Investments | Note 5. Investments The cost or amortized cost and estimated fair value of investments as of June 30, 2020 and December 31, 2019 are as follows: Cost or Gross Gross Amortized Unrealized Unrealized Estimated Cost Gains Losses Fair Value June 30, 2020: Fixed maturities: U.S. government obligations $ 1,730,793 $ 105,936 $ — $ 1,836,729 Mortgage-backed securities 721,970 6,445 6,646 721,769 Asset-backed securities 174,795,977 1,459,587 8,347,320 167,908,244 States and political subdivisions -- general obligations 238,408 11,671 — 250,079 States and political subdivisions -- special revenue 2,924,809 540,547 — 3,465,356 Trust preferred 2,218,142 — 93,664 2,124,478 Corporate 24,320,752 626,580 1,143,700 23,803,632 Total fixed maturities $ 206,950,851 $ 2,750,766 $ 9,591,330 $ 200,110,287 Mortgage loans on real estate, held for investment 51,171,943 — — 51,171,943 Derivatives 3,134,820 588,201 494,919 3,228,102 Other invested assets 3,090,964 — — 3,090,964 Notes receivable 5,488,101 — — 5,488,101 Policy loans 141,172 — — 141,172 $ 269,977,851 $ 3,338,967 $ 10,086,249 $ 263,230,569 December 31, 2019: Fixed maturities: U.S. government obligations 2,091,710 7,073 17,559 2,081,224 Mortgage-backed securities 819,678 — 21,070 798,608 Asset-backed securities 95,006,241 646,335 404,752 95,247,824 States and political subdivisions -- general obligations 240,494 8,788 — 249,282 States and political subdivisions -- special revenue 25,112 179 — 25,291 Corporate 18,493,077 501,022 154,467 18,839,632 Total fixed maturities 116,676,312 1,163,397 597,848 117,241,861 Mortgage loans on real estate, held for investment 13,810,041 — — 13,810,041 Derivatives 490,831 87,684 3,221 575,294 Investment escrow 3,899,986 — — 3,899,986 Other invested assets 2,468,947 — — 2,468,947 Preferred stock 500,000 — — 500,000 Policy loans 106,014 — — 106,014 Total fixed maturities $ 137,952,131 $ 1,251,081 $ 601,069 $ 138,602,143 The Company has two securities that individually exceed 10% of the total of the state and political subdivisions categories as of June 30, 2020. The amortized cost, fair value, credit ratings, and description of each security is as follows: Amortized Estimated Cost Fair Value Credit Rating June 30, 2020: Fixed maturities: States and political subdivisions -- general obligations Bellingham, Washington $ 107,128 $ 118,028 AA+ Longview, Washington Refunding 131,280 132,051 Aa3 Total $ 238,408 $ 250,079 The following table summarizes, for all securities in an unrealized loss position at June 30, 2020 and December 31, 2019, the estimated fair value, pre-tax gross unrealized loss, and number of securities by consecutive months they have been in an unrealized loss position. June 30, 2020 December 31, 2019 Gross Number Gross Number Estimated Unrealized of Estimated Unrealized of Fair Value Loss Securities (1) Fair Value Loss Securities (1) Fixed Maturities: Less than 12 months: U.S. government obligations $ — $ — — $ 1,518,772 $ 14,935 9 Asset-backed securities 115,541,627 7,989,266 66 39,114,732 404,752 26 Mortgage-back securities 72,535 392 3 160,010 4,844 4 Trust preferred 2,124,478 93,664 1 — — — Corporate 9,025,918 892,092 11 2,800,815 13,618 4 Greater than 12 months: U.S. government obligations — — — 353,834 2,624 2 Asset-backed securities 12,329,718 358,054 6 — — — Mortgage-back securities 234,404 6,254 5 638,598 16,226 14 Corporate 645,564 251,608 4 2,201,658 140,849 13 Total fixed maturities $ 139,974,244 $ 9,591,330 96 $ 46,788,419 $ 597,848 72 (1) We may reflect a security in more than one aging category based on various purchase dates. Due to significant price decreases in the capital markets, our securities positions resulted in a substantial unrealized loss at June 30, 2020. We performed an analysis of the unrealized losses and determined no valuation impairment on our fixed maturities should be recorded because the investments had been in such a position for less than six months and approximately 80% of them had durations of 10 to 20 years. Management believes that the Company will fully recover its cost basis in these securities and management does not have the intent to sell, nor is it more likely than not that the Company will be required to sell, such securities until they recover or mature. We will continue to monitor the world and U.S. economy and the capital markets throughout the remainder of 2020 to determine if any impairment is required. The majority of the unrealized losses are related to our collateralized loan obligations (“CLOs”). CLOs are typically illiquid and are intended to be held to maturity. Thus, risk of loss is minimal. The Company has monitored the underlying unrealized losses and believes they pose little chance of loss in the long-term due to the quality of the underlying credits. The Company purchases and sells equipment leases in its investment portfolio. As of June 30, 2020, the Company owned several leases. An impairment test, as of June 30, 2020, was completed on the only non-performing lease in the portfolio and it was determined that the underlying collateral value was substantially less than the outstanding remaining lease payments of $3.4 million. The Company established a valuation allowance on the asset of $776,973 and will continue to monitor the value the underlying collateral. The valuation allowance was recorded as a bad debt expense; however, this asset is owned by a third party reinsurer. Therefore, the valuation allowance was passed through as a receivable from the reinsurers, offsetting the valuation allowance. American Life has treaties with four reinsurance companies, three third party and one related party, that have funds withheld and modified coinsurance provisions. In a modified coinsurance arrangement (“Modco”), the ceding entity retains the assets equal to the modified coinsurance reserves retained. In a funds withheld coinsurance agreement (“FW”), assets that would normally be paid over to a reinsurer are withheld by the ceding company to permit statutory credit for unauthorized reinsurance, to reduce the potential credit risk. Under these provisions with third party reinsurers, the assets backing the treaties are maintained by American Life as collateral but the assets and the total return on the asset portfolios are owned by the third party reinsurers. The mortgage loans and CLOs primarily make up that asset portfolio. Under GAAP, these assets are considered embedded derivatives. The impact of the embedded derivatives is shown below in Note 6 Derivative investments. The amortized cost and estimated fair value of fixed maturities at June 30, 2020, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. No securities due in the next year are in an unrealized loss position, further supporting management’s decision not to recognize an other-than-temporary impairment. Amortized Estimated Cost Fair Value Due in one year or less $ 201,929 $ 202,962 Due after one year through five years 10,172,450 10,355,681 Due after five years through ten years 52,847,487 52,184,902 Due after ten years through twenty years 129,141,495 122,598,167 Due after twenty years 14,587,490 14,768,575 $ 206,950,851 $ 200,110,287 The Company is required to hold assets on deposit for the benefit of policyholders in accordance with statutory rules and regulations. At June 30, 2020 and December 31, 2019, these required deposits had a total amortized cost of $3,559,321 and $3 ,611,292 and fair values of $3,739,690 and $3,612,844, respectively. The following table presents a reconciliation of the beginning balance for the mortgage loan investments measured at fair value on a recurring basis using Level 3 inputs at June 30, 2020 and December 31, 2019: Carrying Value Interest Income Interest Income June 30, 2020: Industrial $ 500,000 $ 2,871 $ 16,340 Commercial mortgage loan - multi-family 48,612,870 890,188 1,570,056 Other 2,059,073 205,297 98,721 Total mortgage loans $ 51,171,943 $ 1,098,356 $ 1,685,117 December 31, 2019: Industrial $ 500,000 $ — $ 15,889 Commercial mortgage loan - multi-family 11,320,924 116,860 329,684 Other 1,989,117 195,168 7,386 Total mortgage loans $ 13,810,041 $ 312,028 $ 352,959 American Life has treaties with three third party reinsurers that have funds withheld and modified coinsurance provisions. Under those provisions, the mortgage loans backing the treaties are maintained by American Life as collateral but the assets and total returns or losses on the asset portfolios belong to the third party reinsurers; therefore, the Company derives minimal investment income from these mortgages. The components of net investment income for the three and six months ended June 30, 2020 and 2019 are as follows: Three months ended June 30, Six months ended June 30, 2020 2019 2020 2019 Fixed maturities $ (128,209) $ 435,427 $ 1,041,929 $ 631,118 Mortgage loans — 9,656 — 9,656 Other — 6,832 — 8,076 Gross investment income (128,209) 451,915 1,041,929 648,850 Less: refund received on investment expenses (investment expense) (269,633) (3,900) (198,793) (9,840) Investment income, net of expenses $ (397,842) $ 448,015 $ 843,136 $ 639,010 Proceeds for the three months ended June 30, 2020 and 2019 from sales of investments classified as available-for-sale were $14,556,095 and $2,040,640, respectively. Gross gains of $1,038,822 and $7,382 and gross losses of $6,575 and $7,127 were realized on those sales during the three months ended June 30, 2020 and 2019, respectively. Proceeds for the six months ended June 30, 2020 and 2019 from sales of investments classified as available-for-sale were $18,409,038 and $2,406,165, respectively. Gross gains of $1,188,370 and $9,006 and gross losses of $31,407 and $13,148 were realized on those sales during the six months ended June 30, 2019 and 2018, respectively. The proceeds included those assets associated with the third party reinsurers. The gains and losses were related only to the assets retained by American Life. |