexburg | ID | Mortgage Sales | Leased | 800 | $ | 1,000 | / | mo | month to month | ||||||||||
3040 E 17th, Suite A | Idaho Falls | ID | Mortgage Sales | Leased | 2,500 | $ | 3,000 | / | mo | 5/31/2019 | ||||||||||
7225-27 West Madison St. | Forest Park | IL | Mortgage Sales | Leased | 1,800 | $ | 2,200 | / | mo | 6/30/2020 | ||||||||||
9963 Crosspoint Blvd Suites 101/102 | Indianapolis | IN | Mortgage Sales | Leased | N/A | $ | 1,350 | / | mo | 7/31/2019 | ||||||||||
568 Greenluster Dr. | Covington | LA | Mortgage Sales | Leased | 150 | $ | 750 | / | mo | month to month | ||||||||||
1 Sanctuary Blvd. Suite 302A | Mandeville | LA | Insurance Sales | Leased | 867 | $ | 1,382 | / | mo | 6/30/2020 | ||||||||||
4987 Fall Creek Rd. Suite 1 | Branson | MO | Mortgage Sales | Leased | 700 | $ | 1,000 | / | mo | 3/31/2019 | ||||||||||
801 Cascade Pointe Lane, Suite 101 | Raleigh | NC | Mortgage Sales | Sub-Leased | 2,000 | $ | 2,961 | / | mo | 4/30/2020 | ||||||||||
7930 West Kenton Circle | Huntersville | NC | Mortgage Sales | Sub-Leased | 951 | $ | 1,918 | / | mo | 2/29/2020 | ||||||||||
2370 Corporate Circle, Suite 200 | Henderson | NV | Mortgage Sales | Leased | 10,261 | $ | 18,297 | / | mo | 4/30/2020 | ||||||||||
2370 Corporate Circle, Suite 270 | Henderson | NV | Mortgage Sales | Leased | 2,520 | $ | 5,956 | / | mo | 4/30/2020 | ||||||||||
3285 No. Fort Apache Rd, Suite 150 | Las Vegas | NV | Mortgage Sales | Leased | N/A | $ | 11,500 | / | mo | month to month | ||||||||||
10765 Double R Blvd. | Reno | NV | Mortgage Sales | Leased | 4,214 | $ | 9,144 | / | mo | 10/31/2021 | ||||||||||
1980 Festival Plaza Dr., Suite 850 | Las Vegas | NV | Mortgage Sales | Leased | 12,866 | $ | 43,615 | / | mo | 5/31/2021 | ||||||||||
4000 S. Eastern Ave., Suite 310 | Las Vegas | NV | Mortgage Sales | Sub-Leased | 2,750 | $ | 4,950 | / | mo | 1/31/2020 | ||||||||||
8720 Orion Place, Suite 160 | Colombus | OH | Mortgage Sales | Leased | 1,973 | $ | 1,726 | / | mo | 6/30/2023 | ||||||||||
10610 SE Washington | Portland | OR | Mortgage Sales | Leased | 506 | $ | 600 | / | mo | month to month | ||||||||||
3311 NE MLK Jr Blvd., Suite 203 | Portland | OR | Mortgage Sales | Leased | 1,400 | $ | 875 | / | mo | month to month | ||||||||||
10365 SE Sunnyside Rd., Suite 310 | Clackamus | OR | Mortgage Sales | Leased | 1,288 | $ | 2,420 | / | mo | 11/30/2019 | ||||||||||
6263 Poplar Ave., Suite 900 | Memphis | TN | Mortgage Sales | Leased | 1,680 | $ | 2,476 | / | mo | 3/31/2019 | ||||||||||
6640 Carothers Parkway, Suite 150 | Franklin | TN | Mortgage Sales | Leased | 3,229 | $ | 8,199 | / | mo | 3/31/2020 | ||||||||||
208 Sunset Dr., Suites 403/404 | Knoxville | TN | Mortgage Sales | Leased | 2,476 | $ | 3,817 | / | mo | 10/31/2022 | ||||||||||
2159 N Thompson Lane, Suite A-7 | Murfreesboro | TN | Mortgage Sales | Leased | 1,100 | $ | 1,150 | / | mo | month to month | ||||||||||
11525 Fry Road, Suite 106 | Fulshear | TX | Mortgage Sales | Leased | N/A | $ | 800 | / | mo | month to month | ||||||||||
11550 Fuqua, Suite 200 | Houston | TX | Mortgage Sales | Leased | 1,865 | $ | 3,341 | / | mo | 4/30/2020 | ||||||||||
3000 Joe DiMaggio Blvd., Bldg 12 Suite 42 | Round Rock | TX | Mortgage Sales | Leased | 920 | $ | 1,750 | / | mo | 5/15/2021 | ||||||||||
2408 Jacaman Road, Suite F | Laredo | TX | Mortgage Sales | Leased | N/A | $ | 900 | / | mo | 6/1/2020 | ||||||||||
532 FM 120 East | East Pottsboro | TX | Mortgage Sales | Leased | 1,800 | $ | 1,600 | / | mo | month to month | ||||||||||
8300 Cypress Creek Parkway, Suite 450 | Houston | TX | Mortgage Sales | Leased | 100 | $ | 276 | / | mo | month to month | ||||||||||
2877 Commercial Center | Katy | TX | Mortgage Sales | Leased | 250 | $ | 2,000 | / | mo | month to month | ||||||||||
602 S Main St., Suite 300 | Weatherford | TX | Mortgage Sales | Leased | 1,000 | $ | 1,865 | / | mo | 5/31/2019 | ||||||||||
52 Sugar Creek Center Blvd., Suite 150 | Sugarland | TX | Mortgage Sales | Leased | 1,788 | $ | 3,994 | / | mo | 3/31/2020 | ||||||||||
2526 N. Loop 1604 W., Suite 210 | San Antonio | TX | Mortgage Sales | Leased | 4,959 | $ | 10,538 | / | mo | 11/30/2019 | ||||||||||
1 Chisholm Trail Rd., Suite 210 | Round Rock | TX | Mortgage Sales | Leased | 3,402 | $ | 4,961 | / | mo | 12/31/2020 | ||||||||||
3027 Marina Bay Dr., Suite 200 | League City | TX | Mortgage Sales | Leased | 1,225 | $ | 2,118 | / | mo | 3/31/2020 | ||||||||||
24668 Kingsland Blvd. | Katy | TX | Mortgage Sales | Leased | 144 | $ | 500 | / | mo | month to month | ||||||||||
1848 Norwood Plaza, Suite 213 | Hurst | TX | Mortgage Sales | Leased | 1,596 | $ | 1,031 | / | mo | month to month | ||||||||||
17347 Village Green Dr., Suite 102 | Houston | TX | Mortgage Sales | Leased | 4,395 | $ | 8,970 | / | mo | 11/30/2019 | ||||||||||
4100 Alpha Rd., Suite 650 | Farmers Branch | TX | Mortgage Sales | Leased | 2,935 | $ | 4,158 | / | mo | 3/31/2020 | ||||||||||
1626 Lee Trevino, Suite A | El Paso | TX | Mortgage Sales | Leased | 4,200 | $ | 7,799 | / | mo | 12/31/2019 | ||||||||||
9737 Great Hills Trail, Suites 150, 200, 220 | Austin | TX | Mortgage Sales | Sub-Leased | 19,891 | $ | 36,052 | / | mo | 8/31/2024 | ||||||||||
1213 East Alton Gloor Blvd., Suite H | Brownsville | TX | Mortgage Sales | Leased | 2,000 | $ | 2,200 | / | mo | 3/31/2020 | ||||||||||
7920 Belt Line Rd., Suite 720 | Dallas | TX | Mortgage Sales | Leased | 1,714 | $ | 2,143 | / | mo | month to month | ||||||||||
12222 Merit Dr., Suite 220 | Dallas | TX | Mortgage Sales | Leased | 1,799 | $ | 2,848 | / | mo | 9/30/2019 | ||||||||||
5020 Collinwood Ave., Suite 100 | Fort Worth | TX | Mortgage Sales | Leased | 2,687 | $ | 5,150 | / | mo | 1/31/2021 | ||||||||||
240 North Adams St., Suite 4 | Eagle Pass | TX | Mortgage Sales | Leased | 275 | $ | 1,015 | / | mo | 12/31/2019 | ||||||||||
13413 Galleria Circle, Suite 180 | Austin | TX | Mortgage Sales | Sub-Leased | 1,851 | $ | 3,394 | / | mo | 2/28/2019 | ||||||||||
118 E. Vine St. | Tooele | UT | Mortgage Sales | Leased | 1,000 | $ | 840 | / | mo | 7/1/2020 | ||||||||||
5965 S. Redwood Rd. | Taylorsville | UT | Mortgage Sales | Leased | 2,000 | $ | 600 | / | mo | month to month | ||||||||||
6575 S. Redwood Rd. | Taylorsville | UT | Mortgage Sales | Leased | 3,323 | $ | 5,221 | / | mo | 8/31/2019 | ||||||||||
10437 S. 1300 W., Suite 200 | South Jordan | UT | Mortgage Sales | Leased | 4,000 | $ | 8,118 | / | mo | 9/30/2019 | ||||||||||
126 W. Sego Lily Dr., Suite 260 | Sandy | UT | Mortgage Sales | Leased | 2,794 | $ | 5,672 | / | mo | 8/31/2020 | ||||||||||
1145 S. 800 E. | Orem | UT | Mortgage Sales | Leased | 2,581 | $ | 4,431 | / | mo | 1/31/2020 | ||||||||||
1111 Brickyard Rd., Suite 107 | Salt Lake City | UT | Mortgage Sales | Leased | 4,857 | $ | 4,408 | / | mo | 1/31/2020 | ||||||||||
1751 W. Alexander St., Suite 10 | Salt Lake City | UT | Mortgage Sales | Sub-Leased | 300 | $ | 500 | / | mo | month to month | ||||||||||
1224 S. River Rd., Suites E3 and B4 | Saint George | UT | Mortgage Sales | Leased | 1,900 | $ | 1,869 | / | mo | 6/30/2019 | ||||||||||
6965 S. Union Park, Suites 100, 190, 260, 300, 460, 470, & 480 | Midvale | UT | Mortgage Sales | Leased | 39,649 | $ | 77,726 | / |
mo | 6/30/2021 |
||||||||||
6975 Union Park Ave., Suite 420 | Midvale | UT | Mortgage Sales | Leased | 6,672 | $ | 14,511 | / | mo | 4/30/2019 | ||||||||||
1133 North Main St. | Layton | UT | Mortgage Sales | Sub-Leased | 300 | $ | 1,000 | / | mo | month to month | ||||||||||
497 S. Main | Ephraim | UT | Mortgage Sales | Leased | 953 | $ | 765 | / | mo | 9/30/2019 | ||||||||||
695 East Main Street | Midway | UT | Mortgage Sales | Leased | N/A | $ | 100 | / | mo | month to month | ||||||||||
170 S Interstate Plaza, Suite 230 | Lehi | UT | Mortgage Sales | Leased | 1,927 | $ | 3,453 | / | mo | 7/31/2021 | ||||||||||
1525 N Main St, Suite 106 | Bountiful | UT | Mortgage Sales | Sub-Leased | 3,127 | $ | 2,606 | / | mo | 4/14/2019 | ||||||||||
75 Towne Ridge Parkway, Suite 100 | Sandy | UT | Mortgage Sales | Leased | 6,867 | $ | 15,737 | / | mo | 8/31/2023 | ||||||||||
3130 West Maple Loop Drive | Lehi | UT | Mortgage Sales | Leased | 3,643 | $ | 4,857 | / | mo | 2/28/2019 | ||||||||||
2326 Washington Blvd., Suite 204 | Ogden | UT | Mortgage Sales | Leased | N/A | $ | 500 | / | mo | 5/31/2019 | ||||||||||
590 W. State Street | Pleasant Grove | UT | Mortgage Sales | Leased | 250 | $ | 500 | / | mo | month to month | ||||||||||
79 E. Main Street | Midway | UT | Funeral Service Sales | Leased | 4,476 | $ | 3,460 | / | mo | 10/31/2019 | ||||||||||
15640 NE Fourth Plain Blvd., Suite 221 | Vancouver | WA | Mortgage Sales | Leased | 360 | $ | 425 | / | mo | 12/31/2019 | ||||||||||
4530 Union Bay Plaza NE, Suite 209 | Seattle | WA | Mortgage Sales | Leased | 480 | $ | 900 | / | mo | month to month | ||||||||||
5002 7th Ave. | Kenosha | WI | Mortgage Sales | Leased | 1,450 | $ | 1,200 | / | mo | 10/31/2019 |
Net Saleable Acreage
|
||||||
Name of Cemetery
|
Location
|
Date Acquired
|
Developed Acreage (1)
|
Total Acreage (1)
|
Acres Sold as Cemetery Spaces (2)
|
Total Available Acreage (1)
|
Memorial Estates, Inc.
|
||||||
Lakeview Cemetery
|
1640 East Lakeview Drive
Bountiful, Utah |
1973
|
9
|
39
|
7
|
32
|
Mountain View Cemetery
|
3115 East 7800 South
Salt Lake City, Utah |
1973
|
26
|
54
|
20
|
34
|
Redwood Cemetery (3)
|
6500 South Redwood Road
West Jordan, Utah |
1973
|
28
|
71
|
35
|
36
|
Deseret Memorial Inc.
|
||||||
Lake Hills Cemetery
|
10055 South State Street
Sandy, Utah |
1991
|
9
|
28
|
6
|
22
|
Holladay Memorial Park, Inc.
|
||||||
Holladay Memorial Park (3)
|
4900 South Memory Lane
Holladay, Utah |
1991
|
12
|
14
|
7
|
7
|
California Memorial Estates, Inc.
|
||||||
Singing Hills Memorial Park (4)
|
2800 Dehesa Road
El Cajon, California |
1995
|
8
|
97
|
6
|
91
|
(2) |
Includes both reserved and occupied spaces.
|
(3) |
Includes two granite mausoleums.
|
Date
|
Viewing
|
Square
|
|||
Name of Mortuary
|
Location
|
Acquired
|
Room(s)
|
Chapel(s)
|
Footage
|
Memorial Mortuary, Inc.
|
|||||
Memorial Mortuary
|
5850 South 900 East
|
||||
Murray, Utah
|
1973
|
3
|
1
|
20,000
|
|
Affordable Funerals and
Cremations, St. George |
157 East Riverside Dr., No. 3A
|
2016
|
1
|
1
|
2,360
|
St. George, Utah
|
|||||
Memorial Estates, Inc.
|
|||||
Redwood Mortuary (1)
|
6500 South Redwood Rd.
|
||||
West Jordan, Utah
|
1973
|
2
|
1
|
10,000
|
|
Mountain View Mortuary (1)
|
3115 East 7800 South
|
||||
Salt Lake City, Utah
|
1973
|
2
|
1
|
16,000
|
|
Lakeview Mortuary (1)
|
1640 East Lakeview Dr.
|
||||
Bountiful, Utah
|
1973
|
0
|
1
|
5,500
|
|
Lakehills Mortuary (1)
|
10055 South State St.
|
||||
Sandy, Utah
|
1991
|
2
|
1
|
18,000
|
|
Cottonwood Mortuary, Inc.
|
|||||
Cottonwood Mortuary (1)
|
4670 South Highland Dr.
|
||||
Holladay, Utah
|
1991
|
2
|
1
|
14,500
|
|
SN Probst LLC
|
|||||
Heber Valley Funeral Home
|
288 North Main St.
|
||||
Heber City, Utah
|
2019
|
1
|
1
|
5,900
|
(1) |
These funeral homes also provide burial niches at their respective locations.
|
Price Range (1)
|
||||||||
High
|
Low
|
|||||||
Period (Calendar Year)
|
||||||||
2017
|
||||||||
First Quarter
|
$
|
6.62
|
$
|
5.66
|
||||
Second Quarter
|
$
|
6.39
|
$
|
5.67
|
||||
Third Quarter
|
$
|
5.85
|
$
|
4.63
|
||||
Fourth Quarter
|
$
|
5.06
|
$
|
4.44
|
||||
2018
|
||||||||
First Quarter
|
$
|
5.14
|
$
|
4.12
|
||||
Second Quarter
|
$
|
5.24
|
$
|
4.90
|
||||
Third Quarter
|
$
|
5.29
|
$
|
4.80
|
||||
Fourth Quarter
|
$
|
5.62
|
$
|
4.91
|
||||
2019
|
||||||||
First Quarter (through March 27, 2019)
|
$
|
5.61
|
$
|
4.73
|
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
|
||||||||||||
10/1/2018-10/31/2018
|
10,000
|
$
|
5.66
|
-
|
290,000
|
|||||||||||
11/1/2018-11/30/2018
|
6,400
|
$
|
5.59
|
-
|
283,600
|
|||||||||||
12/1/2018-12/31/2018
|
12,300
|
$
|
5.60
|
-
|
271,300
|
|||||||||||
Total
|
28,700
|
$
|
5.61
|
-
|
271,300
|
12/31/14
|
12/31/15
|
12/31/16
|
12/31/17
|
12/31/18
|
|||||||||||||||||
SNFC
|
100
|
120
|
124
|
106
|
109
|
||||||||||||||||
S & P 500
|
100
|
99
|
109
|
130
|
122
|
||||||||||||||||
S & P Insurance
|
100
|
100
|
115
|
131
|
114
|
Years ended December 31
(in thousands of dollars) |
||||||||||||
2018
|
2017
|
2018 vs 2017 % Increase
(Decrease)
|
||||||||||
Revenues from external customers:
|
||||||||||||
Insurance premiums
|
$
|
75,929
|
$
|
70,412
|
8
|
%
|
||||||
Net investment income
|
38,720
|
34,090
|
14
|
%
|
||||||||
Gains (losses) on investments and other assets
|
21,396
|
(3,871
|
)
|
653
|
%
|
|||||||
Other than temporary impairments
|
0
|
(774
|
)
|
(100
|
%)
|
|||||||
Other
|
1,637
|
856
|
91
|
%
|
||||||||
Total
|
$
|
137,682
|
$
|
100,713
|
37
|
%
|
||||||
Intersegment revenue
|
$
|
3,973
|
$
|
5,988
|
(34
|
%)
|
||||||
Earnings before income taxes
|
$
|
30,124
|
$
|
4,729
|
537
|
%
|
Years ended December 31
(in thousands of dollars) |
||||||||||||
2018
|
2017
|
2018 vs 2017 % Increase
(Decrease)
|
||||||||||
Revenues from external customers:
|
||||||||||||
Mortuary revenues
|
$
|
5,514
|
$
|
5,003
|
10
|
%
|
||||||
Cemetery revenues
|
8,213
|
7,660
|
7
|
%
|
||||||||
Net investment income
|
283
|
424
|
(33
|
%)
|
||||||||
Gains on investments and other assets
|
2,301
|
186
|
1137
|
%
|
||||||||
Other
|
129
|
92
|
32
|
%
|
||||||||
Total
|
$
|
16,440
|
$
|
13,365
|
23
|
%
|
||||||
Earnings before income taxes
|
$
|
3,916
|
$
|
1,677
|
134
|
%
|
Years ended December 31
(in thousands of dollars) |
||||||||||||
2018
|
2017
|
2018 vs 2017 % Increase
(Decrease)
|
||||||||||
Revenues from external customers:
|
||||||||||||
Income from loan originations
|
$
|
35,769
|
$
|
45,040
|
(21
|
%)
|
||||||
Secondary gains from investors
|
80,417
|
108,757
|
(26
|
%)
|
||||||||
Net investment income
|
910
|
549
|
66
|
%
|
||||||||
Gains on investments and other assets
|
243
|
736
|
(67
|
%)
|
||||||||
Other
|
8,157
|
7,766
|
5
|
%
|
||||||||
Total
|
$
|
125,496
|
$
|
162,848
|
(23
|
%)
|
||||||
Earnings before income taxes
|
$
|
(7,860
|
)
|
$
|
1,127
|
(797
|
%)
|
● | Failure to deliver original documents specified by the investor, |
● | The existence of misrepresentation or fraud in the origination of the loan, |
● | The loan becomes delinquent due to nonpayment during the first several months after it is sold, |
● | Early pay-off of a loan, as defined by the agreements, |
● | Excessive time to settle a loan, |
● | Investor declines purchase, and |
● | Discontinued product and expired commitment. |
● |
Research reasons for rejection,
|
● |
Provide additional documents,
|
● |
Request investor exceptions,
|
● |
Appeal rejection decision to purchase committee, and
|
● |
Commit to secondary investors.
|
● |
For loans that are committed, the Company uses the commitment price.
|
● |
For loans that are non-committed that have an active market, the Company uses the market price.
|
● |
For loans that are non-committed where there is no market but there is a similar product, the Company uses the
market value for the similar product.
|
● |
For loans that are non-committed where no active market exists, the Company determines that the unpaid principal
balance best approximates the market value, after considering the fair value of the underlying real estate collateral, estimated future cash flows, and loan interest rate.
|
-200 bps
|
-100 bps
|
+100 bps
|
+200 bps
|
|||||||||||||
Change in Fair Value (in thousands) |
$
|
33,296
|
$
|
14,306
|
$
|
(16,683
|
)
|
$
|
(26,016
|
)
|
Less than
1 year |
1-3 years
|
4-5 years
|
over
5 years |
Total
|
||||||||||||||||
Non-cancelable operating leases
|
$
|
5,579,386
|
$
|
5,256,399
|
$
|
1,498,562
|
$
|
2,339,371
|
$
|
14,673,718
|
||||||||||
Bank and other loans payable
|
165,219,632
|
4,531,733
|
677,324
|
17,092,499
|
187,521,188
|
|||||||||||||||
Future policy benefits (1)
|
10,059,350
|
32,349,703
|
41,093,510
|
527,830,219
|
611,332,782
|
|||||||||||||||
$
|
180,858,368
|
$
|
42,137,835
|
$
|
43,269,396
|
$
|
547,262,089
|
$
|
813,527,688
|
(1) |
Amounts represent the present value of future policy benefits, net of estimated future premiums.
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
Page No.
|
||
Financial Statements:
|
||
Report of Independent Registered Public Accounting Firm
|
30
|
|
Consolidated Balance Sheets, December 31, 2018 and 2017
|
31
|
|
Consolidated Statements of Earnings for the Years Ended December 31, 2018 and 2017
|
33
|
|
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2018 and 2017
|
34
|
|
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2018 and 2017
|
35
|
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2018 and 2017
|
36
|
|
Notes to Consolidated Financial Statements
|
38
|
|
Deloitte & Touche LLP
|
|
|
|
111 South Main Street Suite 1500
|
|
Salt Lake City, UT 84111 USA
|
|
|
|
Tel: +1 801 328 4706
|
|
Fax: +1 801 366 7900
|
www.deloitte.com |
To the Board of Directors and Stockholders of Security National Financial Corporation:
We have audited the accompanying consolidated balance sheets of Security National Financial Corporation and subsidiaries (the “Company”) as of December 31, 2018 and 2017, the
related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the years then ended, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the “financial
statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for the years then ended, in
conformity with accounting principles generally accepted in the United States of America.
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the
applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are
required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such
opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those
risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management,
as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Salt Lake City, UT
March 29, 2019
We have served as the Company's auditor since 2017.
December 31
|
||||||||
Assets
|
2018
|
2017
|
||||||
Investments:
|
||||||||
Fixed maturity securities, held to maturity, at amortized cost
|
$
|
232,078,723
|
$
|
228,397,623
|
||||
Equity securities, available for sale, at estimated fair value
|
5,558,611
|
6,037,855
|
||||||
Mortgage loans held for investment (net of allowances for loan losses of
$1,347,972 and $1,768,796 for 2018 and 2017)
|
186,465,069
|
204,210,885
|
||||||
Real estate held for investment (net of accumulated depreciation of
$16,739,578 and $18,788,869 for 2018 and 2017)
|
121,558,222
|
141,298,706
|
||||||
Other investments and policy loans (net of allowances for doubtful
accounts of $1,092,528 and $846,641 for 2018 and 2017)
|
46,617,655
|
45,895,472
|
||||||
Accrued investment income
|
3,566,146
|
3,644,077
|
||||||
Total investments
|
595,844,426
|
629,484,618
|
||||||
Cash and cash equivalents
|
142,199,942
|
45,315,661
|
||||||
Loans held for sale at estimated fair value
|
136,210,853
|
133,414,188
|
||||||
Receivables (net of allowances for doubtful accounts of $1,519,842 and
$1,544,518 for 2018 and 2017)
|
8,935,343
|
10,443,869
|
||||||
Restricted assets (including $744,673 for 2018 and $809,958 for 2017 at
estimated fair value)
|
10,981,562
|
11,830,621
|
||||||
Cemetery perpetual care trust investments (including $483,353 for 2018
and $682,315 for 2017 at estimated fair value)
|
4,335,869
|
4,623,563
|
||||||
Receivable from reinsurers
|
10,820,102
|
13,394,603
|
||||||
Cemetery land and improvements
|
9,878,427
|
9,942,933
|
||||||
Deferred policy and pre-need contract acquisition costs
|
89,362,096
|
80,625,304
|
||||||
Mortgage servicing rights, net
|
20,016,822
|
21,376,937
|
||||||
Property and equipment, net
|
7,010,778
|
8,069,380
|
||||||
Value of business acquired
|
5,765,190
|
6,588,759
|
||||||
Goodwill
|
2,765,570
|
2,765,570
|
||||||
Other
|
6,684,143
|
4,297,048
|
||||||
Total Assets
|
$
|
1,050,811,123
|
$
|
982,173,054
|
December 31
|
||||||||
Liabilities and Stockholders' Equity
|
2018
|
2017
|
||||||
Liabilities
|
||||||||
Future policy benefits and unpaid claims
|
$
|
620,399,714
|
$
|
604,746,951
|
||||
Unearned premium reserve
|
3,920,473
|
4,222,410
|
||||||
Bank and other loans payable
|
187,521,188
|
157,450,925
|
||||||
Deferred pre-need cemetery and mortuary contract revenues
|
12,508,625
|
12,873,068
|
||||||
Cemetery perpetual care obligation
|
3,821,979
|
3,710,740
|
||||||
Accounts payable
|
2,883,349
|
3,613,100
|
||||||
Other liabilities and accrued expenses
|
31,821,624
|
29,655,087
|
||||||
Income taxes
|
16,122,998
|
17,332,783
|
||||||
Total liabilities
|
878,999,950
|
833,605,064
|
||||||
Stockholders’ Equity
|
||||||||
Preferred Stock:
|
||||||||
Preferred stock - non-voting-$1.00 par value;
5,000,000 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common Stock:
|
||||||||
Class A: common stock - $2.00 par value; 20,000,000
shares authorized; issued 15,304,798 shares in 2018 and 14,535,577 shares in 2017
|
30,609,596
|
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 2,193,643 shares in 2018 and 2,089,374 shares in 2017
|
4,387,286
|
4,178,748
|
||||||
Additional paid-in capital
|
41,821,778
|
38,125,042
|
||||||
Accumulated other comprehensive income, net of taxes
|
(2,823
|
)
|
603,170
|
|||||
Retained earnings
|
95,201,732
|
77,520,951
|
||||||
Treasury stock, at cost - 302,541 Class A shares and -0- Class C shares
in 2018; 537,203 Class A shares and -0- Class C shares in 2017
|
(206,396
|
)
|
(931,075
|
)
|
||||
Total stockholders’ equity
|
171,811,173
|
148,567,990
|
||||||
Total Liabilities and Stockholders’ Equity
|
$
|
1,050,811,123
|
$
|
982,173,054
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Revenues:
|
||||||||
Insurance premiums and other considerations
|
$
|
75,928,910
|
$
|
70,412,476
|
||||
Net investment income
|
39,913,267
|
35,062,968
|
||||||
Net mortuary and cemetery sales
|
13,726,518
|
12,657,117
|
||||||
Gains (losses) on investments and other assets
|
23,941,179
|
(2,948,482
|
)
|
|||||
Other than temporary impairments on investments
|
-
|
(774,339
|
)
|
|||||
Mortgage fee income
|
116,185,853
|
153,797,171
|
||||||
Other
|
9,923,000
|
8,719,179
|
||||||
Total revenues
|
279,618,727
|
276,926,090
|
||||||
Benefits and expenses:
|
||||||||
Death benefits
|
36,298,789
|
33,256,001
|
||||||
Surrenders and other policy benefits
|
2,886,298
|
2,839,017
|
||||||
Increase in future policy benefits
|
24,332,088
|
23,622,750
|
||||||
Amortization of deferred policy and pre-need acquisition
|
||||||||
costs and value of business acquired
|
11,631,346
|
8,480,250
|
||||||
Selling, general and administrative expenses:
|
||||||||
Commissions
|
50,291,352
|
68,103,017
|
||||||
Personnel
|
67,368,952
|
70,328,830
|
||||||
Advertising
|
4,602,591
|
5,754,740
|
||||||
Rent and rent related
|
7,605,375
|
8,710,694
|
||||||
Depreciation on property and equipment
|
1,867,001
|
2,220,693
|
||||||
Costs related to funding mortgage loans
|
6,423,944
|
8,663,223
|
||||||
Other
|
31,014,999
|
29,431,599
|
||||||
Interest expense
|
6,956,707
|
6,037,332
|
||||||
Cost of goods and services sold – mortuaries and cemeteries
|
2,158,895
|
1,945,832
|
||||||
Total benefits and expenses
|
253,438,337
|
269,393,978
|
||||||
Earnings before income taxes
|
26,180,390
|
7,532,112
|
||||||
Income tax benefit (expense)
|
(4,494,311
|
)
|
6,580,822
|
|||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
||||
Net earnings per Class A equivalent common share (1)
|
$
|
1.27
|
$
|
0.84
|
||||
Net earnings per Class A equivalent common share - assuming dilution (1)
|
$
|
1.25
|
$
|
0.82
|
||||
Weighted average Class A equivalent common shares outstanding (1) |
17,105,308
|
16,794,146
|
||||||
Weighted average Class A equivalent common shares outstanding-assuming dilution (1) |
17,315,406
|
17,123,427
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
||||
Other comprehensive income:
|
||||||||
Unrealized gains on equity securities
|
-
|
511,974
|
||||||
Unrealized gains on derivative instruments
|
-
|
3,308
|
||||||
Foreign currency translation adjustments
|
(3,761
|
)
|
-
|
|||||
Other comprehensive income, before income tax
|
(3,761
|
)
|
515,282
|
|||||
Income tax benefit (expense)
|
938
|
(176,934
|
)
|
|||||
Other comprehensive income (loss), net of income tax
|
(2,823
|
)
|
338,348
|
|||||
Comprehensive income
|
$
|
21,683,256
|
$
|
14,451,282
|
Class A
Common Stock
|
Class C
Common Stock
|
Additional
Paid-in
Capital
|
Accumulated
Other Comprehensive Income (Loss)
|
Retained
Earnings
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||
Balance at December 31, 2016
|
27,638,012
|
3,804,458
|
34,813,246
|
264,822
|
67,409,204
|
(1,370,611
|
)
|
132,559,131
|
||||||||||||||||||||
Net earnings
|
-
|
-
|
-
|
-
|
14,112,934
|
-
|
14,112,934
|
|||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
338,348
|
-
|
-
|
338,348
|
|||||||||||||||||||||
Stock based compensation expense
|
-
|
-
|
395,603
|
-
|
-
|
-
|
395,603
|
|||||||||||||||||||||
Exercise of stock options
|
16,366
|
206,804
|
(213,323
|
)
|
-
|
-
|
-
|
9,847
|
||||||||||||||||||||
Sale of treasury stock
|
-
|
-
|
712,591
|
-
|
-
|
822,270
|
1,534,861
|
|||||||||||||||||||||
Purchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
(382,734
|
)
|
(382,734
|
)
|
|||||||||||||||||||
Stock dividends
|
1,385,270
|
198,992
|
2,416,925
|
-
|
(4,001,187
|
)
|
-
|
-
|
||||||||||||||||||||
Conversion Class C to Class A
|
31,506
|
(31,506
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Balance at December 31, 2017
|
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
|
-
|
-
|
-
|
-
|
21,686,079
|
-
|
21,686,079
|
|||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
(2,823
|
)
|
-
|
-
|
(2,823
|
)
|
|||||||||||||||||||
Stock based compensation expense
|
-
|
-
|
237,123
|
-
|
-
|
-
|
237,123
|
|||||||||||||||||||||
Exercise of stock options
|
76,946
|
-
|
(19,534
|
)
|
-
|
-
|
-
|
57,412
|
||||||||||||||||||||
Sale of treasury stock
|
-
|
-
|
540,713
|
-
|
-
|
940,200
|
1,480,913
|
|||||||||||||||||||||
Purchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
(215,521
|
)
|
(215,521
|
)
|
|||||||||||||||||||
Stock dividends
|
1,461,120
|
208,914
|
2,938,434
|
-
|
(4,608,468
|
)
|
-
|
-
|
||||||||||||||||||||
Conversion Class C to Class A
|
376
|
(376
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Balance at December 31, 2018
|
$
|
30,609,596
|
$
|
4,387,286
|
$
|
41,821,778
|
$
|
(2,823
|
)
|
$
|
95,201,732
|
$
|
(206,396
|
)
|
$
|
171,811,173
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Cash flows from operating activities:
|
||||||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Losses (gains) on investments and other assets |
(23,941,179
|
)
|
2,948,482
|
|||||
Other than temporary impairments on investments |
-
|
774,339
|
||||||
Depreciation |
5,456,185
|
6,280,438
|
||||||
Provision for loan losses and doubtful accounts |
377,683
|
1,154,071
|
||||||
Net amortization of deferred fees and costs, premiums and discounts |
(1,110,363
|
)
|
96,509
|
|||||
Provision for deferred income taxes |
(2,605,401
|
)
|
(7,752,028
|
)
|
||||
Policy and pre-need acquisition costs deferred |
(19,544,569
|
)
|
(19,005,268
|
)
|
||||
Policy and pre-need acquisition costs amortized |
10,807,777
|
7,498,709
|
||||||
Value of business acquired amortized |
823,569
|
981,541
|
||||||
Mortgage servicing rights, additions |
(3,922,816
|
)
|
(6,085,352
|
)
|
||||
Amortization of mortgage servicing rights |
5,282,931
|
3,580,777
|
||||||
Stock based compensation expense |
237,123
|
395,603
|
||||||
Benefit plans funded with treasury stock |
1,480,913
|
1,534,861
|
||||||
Net change in fair value of loans held for sale |
(3,736,209
|
)
|
(4,180,777
|
)
|
||||
Originations of loans held for sale |
(2,194,607,543
|
)
|
(2,545,755,713
|
)
|
||||
Proceeds from sales of loans held for sale |
2,259,145,473
|
2,671,097,747
|
||||||
Net gains on sales of loans held for sale |
(74,426,183
|
)
|
(105,368,129
|
)
|
||||
Change in assets and liabilities:
|
||||||||
Land and improvements held for sale |
64,506
|
86,574
|
||||||
Future policy benefits and unpaid claims |
21,710,347
|
22,815,274
|
||||||
Other operating assets and liabilities |
3,830,947
|
(892,550
|
)
|
|||||
Net cash provided by operating activities
|
7,009,270
|
44,318,042
|
||||||
Cash flows from investing activities:
|
||||||||
Purchases of fixed maturity securities |
(37,488,774
|
)
|
(61,232,155
|
)
|
||||
Calls and maturities of fixed maturity securities |
32,993,161
|
15,773,732
|
||||||
Purchase of equity securities |
(3,354,274
|
)
|
(5,301,353
|
)
|
||||
Sales of equity securities |
2,886,492
|
9,430,548
|
||||||
Purchases of short-term investments |
-
|
(32,865,263
|
)
|
|||||
Sales of short-term investments |
-
|
60,425,303
|
||||||
Net changes in restricted assets |
(241,665
|
)
|
(310,360
|
)
|
||||
Net changes in cemetery perpetual care trust investments |
1,207,622
|
(245,548
|
)
|
|||||
Mortgage loans held for investment, other investments and policy loans made |
(505,060,464
|
)
|
(455,821,383
|
)
|
||||
Payments received for mortgage loans held for investment, other investments and policy loans |
535,354,544
|
433,033,724
|
||||||
Purchases of property and equipment |
(1,282,704
|
)
|
(911,007
|
)
|
||||
Sales of property and equipment |
2,016,156
|
24,978
|
||||||
Purchases of real estate held for investment |
(29,193,332
|
)
|
(14,751,923
|
)
|
||||
Sales of real estate held for investment |
68,875,269
|
13,784,541
|
||||||
Cash paid for purchase of subsidiaries, net of cash acquired |
(3,405,783
|
)
|
-
|
|||||
Net cash provided by (used in) investing activities
|
63,306,248
|
(38,966,166
|
)
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Cash flows from financing activities:
|
||||||||
Investment contract receipts
|
$
|
11,571,551
|
$
|
12,213,843
|
||||
Investment contract withdrawals
|
(15,356,571
|
)
|
(14,912,154
|
)
|
||||
Proceeds from stock options exercised
|
57,412
|
9,847
|
||||||
Purchase of treasury stock
|
(215,521
|
)
|
(382,734
|
)
|
||||
Repayment of bank loans
|
(133,123,024
|
)
|
(2,796,258
|
)
|
||||
Proceeds from bank borrowings
|
162,653,177
|
19,660,744
|
||||||
Net change in warehouse line borrowings for loans held for sale
|
(717,792
|
)
|
(11,585,534
|
)
|
||||
Net change in line of credit borrowings
|
1,250,000
|
-
|
||||||
Net cash provided by financing activities
|
26,119,232
|
2,207,754
|
||||||
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
|
96,434,750
|
7,559,630
|
||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of year
|
54,501,923
|
46,942,293
|
||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of year
|
$
|
150,936,673
|
$
|
54,501,923
|
||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Cash paid during the year for:
|
||||||||
Interest (net of amount capitalized)
|
$
|
6,878,048
|
$
|
5,976,461
|
||||
Income taxes
|
5,701,565
|
581,556
|
||||||
Non Cash Investing and Financing Activities:
|
||||||||
Transfer of loans held for sale to mortgage loans held for investment
|
$
|
10,827,797
|
$
|
39,932,516
|
||||
Accrued real estate construction costs and retainage
|
214,200
|
258,961
|
||||||
Mortgage loans held for investment foreclosed into real estate held for investment
|
670,601
|
1,576,196
|
||||||
Transfer of cemetery land and improvements to property and equipment
|
-
|
643,329
|
||||||
See Note 20 regarding non cash transactions included in the acquisition of Beta Capital Corporation.
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Cash and cash equivalents
|
$
|
142,199,942
|
$
|
45,315,661
|
||||
Restricted assets
|
7,179,225
|
8,188,764
|
||||||
Cemetery perpetual care trust investments
|
1,557,506
|
997,498
|
||||||
Total cash, cash equivalents, restricted cash and restricted cash equivalents
|
$
|
150,936,673
|
$
|
54,501,923
|
● | Failure to deliver original documents specified by the investor, |
● | The existence of misrepresentation or fraud in the origination of the loan, |
● | The loan becomes delinquent due to nonpayment during the first several months after it is sold, |
● | Early pay-off of a loan, as defined by the agreements, |
● | Excessive time to settle a loan, |
● | Investor declines purchase, and |
● | Discontinued product and expired commitment. |
● |
Research reasons for rejection,
|
● |
Provide additional documents,
|
● |
Request investor exceptions,
|
● |
Appeal rejection decision to purchase committee, and
|
● |
Commit to secondary investors.
|
● |
For loans that are committed, the Company uses the commitment price.
|
● |
For loans that are non-committed that have an active market, the Company uses the market price.
|
● |
For loans that are non-committed where there is no market but there is a similar product, the Company uses the
market value for the similar product.
|
● |
For loans that are non-committed where no active market exists, the Company determines that the unpaid principal
balance best approximates the market value, after considering the fair value of the underlying real estate collateral, estimated future cash flows, and the loan interest rate.
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
December 31, 2018:
|
||||||||||||||||
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government agencies
|
$
|
52,017,683
|
$
|
264,891
|
$
|
(727,798
|
)
|
$
|
51,554,776
|
|||||||
Obligations of states and political subdivisions
|
6,959,237
|
32,274
|
(111,271
|
)
|
6,880,240
|
|||||||||||
Corporate securities including public utilities
|
157,639,860
|
7,002,864
|
(3,704,137
|
)
|
160,938,587
|
|||||||||||
Mortgage-backed securities
|
15,358,746
|
227,398
|
(308,864
|
)
|
15,277,280
|
|||||||||||
Redeemable preferred stock
|
103,197
|
1,903
|
(5,125
|
)
|
99,975
|
|||||||||||
Total fixed maturity securities held to maturity
|
$
|
232,078,723
|
$
|
7,529,330
|
$
|
(4,857,195
|
)
|
$
|
234,750,858
|
|||||||
Equity securities at estimated fair value:
|
||||||||||||||||
Common stock:
|
||||||||||||||||
Industrial, miscellaneous and all other
|
$
|
6,312,158
|
$
|
422,528
|
$
|
(1,176,075
|
)
|
$
|
5,558,611
|
|||||||
Total equity securities at estimated fair value
|
$
|
6,312,158
|
$
|
422,528
|
$
|
(1,176,075
|
)
|
$
|
5,558,611
|
|||||||
Mortgage loans held for investment at amortized cost:
|
||||||||||||||||
Residential
|
$
|
89,935,600
|
||||||||||||||
Residential construction
|
71,366,544
|
|||||||||||||||
Commercial
|
27,785,927
|
|||||||||||||||
Less: Unamortized deferred loan fees, net
|
(1,275,030
|
)
|
||||||||||||||
Less: Allowance for loan losses
|
(1,347,972
|
)
|
||||||||||||||
Total mortgage loans held for investment
|
$
|
186,465,069
|
||||||||||||||
Real estate held for investment - net of accumulated depreciation:
|
||||||||||||||||
Residential
|
$
|
29,507,431
|
||||||||||||||
Commercial
|
92,050,791
|
|||||||||||||||
Total real estate held for investment
|
$
|
121,558,222
|
||||||||||||||
Other investments and policy loans at amortized cost:
|
||||||||||||||||
Policy loans
|
$
|
6,424,325
|
||||||||||||||
Insurance assignments
|
35,239,396
|
|||||||||||||||
Federal Home Loan Bank stock (1)
|
2,548,700
|
|||||||||||||||
Other investments
|
3,497,762
|
|||||||||||||||
Less: Allowance for doubtful accounts
|
(1,092,528
|
)
|
||||||||||||||
Total policy loans and other investments
|
$
|
46,617,655
|
||||||||||||||
Accured investment income
|
$
|
3,566,146
|
||||||||||||||
Total investments
|
$
|
595,844,426
|
||||||||||||||
(1) Includes $708,700 of Membership stock and $1,840,000 of Activity stock due to short-term
borrowings.
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
December 31, 2017:
|
||||||||||||||||
Fixed maturity securities held to maturity carried at amortized cost:
|
||||||||||||||||
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 (1)
|
689,400
|
|||||||||||||||
Other investments
|
3,219,622
|
|||||||||||||||
Less: Allowance for doubtful accounts
|
(846,641
|
)
|
||||||||||||||
Total policy loans and other investments
|
$
|
45,895,472
|
||||||||||||||
Accured investment income
|
$
|
3,644,077
|
||||||||||||||
Total investments
|
$
|
629,484,618
|
||||||||||||||
(1) Membership stock of $689,400
|
Unrealized
Losses for
Less than
Twelve Months
|
Fair Value
|
Unrealized
Losses for
More than
Twelve Months
|
Fair Value
|
Total
Unrealized
Loss
|
Fair Value
|
|||||||||||||||||||
At December 31, 2018
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
U.S. Treasury Securities and Obligations of U.S. Government Agencies
|
$
|
10,519
|
$
|
695,863
|
$
|
717,279
|
$
|
39,930,052
|
$
|
727,798
|
$
|
40,625,915
|
||||||||||||
Obligations of States and Political
Subdivisions
|
6,643
|
1,791,257
|
104,628
|
2,889,517
|
111,271
|
4,680,774
|
||||||||||||||||||
Corporate Securities
|
2,514,549
|
61,090,431
|
1,189,588
|
11,767,349
|
3,704,137
|
72,857,780
|
||||||||||||||||||
Mortgage and other asset-backed securities |
79,896
|
1,705,296
|
228,968
|
2,690,065
|
308,864
|
4,395,361
|
||||||||||||||||||
Redeemable preferred stock
|
5,125
|
90,000
|
-
|
-
|
5,125
|
90,000
|
||||||||||||||||||
Total unrealized losses
|
$
|
2,616,732
|
$
|
65,372,847
|
$
|
2,240,463
|
$
|
57,276,983
|
$
|
4,857,195
|
$
|
122,649,830
|
||||||||||||
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
|
Estimated Fair
|
|||||||
Cost
|
Value
|
|||||||
Held to Maturity:
|
||||||||
Due in 1 year
|
$
|
17,363,658
|
$
|
17,513,419
|
||||
Due in 2-5 years
|
66,215,222
|
66,479,844
|
||||||
Due in 5-10 years
|
66,450,299
|
65,793,696
|
||||||
Due in more than 10 years
|
66,587,601
|
69,586,644
|
||||||
Mortgage-backed securities
|
15,358,746
|
15,277,280
|
||||||
Redeemable preferred stock
|
103,197
|
99,975
|
||||||
Total held to maturity
|
$
|
232,078,723
|
$
|
234,750,858
|
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
|
2018
|
2017
|
|||||||
Fixed maturity securities held to maturity:
|
||||||||
Gross realized gains
|
$
|
522,937
|
$
|
179,182
|
||||
Gross realized losses
|
(669,303
|
)
|
(893,567
|
)
|
||||
Other than temporary impairments
|
-
|
(493,371
|
)
|
|||||
Equity securities:
|
||||||||
Gross realized gains
|
-
|
166,950
|
||||||
Gross realized losses
|
-
|
(76,475
|
)
|
|||||
Other than temporary impairments
|
-
|
(280,968
|
)
|
|||||
Losses during 2018 on securities sold in 2018 (1)
|
(173,413
|
)
|
-
|
|||||
Unrealized losses on securities held at the end of the period
|
(1,053,756
|
)
|
-
|
|||||
Other assets:
|
||||||||
Gross realized gains
|
26,553,814
|
3,410,076
|
||||||
Gross realized losses
|
(1,239,100
|
)
|
(5,734,648
|
)
|
||||
Total
|
$
|
23,941,179
|
$
|
(3,722,821
|
)
|
|||
(1) Based on losses since the last reporting period
|
2018
|
2017
|
|||||||
Fixed maturity securities held to maturity
|
$
|
10,041,349
|
$
|
10,626,400
|
||||
Equity securities
|
233,555
|
245,490
|
||||||
Mortgage loans held for investment
|
18,716,226
|
12,749,000
|
||||||
Real estate held for investment
|
8,375,257
|
11,453,525
|
||||||
Policy loans
|
409,589
|
488,561
|
||||||
Insurance assignments
|
14,771,336
|
13,289,818
|
||||||
Other investments
|
227,930
|
105,218
|
||||||
Cash and cash equivalents
|
1,264,611
|
543,528
|
||||||
Gross investment income
|
54,039,853
|
49,501,540
|
||||||
Investment expenses
|
(14,126,586
|
)
|
(14,438,572
|
)
|
||||
Net investment income
|
$
|
39,913,267
|
$
|
35,062,968
|
Net Ending Balance
|
Total Square Footage
|
|||||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||||
Arizona
|
$
|
4,000
|
(1
|
) |
$
|
4,000
|
(1
|
)
|
-
|
-
|
||||||||
Arkansas
|
-
|
96,169
|
-
|
3,200
|
||||||||||||||
Kansas
|
6,861,898
|
7,200,000
|
222,679
|
222,679
|
||||||||||||||
Louisiana
|
467,694
|
493,197
|
7,063
|
7,063
|
||||||||||||||
Mississippi
|
3,329,948
|
3,725,039
|
33,821
|
33,821
|
||||||||||||||
New Mexico
|
7,000
|
(1
|
) |
7,000
|
(1
|
)
|
-
|
-
|
||||||||||
Texas
|
300,000
|
335,000
|
-
|
-
|
||||||||||||||
Utah
|
81,080,251
|
(2
|
) |
61,108,384
|
502,129
|
433,244
|
||||||||||||
$
|
92,050,791
|
$
|
72,968,789
|
765,692
|
700,007
|
|||||||||||||
(1) Includes Vacant Land
|
||||||||||||||||||
(2) Includes 53rd Center completed in July 2017
|
Net Ending Balance
|
||||||||
2018
|
2017
|
|||||||
Arizona
|
$
|
-
|
$
|
217,105
|
||||
California
|
2,644,321
|
5,463,878
|
||||||
Florida
|
6,534,277
|
7,000,684
|
||||||
Hawaii
|
-
|
712,286
|
||||||
Ohio
|
10,000
|
10,000
|
||||||
Oklahoma
|
-
|
17,500
|
||||||
Tennessee
|
105,260
|
-
|
||||||
Texas
|
139,174
|
509,011
|
||||||
Utah
|
19,598,218
|
54,113,272
|
||||||
Washington
|
476,181
|
286,181
|
||||||
$
|
29,507,431
|
$
|
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 consolidated balance sheets
|
Allowance for Credit Losses and Recorded Investment in Mortgage Loans Held for Investment
|
||||||||||||||||
Years Ended December 31
|
||||||||||||||||
Commercial
|
Residential
|
Residential
Construction
|
Total
|
|||||||||||||
2018
|
||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||
Beginning balance
|
$
|
187,129
|
$
|
1,546,447
|
$
|
35,220
|
$
|
1,768,796
|
||||||||
Charge-offs
|
-
|
(5,725
|
)
|
-
|
(5,725
|
)
|
||||||||||
Provision
|
-
|
(415,099
|
)
|
-
|
(415,099
|
)
|
||||||||||
Ending balance
|
$
|
187,129
|
$
|
1,125,623
|
$
|
35,220
|
$
|
1,347,972
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
74,185
|
$
|
-
|
$
|
74,185
|
||||||||
Ending balance: collectively evaluated for impairment
|
$
|
187,129
|
$
|
1,051,438
|
$
|
35,220
|
$
|
1,273,787
|
||||||||
Mortgage loans:
|
||||||||||||||||
Ending balance
|
$
|
27,785,927
|
$
|
89,935,600
|
$
|
71,366,544
|
$
|
189,088,071
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
196,182
|
$
|
2,939,651
|
$
|
502,991
|
$
|
3,638,824
|
||||||||
Ending balance: collectively evaluated for impairment
|
$
|
27,589,745
|
$
|
86,995,949
|
$
|
70,863,553
|
$
|
185,449,247
|
||||||||
2017
|
||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||
Beginning balance
|
$
|
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
|
$
|
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 Past Due Mortgage Loans Held for Investment
|
||||||||||||||||||||||||||||||||||||||||
Years Ended December 31
|
||||||||||||||||||||||||||||||||||||||||
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
|
|||||||||||||||||||||||||||||||
2018
|
||||||||||||||||||||||||||||||||||||||||
Commercial
|
$
|
4,588,424
|
$
|
-
|
$
|
196,182
|
$
|
-
|
$
|
4,784,606
|
$
|
23,001,321
|
$
|
27,785,927
|
$
|
(187,129
|
)
|
$
|
32,003
|
$
|
27,630,801
|
|||||||||||||||||||
Residential
|
9,899,380
|
2,312,252
|
1,715,362
|
1,224,289
|
15,151,283
|
74,784,317
|
89,935,600
|
(1,125,623
|
)
|
(862,411
|
)
|
87,947,566
|
||||||||||||||||||||||||||||
Residential Construction
|
-
|
-
|
-
|
502,991
|
502,991
|
70,863,553
|
71,366,544
|
(35,220
|
)
|
(444,622
|
)
|
70,886,702
|
||||||||||||||||||||||||||||
Total
|
$
|
14,487,804
|
$
|
2,312,252
|
$
|
1,911,544
|
$
|
1,727,280
|
$
|
20,438,880
|
$
|
168,649,191
|
$
|
189,088,071
|
$
|
(1,347,972
|
)
|
$
|
(1,275,030
|
)
|
$
|
186,465,069
|
||||||||||||||||||
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) There was not any interest income recognized on loans past due greater than 90 days or in foreclosure.
|
Impaired Loans
|
||||||||||||||||||||
Years Ended December 31
|
||||||||||||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
2018
|
||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
196,182
|
$
|
196,182
|
$
|
-
|
$
|
98,023
|
$
|
-
|
||||||||||
Residential
|
1,612,164
|
1,612,164
|
-
|
2,423,135
|
-
|
|||||||||||||||
Residential construction
|
502,991
|
502,991
|
-
|
675,950
|
-
|
|||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Residential
|
1,327,487
|
1,327,487
|
74,185
|
1,543,416
|
-
|
|||||||||||||||
Residential construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
196,182
|
$
|
196,182
|
$
|
-
|
$
|
98,023
|
$
|
-
|
||||||||||
Residential
|
2,939,651
|
2,939,651
|
74,185
|
3,966,551
|
-
|
|||||||||||||||
Residential construction
|
502,991
|
502,991
|
-
|
675,950
|
-
|
|||||||||||||||
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
|
||||||||||||||||||||||||||||||||
Years Ended December 31
|
||||||||||||||||||||||||||||||||
Commercial
|
Residential
|
Residential Construction
|
Total
|
|||||||||||||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||||||||||||
Performing
|
$
|
27,589,745
|
$
|
54,954,865
|
$
|
86,995,949
|
$
|
97,603,559
|
$
|
70,863,553
|
$
|
49,695,699
|
$
|
185,449,247
|
$
|
202,254,123
|
||||||||||||||||
Non-performing
|
196,182
|
-
|
2,939,651
|
4,923,552
|
502,991
|
461,834
|
3,638,824
|
5,385,386
|
||||||||||||||||||||||||
Total
|
$
|
27,785,927
|
$
|
54,954,865
|
$
|
89,935,600
|
$
|
102,527,111
|
$
|
71,366,544
|
$
|
50,157,533
|
$
|
189,088,071
|
$
|
207,639,509
|
Mortgage Loans on Non-accrual Status
|
||||||||
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Commercial
|
$
|
196,182
|
$
|
-
|
||||
Residential
|
2,939,651
|
4,923,552
|
||||||
Residential construction
|
502,991
|
461,834
|
||||||
Total
|
$
|
3,638,824
|
$
|
5,385,386
|
Principal
|
Principal
|
Principal
|
||||||||||||||
Amounts
|
Amounts
|
Amounts
|
||||||||||||||
Due in
|
Due in
|
Due
|
||||||||||||||
Total
|
1 Year
|
2-5 Years
|
Thereafter
|
|||||||||||||
Residential
|
$
|
89,935,600
|
$
|
8,208,938
|
$
|
35,797,902
|
$
|
45,928,760
|
||||||||
Residential Construction
|
71,366,544
|
63,117,270
|
8,249,274
|
-
|
||||||||||||
Commercial
|
27,785,927
|
24,274,744
|
805,176
|
2,706,007
|
||||||||||||
Total
|
$
|
189,088,071
|
$
|
95,600,952
|
$
|
44,852,352
|
$
|
48,634,767
|
As of
December 31
2018
|
As of
December 31
2017
|
|||||||
Aggregate fair value
|
$
|
136,210,853
|
$
|
133,414,188
|
||||
Unpaid principal balance
|
131,663,946
|
129,233,411
|
||||||
Unrealized gain
|
4,546,907
|
4,180,777
|
2018
|
2017
|
|||||||
Loan fees
|
$
|
27,429,237
|
$
|
40,434,686
|
||||
Interest income
|
6,156,796
|
7,089,025
|
||||||
Secondary gains
|
80,416,718
|
108,756,613
|
||||||
Change in fair value of loan commitments
|
(404,773
|
)
|
(4,812,743
|
)
|
||||
Change in fair value of loans held for sale
|
3,736,209
|
4,180,777
|
||||||
Provision for loan loss reserve
|
(1,148,334
|
)
|
(1,851,187
|
)
|
||||
Mortgage fee income
|
$
|
116,185,853
|
$
|
153,797,171
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Balance, beginning of period
|
$
|
2,571,524
|
$
|
627,733
|
||||
Provision for current loan originations (1)
|
1,148,334
|
1,851,187
|
||||||
Charge-offs, net of recaptured amounts
|
(114,989
|
)
|
92,604
|
|||||
Balance, at December 31
|
$
|
3,604,869
|
$
|
2,571,524
|
||||
(1) Included in Mortgage fee income
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Trade contracts
|
$
|
2,816,225
|
$
|
3,608,379
|
||||
Receivables from sales agents
|
3,079,688
|
3,528,703
|
||||||
Other
|
4,559,272
|
4,851,305
|
||||||
Total receivables
|
10,455,185
|
11,988,387
|
||||||
Allowance for doubtful accounts
|
(1,519,842
|
)
|
(1,544,518
|
)
|
||||
Net receivables
|
$
|
8,935,343
|
$
|
10,443,869
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Balance at beginning of year
|
$
|
6,588,759
|
$
|
7,570,300
|
||||
Value of business acquired
|
-
|
-
|
||||||
Imputed interest at 7%
|
421,122
|
39,767
|
||||||
Amortization
|
(1,244,691
|
)
|
(1,021,308
|
)
|
||||
Net amortization charged to income
|
(823,569
|
)
|
(981,541
|
)
|
||||
Balance at end of year
|
$
|
5,765,190
|
$
|
6,588,759
|
December 31
|
|||||
Useful Life | 2018 |
||||
Intangible asset - finite life - customer lists
|
15 years
|
$
|
890,000
|
||
Less accumulated amortization
|
(34,611
|
)
|
|||
Balance at end of year
|
$
|
855,389
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Land and buildings
|
$
|
7,775,922
|
$
|
8,689,302
|
||||
Furniture and equipment
|
16,731,457
|
16,952,404
|
||||||
24,507,379
|
25,641,706
|
|||||||
Less accumulated depreciation
|
(17,496,601
|
)
|
(17,572,326
|
)
|
||||
Total
|
$
|
7,010,778
|
$
|
8,069,380
|
December 31
|
||||||||
2018
|
2017
|
|||||||
6.50% note payable in monthly installments of $1,702 including principal
and interest, collateralized by real property, paid in full in February 2018.
|
$
|
-
|
$
|
246,847
|
||||
3.85% fixed note payable in monthly installments of $85,419 including
principal and interest, collateralized by shares of Security National Life Insurance Company stock, paid in full in January 2018.
|
-
|
85,419
|
||||||
2.25% above 90 day LIBOR rate note payable in monthly installments of
approximately $125,000, collateralized by real property, paid in full in March 2018.
|
-
|
26,773,058
|
||||||
2.25% above the monthly LIBOR rate plus 1/16th of the monthly LIBOR rate
note payable in monthly principal payments of $13,167 plus interest, collateralized by real property with a book value of approximately $4,350,000, due September 2021.
|
2,817,775
|
2,975,781
|
||||||
4.27% fixed note payable in monthly installments of $53,881 including
principal and interest, collateralized by shares of Security National Life Insurance Company stock, due
November 2021. |
1,817,905
|
2,372,690
|
||||||
4.40% fixed note payable in monthly installments of $46,825 including
principal and interest, collateralized by real property with a book value of approximately $12,479,000, due January 2026.
|
7,492,140
|
7,712,854
|
||||||
4.329% fixed note payable in monthly installments of $9,775 including
principal and interest, collateralized by real property with a book value of approximately $3,596,000, due September 2025.
|
1,929,725
|
1,961,573
|
||||||
2.5% above the monthly LIBOR rate plus 1/16th of the monthly LIBOR rate
construction loan payable, collateralized by real property with a book value of approximately $46,093,000, due August 2019.
|
30,796,861
|
28,343,684
|
||||||
4.7865% fixed interest only note payable in monthly installments,
collateralized by real property with a book value of approximately $18,362,000, due June 2028.
|
9,200,000
|
-
|
||||||
1 month LIBOR rate plus 3% loan purchase agreement with a warehouse line
availability of $100,000,000, matures June 2019.
|
60,438,156
|
61,298,220
|
||||||
1 month LIBOR rate plus 3% loan purchase agreement with a warehouse line
availability of $100,000,000, matures September 2019.
|
25,680,649
|
25,538,378
|
||||||
Other short-term borrowings (1)
|
47,250,000
|
-
|
||||||
Other loans payable
|
97,977
|
142,421
|
||||||
Total bank and other loans
|
187,521,188
|
157,450,925
|
||||||
Less current installments
|
165,219,632
|
88,437,940
|
||||||
Bank and other loans, excluding current installments
|
$
|
22,301,556
|
$
|
69,012,985
|
||||
(1) Federal Home Loan Bank and Revolving Lines of Credit
|
2019
|
165,219,632
|
|||
2020
|
1,080,597
|
|||
2021
|
3,451,136
|
|||
2022
|
321,182
|
|||
2023
|
356,142
|
|||
Thereafter
|
17,092,499
|
|||
Total
|
$
|
187,521,188
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Cash and cash equivalents
|
$
|
1,557,506
|
$
|
997,498
|
||||
Fixed maturity securities, held to maturity, at amortized cost
|
990,390
|
943,211
|
||||||
Equity securities, at estimated fair value
|
483,353
|
682,315
|
||||||
Participating interests in mortgage loans held for investment with Security National Life
|
-
|
4,128
|
||||||
Real estate
|
1,304,620
|
1,996,411
|
||||||
Note receivables from Cottonwood Mortuary Singing Hills Cemetery and Memorial Estates eliminated in consolidation |
1,606,155
|
1,667,621
|
||||||
Total cemetery perpetual care trust investments
|
5,942,024
|
6,291,184
|
||||||
Cemetery perpetual care obligation
|
(3,821,979
|
)
|
(3,710,740
|
)
|
||||
Trust investments in excess of trust obligations
|
$
|
2,120,045
|
$
|
2,580,444
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Cash and cash equivalents (1)
|
$
|
7,179,225
|
$
|
8,188,764
|
||||
Mutual funds, at estimated fair value
|
677,795
|
715,952
|
||||||
Fixed maturity securities, held to maturity, at amortized cost
|
1,258,397
|
1,130,088
|
||||||
Equity securities, at estimated fair value
|
66,878
|
94,006
|
||||||
Participating interests in mortgage loans held for investment with Security National Life
|
1,799,267
|
1,701,811
|
||||||
Total
|
$
|
10,981,562
|
$
|
11,830,621
|
||||
(1) Including cash and cash equivalents of $5,668,580 and $6,392,283 as of December 31, 2018 and 2017, respectively,
for the life insurance and mortgage segments.
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Current
|
$
|
473,800
|
$
|
(922,754
|
)
|
|||
Deferred
|
15,649,198
|
18,255,537
|
||||||
Total
|
$
|
16,122,998
|
$
|
17,332,783
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Assets
|
||||||||
Future policy benefits
|
$
|
(8,293,592
|
)
|
$
|
(6,803,339
|
)
|
||
Loan loss reserve
|
(938,496
|
)
|
(697,779
|
)
|
||||
Unearned premium
|
(823,299
|
)
|
(886,706
|
)
|
||||
Available for sale securities
|
(366,279
|
)
|
(237,677
|
)
|
||||
Net operating loss
|
(593,272
|
)
|
(631,892
|
)
|
||||
Deferred compensation
|
(1,677,118
|
)
|
(1,600,401
|
)
|
||||
Deposit obligations
|
(610,769
|
)
|
(627,193
|
)
|
||||
Other
|
(185,557
|
)
|
(276,127
|
)
|
||||
Total deferred tax assets
|
(13,488,382
|
)
|
(11,761,114
|
)
|
||||
Liabilities
|
||||||||
Deferred policy acquisition costs
|
15,255,960
|
13,700,093
|
||||||
Basis difference in property and equipment
|
4,309,162
|
6,110,374
|
||||||
Value of business acquired
|
1,210,690
|
1,383,639
|
||||||
Deferred gains
|
6,267,373
|
6,978,067
|
||||||
Trusts
|
1,064,387
|
1,066,438
|
||||||
Tax on unrealized appreciation
|
1,030,008
|
778,040
|
||||||
Total deferred tax liabilities
|
29,137,580
|
30,016,651
|
||||||
Net deferred tax liability
|
$
|
15,649,198
|
$
|
18,255,537
|
2018
|
2017
|
|||||||
Current
|
||||||||
Federal
|
$
|
6,933,145
|
$
|
934,647
|
||||
State
|
166,567
|
236,559
|
||||||
7,099,712
|
1,171,206
|
|||||||
Deferred
|
||||||||
Federal
|
(1,838,947
|
)
|
(7,811,030
|
)
|
||||
State
|
(766,454
|
)
|
59,002
|
|||||
(2,605,401
|
)
|
(7,752,028
|
)
|
|||||
Total
|
$
|
4,494,311
|
$
|
(6,580,822
|
)
|
|||
The reconciliation of income tax expense (benefit) at the U.S. federal statutory rates is as follows:
|
||||||||
2018
|
2017
|
|||||||
Computed expense at statutory rate
|
$
|
5,497,882
|
$
|
2,560,918
|
||||
State tax expense, net of federal tax benefit
|
(473,911
|
)
|
195,070
|
|||||
Change in valuation allowance
|
-
|
(431,802
|
)
|
|||||
Change in tax law
|
-
|
(8,973,722
|
)
|
|||||
Other, net
|
(529,660
|
)
|
68,714
|
|||||
Income tax expense (benefit)
|
$
|
4,494,311
|
$
|
(6,580,822
|
)
|
Year of Expiration
|
||||
2019
|
114,600
|
|||
2020
|
114,601
|
|||
2021
|
17,101
|
|||
2022
|
-
|
|||
2023
|
-
|
|||
Thereafter up through 2037
|
2,012,371
|
|||
$
|
2,258,673
|
Years Ending
|
||||
December 31
|
||||
2019
|
5,579,386
|
|||
2020
|
3,417,632
|
|||
2021
|
1,838,767
|
|||
2022
|
808,846
|
|||
2023
|
689,716
|
|||
Thereafter
|
2,339,371
|
|||
Total
|
$
|
14,673,718
|
Class A
|
Class C
|
|||||||
Balance at December 31, 2016
|
13,819,006
|
1,902,229
|
||||||
Exercise of stock options
|
8,183
|
103,402
|
||||||
Stock dividends
|
692,635
|
99,496
|
||||||
Conversion of Class C to Class A
|
15,753
|
(15,753
|
)
|
|||||
Balance at December 31, 2017
|
14,535,577
|
2,089,374
|
||||||
Exercise of stock options
|
38,473
|
-
|
||||||
Stock dividends
|
730,560
|
104,457
|
||||||
Conversion of Class C to Class A
|
188
|
(188
|
)
|
|||||
Balance at December 31, 2018
|
15,304,798
|
2,193,643
|
2018
|
2017
|
|||||||
Numerator:
|
||||||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
||||
Denominator:
|
||||||||
Denominator for basic earnings
|
||||||||
per share-weighted-average shares
|
17,105,308
|
16,794,146
|
||||||
Effect of dilutive securities
|
||||||||
Employee stock options
|
210,098
|
329,281
|
||||||
Dilutive potential common shares
|
210,098
|
329,281
|
||||||
|
||||||||
Denominator for diluted earnings per share-adjusted weighted-average shares and assumed conversions
|
17,315,406
|
17,123,427
|
||||||
Basic earnings per share
|
$
|
1.27
|
$
|
0.84
|
||||
Diluted earnings per share
|
$
|
1.25
|
$
|
0.82
|
Assumptions
|
|||||||||||||||||||||||||
Grant Date
|
Plan
|
Weighted-Average Fair Value
of Each
Option (1)
|
Expected
Dividend
Yield
|
Underlying
stock
FMV
|
Weighted-
Average Volatility |
Weighted-Average Risk-Free
Interest Rate |
Weighted-Average Expected
Life (years)
|
||||||||||||||||||
November 30, 2018
|
All Plans
|
$
|
1.12
|
5
|
%
|
$
|
4.91
|
34.61
|
%
|
2.86
|
%
|
4.56
|
|||||||||||||
December 1, 2017
|
All Plans
|
$
|
1.20
|
5
|
%
|
$
|
4.80
|
41.07
|
%
|
2.07
|
%
|
4.35
|
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
|
$
|
4.52
|
||||||||||
Adjustment for the effect of stock dividends
|
40,978
|
24,934
|
||||||||||||||
Granted
|
124,500
|
70,000
|
||||||||||||||
Exercised
|
(8,182
|
)
|
(103,402
|
)
|
||||||||||||
Cancelled
|
(18,843
|
)
|
(24,227
|
)
|
||||||||||||
Outstanding at December 31, 2017
|
880,426
|
$
|
4.35
|
523,603
|
$
|
5.24
|
||||||||||
Adjustment for the effect of stock dividends
|
48,168
|
27,491
|
||||||||||||||
Granted
|
142,000
|
90,000
|
||||||||||||||
Exercised
|
(42,211
|
)
|
-
|
|||||||||||||
Cancelled
|
(17,109
|
)
|
(63,814
|
)
|
||||||||||||
Outstanding at December 31, 2018
|
1,011,274
|
$
|
4.49
|
577,280
|
$
|
5.15
|
||||||||||
Exercisable at end of year
|
862,174
|
$
|
4.31
|
482,780
|
$
|
5.13
|
||||||||||
Available options for future grant
|
297,128
|
146,425
|
||||||||||||||
Weighted average contractual term of options outstanding at December 31, 2018 |
6.14 years
|
3.96 years
|
||||||||||||||
|
||||||||||||||||
Weighted average contractual term of options exercisable at December 31, 2018 |
5.90 years
|
2.80 years
|
||||||||||||||
|
||||||||||||||||
Aggregated intrinsic value of options outstanding at December 31, 2018 (1) |
$
|
792,135
|
$
|
188,462
|
||||||||||||
|
||||||||||||||||
Aggregated intrinsic value of options exercisable at December 31, 2018 (1) |
$
|
792,135
|
$
|
188,462
|
||||||||||||
(1) The Company used a stock price of $4.91 as of December 31, 2018 to derive intrinsic value.
|
Statutory Net Income
|
Statutory Capital and Surplus
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Amounts by insurance subsidiary:
|
||||||||||||||||
Security National Life Insurance Company
|
$
|
17,963,528
|
$
|
(3,045,489
|
)
|
$
|
47,184,064
|
$
|
35,646,989
|
|||||||
First Guaranty Insurance Company
|
1,042,683
|
1,437,963
|
5,786,369
|
4,583,346
|
||||||||||||
Memorial Insurance Company of America
|
94
|
36
|
1,088,880
|
1,081,799
|
||||||||||||
Southern Security Life Insurance Company, Inc.
|
68
|
72
|
1,586,915
|
1,591,070
|
||||||||||||
Trans-Western Life Insurance Company
|
5,460
|
2,597
|
508,390
|
502,930
|
||||||||||||
Total
|
$
|
19,011,833
|
$
|
(1,604,821
|
)
|
$
|
56,154,618
|
$
|
43,406,134
|
2018
|
||||||||||||||||||||
Life
|
Cemetery/
|
Intercompany
|
||||||||||||||||||
Insurance
|
Mortuary
|
Mortgage
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues:
|
||||||||||||||||||||
From external sources:
|
||||||||||||||||||||
Revenue from customers
|
$
|
75,928,910
|
$
|
13,726,518
|
$
|
116,185,853
|
$
|
-
|
$
|
205,841,281
|
||||||||||
Net investment income
|
38,720,365
|
283,343
|
909,559
|
-
|
39,913,267
|
|||||||||||||||
Gains on investments and other assets
|
21,396,282
|
2,301,342
|
243,555
|
-
|
23,941,179
|
|||||||||||||||
Other revenues
|
1,636,901
|
128,797
|
8,157,302
|
-
|
9,923,000
|
|||||||||||||||
Intersegment revenues:
|
||||||||||||||||||||
Net investment income
|
3,972,532
|
429,312
|
503,794
|
(4,905,638
|
)
|
-
|
||||||||||||||
Total revenues
|
141,654,990
|
16,869,312
|
126,000,063
|
(4,905,638
|
)
|
279,618,727
|
||||||||||||||
Expenses:
|
||||||||||||||||||||
Death, surrenders and other policy benefits
|
39,185,087
|
-
|
-
|
-
|
39,185,087
|
|||||||||||||||
Increase in future policy benefits
|
24,332,088
|
-
|
-
|
-
|
24,332,088
|
|||||||||||||||
Amortization of deferred policy and pre-need acquisition costs and value of business acquired
|
11,270,579
|
360,767
|
-
|
-
|
11,631,346
|
|||||||||||||||
Selling, general and administrative expenses:
|
||||||||||||||||||||
Commissions
|
3,242,745
|
1,222,642
|
45,825,965
|
-
|
50,291,352
|
|||||||||||||||
Personnel
|
18,489,063
|
4,773,866
|
44,106,023
|
-
|
67,368,952
|
|||||||||||||||
Advertising
|
566,154
|
333,852
|
3,702,585
|
-
|
4,602,591
|
|||||||||||||||
Rent and rent related
|
321,701
|
33,138
|
7,250,536
|
-
|
7,605,375
|
|||||||||||||||
Depreciation on property and equipment
|
400,686
|
372,469
|
1,093,846
|
-
|
1,867,001
|
|||||||||||||||
Cost related to funding mortgage loans
|
-
|
-
|
6,423,944
|
-
|
6,423,944
|
|||||||||||||||
Intersegment
|
402,213
|
182,009
|
531,370
|
(1,115,592
|
)
|
-
|
||||||||||||||
Other
|
10,094,626
|
3,046,902
|
17,873,471
|
-
|
31,014,999
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Intersegment
|
481,587
|
173,807
|
3,134,652
|
(3,790,046
|
)
|
-
|
||||||||||||||
Other
|
2,744,841
|
294,535
|
3,917,331
|
-
|
6,956,707
|
|||||||||||||||
Costs of goods and services sold-mortuaries and cemeteries
|
-
|
2,158,895
|
-
|
-
|
2,158,895
|
|||||||||||||||
Total benefits and expenses
|
111,531,370
|
12,952,882
|
133,859,723
|
(4,905,638
|
)
|
253,438,337
|
||||||||||||||
Earnings before income taxes
|
$
|
30,123,620
|
$
|
3,916,430
|
$
|
(7,859,660
|
)
|
$
|
-
|
$
|
26,180,390
|
|||||||||
Income tax benefit (expense)
|
(5,275,662
|
)
|
(946,820
|
)
|
1,728,171
|
-
|
(4,494,311
|
)
|
||||||||||||
Net earnings
|
$
|
24,847,958
|
$
|
3,916,430
|
$
|
(6,131,489
|
)
|
$
|
-
|
$
|
21,686,079
|
|||||||||
Identifiable assets
|
$
|
928,251,387
|
$
|
90,639,130
|
$
|
159,680,649
|
$
|
(130,525,613
|
)
|
$
|
1,048,045,553
|
|||||||||
Goodwill
|
$
|
2,765,570
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,765,570
|
2017
|
||||||||||||||||||||
Life
|
Cemetery/
|
Intercompany
|
||||||||||||||||||
Insurance
|
Mortuary
|
Mortgage
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues:
|
||||||||||||||||||||
From external sources:
|
||||||||||||||||||||
Revenue from customers
|
$
|
70,412,476
|
$
|
12,657,117
|
$
|
153,797,171
|
$
|
-
|
$
|
236,866,764
|
||||||||||
Net investment income
|
34,089,912
|
424,316
|
548,740
|
-
|
35,062,968
|
|||||||||||||||
Gains (losses) on investments and other assets
|
(3,871,309
|
)
|
186,335
|
736,492
|
-
|
(2,948,482
|
)
|
|||||||||||||
Other than temporary impairments
|
(774,339
|
)
|
-
|
-
|
-
|
(774,339
|
)
|
|||||||||||||
Other revenues
|
856,094
|
97,602
|
7,765,483
|
-
|
8,719,179
|
|||||||||||||||
Intersegment revenues:
|
||||||||||||||||||||
Net investment income
|
5,987,731
|
422,623
|
401,283
|
(6,811,637
|
)
|
-
|
||||||||||||||
Total revenues
|
106,700,565
|
13,787,993
|
163,249,169
|
(6,811,637
|
)
|
276,926,090
|
||||||||||||||
Expenses:
|
||||||||||||||||||||
Death, surrenders and other policy benefits
|
36,095,018
|
-
|
-
|
-
|
36,095,018
|
|||||||||||||||
Increase in future policy benefits
|
23,622,750
|
-
|
-
|
-
|
23,622,750
|
|||||||||||||||
Amortization of deferred policy and pre-need acquisition costs and value of business acquired
|
8,157,456
|
322,794
|
-
|
-
|
8,480,250
|
|||||||||||||||
Selling, general and administrative expenses:
|
||||||||||||||||||||
Commissions
|
3,095,319
|
1,053,449
|
63,954,249
|
-
|
68,103,017
|
|||||||||||||||
Personnel
|
17,031,563
|
4,519,573
|
48,777,694
|
-
|
70,328,830
|
|||||||||||||||
Advertising
|
518,117
|
293,009
|
4,943,614
|
-
|
5,754,740
|
|||||||||||||||
Rent and rent related
|
446,701
|
51,742
|
8,212,251
|
-
|
8,710,694
|
|||||||||||||||
Depreciation on property and equipment
|
484,349
|
401,564
|
1,334,780
|
-
|
2,220,693
|
|||||||||||||||
Costs related to funding mortgage loans
|
-
|
-
|
8,663,223
|
-
|
8,663,223
|
|||||||||||||||
Intersegment
|
315,588
|
184,853
|
499,707
|
(1,000,148
|
)
|
-
|
||||||||||||||
Other
|
9,540,607
|
2,826,208
|
17,064,784
|
-
|
29,431,599
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Intersegment
|
445,520
|
181,793
|
5,184,176
|
(5,811,489
|
)
|
-
|
||||||||||||||
Other
|
2,218,956
|
330,211
|
3,488,165
|
-
|
6,037,332
|
|||||||||||||||
Costs of goods and services sold-mortuaries and cemeteries
|
-
|
1,945,832
|
-
|
-
|
1,945,832
|
|||||||||||||||
Total benefits and expenses
|
101,971,944
|
12,111,028
|
162,122,643
|
(6,811,637
|
)
|
269,393,978
|
||||||||||||||
Earnings before income taxes
|
$
|
4,728,621
|
$
|
1,676,965
|
$
|
1,126,526
|
$
|
-
|
$
|
7,532,112
|
||||||||||
Income tax benefit (expense)
|
6,301,872
|
(606,293
|
)
|
885,243
|
-
|
6,580,822
|
||||||||||||||
Net earnings
|
$
|
11,030,493
|
$
|
1,676,965
|
$
|
2,011,769
|
$
|
-
|
$
|
14,112,934
|
||||||||||
Identifiable assets
|
$
|
858,068,899
|
$
|
95,097,729
|
$
|
161,051,531
|
$
|
(134,810,675
|
)
|
$
|
979,407,484
|
|||||||||
Goodwill
|
$
|
2,765,570
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,765,570
|
a) | Quoted prices for similar assets or liabilities in active markets; |
b) | Quoted prices for identical or similar assets or liabilities in non-active markets; or |
c) | Valuation models whose inputs are observable, directly or indirectly, for substantially the full term of the asset or liability. |
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
|
$
|
5,558,611
|
$
|
5,558,611
|
$
|
-
|
$
|
-
|
||||||||
Total equity securities
|
$
|
5,558,611
|
$
|
5,558,611
|
$
|
-
|
$
|
-
|
||||||||
Loans held for sale
|
136,210,853
|
-
|
-
|
136,210,853
|
||||||||||||
Restricted assets (1)
|
744,673
|
744,673
|
-
|
-
|
||||||||||||
Cemetery perpetual care trust investments (1)
|
483,353
|
483,353
|
-
|
-
|
||||||||||||
Derivatives - loan commitments (2)
|
1,969,967
|
-
|
-
|
1,969,967
|
||||||||||||
Total assets accounted for at fair value on a recurring basis
|
$
|
144,967,457
|
$
|
6,786,637
|
$
|
-
|
$
|
138,180,820
|
||||||||
Liabilities accounted for at fair value on a recurring basis
|
||||||||||||||||
Derivatives - call options (3)
|
$
|
(4,629
|
)
|
$
|
(4,629
|
)
|
$
|
-
|
$
|
-
|
||||||
Derivatives - put options (3)
|
(296,053
|
)
|
(296,053
|
)
|
-
|
-
|
||||||||||
Derivatives - loan commitments (3)
|
(378,151
|
)
|
-
|
-
|
(378,151
|
)
|
||||||||||
Total liabilities accounted for at fair value on a recurring basis
|
$
|
(678,833
|
)
|
$
|
(300,682
|
)
|
$
|
-
|
$
|
(378,151
|
)
|
|||||
(1) Mutual funds and equity securities
|
||||||||||||||||
(2) Included in other assets on the consolidated balance sheets
|
||||||||||||||||
(3) Included in other liabilities and accrued expenses on the consolidated balance sheets
|
|
Significant
|
Range of Inputs
|
|||||||||||||||||
Fair Value at
|
Valuation
|
Unobservable
|
Minimum
|
Maximum
|
Weighted
|
|||||||||||||
12/31/2018
|
Technique
|
Input(s)
|
Value
|
Value
|
Average
|
|||||||||||||
Loans held for sale
|
$
|
136,210,853
|
Market approach
|
Investor contract pricing as a percentage of unpaid principal balance
|
95.6
|
%
|
107.5
|
%
|
103.6
|
%
|
||||||||
Derivatives - loan commitments (net)
|
1,591,816
|
Market approach
|
Fall-out factor
|
1.0
|
%
|
99.0
|
%
|
17.0
|
%
|
|||||||||
Initial-Value
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
Servicing
|
50 bps
|
337 bps
|
151 bps
|
|||||||||||||||
Net
Derivatives
Loan Commitments |
Loans Held
for Sale |
|||||||
Balance - December 31, 2017
|
$
|
1,996,589
|
$
|
133,414,188
|
||||
Originations
|
2,194,607,543
|
|||||||
Sales
|
(2,259,145,473
|
)
|
||||||
Transfer to mortgage loans held for investment
|
(10,827,797
|
)
|
||||||
Total gains (losses):
|
||||||||
Included in earnings (1)
|
(404,773
|
)
|
78,162,392
|
|||||
Balance - December 31, 2018
|
$
|
1,591,816
|
$
|
136,210,853
|
||||
(1) As a component of mortgage fee income on the consolidated statements of earnings
|
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 nonrecurring basis
|
||||||||||||||||
Impaired mortgage loans held for investment
|
$
|
1,253,302
|
$
|
-
|
$
|
-
|
$
|
1,253,302
|
||||||||
Mortgage servicing rights additions
|
3,922,816
|
-
|
-
|
3,922,816
|
||||||||||||
Impaired real estate held for investment
|
1,611,384
|
-
|
-
|
1,611,384
|
||||||||||||
Total assets accounted for at fair value on a nonrecurring basis
|
$
|
6,787,502
|
$
|
-
|
$
|
-
|
$
|
6,787,502
|
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
|
$
|
142,977,098
|
$
|
7,530,128
|
$
|
-
|
$
|
135,446,970
|
||||||||
Liabilities accounted for at fair value on a recurring basis
|
||||||||||||||||
Derivative - call options (3)
|
$
|
(64,689
|
)
|
$
|
(64,689
|
)
|
$
|
-
|
$
|
-
|
||||||
Derivatives - put options (3)
|
(20,568
|
)
|
(20,568
|
)
|
-
|
-
|
||||||||||
Derivative - 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 consolidated balance sheets
|
||||||||||||||||
(3) Included in other liabilities and accrued expenses on the consolidated balance sheets
|
Net Derivatives
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 consolidated statements of earnings
|
||||||||||||
(2) As a component of unrealized gains on derivative instruments on the consolidated statements of
comprehensive income
|
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 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
|
$
|
232,078,723
|
$
|
-
|
$
|
229,668,844
|
$
|
5,082,014
|
$
|
234,750,858
|
||||||||||
Mortgage loans held for investment
|
||||||||||||||||||||
Residential
|
87,947,566
|
-
|
-
|
92,503,553
|
92,503,553
|
|||||||||||||||
Residential construction
|
70,886,702
|
-
|
-
|
70,886,702
|
70,886,702
|
|||||||||||||||
Commercial
|
27,630,801
|
-
|
-
|
28,359,205
|
28,359,205
|
|||||||||||||||
Mortgage loans held for investment, net
|
$
|
186,465,069
|
$
|
-
|
$
|
-
|
$
|
191,749,460
|
$
|
191,749,460
|
||||||||||
Policy loans
|
6,424,325
|
-
|
-
|
6,424,325
|
6,424,325
|
|||||||||||||||
Insurance assignments, net (1)
|
34,146,868
|
-
|
-
|
34,168,868
|
34,168,868
|
|||||||||||||||
Restricted assets (2)
|
1,258,397
|
-
|
1,271,687
|
-
|
1,271,687
|
|||||||||||||||
Restricted assets (3)
|
1,799,268
|
-
|
-
|
1,810,185
|
1,810,185
|
|||||||||||||||
Cemetery perpetual care trust investments (2)
|
990,390
|
-
|
983,410
|
-
|
983,410
|
|||||||||||||||
Mortgage servicing rights, net
|
20,016,822
|
-
|
-
|
28,885,316
|
28,885,316
|
|||||||||||||||
Liabilities
|
||||||||||||||||||||
Bank and other loans payable
|
$
|
(187,521,188
|
)
|
$
|
-
|
$
|
-
|
$
|
(187,521,188
|
)
|
$
|
(187,521,188
|
)
|
|||||||
Policyholder account balances (4)
|
(46,479,853
|
)
|
-
|
-
|
(37,348,289
|
)
|
(37,348,289
|
)
|
||||||||||||
Future policy benefits - annuities (4)
|
(98,137,615
|
)
|
-
|
-
|
(97,641,146
|
)
|
(97,641,146
|
)
|
||||||||||||
(1) Included in other investments and policy loans on the consolidated balance
sheets |
||||||||||||||||||||
(2) Fixed maturity securities
held to maturity |
||||||||||||||||||||
(3) Participation in mortgage loans held for investment
|
||||||||||||||||||||
(4) Included in future policy benefits and unpaid claims on the 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 consolidated balance sheets | ||||||||||||||||||||
(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 consolidated
balance sheets |
December 31
|
||||||||
2018
|
2017
|
|||||||
Unrealized gains on equity securities, restricted assets and cemetery perpetual care trust investments
|
$
|
-
|
$
|
421,499
|
||||
Cumulative effect adjustment upon adoption of new accounting standard (ASU 2016-01) (1)
|
(603,170
|
)
|
-
|
|||||
Reclassification adjustment for net realized gains in net income
|
-
|
90,475
|
||||||
Net unrealized gains before taxes
|
(603,170
|
)
|
511,974
|
|||||
Tax expense
|
-
|
(175,644
|
)
|
|||||
Net
|
(603,170
|
)
|
336,330
|
|||||
Unrealized gains for bank loan interest rate swaps before taxes
|
-
|
3,308
|
||||||
Tax expense
|
-
|
(1,290
|
)
|
|||||
Net
|
-
|
2,018
|
||||||
Unrealized gains for foreign currency translations adjustments
|
(3,761
|
)
|
-
|
|||||
Tax expense
|
938
|
-
|
||||||
Net
|
(2,823
|
)
|
-
|
|||||
Other comprehensive income changes
|
$
|
(605,993
|
)
|
$
|
338,348
|
Beginning Balance December 31,
2017
|
Change for
the period
|
Ending Balance December 31,
2018 |
||||||||||||
Unrealized gains on equity securities, restricted assets and cemetery perpetual care trust investments
|
$
|
603,170
|
$
|
(603,170
|
)
|
(1
|
)
|
$
|
-
|
|||||
Foreign currency translation adjustments
|
-
|
(2,823
|
)
|
(2,823
|
)
|
|||||||||
Other comprehensive income
|
$
|
603,170
|
$
|
(605,993
|
)
|
$
|
(2,823
|
)
|
Beginning Balance December 31,
2016
|
Change for
the period
|
Ending Balance December 31,
2017 |
||||||||||
Unrealized gains on equity securities, restricted assets and cemetery perpetual care trust investments
|
$
|
266,840
|
$
|
336,330
|
$
|
603,170
|
||||||
Unrealized gains for bank loan interest rate swaps
|
(2,018
|
)
|
2,018
|
-
|
||||||||
Other comprehensive income
|
$
|
264,822
|
$
|
338,348
|
$
|
603,170
|
(1) |
See Note 1 regarding the adoption of ASU 2016-01.
|
19) |
Derivative Instruments
|
Fair Values and Notional Amounts of Derivative Instruments
|
|||||||||||||||||||||||||
December 31, 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
|
$
|
93,758,218
|
$
|
1,969,967
|
$
|
378,151
|
$
|
105,679,107
|
$
|
2,032,782
|
$
|
36,193
|
||||||||||||
Call options
|
Other liabilities
|
805,500
|
--
|
4,629
|
1,488,550
|
--
|
64,689
|
||||||||||||||||||
Put options
|
Other liabilities
|
4,861,700
|
--
|
296,053
|
2,265,900
|
--
|
20,568
|
||||||||||||||||||
Total
|
$
|
99,425,418 |
$
|
1,969,967
|
$
|
678,833
|
$
|
109,433,557
|
$
|
2,032,782
|
$
|
121,450
|
Net Amount Gain (Loss)
|
|||||||||||
Years ended December 31
|
|||||||||||
Derivative
|
Classification
|
2018
|
2017
|
||||||||
Interest Rate Swaps
|
Other comprehensive income
|
$
|
-
|
$
|
2,018
|
||||||
Loan commitments
|
Mortgage fee income
|
$
|
(404,773
|
)
|
$
|
(4,812,743
|
)
|
(1
|
)
|
||
Call and put options
|
Gains on investments and other assets
|
$
|
187,786
|
$
|
316,244
|
||||||
(1) Includes the transfer of loan commitments to the value of loans held for sale.
|
Other investments - insurance assignments
|
$
|
2,515,783
|
||
Other - customer list intangible asset
|
890,000
|
|||
Total assets acquired
|
3,405,783
|
|||
Fair value of net assets acquired/consideration paid
|
$
|
3,405,783
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Amortized cost:
|
||||||||
Balance before valuation allowance at beginning of year
|
$
|
21,376,937
|
$
|
18,872,362
|
||||
MSR additions resulting from loan sales
|
3,922,816
|
6,085,352
|
||||||
Amortization (1)
|
(5,282,931
|
)
|
(3,580,777
|
)
|
||||
Application of valuation allowance to write down MSRs with other than temporary impairment
|
-
|
-
|
||||||
Balance before valuation allowance at year end
|
$
|
20,016,822
|
$
|
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 year end
|
$
|
-
|
$
|
-
|
||||
Mortgage servicing rights, net
|
$
|
20,016,822
|
$
|
21,376,937
|
||||
Estimated fair value of MSRs at year end
|
$
|
28,885,316
|
$
|
27,427,174
|
||||
(1) Included in other expenses on the consolidated statements of earnings
|
Estimated MSR Amortization
|
||||
2019
|
2,948,860
|
|||
2020
|
2,457,300
|
|||
2021
|
2,120,792
|
|||
2022
|
1,816,710
|
|||
2023
|
1,563,832
|
|||
Thereafter
|
9,109,328
|
|||
Total
|
$
|
20,016,822
|
2018
|
2017
|
|||||||
Contractual servicing fees
|
$
|
7,561,226
|
$
|
7,199,649
|
||||
Late fees
|
319,244
|
284,550
|
||||||
Total
|
$
|
7,880,470
|
$
|
7,484,199
|
Years Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Servicing UPB
|
2,941,231,563
|
2,924,868,843
|
Prepayment
Speeds |
Average
Life(Years) |
Discount
Rate |
||||||||||
December 31, 2018
|
3.86
|
%
|
6.33
|
9.51
|
||||||||
December 31, 2017
|
3.67
|
%
|
6.34
|
10.01
|
Years Ended
September 30 |
||||||||
2018
|
2017
|
|||||||
Life
|
$
|
466,232,621
|
$
|
445,247,671
|
||||
Annuities
|
98,137,615
|
99,474,392
|
||||||
Policyholder account balances
|
46,479,853
|
47,867,037
|
||||||
Accident and health
|
482,693
|
482,234
|
||||||
Other policyholder funds
|
4,431,296
|
4,487,521
|
||||||
Reported but unpaid claims
|
3,365,872
|
6,023,084
|
||||||
Incurred but not reported claims
|
1,269,764
|
1,165,012
|
||||||
Gross future policy benefits and unpaid claims
|
$
|
620,399,714
|
$
|
604,746,951
|
||||
Receivable from reinsurers
|
||||||||
Life
|
6,702,328
|
7,291,996
|
||||||
Annuities
|
4,078,666
|
6,023,092
|
||||||
Reported but unpaid claims
|
33,108
|
69,218
|
||||||
Incurred but not reported claims
|
6,000
|
10,297
|
||||||
Total receivable from reinsurers
|
10,820,102
|
13,394,603
|
||||||
Net future policy benefits and unpaid claims
|
$
|
609,579,612
|
$
|
591,352,348
|
Contract Balances
|
||||||||||||
Receivables (1)
|
Contract
Asset
|
Contract
Liability
|
||||||||||
Opening (1/1/2018)
|
$
|
3,608,379
|
$
|
-
|
$
|
12,873,068
|
||||||
Closing (12/31/2018)
|
2,816,225
|
-
|
12,508,625 | |||||||||
Increase/(decrease)
|
(792,154
|
) |
-
|
|
(364,443
|
)
|
||||||
(1) Included in Receivables, net on the consolidated balance sheets
|
Contract Balances
|
||||||||
Contract Asset
|
Contract Liability
|
|||||||
Pre-need merchandise and services
|
$
|
-
|
$
|
12,620,596
|
||||
At-need specialty merchandise
|
-
|
236,572
|
||||||
Pre-need land sales
|
-
|
15,900
|
||||||
Opening (1/1/2018)
|
$
|
-
|
$
|
12,873,068
|
||||
Pre-need merchandise and services
|
$
|
-
|
$
|
12,175,943
|
||||
At-need specialty merchandise
|
-
|
327,302
|
||||||
Pre-need land sales
|
-
|
5,380
|
||||||
Closing (12/31/2018)
|
$
|
-
|
$
|
12,508,625
|
Year Ended
December 31
|
||||
2018
|
||||
Major goods/service lines
|
||||
At-need
|
$
|
10,391,976
|
||
Pre-need
|
3,334,542
|
|||
$
|
13,726,518
|
|||
Timing of Revenue Recognition
|
||||
Goods transferred at a point in time
|
$
|
9,100,851
|
||
Services transferred at a point in time
|
4,625,667
|
|||
$
|
13,726,518
|
Year Ended
December 31
|
||||
2018
|
||||
Pre-need merchandise and services
|
$
|
3,575,032
|
||
At-need specialty merchandise
|
15,926
|
|||
Pre-need land sales
|
1,237
|
|||
$
|
3,592,195
|
2018
|
||||||||||||||||
Three Months Ended
|
||||||||||||||||
March 31
|
June 30
|
September 30
|
December 31
|
|||||||||||||
Revenues
|
$
|
82,076,109
|
$
|
68,865,126
|
$
|
67,223,093
|
$
|
61,454,399
|
||||||||
Benefits and expenses
|
60,888,928
|
64,702,895
|
65,011,295
|
62,835,219
|
||||||||||||
Earnings before income taxes
|
21,187,181
|
4,162,231
|
2,211,798
|
(1,380,820
|
)
|
|||||||||||
Income tax expense
|
(4,261,258
|
)
|
(924,014
|
)
|
(198,052
|
)
|
889,013
|
|||||||||
Net earnings
|
16,925,923
|
3,238,217
|
2,013,746
|
(491,807
|
)
|
|||||||||||
Net earnings per common share (1)
|
$
|
1.00
|
$
|
0.19
|
$
|
0.12
|
$
|
(0.03
|
)
|
|||||||
Net earnings per common share assuming dilution (1)
|
$
|
0.99
|
$
|
0.19
|
$
|
0.12
|
$
|
(0.03
|
)
|
2017
|
||||||||||||||||
Three Months Ended
|
||||||||||||||||
March 31
|
June 30
|
September 30
|
December 31
|
|||||||||||||
Revenues
|
$
|
70,829,297
|
$
|
73,171,558
|
$
|
71,971,851
|
$
|
60,953,384
|
||||||||
Benefits and expenses
|
67,931,527
|
69,177,259
|
70,833,834
|
61,451,358
|
||||||||||||
Earnings before income taxes
|
2,897,770
|
3,994,299
|
1,138,017
|
(497,974
|
)
|
|||||||||||
Income tax expense
|
(1,037,770
|
)
|
(1,508,435
|
)
|
(41,179
|
)
|
9,168,206
|
|||||||||
Net earnings
|
1,860,000
|
2,485,864
|
1,096,838
|
8,670,232
|
||||||||||||
Net earnings per common share (1)
|
$
|
0.11
|
$
|
0.15
|
$
|
0.07
|
$
|
0.51
|
||||||||
Net earnings per common share assuming dilution (1)
|
$
|
0.11
|
$
|
0.15
|
$
|
0.06
|
$
|
0.51
|
(1) |
Earnings per share amounts have been adjusted retroactively for the effect of annual stock dividends.
|
● | Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of assets of the Company, |
● | Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures are being made only in accordance with authorizations of management and the Board of Directors of the Company, and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial statements. |
Name
|
Age
|
Position with the Company
|
||
Scott M. Quist | 65 | Chairman of the Board, President, Chief Executive Officer and Director | ||
Garrett S. Sill
|
48
|
Chief Financial Officer and Treasurer
|
||
|
||||
Jason G. Overbaugh | 44 | Vice President, National Marketing Director of Life Insurance and Director | ||
S. Andrew Quist
|
38
|
Vice President, General Counsel, and Director
|
||
Jeffrey R. Stephens
|
65
|
Senior General Counsel and Secretary
|
||
Stephen C. Johnson
|
62
|
Vice President of Mortgage Operations
|
||
Christie Q. Overbaugh
|
70
|
Senior Vice President of Life Insurance Internal Operations
|
||
Adam G. Quist
|
33
|
Vice President - Memorial Services, Assistant Secretary, and General Counsel
|
||
John L. Cook
|
64
|
Director
|
||
Gilbert A. Fuller
|
78
|
Director
|
||
Robert G. Hunter
|
59
|
Director
|
||
H. Craig Moody
|
67
|
Director
|
||
Norman G. Wilbur
|
80
|
Director
|
Name and Principal Position |
Year
|
Salary
($) |
Bonus ($)
|
Options Awards
($) |
Non-Equity Incentive Plan Compensation
($) |
Change in Pension Value Non-qualified Deferred Compensation Earnings (1)
($) |
All Other Compensation (2)
($) |
Total
($) |
|||||||||||||||||||||
Scott M. Quist Chairman of the |
2018
|
$
|
489,174
|
$
|
124,500
|
--
|
--
|
--
|
$
|
47,221
|
$
|
660,895
|
|||||||||||||||||
Board, President and Chief Executive Officer |
2017
|
487,925
|
174,500
|
--
|
--
|
--
|
46,108
|
708,533
|
|||||||||||||||||||||
Garrett S. Sill Chief Financial |
2018
|
$
|
214,165
|
$
|
25,457
|
--
|
--
|
--
|
$
|
27,107
|
$
|
266,729
|
|||||||||||||||||
Officer and Treasurer |
2017
|
206,185
|
25,007
|
--
|
--
|
--
|
28,018
|
259,210
|
|||||||||||||||||||||
Stephen C. Johnson Vice President of |
2018
|
$
|
361,284
|
$
|
17,900
|
--
|
--
|
--
|
$
|
18,257
|
$
|
397,441
|
|||||||||||||||||
Mortgage Operations |
2017
|
356,145
|
27,900
|
--
|
--
|
--
|
18,219
|
402,264
|
|||||||||||||||||||||
S. Andrew Quist Vice President and |
2018
|
$
|
221,228
|
$
|
41,075
|
--
|
--
|
--
|
$
|
27,163
|
$
|
289,466
|
|||||||||||||||||
General Counsel |
2017
|
206,374
|
40,325
|
--
|
--
|
--
|
27,630
|
274,329
|
|||||||||||||||||||||
Jeffrey R. Stephens Senior General |
2018
|
$
|
190,250
|
$
|
13,525
|
--
|
--
|
--
|
$
|
24,434
|
$
|
228,209
|
|||||||||||||||||
Counsel and Secretary |
2017
|
184,229
|
13,225
|
--
|
--
|
--
|
26,668
|
224,122
|
(1) | The amounts indicated under “Change in Pension Value and Non-Qualified Deferred Compensation Earnings” consist of amounts that the Company contributed into a trust for the benefit of the Named Executive Officers under the Company’s Non-Qualified Deferred Compensation Plan. |
(2) | The amounts indicated under “All Other Compensation” consist of the following amounts that the Company paid for the benefit of the Named Executive Officers: |
a) | payments related to the operation of automobiles for Scott M. Quist ($7,200 for each of the years 2018 and 2017); and Garrett S. Sill, Stephen C. Johnson, S. Andrew Quist, and Jeffrey R. Stephens ($-0- for each of the years 2018 and 2017). However, such payments do not include the furnishing of an automobile by the Company to Scott M. Quist, nor the payment of insurance and property taxes with respect to the automobile operated by such executive officer; |
b) | group life insurance premiums that the Company paid to a group life insurance plan for Scott M. Quist, Garrett S. Sill, Stephen C. Johnson, S. Andrew Quist, and Jeffrey R. Stephens ($178 for each of the years 2018 and 2017); |
c) | life insurance premiums that the Company paid for the benefit of Scott M. Quist ($14,934 for each of the years 2018 and 2017); and Garrett S. Sill, Stephen C. Johnson, S. Andrew Quist, and Jeffrey R. Stephens ($-0- for each of the years 2018 and 2017); |
d) | medical insurance premiums that the Company paid to a medical insurance plan for Scott M. Quist ($13,658 for 2018 and $12,745 for 2017); Garrett S. Sill ($19,657 for 2018 and $18,341 for 2017); Stephen C. Johnson ($6,790 for 2018 and $6,790 for 2017); S. Andrew Quist ($19,654 for 2018 and $18,341 for 2017); and Jeffrey R. Stephens ($18,140 for 2018 and $18,341 for 2017); |
e) | long term disability insurance premiums that the Company paid to a provider of such insurance for Scott M. Quist, Garrett S. Sill, Stephen C. Johnson, S. Andrew Quist, and Jeffrey R. Stephens ($251 for each of the years 2018 and 2017); |
f) | contributions that the Company made to defined contribution plans for Scott M. Quist ($11,000 for 2018 and $10,800 for 2017); Garrett S. Sill ($9,248 for 2018 and $8,561 for 2017); Stephen C. Johnson ($10,838 for 2018 and $10,800 for 2017); S. Andrew Quist ($7,080 for 2018 and $8,860 for 2017); and Jeffrey R. Stephens ($5,865 for 2018 and $7,898 for 2017); and |
g) | contributions that the Company made to health savings accounts for Scott M. Quist, Garrett S. Sill, S. Andrew Quist and Jeffrey R. Stephens ($-0- for each of the years 2018 and 2017); and Stephen C. Johnson ($200 for each of the years 2018 and 2017); |
Name of Executive Officer
|
Year |
Perks and Other Personal Benefits
|
Tax Reimbursements
|
Discounted Securities Purchases
|
Payments/ Accruals on Termination Plans
|
Registrant Contributions to Defined Contribution Plans
|
Insurance Premiums
|
Dividends or Earnings on Stock or Option Awards
|
Other (1)
|
||||||||||||||||||||||||
Scott M. Quist
|
2018 |
$
|
7,200
|
-
|
-
|
-
|
$
|
11,000
|
$
|
29,021
|
-
|
-
|
|||||||||||||||||||||
|
2017 |
7,200
|
-
|
-
|
-
|
10,800
|
28,108
|
-
|
-
|
||||||||||||||||||||||||
Garrett S. Sill
|
2018 |
-
|
-
|
-
|
-
|
$
|
7,021
|
$
|
20,086
|
-
|
-
|
||||||||||||||||||||||
|
2017 |
-
|
-
|
-
|
-
|
9,248
|
18,770
|
-
|
-
|
||||||||||||||||||||||||
Stephen C. Johnson
|
2018 |
-
|
-
|
-
|
-
|
$
|
10,838
|
$
|
7,419
|
-
|
-
|
||||||||||||||||||||||
|
2017 |
-
|
-
|
-
|
-
|
10,800
|
7,419
|
-
|
-
|
||||||||||||||||||||||||
S. Andrew Quist
|
2018 |
-
|
-
|
-
|
-
|
$
|
7,080
|
$
|
20,083
|
-
|
-
|
||||||||||||||||||||||
|
2017 |
-
|
-
|
-
|
-
|
8,860
|
18,770
|
-
|
-
|
||||||||||||||||||||||||
Jeffrey R. Stephens
|
2018 |
-
|
-
|
-
|
-
|
$
|
5,865
|
$
|
18,569
|
-
|
-
|
||||||||||||||||||||||
|
2017 |
-
|
-
|
-
|
-
|
7,898
|
18,770
|
-
|
-
|
Estimated Future Payouts Under
Equity Incentive Plan Awards
|
All Other Awards:
Number of Securities Underlying
|
Exercise or
Base Price
of Option
|
Closing Price
on Grant
|
Grant Date
Fair Value of
Stock
and Option
|
||||||||||||||||||||||||||||||||||
Name of Executive Officer
|
Grant Date
|
Threshold
($) |
Target
($) |
Maximum
($) |
Options
(#) |
Awards
($/Sh) |
Date
($/Sh)
|
Awards
($) |
||||||||||||||||||||||||||||||
Scott M. Quist
|
11/30/18
|
--
|
--
|
--
|
73,500
|
(1
|
)
|
$
|
5.77
|
(2
|
)
|
$
|
5.24
|
(2
|
)
|
$
|
64,762
|
|||||||||||||||||||||
Garrett S. Sill
|
11/30/18
|
--
|
--
|
--
|
21,000
|
(1
|
)
|
5.24
|
(2
|
)
|
5.24
|
(2
|
)
|
25,681
|
||||||||||||||||||||||||
Stephen C. Johnson
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||||||
S. Andrew Quist
|
11/30/18
|
--
|
--
|
--
|
26,250
|
(1
|
)
|
5.24
|
(2
|
)
|
5.24
|
(2
|
)
|
32,102
|
||||||||||||||||||||||||
Jeffrey R. Stephens
|
11/30/18
|
--
|
--
|
--
|
7,875
|
(1
|
)
|
5.24
|
(2
|
)
|
5.24
|
(2
|
)
|
9,630
|
(1) | The stock options have been adjusted for the 5% annual stock dividend declared on November 30, 2018 and paid on February 1, 2019. |
(2) | Prices have been adjusted for the effect of the 5% annual stock dividend declared on November 30, 2018 and paid on February 1, 2019. |
Option Awards |
Stock Awards | |||||||||||||||||||||||||||||||||||
Name of
Executive Officer
|
Option Grant Date
|
Number of Securities Underlying Unexercised Options Exercisable (1)
(#) |
Number of Securities Underlying Unexercised Options Unexercisable (1)
(#) |
Option Exercise Price (2)
($) |
Option
Expiration Date
|
Stock Award
Grant Date |
Number of Shares or Units of Stock That Have Not Vested
(#) |
Market Value of Shares or Units of Stock That Have Not Vested
($) |
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#) |
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
($) |
||||||||||||||||||||||||||
Scott M. Quist | 07/02/14 |
63,814
|
(3
|
)
|
--
|
$
|
3.66
|
07/02/19
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||
|
12/05/14 |
127,629
|
(4
|
)
|
--
|
4.27
|
12/05/19
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
12/04/15 |
121,551
|
(5
|
)
|
--
|
6.02
|
12/04/20
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
12/02/16 |
92,610
|
(6
|
)
|
--
|
6.63
|
12/02/21
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
12/01/17 |
82,688
|
--
|
5.02
|
12/02/22
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
11/30/18 |
--
|
73,500
|
(9
|
)
|
5.77
|
11/30/23
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Garrett S. Sill
|
12/06/13 |
5,361
|
--
|
$
|
3.56
|
12/06/23
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
07/02/14 |
5,106
|
--
|
3.33
|
07/02/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/05/14 |
10,210
|
--
|
3.89
|
12/05/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
12/04/15 |
12,155
|
--
|
5.47
|
12/04/25
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
12/02/16 |
11,576
|
--
|
6.03
|
12/02/26
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
12/01/17 |
16,538
|
(7
|
)
|
--
|
4.56
|
12/01/27
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
11/30/18 |
--
|
21,000
|
(8
|
)
|
5.24
|
11/30/28
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
Stephen C. Johnson | 04/13/12 |
4,221
|
--
|
$
|
1.09
|
04/13/22
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
12/06/13 |
4,020
|
--
|
3.56
|
12/06/23
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
07/02/14 |
3,829
|
--
|
3.33
|
07/02/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
12/05/14 |
7,658 |
--
|
3.89
|
12/05/24
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
|
12/04/15 | 12,155 |
--
|
5.47
|
12/04/25
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/02/16 | 5,789 |
--
|
6.03
|
12/02/26
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/01/17 | 11,025 |
--
|
4.56
|
12/01/27
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
S. Andrew Quist
|
04/13/12 |
21,107
|
--
|
$
|
1.09
|
04/13/22
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
12/06/13 |
13,401
|
--
|
3.56
|
12/06/23
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
07/02/14 |
12,763
|
--
|
3.33
|
07/02/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
12/05/14 | 25,527 |
--
|
3.89
|
12/05/24
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
12/04/15 | 24,311 |
--
|
5.47
|
12/04/25
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||||
|
12/02/16 | 23,153 |
--
|
6.03
|
12/02/26
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/01/17 | 22,050 |
(7
|
)
|
--
|
4.80
|
12/01/27
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
|
11/30/18 |
--
|
26,250
|
(8
|
)
|
5.24
|
11/30/28
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Jeffrey R. Stephens
|
04/13/12 |
3,519
|
--
|
$
|
1.09
|
04/13/22
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||||||
|
12/06/13 |
3,351
|
--
|
3.56
|
12/06/23
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
07/02/14 |
3,191 |
--
|
3.33
|
07/02/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/05/14 |
6,382
|
--
|
3.89
|
12/05/24
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/04/15 |
6,078
|
--
|
5.47
|
12/04/25
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/02/16 |
5,789
|
--
|
6.03
|
12/02/26
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
12/01/17 |
5,513
|
--
|
4.56
|
12/01/27
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||||
|
11/30/18 |
--
|
7,875
|
(9
|
)
|
5.24
|
11/30/28
|
--
|
--
|
--
|
--
|
--
|
(1) | Except for options granted to Scott M. Quist that have five-year terms, such grants have ten year terms. The vesting of any unvested shares is subject to the recipient’s continuous employment. This reflects the equivalent of Class A common shares. |
(2) | Exercise prices have been adjusted for the effect of annual stock dividends. |
(3) | On July 2, 2014, Scott Quist was granted stock options to purchase 50,000 shares of Class A common stock at an exercise price of $3.66 per share or 50,000 shares of Class C common stock at an exercise price of $3.66 per share, or any combination thereof. |
(4) | On December 5, 2014, Scott Quist was granted stock options to purchase 100,000 shares of Class A common stock at an exercise price of $4.27 per share or 100,000 shares of Class C common stock at an exercise price of $4.27 per share, or any combination thereof. |
(5) | On December 4, 2015, Scott Quist was granted stock options to purchase 100,000 shares of Class A common stock at an exercise price of $6.02 per share or 100,000 shares of Class C common stock at an exercise price of $6.02 per share, or any combination thereof. |
(6) | On December 2, 2016, Scott Quist was granted stock options to purchase 80,000 shares of Class A common stock at an exercise price of $6.63 per share or 80,000 shares of Class C common stock at an exercise price of $6.63 per share, or any combination thereof. |
(7) | On December 1, 2017, Garrett S. Sill was granted stock options to purchase 15,000 shares of Class A common stock at an exercise price of $4.56 per share or 15,000 shares of Class C common stock at an exercise price of $4.56 per share, or any combination thereof. Also, on December 1, 2017, S. Andrew Quist was granted stock options to purchase 20,000 shares of Class A common stock at an exercise price of $4.56 per share or 20,000 shares of Class C common stock at an exercise price of $4.56 per share, or any combination thereof. |
(8) | On November 30, 2018, Garrett S. Sill was granted stock options to purchase 20,000 shares of Class A common stock at an exercise price of $5.24 per share or 20,000 shares of Class C common stock at an exercise price of $5.24 per share, or any combination thereof. Also, on November 30, 2018, S. Andrew Quist was granted stock options to purchase 25,000 shares of Class A common stock at an exercise price of $5.24 per share or 20,000 shares of Class C common stock at an exercise price of $5.24 per share, or any combination thereof. |
(9) | Stock options vest at the rate of 25% of the total number of shares subject to the options on March 1, 2019 and 25% of the total number of shares on the last day of each three month period thereafter. |
Grant Date
|
Vesting
|
4/13/12
|
These options vested 25% per quarter over a one year period after the grant date.
|
12/06/13
|
These options vested 25% per quarter over a one year period after the grant date.
|
07/02/14
|
These options vested 25% per quarter over a one year period after the grant date.
|
12/05/14
|
These options vested 25% per quarter over a one year period after the grant date.
|
12/04/15
|
These options vested 25% per quarter over a one year period after the grant date.
|
12/02/16
|
These options vested 25% per quarter over a one year period after the grant date.
|
12/01/17
|
These options vested 25% per quarter over a one year period after the grant date.
|
11/30/18
|
These options vest 25% per quarter over a one year period after the grant date.
|
Option Awards
|
Stock Awards
|
|||||||||||||||
Number of Shares Acquired on Exercise
|
Value Realized on Exercise
|
Number of Shares Acquired on Vesting
|
Value Realized on Vesting
|
|||||||||||||
Name of Executive Officer
|
(#)
|
|
($)
|
(#)
|
|
($)
|
||||||||||
Scott M. Quist
|
--
|
--
|
--
|
--
|
||||||||||||
Garrett S. Sill
|
--
|
--
|
--
|
--
|
||||||||||||
Stephen C. Johnson
|
--
|
--
|
--
|
--
|
||||||||||||
S. Andrew Quist
|
20,102
|
$
|
74,176
|
--
|
--
|
|||||||||||
Jeffrey R. Stephens
|
--
|
--
|
--
|
--
|
Name of
Executive Officer |
Plan Name
|
Number of Years Credited Service
(#) |
Present Value of Accumulated Benefit
($) |
Payments During Last Fiscal Year
($) |
|||||||||
Scott M. Quist
|
None
|
--
|
--
|
--
|
|||||||||
Garrett S. Sill
|
None
|
--
|
--
|
--
|
|||||||||
Stephen C. Johnson
|
None
|
--
|
--
|
--
|
|||||||||
S. Andrew Quist
|
None
|
--
|
--
|
--
|
|||||||||
Jeffrey R.Stephens
|
None
|
--
|
--
|
--
|
● |
All compensation plans previously approved by security holders; and
|
● |
All compensation plans not previously approved by security holders.
|
A |
|
B |
|
C |
|
|||||||
Plan Category
|
Number of Securities to be Issued upon Exercise of Outstanding Options, Warrants and Rights
|
Weighted Average Exercise Price of Outstanding Options, Warrants and Rights
|
Number of Securities Remaining Available for Future Issuance under Equity Compensation Plans
(Excluding Securities Reflected in Column A)
|
|||||||||
Equity compensation plans approved by stockholders (1)
|
1,588,554
|
(2)
|
$
|
4.49
|
(2)
|
443,553
|
(3)
|
|||||
Equity compensation plans not approved by stockholders
|
0
|
-
|
0
|
(1) | This reflects the 2013 Stock Option Plan (the "2013 Plan") and the 2014 Director Stock Option Plan (the "2014 Director Plan"). The 2013 Plan was approved by the stockholders at the annual stockholders meeting held on July 12, 2013, which reserved 450,000 shares of Class A common stock of which 150,000 shares of Class A common stock could be issued in place of up to 150,000 shares of Class C common stock for issuance thereunder. The 2014 Director Plan was approved by stockholders at the annual stockholders meeting held on July 2, 2014, which reserved 150,000 shares of Class A common stock for issuance thereunder. The 2013 Plan was amended by the stockholders at the annual stockholders meeting held on July 1, 2015 to authorize an additional 450,000 shares of Class A common stock to be available for issuance under the Plan, of which up to 200,000 Class A common shares may be issued as up to 200,000 shares of Class C common stock. The 2013 Plan was further amended by the stockholders at the annual stockholders meeting held on June 29, 2017 to authorize an additional 500,000 shares of Class A common stock to be available for issuance under the Plan, of which up to 250,000 Class A common shares may be issued in place of up to 250,000 shares of Class C common stock. |
(2) | The weighted average exercise prices reflect solely the shares of Class A common stock that will be issued upon exercise of outstanding options. |
(3) | This number includes 396,782 shares of Class A common stock available for future issuance under the 2013 Plan, and 46,771 shares of Class A common stock available for future issuance under the 2014 Director Plan. |
Name
|
Fees Earned or Paid in Cash
($) |
Stock Awards ($)
|
Option Awards ($)
|
Non-Equity Incentive Plan Compensation ($)
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
All Other Compensation ($)
|
Total
($) |
|||||||||||||||||||||
John L. Cook (1)
|
$
|
23,850
|
--
|
$
|
7,704
|
--
|
--
|
--
|
$
|
31,554
|
||||||||||||||||||
Gilbert A. Fuller (2)
|
23,850
|
--
|
7,704
|
--
|
--
|
--
|
31,554
|
|||||||||||||||||||||
Robert G. Hunter, M.D. (3)
|
21,600
|
--
|
7,704
|
--
|
--
|
--
|
29,304
|
|||||||||||||||||||||
H. Craig Moody (4)
|
23,850
|
--
|
7,704
|
--
|
--
|
--
|
31,554
|
|||||||||||||||||||||
Norman G. Wilbur (5)
|
23,850
|
--
|
7,704
|
--
|
--
|
--
|
31,554
|
(1) | Mr. Cook has options to purchase 37,132 shares of the Company’s Class A common stock. |
(2) | Mr. Fuller has options to purchase 38,540 shares of the Company’s Class A common stock. |
(3) | Dr. Hunter has options to purchase 73,526 shares of the Company’s Class A common stock. |
(4) | Mr. Moody has options to purchase 73,526 shares of the Company’s Class A common stock. |
(5) | Mr. Wilbur has options to purchase 30,711 shares of the Company’s Class A common stock. |
Executive
|
Registrant
|
Aggregate
|
Aggregate
|
Aggregate
|
||||||||||||||||
Contributions
|
Contributions
|
Earnings
|
Withdrawals
|
Balance
|
||||||||||||||||
In Last FY
|
In Last FY
|
in last FY
|
Distributions
|
at last FYE
|
||||||||||||||||
Name
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Scott M. Quist
|
--
|
--
|
--
|
--
|
$
|
475,367
|
||||||||||||||
Garrett S. Sill
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Stephen C. Johnson
|
--
|
--
|
--
|
--
|
$
|
31,326
|
||||||||||||||
S. Andrew Quist
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Jeffrey R. Stephens
|
--
|
--
|
--
|
--
|
--
|
Class A
Common Stock |
Class C
Common Stock |
Class A and
Class C Common Stock |
||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||
Beneficially
|
of
|
Beneficially
|
of
|
Beneficially
|
of
|
|||||||||||||||||||
Name and Address (1)
|
Owned
|
Class
|
Owned
|
Class
|
Owned
|
Class
|
||||||||||||||||||
|
||||||||||||||||||||||||
George R. and Shirley C. Quist Family Partnership, Ltd. (2) |
1,525,732
|
10.1
|
%
|
664,946
|
30.3
|
%
|
2,190,678
|
12.7
|
%
|
|||||||||||||||
401(k) Retirement Savings Plan (3)
|
2,148,760
|
14.3
|
%
|
-
|
-
|
2,148,760
|
12.5
|
%
|
||||||||||||||||
Scott M. Quist (4)(5)(6)(7)(8)
|
439,959
|
2.9
|
%
|
1,563,161
|
60.1
|
%
|
2,003,120
|
11.3
|
%
|
|||||||||||||||
Jordan Capital Partners, L.P. (9)
|
994,851
|
6.6
|
%
|
-
|
-
|
994,851
|
5.8
|
%
|
||||||||||||||||
Non-Qualified Deferred Compensation Plan (10)
|
879,956
|
5.8
|
%
|
-
|
-
|
879,956
|
5.1
|
%
|
||||||||||||||||
Employee Stock Ownership Plan (ESOP) (11) |
495,618
|
3.3
|
%
|
307,491
|
14.0
|
%
|
803,109
|
4.7
|
%
|
|||||||||||||||
Christie Q. Overbaugh (12)
|
316,306
|
2.1
|
%
|
31,912
|
1.5
|
%
|
348,218
|
2.0
|
%
|
|||||||||||||||
Jason G. Overbaugh (13)
|
272,638
|
1.8
|
%
|
28,612
|
*
|
301,250
|
1.7
|
%
|
||||||||||||||||
S. Andrew Quist (6)(14)
|
201,652
|
1.3
|
%
|
28,612
|
*
|
230,264
|
1.3
|
%
|
||||||||||||||||
Associated Investors (15)
|
82,558
|
*
|
129,807
|
5.9
|
%
|
212,365
|
1.2
|
%
|
||||||||||||||||
Estate of George R. Quist
|
125,137
|
*
|
77,280
|
3.5
|
%
|
202,417
|
1.2
|
%
|
||||||||||||||||
Garrett S. Sill (5)(7)(16)
|
103,794
|
*
|
21,788
|
*
|
125,582
|
*
|
||||||||||||||||||
Jeffrey R. Stephens (17)
|
120,442
|
*
|
-
|
-
|
120,442
|
*
|
||||||||||||||||||
H. Craig Moody (18)
|
94,909
|
*
|
-
|
-
|
94,909
|
*
|
||||||||||||||||||
Robert G. Hunter, M.D. (6)(19)
|
80,598
|
*
|
-
|
-
|
80,598
|
*
|
||||||||||||||||||
Stephen C. Johnson(5)(7)(20)
|
79,029
|
*
|
-
|
-
|
79,029
|
*
|
||||||||||||||||||
Adam G. Quist (21)
|
34,362
|
*
|
21,788
|
*
|
56,150
|
*
|
||||||||||||||||||
Gilbert A. Fuller (22)
|
34,484
|
*
|
-
|
-
|
34,484
|
*
|
||||||||||||||||||
John L. Cook (23)
|
32,406
|
*
|
-
|
-
|
32,406
|
*
|
||||||||||||||||||
Norman G. Wilbur (24)
|
27,059
|
*
|
-
|
-
|
27,059
|
*
|
||||||||||||||||||
|
||||||||||||||||||||||||
All directors and executive officers (13 persons)
|
1,837,638
|
11.6
|
%
|
1,695,873
|
62.8
|
%
|
3,533,511
|
19.1
|
%
|
(1) | Unless otherwise indicated, the address of each listed stockholder is c/o Security National Financial Corporation, 5300 South 360 West, Suite 250, Salt Lake City, Utah 84123. |
(2) | This stock is owned by the George R. and Shirley C. Quist Family Partnership, Ltd., of which Scott M. Quist is the managing general partner and, accordingly, exercises sole voting and investment powers with respect to such shares. |
(3) | The investment committee of the 401(k) Retirement Savings Plan consists of Scott M. Quist, Stephen C. Johnson and Garrett S. Sill, who exercise shared voting and investment powers with respect to such shares. |
(4) | Mr. Scott Quist is the Company’s Chairman of the Board, President, and Chief Executive Officer. Includes options to purchase 101,063 shares of Class A common stock and 405,604 shares of Class C common stock that are currently exercisable or will become exercisable within 60 days of March 31, 2019. Mr. Quist’s options to purchase 405,604 shares of Class C common stock may also, at Mr. Quist’s election, consist of options to purchase 405,604 shares of Class A common stock, or any combination thereof. Mr. Quist has elected to purchase Class C common shares with such options to the extent there are sufficient authorized but unissued Class C common shares available for issuance with respect to such options. Otherwise, Mr. Quist will elect to purchase shares of Class A common stock with respect to such options. |
(5) | Does not include 2,148,760 shares of Class A common stock owned by the Company’s 401(k) Retirement Savings Plan, of which Scott M. Quist, Stephen C. Johnson and Garrett S. Sill are members of the investment committee and, accordingly, exercise shared voting and investment powers with respect to such shares. |
(6) | Does not include 495,618 shares of Class A common stock and 307,491 shares of Class C common stock owned by the Company’s Employee Stock Ownership Plan (ESOP), of which Scott M. Quist, S. Andrew Quist and Robert G. Hunter are the trustees and, accordingly, exercise shared voting and investment powers with respect to such shares. |
(7) | Does not include 879,956 shares of Class A common stock owned by the Company’s Non-Qualified Deferred Compensation Plan, of which Scott M. Quist, Stephen C. Johnson and Garrett S. Sill are members of the investment committee and, accordingly, exercise shared voting and investment powers with respect to such shares. |
(8) | Does not include 82,558 shares of Class A common stock and 129,807 shares of Class C common stock owned by Associated Investors, a Utah general partnership, of which Scott M. Quist is the managing partner and, accordingly, exercises sole voting and investment powers with respect to such shares. |
(9) | Based solely on the Schedule 13G filed on February 8, 2019, Jordan Capital Partners, L.P. has shared voting and dispositive power with respect to 910,851 shares of the Company’s Class A common stock, or 6.0% of the outstanding shares of Class A common stock. Jordan Capital AM, LLC is the general partner of Jordan Capital Partners, L.P., which has shared voting and dispositive power with respect to 994,851 shares of the Company’s Class A common stock, or 6.6% of the outstanding shares of Class A common stock. The address for Jordan Capital Partners, L.P. and Jordan Capital AM, LLC is 6001 River Road, Suite 100, Columbus, Georgia 31904. |
(10) | The investment committee of the Company’s Non-Qualified Deferred Compensation Plan consists of Scott M. Quist, Stephen C. Johnson and Garrett S. Sill, who exercise shared voting and investment powers with respect to such shares. |
(11) | The trustees of the Employee Stock Ownership Plan (ESOP) consist of Scott M. Quist, S. Andrew Quist and Robert G. Hunter who exercise shared voting and investment powers with respect to such shares. |
(12) | Ms. Overbaugh is the Company’s Senior Vice President of Life Insurance Internal Operations. Includes options to purchase 40,587 shares of Class A common stock granted to Ms. Overbaugh that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(13) | Mr. Overbaugh is the Company’s Vice President, National Marketing Director of Life Insurance, and a director. Includes options to purchase 99,155 shares of Class A common stock and options to purchase 28,612 shares of Class C common stock that are currently exercisable or will become exercisable within 60 days of March 31, 2019. The options to purchase 28,612 shares of Class C common stock may also, at Mr. Overbaugh’s election, consist of options to purchase 28,612 shares of Class A common stock, or any combination thereof. Mr. Overbaugh has elected to purchase Class C common shares with such options to the extent there are sufficient authorized but unissued Class C common shares available for issuance with respect to such options. Otherwise, Mr. Overbaugh will elect to purchase shares of Class A common stock with respect to such options. |
(14) | Mr. Andrew Quist is the Company’s Vice President, General Counsel, and a director. Includes options to purchase 120,262 shares of Class A common stock and options to purchase 28,612 shares of Class C common stock that are currently exercisable or will become exercisable within 60 days of March 31, 2019. The options to purchase 28,612 shares of Class C common stock may also, at Mr. Quist’s election, consist of options to purchase 28,612 shares of Class A common stock, or any combination thereof. Mr. Andrew Quist has elected to purchase Class C common shares with such options to the extent there are sufficient authorized but unissued Class C common shares available for issuance with respect to such options. Otherwise, Mr. Quist will elect to purchase shares of Class A common stock with respect to such options. |
(15) | The managing general partner of Associated Investors is Scott M. Quist, who exercises sole voting and investment powers with respect to such shares. |
(16) | Mr. Sill is the Company’s Chief Financial Officer and Treasurer. Includes options to purchase 44,408 shares of Class A common stock and options to purchase 21,788 shares of Class C common stock that are currently exercisable or will become exercisable within 60 days of March 31, 2019. The options to purchase 21,788 shares of Class C common stock may also, at Mr. Sill’s election, consist of options to purchase 21,788 shares of Class A common stock, or any combination thereof. Mr. Sill has elected to purchase Class C common shares with such options to the extent there are sufficient authorized but unissued Class C common shares available for issuance with respect to such options. Otherwise, Mr. Sill will elect to purchase shares of Class A common stock with respect to such options. |
(17) | Mr. Stephens is the Company’s Senior General Counsel and Secretary. Includes options to purchase 35,791 shares of Class A common stock granted to Mr. Stephens that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(18) | Mr. Moody is a director of the Company. Includes options to purchase 68,800 shares of Class A common stock granted to Mr. Moody that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(19) | Dr. Hunter is a director of the Company. Includes options to purchase 68,800 shares of Class A common stock granted to Dr. Hunter that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(20) | Mr. Johnson is the Company’s Vice President of Mortgage Operations. Includes options to purchase 48,697 shares of Class A common stock granted to Mr. Johnson that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(21) | Mr. Adam Quist is the Vice President – Memorial Services, Assistant Secretary, and General Counsel of the Company. Includes options to purchase 22,638 shares of Class A common stock and options to purchase 21,788 shares of Class C common stock that are currently exercisable or will become exercisable within 60 days of March 31, 2019. The options to purchase 21,788 shares of Class C common stock may also, at Mr. Quist’s election, consist of options to purchase 21,788 shares of Class A common stock, or any combination thereof. Mr. Adam Quist has elected to purchase Class C common shares with such options to the extent there are sufficient authorized but unissued Class C common shares available for issuance with respect to such options. Otherwise, Mr. Quist will elect to purchase shares of Class A common stock with respect to such options. |
(22) | Mr. Fuller is a director of the Company. Includes options to purchase 33,814 shares of Class A common stock granted to Mr. Fuller that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(23) | Mr. Cook is a director of the Company. Includes options to purchase 32,406 shares of Class A common stock granted to Mr. Cook that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
(24) | Mr. Wilbur is a director of the Company. Includes options to purchase 25,985 shares of Class A common stock granted to Mr. Wilbur that are currently exercisable or will become exercisable within 60 days of March 31, 2019. |
Fee Category
|
2018
|
2017
|
||||||
Audit Fees (1)
|
$
|
778,738
|
$
|
853,567
|
||||
Audit-Related Fees (2)
|
25,500
|
33,000
|
||||||
Tax Fees (3)
|
90,800
|
93,000
|
||||||
All Other Fees (4)
|
-
|
-
|
||||||
$
|
895,038
|
$
|
979,567
|
(1) | Audit fees consist of aggregate fees billed for professional services rendered for the audit of the Company’s annual financial statements and review of the interim financial statements included in quarterly reports or services that are normally provided by the independent auditor in connection with statutory and regulatory filings for the years ended December 31, 2018 and 2017. |
(2) | Audit related fees consist of aggregate fees billed for assurance and related services that are reasonably related to the performance of the audit or review of the Company’s financial statements and are not reported under “Audit Fees”. These fees include review of registration statements, and audits of the Company’s ESOP and 401(k) Plans. |
(3) | Tax fees consist of aggregate fees billed for professional services for tax compliance, tax advice, and tax planning. |
(4) | All other fees consist of aggregate fees billed for products and services by the independent auditors, other than those disclosed above. |
(a)(1) | Financial Statements | ||
See “Index to Consolidated Financial Statements” under Item 8 above. | |||
(a)(2) | Financial Statement Schedules | ||
II. | Condensed Balance Sheets as of December 31, 2018 and 2017 and Condensed Statement of Earnings and Cash Flows for the years ended 2018 and 2017 | ||
|
|||
IV. | Reinsurance | ||
V. | Valuation and Qualifying Accounts | ||
All other schedules to the consolidated financial statements required by Article 7 of Regulation S‑X are not required under the related instructions or are inapplicable and therefore have been omitted. |
SECURITY NATIONAL FINANCIAL CORPORATION | ||
Dated: March 29, 2019 |
By:
|
/s/ Scott M. Quist |
Scott M. Quist | ||
Chairman of the Board, President and Chief Executive Officer |
SIGNATURE | TITLE | DATE |
/s/ Scott M. Quist | Chairman of the Board, President | |
Scott M. Quist | and Chief Executive Officer | |
(Principal Executive Officer) | March 29, 2019 | |
/s/ Garrett S. Sill | Chief Financial Officer and | |
Garrett S. Sill | Treasurer (Principal Financial | |
and Accounting Officer) | March 29, 2019 | |
/s/ Jason G. Overbaugh | Vice President and Director | March 29, 2019 |
Jason G. Overbaugh | ||
/s/ S. Andrew Quist | Vice President and Director | March 29, 2019 |
S. Andrew Quist | ||
/s/ John L. Cook | Director | March 29, 2019 |
John L. Cook | ||
/s/ Gilbert A. Fuller | Director | March 29, 2019 |
Gilbert A. Fuller | ||
/s/ Robert G. Hunter | Director | March 29, 2019 |
Robert G. Hunter | ||
/s/ H. Craig Moody | Director | March 29, 2019 |
H. Craig Moody | ||
/s/ Norman G. Wilbur | Director | March 29, 2019 |
Norman G. Wilbur |
December 31
|
||||||||
2018
|
2017
|
|||||||
Assets
|
||||||||
Mortgage loans held for investment
|
$
|
2,179,000
|
$
|
1,725,000
|
||||
Cash
|
6,217,897
|
1,153,067
|
||||||
Investment in subsidiaries (equity method)
|
166,020,225
|
146,573,888
|
||||||
Receivable from affiliates
|
13,136,647
|
15,014,821
|
||||||
Restricted cash
|
3,265,075
|
3,261,910
|
||||||
Property and equipment, at cost, net of accumulated depreciation of $1,659,613 for 2018 and $1,659,613 for 2017
|
-
|
-
|
||||||
Total assets
|
$
|
190,818,844
|
$
|
167,728,686
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Liabilities and Stockholders’ Equity
|
||||||||
Liabilities | ||||||||
Bank and other loans payable:
|
||||||||
Current installments
|
$
|
579,286
|
$
|
640,204
|
||||
Long-term
|
1,238,619
|
1,817,905
|
||||||
Advances from affiliated companies
|
9,089,255
|
9,078,031
|
||||||
Other liabilities and accrued expenses
|
1,892,261
|
1,140,107
|
||||||
Income taxes
|
6,208,250
|
6,484,449
|
||||||
Total liabilities
|
19,007,671
|
19,160,696
|
||||||
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 15,304,798 shares in 2018 and 14,535,577
shares in 2017
|
30,609,596
|
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 2,193,643 shares in 2018 and
2,089,374 shares in 2017
|
4,387,286
|
4,178,748
|
||||||
Additional paid-in capital
|
41,821,778
|
38,125,042
|
||||||
Accumulated other comprehensive income, net of taxes
|
(2,823
|
)
|
603,170
|
|||||
Retained Earnings
|
95,201,732
|
77,520,951
|
||||||
Treasury stock at cost - 302,541 Class A shares and -0- Class C shares in 2018; 537,203 Class A shares and -0- Class
C shares in 2017, held by affiliated companies
|
(206,396
|
)
|
(931,075
|
)
|
||||
Total stockholders’ equity
|
171,811,173
|
148,567,990
|
||||||
Total Liabilities and Stockholders’ Equity
|
$
|
190,818,844
|
$
|
167,728,686
|
Year Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Revenue
|
||||||||
Net investment income
|
$
|
186,464
|
$
|
79,634
|
||||
Fees from affiliates
|
1,151,763
|
1,215,110
|
||||||
Other Income
|
48,219
|
78,427
|
||||||
Total revenue
|
1,386,446
|
1,373,171
|
||||||
Benefits and Expenses:
|
||||||||
General and administrative expenses
|
570,869
|
800,444
|
||||||
Interest expense
|
90,793
|
144,801
|
||||||
Total benefits and expenses
|
661,662
|
945,245
|
||||||
Earnings before income taxes, and earnings of subsidiaries
|
724,784
|
427,926
|
||||||
Income tax benefit
|
20,793
|
6,862,757
|
||||||
Equity in earnings of subsidiaries
|
20,940,502
|
6,822,251
|
||||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
Year Ended December 31
|
||||||||
2018
|
2017
|
|||||||
Cash flows from operating activities:
|
||||||||
Net earnings
|
$
|
21,686,079
|
$
|
14,112,934
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
Undistributed earnings of affiliates
|
20,940,502
|
6,723,454
|
||||||
Provision for deferred and other income taxes
|
(21,034
|
)
|
(7,271,698
|
)
|
||||
Stock based compensation expense
|
237,123
|
395,603
|
||||||
Benefit plans funded with treasury stock
|
1,480,913
|
1,534,861
|
||||||
Change in assets and liabilities:
|
||||||||
Other assets
|
-
|
2,803
|
||||||
Other liabilities
|
752,154
|
466,508
|
||||||
Net cash provided by operating activities
|
45,075,737
|
15,964,465
|
||||||
-
|
-
|
|||||||
Cash flows from investing activities:
|
||||||||
Investment in subsidiaries
|
(40,644,827
|
)
|
(12,094,288
|
)
|
||||
Mortgage loans held for investment made
|
(3,893,000
|
)
|
(1,725,000
|
)
|
||||
Payments received for mortgage loans held for investment
|
3,439,000
|
2,300,000
|
||||||
Net cash used in investing activities
|
(41,098,827
|
)
|
(11,519,288
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Advances to affiliates
|
1,889,398
|
(1,983,044
|
)
|
|||||
Purchase of treasury stock
|
(215,521
|
)
|
(382,734
|
)
|
||||
Proceeds from stock options exercised
|
57,412
|
9,847
|
||||||
Repayment of bank loans
|
(640,204
|
)
|
(1,539,594
|
)
|
||||
Net cash provided by (used in) financing activities
|
1,091,085
|
(3,895,525
|
)
|
|||||
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
|
5,067,995
|
549,652
|
||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of year
|
4,414,977
|
3,865,325
|
||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of year
|
$
|
9,482,972
|
$
|
4,414,977
|
December 31
|
||||||||
2018
|
2017
|
|||||||
4.27% fixed note payable in monthly installments of $53,881 including principal and interest, collateralized by
shares of Security National Life Insurance Company stock, due November 2021.
|
1,817,905
|
2,372,690
|
||||||
3.85% note payable in monthly installments of $85,419 including principal and interest, collateralized by shares of
Security National Life Insurance Company stock, paid in full in January 2018.
|
-
|
85,419
|
||||||
Total bank and other loans
|
1,817,905
|
2,458,109
|
||||||
Less current installments
|
579,286
|
640,204
|
||||||
Bank and other loans, excluding current installments
|
$
|
1,238,619
|
$
|
1,817,905
|
2019
|
$
|
579,286
|
||
2020
|
604,729
|
|||
2021
|
633,890
|
|||
2022
|
-
|
|||
2023
|
-
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
1,817,905
|
December 31
|
||||||||
2018
|
2017
|
|||||||
Non-interest bearing advances from affiliates:
|
||||||||
Cemetery and Mortuary subsidiary
|
$
|
1,459,841
|
$
|
1,459,841
|
||||
Life insurance subsidiaries
|
7,629,414
|
7,618,190
|
||||||
$
|
9,089,255
|
$
|
9,078,031
|
Percentage
|
||||||||||||||||||||
Ceded to
|
Assumed
|
of Amount
|
||||||||||||||||||
Direct
|
Other
|
from Other
|
Net
|
Assumed
|
||||||||||||||||
Amount
|
Companies
|
Companies
|
Amount
|
to Net
|
||||||||||||||||
2018
|
||||||||||||||||||||
Life Insurance in force ($000)
|
$
|
1,735,888
|
$
|
56,707
|
$
|
102,600
|
$
|
1,781,781
|
5.8
|
%
|
||||||||||
Premiums:
|
||||||||||||||||||||
Life Insurance
|
$
|
75,754,594
|
$
|
432,647
|
$
|
510,514
|
$
|
75,832,461
|
0.7
|
%
|
||||||||||
Accident and Health Insurance
|
96,437
|
-
|
12
|
96,449
|
0.0
|
%
|
||||||||||||||
Total premiums
|
$
|
75,851,031
|
$
|
432,647
|
$
|
510,526
|
$
|
75,928,910
|
0.7
|
%
|
||||||||||
2017
|
||||||||||||||||||||
Life Insurance in force ($000)
|
$
|
1,652,902
|
$
|
60,564
|
$
|
106,246
|
$
|
1,698,584
|
6.3
|
%
|
||||||||||
Premiums:
|
||||||||||||||||||||
Life Insurance
|
$
|
70,665,987
|
$
|
943,120
|
$
|
585,508
|
$
|
70,308,375
|
0.8
|
%
|
||||||||||
Accident and Health Insurance
|
104,084
|
-
|
17
|
104,101
|
0.0
|
%
|
||||||||||||||
Total premiums
|
$
|
70,770,071
|
$
|
943,120
|
$
|
585,525
|
$
|
70,412,476
|
0.8
|
%
|
Additions
|
Deductions
|
|||||||||||||||
Balance at
|
Charged to
|
Disposals
|
Balance
|
|||||||||||||
Beginning
|
Costs and
|
and
|
at End of
|
|||||||||||||
of Year
|
Expenses
|
Write-offs
|
Year
|
|||||||||||||
For the Year Ended December 31, 2018
|
||||||||||||||||
|
||||||||||||||||
Accumulated depreciation on real estate held for investment
|
$
|
18,788,869
|
$
|
3,589,184
|
$
|
(5,638,475
|
)
|
$
|
16,739,578
|
|||||||
|
||||||||||||||||
Allowance for losses on mortgage loans held for investment
|
1,768,796
|
(415,099
|
)
|
(5,725
|
)
|
1,347,972
|
||||||||||
|
||||||||||||||||
Accumulated depreciation on property and equipment
|
17,572,326
|
1,867,001
|
(1,942,726
|
)
|
17,496,601
|
|||||||||||
|
||||||||||||||||
Allowance for doubtful accounts on receivables
|
1,544,518
|
71,326
|
(96,002
|
)
|
1,519,842
|
|||||||||||
|
||||||||||||||||
Allowance for doubtful accounts on other investments
|
846,641
|
721,456
|
(475,569
|
)
|
1,092,528
|
|||||||||||
For the Year Ended December 31, 2017
|
||||||||||||||||
|
||||||||||||||||
Accumulated depreciation on real estate held for investment
|
$
|
16,138,439
|
$
|
4,059,745
|
$
|
(1,409,315
|
)
|
$
|
18,788,869
|
|||||||
|
||||||||||||||||
Allowance for losses on mortgage loans held for investment
|
1,748,783
|
436,264
|
(416,251
|
)
|
1,768,796
|
|||||||||||
|
||||||||||||||||
Accumulated depreciation on property and equipment
|
19,912,664
|
2,220,693
|
(4,561,031
|
)
|
17,572,326
|
|||||||||||
|
||||||||||||||||
Allowance for doubtful accounts on receivables
|
2,355,482
|
111,095
|
(922,059
|
)
|
1,544,518
|
|||||||||||
Allowance for doubtful accounts on other investments
|
1,119,630
|
606,713
|
(879,702
|
)
|
846,641
|