Annual Statements Open main menu

UTG INC - Quarter Report: 2021 September (Form 10-Q)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2021

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____________ to ____________

Commission File No. 000-16867

 
UTG, INC.
 
 
(Exact name of registrant as specified in its charter)
 
     
Delaware
 
20-2907892
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
     
 
205 North Depot Street
 
 
Stanford, KY 40484
 
 
(Address of principal executive offices) (Zip Code)
 

Registrant’s telephone number, including area code: (217) 241-6300

Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Name of each exchange on which registered
       None
                             None

Securities registered pursuant to Section 12(g) of the Act:

Title of class
Common Stock, stated value $.001 per share

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes  No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or emerging growth company.  See the definitions of “large accelerated filer,” accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer
Accelerated filer
 
 
Non-accelerated filer 
Smaller reporting company
 
 
 
Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes     No
 
Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.

The number of shares outstanding of the registrant’s common stock as of October 31, 2021 was 3,166,235.



UTG, Inc.
(The “Company”)

TABLE OF CONTENTS

PART I.   Financial Information
4
Item 1.  Financial Statements
4
Condensed Consolidated Balance Sheets
4
Condensed Consolidated Statements of Operations
5
Condensed Consolidated Statements of Comprehensive Income (Loss)
6
Condensed Consolidated Statements of Shareholders’ Equity
7
Condensed Consolidated Statements of Cash Flows
9
Notes to Condensed Consolidated Financial Statements
10
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations
23
Item 4.  Controls and Procedures
30
 
PART II.  Other Information
 
30
Item 1.  Legal Proceedings
30
Item 1A. Risk Factors
30
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
30
Item 3.  Defaults Upon Senior Securities
30
Item 4.  Mine Safety Disclosures
30
Item 5.  Other Information
30
Item 6.  Exhibits
30
 
Signatures
 
31



Part 1.   Financial Information.
Item 1.  Financial Statements.

UTG, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 
September 30, 2021
   
December 31, 2020*
 
ASSETS
 
Investments:
           
Investments available for sale:
           
Fixed maturities, at fair value (amortized cost $127,050,431 and $146,017,864)
 
$
140,988,739
   
$
165,779,997
 
    Equity securities, at fair value (cost $62,285,191 and $36,833,795)
   
112,993,332
     
78,075,187
 
Equity securities, at cost
   
14,543,343
     
14,389,189
 
Mortgage loans on real estate at amortized cost
   
16,362,520
     
20,802,365
 
Investment real estate
   
37,300,355
     
38,086,391
 
Notes receivable
   
24,150,142
     
17,682,296
 
Policy loans
   
7,839,724
     
8,590,524
 
Total investments
   
354,178,155
     
343,405,949
 
                 
Cash and cash equivalents
   
24,113,715
     
39,025,754
 
Accrued investment income
   
1,042,484
     
1,341,643
 
Reinsurance receivables:
               
Future policy benefits
   
24,832,037
     
25,267,920
 
Policy claims and other benefits
   
4,595,374
     
3,988,088
 
Cost of insurance acquired
   
3,565,243
     
4,101,471
 
Property and equipment, net of accumulated depreciation
   
293,166
     
348,170
 
Income tax receivable
   
1,164,851
     
0
 
Other assets
   
1,366,168
     
1,577,098
 
Total assets
 
$
415,151,193
   
$
419,056,093
 
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
Liabilities:
               
Policy liabilities and accruals:
               
Future policyholder benefits
 
$
237,382,672
   
$
243,990,881
 
Policy claims and benefits payable
   
4,330,434
     
4,169,569
 
Other policyholder funds
   
347,812
     
365,761
 
Dividend and endowment accumulations
   
14,652,254
     
14,836,158
 
Income taxes payable
   
0
     
268,497
 
Deferred income taxes
   
13,302,678
     
12,995,714
 
Trading securities, at fair value (proceeds $3,679 and $11,246)
   
3,679
     
12,219
 
Other liabilities
   
5,789,143
     
5,275,803
 
Total liabilities
   
275,808,672
     
281,914,602
 
                 
Shareholders' equity:
               
Common stock - no par value, stated value $0.001 per share.  Authorized 7,000,000 shares - 3,167,373 and 3,175,564 shares outstanding
   
3,168
     
3,176
 
Additional paid-in capital
   
32,800,852
     
33,025,018
 
Retained earnings
   
95,023,478
     
88,068,284
 
Accumulated other comprehensive income
   
10,983,419
     
15,584,241
 
Total UTG shareholders' equity
   
138,810,917
     
136,680,719
 
Noncontrolling interests
   
531,604
     
460,772
 
Total shareholders' equity
   
139,342,521
     
137,141,491
 
Total liabilities and shareholders' equity
 
$
415,151,193
   
$
419,056,093
 

* Balance sheet audited at December 31, 2020.

See accompanying notes.



UTG, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

 
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2021
   
2020
   
2021
   
2020
 
Revenue:
                       
Premiums and policy fees
 
$
2,274,672
   
$
2,285,170
   
$
6,870,216
   
$
7,020,901
 
Ceded reinsurance premiums and policy fees
   
(725,156
)
   
(757,649
)
   
(2,013,691
)
   
(2,128,125
)
Net investment income
   
2,134,293
     
2,231,360
     
6,176,319
     
8,083,200
 
Other income
   
92,998
     
111,775
     
282,203
     
264,589
 
      Revenue before net investment gains (losses)
   
3,776,807
     
3,870,656
     
11,315,047
     
13,240,565
 
Net investment gains (losses):
                               
Other-than-temporary impairments
   
18,129
     
0
     
(393,455
)
   
0
 
Other realized investment gains, net
   
127,775
     
1,591,814
     
4,560,282
     
(504,032
)
Change in fair value of equity securities
   
(9,380,710
)
   
(2,115,401
)
   
10,994,305
     
(2,803,878
)
      Total net investment gains (losses)
   
(9,234,806
)
   
(523,587
)
   
15,161,132
     
(3,307,910
)
Total revenue
   
(5,457,999
)
   
3,347,069
     
26,476,179
     
9,932,655
 
                                 
Benefits and other expenses:
                               
Benefits, claims and settlement expenses:
                               
Life
   
4,974,295
     
4,460,762
     
12,994,904
     
11,423,300
 
Ceded reinsurance benefits and claims
   
(904,913
)
   
(966,260
)
   
(1,891,579
)
   
(1,954,371
)
Annuity
   
246,362
     
250,486
     
739,455
     
742,023
 
Dividends to policyholders
   
68,243
     
70,125
     
242,527
     
256,445
 
Commissions and amortization of deferred policy acquisition costs
   
(37,464
)
   
(35,865
)
   
(94,372
)
   
(99,541
)
Amortization of cost of insurance acquired
   
178,383
     
186,214
     
536,228
     
558,639
 
Operating expenses
   
1,777,102
     
2,559,653
     
5,614,635
     
6,249,951
 
Total benefits and other expenses
   
6,302,008
     
6,525,115
     
18,141,798
     
17,176,446
 
                                 
Income (loss) before income taxes
   
(11,760,007
)
   
(3,178,046
)
   
8,334,381
     
(7,243,791
)
Income tax (benefit) expense
   
(2,762,312
)
   
(765,421
)
   
1,308,355
     
(1,629,979
)
                                 
Net income (loss)
   
(8,997,695
)
   
(2,412,625
)
   
7,026,026
     
(5,613,812
)
                                 
Net income attributable to noncontrolling interests
   
(14,577
)
   
(34,081
)
   
(70,832
)
   
(99,835
)
                                 
Net income (loss) attributable to common shareholders
 
$
(9,012,272
)
 
$
(2,446,706
)
 
$
6,955,194
   
$
(5,713,647
)
                                 
Amounts attributable to common shareholders
                               
Basic income (loss) per share
 
$
(2.84
)
 
$
(0.76
)
 
$
2.19
   
$
(1.75
)
                                 
Diluted income (loss) per share
 
$
(2.84
)
 
$
(0.76
)
 
$
2.19
   
$
(1.75
)
                                 
Basic weighted average shares outstanding
   
3,169,328
     
3,221,049
     
3,173,755
     
3,256,217
 
                                 
Diluted weighted average shares outstanding
   
3,169,328
     
3,221,049
     
3,173,755
     
3,256,217
 


See accompanying notes.




UTG, Inc.

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

 
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2021
   
2020
   
2021
   
2020
 
Net income (loss)
 
$
(8,997,695
)
 
$
(2,412,625
)
 
$
7,026,026
   
$
(5,613,812
)
                                 
Other comprehensive income (loss):
                               
                                 
Unrealized holding gains (losses) arising during period, pre-tax
   
(1,186,410
)
   
169,058
     
(6,161,411
)
   
8,237,909
 
Tax (expense) benefit on unrealized holding gains (losses) arising during the period
   
249,146
     
(35,502
)
   
1,293,896
     
(1,729,961
)
Unrealized holding gains (losses) arising during period, net of tax
   
(937,264
)
   
133,556
     
(4,867,515
)
   
6,507,948
 
                                 
Less reclassification adjustment for (gains) losses included in net income
   
(39,762
)
   
0
     
337,586
     
(338,223
)
Tax expense (benefit) for gains included in net income (loss)
   
8,350
     
0
     
(70,893
)
   
71,027
 
Reclassification adjustment for (gains) losses included in net income, net of tax
   
(31,412
)
   
0
     
266,693
     
(267,196
)
Subtotal: Other comprehensive income (loss), net of tax
   
(968,676
)
   
133,556
     
(4,600,822
)
   
6,240,752
 
                                 
Comprehensive income (loss)
   
(9,966,371
)
   
(2,279,069
)
   
2,425,204
     
626,940
 
                                 
Less comprehensive income attributable to noncontrolling interests
   
(14,577
)
   
(34,081
)
   
(70,832
)
   
(99,835
)
                                 
Comprehensive income (loss) attributable to UTG, Inc.
 
$
(9,980,948
)
 
$
(2,313,150
)
 
$
2,354,372
   
$
527,105
 


See accompanying notes.




UTG, Inc.
Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)

Three Months Ended September 30, 2021
 
Common Stock
   
Additional Paid-In Capital
   
Retained Earnings
   
Accumulated Other
Comprehensive Income
   
Noncontrolling Interest
   
Total Shareholders’ Equity
 
                                     
Balance at June 30, 2021
 
$
3,174
   
$
32,956,587
   
$
104,035,750
   
$
11,952,095
   
$
517,027
   
$
149,464,633
 
Common stock issued during year
   
0
     
0
     
0
     
0
     
0
     
0
 
Treasury shares acquired
   
(6
)
   
(155,735
)
   
0
     
0
     
0
     
(155,741
)
Net income (loss) attributable to common shareholders
   
0
     
0
     
(9,012,272
)
   
0
     
0
     
(9,012,272
)
Unrealized holding income on securities net of noncontrolling interest and reclassification adjustment and taxes
   
0
     
0
     
0
     
(968,676
)
   
0
     
(968,676
)
Contributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Distributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Gain attributable to noncontrolling interest
   
0
     
0
     
0
     
0
     
14,577
     
14,577
 
Balance at September 30, 2021
 
$
3,168
   
$
32,800,852
   
$
95,023,478
   
$
10,983,419
   
$
531,604
   
$
139,342,521
 

Nine Months Ended September 30, 2021
 
Common Stock
   
Additional Paid-In Capital
   
Retained Earnings
   
Accumulated Other
Comprehensive Income
   
Noncontrolling Interest
   
Total Shareholders’ Equity
 
                                     
Balance at December 31, 2020
 
$
3,176
   
$
33,025,018
   
$
88,068,284
   
$
15,584,241
   
$
460,772
   
$
137,141,491
 
Common stock issued during year
   
7
     
170,531
     
0
     
0
     
0
     
170,538
 
Treasury shares acquired
   
(15
)
   
(394,697
)
   
0
     
0
     
0
     
(394,712
)
Net income (loss) attributable to common shareholders
   
0
     
0
     
6,955,194
     
0
     
0
     
6,955,194
 
Unrealized holding income on securities net of noncontrolling interest and reclassification adjustment and taxes
   
0
     
0
     
0
     
(4,600,822
)
   
0
     
(4,600,822
)
Contributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Distributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Gain attributable to noncontrolling interest
   
0
     
0
     
0
     
0
     
70,832
     
70,832
 
Balance at September 30, 2021
 
$
3,168
   
$
32,800,852
   
$
95,023,478
   
$
10,983,419
   
$
531,604
   
$
139,342,521
 

See accompanying notes.




UTG, Inc.
Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)

Three Months Ended September 30, 2020
 
Common Stock
   
Additional Paid-In Capital
   
Retained Earnings
   
Accumulated Other
Comprehensive Income
   
Noncontrolling Interest
   
Total Shareholders’ Equity
 
                                     
Balance at June 30, 2020
 
$
3,272
   
$
35,780,640
   
$
82,712,737
   
$
15,085,110
   
$
589,388
   
$
134,171,147
 
Common stock issued during year
   
0
     
0
     
0
     
0
     
0
     
0
 
Treasury shares acquired
   
(95
)
   
(2,724,078
)
   
0
     
0
     
0
     
(2,724,173
)
Net income attributable to common shareholders
   
0
     
0
     
(2,446,706
)
   
0
     
0
     
(2,446,706
)
Unrealized holding income on securities net of noncontrolling interest and reclassification adjustment and taxes
   
0
     
0
     
0
     
133,556
     
0
     
133,556
 
Contributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Distributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Gain attributable to noncontrolling interest
   
0
     
0
     
0
     
0
     
34,081
     
34,081
 
Balance at September 30, 2020
 
$
3,177
   
$
33,056,562
   
$
80,266,031
   
$
15,218,666
   
$
623,469
   
$
129,167,905
 

Nine Months Ended September 30, 2020
 
Common Stock
   
Additional Paid-In Capital
   
Retained Earnings
   
Accumulated Other
Comprehensive Income
   
Noncontrolling Interest
   
Total Shareholders’ Equity
 
                                     
Balance at December 31, 2019
 
$
3,279
   
$
36,012,401
   
$
85,979,678
   
$
8,977,914
   
$
523,634
   
$
131,496,906
 
Common stock issued during year
   
7
     
218,282
     
0
     
0
     
0
     
218,289
 
Treasury shares acquired
   
(109
)
   
(3,174,121
)
   
0
     
0
     
0
     
(3,174,230
)
Net income attributable to common shareholders
   
0
     
0
     
(5,713,647
)
   
0
     
0
     
(5,713,647
)
Unrealized holding income on securities net of noncontrolling interest and reclassification adjustment and taxes
   
0
     
0
     
0
     
6,240,752
     
0
     
6,240,752
 
Contributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Distributions
   
0
     
0
     
0
     
0
     
0
     
0
 
Gain attributable to noncontrolling interest
   
0
     
0
     
0
     
0
     
99,835
     
99,835
 
Balance at September 30, 2020
 
$
3,177
   
$
33,056,562
   
$
80,266,031
   
$
15,218,666
   
$
623,469
   
$
129,167,905
 


See accompanying notes.





UTG, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

 
Nine Months Ended
 
September 30,
 
September 30,
 
2021
 
2020
Cash flows from operating activities:
         
Net income (loss)
$
7,026,026
 
$
(5,613,812)
Adjustments to reconcile net income to net cash used in operating activities:
         
Amortization (accretion) of investments
 
55,737
   
(87,559)
Other-than-temporary impairments
 
393,455
   
0
Realized investment gains (losses), net
 
(4,560,282)
   
504,032
Change in fair value of equity securities
 
(10,994,305)
   
2,803,878
Unrealized trading (gains) losses included in income
 
(1,329)
   
(1,581)
Realized trading (gains) losses included in income
 
(20,360)
   
0
Amortization of cost of insurance acquired
 
536,228
   
558,639
Depreciation and depletion
 
1,862,637
   
338,550
Stock-based compensation
 
170,538
   
218,289
Charges for mortality and administration of universal life and annuity products
 
(4,791,098)
   
(4,759,240)
Interest credited to account balances
 
2,940,521
   
3,014,030
Change in accrued investment income
 
299,159
   
431,837
Change in reinsurance receivables
 
(171,403)
   
122,415
Change in policy liabilities and accruals
 
(3,774,549)
   
(2,463,865)
Change in income taxes receivable (payable)
 
(1,433,348)
   
(458,729)
Change in other assets and liabilities, net
 
2,240,191
   
(3,373,186)
Net cash used in operating activities
 
(10,222,182)
   
(8,766,302)
           
Cash flows from investing activities:
         
Proceeds from investments sold and matured:
         
Fixed maturities available for sale
 
18,581,107
   
12,253,350
Equity securities
 
5,306,206
   
17,071,364
Trading securities
 
29,283
   
0
Mortgage loans
 
7,758,199
   
554,787
Real estate
 
5,973,637
   
8,513,461
Notes receivable
 
1,372,154
   
3,689,060
Policy loans
 
1,588,854
   
914,651
Short-term investments
 
0
   
10,500,000
Total proceeds from investments sold and matured
 
40,609,440
   
53,496,673
Cost of investments acquired:
         
Fixed maturities available for sale
 
(20,000)
   
(9,038,928)
Equity securities
 
(26,353,197)
   
(12,011,489)
Trading securities
 
(16,133)
   
5,584
Mortgage loans
 
(3,305,354)
   
(12,692,488)
Real estate
 
(5,507,777)
   
0
Notes receivable
 
(7,840,000)
   
(3,500,000)
Policy loans
 
(838,053)
   
(838,766)
Short-term investments
 
0
   
(7,890,228)
Total cost of investments acquired
 
(43,880,514)
   
(45,966,315)
Net cash provided by (used in) investing activities
 
(3,271,074)
   
7,530,358
           
Cash flows from financing activities:
         
Policyholder contract deposits
 
3,303,536
   
3,386,396
Policyholder contract withdrawals
 
(4,327,607)
   
(3,040,660)
Purchase of treasury stock
 
(394,712)
   
(3,174,230)
Net cash used in financing activities
 
(1,418,783)
   
(2,828,494)
Net increase (decrease) in cash and cash equivalents
 
(14,912,039)
   
(4,064,438)
Cash and cash equivalents at beginning of period
 
39,025,754
   
28,787,629
Cash and cash equivalents at end of period
$
24,113,715
 
$
24,723,191

See accompanying notes.



UTG, Inc.

Notes to Condensed Consolidated Financial Statements
 (Unaudited)

Note 1 – Basis of Presentation

The accompanying Condensed Consolidated Balance Sheet as of September 30, 2021, which has been derived from audited consolidated financial statements, and the unaudited interim Condensed Consolidated Financial Statements include the accounts of UTG, Inc. (the “Parent”) and its subsidiaries (collectively with the Parent, the “Company”).  All significant intercompany accounts and transactions have been eliminated in consolidation.  The accompanying Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 8 of regulation S-X.  Accordingly, they do not include all of the information and notes required by GAAP for audited annual financial statements.  The information furnished includes all adjustments and accruals of a normal recurring nature, which in the opinion of Management, are necessary for a fair presentation of the results for the interim periods.  The unaudited Condensed Consolidated Financial Statements included herein and these related notes should be read in conjunction with the Company’s consolidated financial statements, and the notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020The Company’s results of operations for the three and nine months ended September 30, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021 or for any other future period.

During March 2020, a global pandemic was declared by the World Health Organization related to the rapidly growing outbreak of a novel strain of coronavirus (COVID-19). The pandemic has significantly impacted the economic conditions in the U.S. and globally, accelerating during the first half of March, as federal, state, and local governments reacted to the public health crisis, creating significant uncertainties in the U.S. economy. The Company has not experienced a slow-down in activities, however government restrictions and client-imposed delays are evaluated regularly and this could change. While the disruption is currently expected to be temporary, there is uncertainty around the duration. The Company cannot at this time predict the ultimate impact the pandemic will have on its results of operations, financial position, liquidity, or capital resources but such impact could be material.

This document at times will refer to the Registrant’s largest shareholder, Mr. Jesse T. Correll and certain companies controlled by Mr. Correll.  Mr. Correll holds a majority ownership of First Southern Funding, LLC (“FSF”), a Kentucky corporation, and First Southern Bancorp, Inc. (“FSBI”), a financial services holding company.  FSBI operates through its 100% owned subsidiary bank, First Southern National Bank (“FSNB”).  Banking activities are conducted through multiple locations within south-central and western Kentucky.  Mr. Correll is Chief Executive Officer and Chairman of the Board of Directors of UTG and is currently UTG’s largest shareholder through his ownership control of FSF, FSBI and affiliates. At September 30, 2021, Mr. Correll owns or controls directly and indirectly approximately 65.14% of UTG’s outstanding stock.

UTG’s life insurance subsidiary, Universal Guaranty Life Insurance Company (“UG”), has several wholly-owned and majority-owned subsidiaries.  The subsidiaries were formed to hold certain real estate investments.  The real estate investments were placed into the limited liability companies and partnerships to provide additional protection to the policyholders and to UG.

Certain amounts in prior periods have been reclassified to conform with the current period presentation.

Note 2 – Recently Issued Accounting Standards

During the nine months ended September 30, 2021, there were no additions to or changes in the critical accounting policies disclosed in the 2020 Form 10-K.


Note 3 – Investments

Available for Sale Securities – Fixed Maturity Securities

The Company’s insurance subsidiary is regulated by insurance statutes and regulations as to the type of investments they are permitted to make, and the amount of funds that may be used for any one type of investment.

Investments in available for sale securities are summarized as follows:


September 30, 2021
 
Original or Amortized Cost
   
Gross Unrealized Gains
   
Gross Unrealized Losses
   
Fair Value
 
Investments available for sale:
                       
Fixed maturities
                       
U.S. Government and govt. agencies and authorities
 
$
23,263,171
   
$
577,619
   
$
0
   
$
23,840,790
 
U.S. special revenue and assessments
   
8,542,535
     
995,872
     
0
     
9,538,407
 
All other corporate bonds
   
95,244,725
     
12,364,817
     
0
     
107,609,542
 
   
$
127,050,431
   
$
13,938,308
   
$
0
   
$
140,988,739
 

December 31, 2020
 
Original or Amortized Cost
   
Gross Unrealized Gains
   
Gross Unrealized Losses
   
Fair Value
 
Investments available for sale:
                       
Fixed maturities
                       
U.S. Government and govt. agencies and authorities
 
$
36,285,535
   
$
1,186,999
   
$
0
   
$
37,472,534
 
U.S. special revenue and assessments
   
11,556,980
     
1,382,164
     
0
     
12,939,144
 
All other corporate bonds
   
98,175,349
     
17,604,617
     
(411,647
)
   
115,368,319
 
   
$
146,017,864
   
$
20,173,780
   
$
(411,647
)
 
$
165,779,997
 

The amortized cost and estimated market value of debt securities at September 30, 2021, by contractual maturity, is shown below.  Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

Fixed Maturities Available for Sale
September 30, 2021
 
Amortized Cost
   
Fair Value
 
Due in one year or less
 
$
10,520,492
   
$
10,617,273
 
Due after one year through five years
   
41,749,213
     
44,469,660
 
Due after five years through ten years
   
25,660,569
     
28,871,759
 
Due after ten years
   
22,208,169
     
25,380,790
 
Fixed maturities with no single maturity date
   
26,911,988
     
31,649,257
 
Total
 
$
127,050,431
   
$
140,988,739
 

The fair value of investments with sustained gross unrealized losses are as follows:

September 30, 2021
Less than 12 months
 
12 months or longer
 
Total
 
 
Fair value
 
Unrealized losses
 
Fair value
 
Unrealized losses
 
Fair value
 
Unrealized losses
 
All other corporate bonds
 
$
0
     
0
     
0
     
0
     
0
   
$
0
 
Total fixed maturities
 
$
0
     
0
     
0
     
0
     
0
   
$
0
 
                                                 

December 31, 2020
Less than 12 months
 
12 months or longer
 
Total
 
 
Fair value
 
Unrealized losses
 
Fair value
 
Unrealized losses
 
Fair value
 
Unrealized losses
 
All other corporate bonds
 
$
4,937
     
(63
)
   
0
     
(411,584
)
   
4,937
   
$
(411,647
)
Total fixed maturities
 
$
4,937
     
(63
)
   
0
     
(411,584
)
   
4,937
   
$
(411,647
)
                                                 

Additional information regarding investments in an unrealized loss position is as follows:

 
Less than 12 months
   
12 months or longer
   
Total
 
As of September 30, 2021
                 
Fixed maturities
   
0
     
0
     
0
 
As of December 31, 2020
                       
Fixed maturities
   
1
     
1
     
2
 

Substantially all of the unrealized losses on fixed maturities at December 31, 2020 are attributable to changes in market interest rates and general disruptions in the credit market subsequent to purchase.  The Company does not currently intend to sell nor does it expect to be required to sell any of the securities in an unrealized loss position.  Based upon the Company’s expected continuation of receipt of contractually required principal and interest payments and its intent and ability to retain the securities until price recovery, as well as the Company’s evaluation of other relevant factors, the Company deems these securities to be temporarily impaired as of  December 31, 2020.

Net Investment Gains (Losses)


The following table presents net investment gains (losses) and the change in net unrealized gains (losses) on investments. 

 
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2020
   
2021
   
2020
 
Realized gains:
                       
Sales of fixed maturities
 
$
21,631
   
$
0
   
$
55,867
   
$
403,215
 
Sales of equity securities
   
19,344
     
646,353
     
3,038,551
     
1,634,911
 
Sales of real estate
   
104,204
     
869,756
     
1,487,456
     
869,756
 
Other
   
0
     
0
     
0
     
0
 
Total realized gains
   
145,179
     
1,516,109
     
4,581,874
     
2,907,882
 
Realized losses:
                               
Sales of fixed maturities
   
0
     
0
     
0
     
(64,992
)
Sales of equity securities
   
(17,404
)
   
75,705
     
(21,592
)
   
(3,346,922
)
 Sales of real estate
   
0
     
0
     
0
     
0
 
 Other-than-temporary impairments
   
18,129
     
0
     
(393,455
)
   
0
 
 Other
   
0
     
0
     
0
     
0
 
Total realized losses
   
725
     
75,705
     
(415,047
)
   
(3,411,914
)
Net realized investment gains (losses)
   
145,904
     
1,591,814
     
4,166,827
     
(504,032
)
Change in fair value of equity securities:
                               
Change in fair value of equity securities held at the end of the period
   
(9,380,710
)
   
(2,115,401
)
   
10,994,305
     
(2,803,878
)
Change in fair value of equity securities
   
(9,380,710
)
   
(2,115,401
)
   
10,994,305
     
(2,803,878
)
Net investment gains (losses)
 
$
(9,234,806
)
 
$
(523,587
)
 
$
15,161,132
   
$
(3,307,910
)
Change in net unrealized gains (losses) on available-for-sale investments included in other comprehensive income:
                               
Fixed maturities
 
$
(1,186,410
)
 
$
169,058
   
$
(6,161,411
)
 
$
8,237,909
 
Net increase (decrease)
 
$
(1,186,410
)
 
$
169,058
   
$
(6,161,411
)
 
$
8,237,909
 

Other-Than-Temporary Impairments

The Company regularly reviews its investment securities for factors that may indicate that a decline in fair value of an investment is other than temporary.  The factors considered by Management in its regular review to identify and recognize other-than-temporary impairment losses on fixed maturities include, but are not limited to: the length of time and extent to which the fair value has been less than cost; the Company’s intent to sell, or be required to sell, the debt security before the anticipated recovery of its remaining amortized cost basis; the financial condition and near-term prospects of the issuer; adverse changes in ratings announced by one or more rating agencies; subordinated credit support, whether the issuer of a debt security has remained current on principal and interest payments; current expected cash flows; whether the decline in fair value appears to be issuer specific or, alternatively, a reflection of general market or industry conditions, including the effect of changes in market interest rates.  If the Company intends to sell a debt security, or it is more likely than not that it would be required to sell a debt security before the recovery of its amortized cost basis, the entire difference between the security’s amortized cost basis and its fair value at the balance sheet date would be recognized by a charge to other-than-temporary losses in the Condensed Consolidated Statements of Operations.

Management regularly reviews its real estate portfolio in comparison to appraisal valuations and current market conditions for indications of other-than-temporary impairments. If a decline in value is judged by Management to be other-than-temporary, a loss is recognized by a charge to other-than-temporary impairment losses in the Condensed Consolidated Statements of Operations.

The Company recognized an other-than-temporary impairment of $(393,455) on one fixed maturity security during 2021.  The other-than-temporary impairment was recognized due to the length of time the investment remained in an unrealized loss position. The Company did not recognize any other-than-temporary impairments during the nine month period ended September 30, 2020.

Cost Method Investments

The Company held equity investments with an aggregate cost of $14,543,343 and $14,389,189 at September 30, 2021 and December 31, 2020, respectively.  These equity investments were not reported at fair value because it is not practicable to estimate their fair values due to insufficient information being available. Management did not identify any events or changes in circumstances that might have a significant adverse effect on the reported value of those investments.  Based on Management’s evaluation of the expected cash flow of the investments, and the Company’s ability and intent to hold the investments for a reasonable period of time, the Company does not deem an other-than-temporary impairment necessary at September 30, 2021.

Trading Securities

Securities designated as trading securities are reported at fair value, with gains or losses resulting from changes in fair value recognized in net investment income on the Condensed Consolidated Statements of Operations.  Trading securities include exchange-traded equities and exchange-traded options.  Trading securities carried as liabilities are securities sold short. A gain, limited to the price at which the security was sold short, or a loss, potentially unlimited in size, will be recognized upon the termination of the short sale.  The fair value of derivatives included in trading security assets and trading security liabilities as of September 30, 2021 was $0 and $3,679, respectively. The fair value of derivatives included in trading security assets and trading security liabilities as of  December 31, 2020 was $0 and $12,219, respectively.  Earnings from trading securities are classified in cash flows from operating activities. The derivatives held by the Company are for income generation purposes only.


Trading revenue charged to net investment income from trading securities was:

 
Three Months Ended
 
   
September 30,
 
   
2021
   
2020
 
Net unrealized gains (losses)
 
$
379
   
$
1,581
 
Net realized gains (losses)
   
2,056
     
0
 
Net unrealized and realized gains (losses)
 
$
2,435
   
$
1,581
 

 
Nine Months Ended
 
   
September 30,
 
   
2021
   
2020
 
Net unrealized gains (losses)
 
$
1,329
   
$
1,581
 
Net realized gains (losses)
   
20,360
     
0
 
Net unrealized and realized gains (losses)
 
$
21,689
   
$
1,581
 

Mortgage Loans

The Company, from time to time, acquires mortgage loans through participation agreements with FSNB.  FSNB has been able to provide the Company with additional expertise and experience in underwriting commercial and residential mortgage loans, which provide more attractive yields than the traditional bond market.  The Company is able to receive participations from FSNB for three primary reasons:  1) FSNB has already reached its maximum lending limit to a single borrower, but the borrower is still considered a suitable risk; 2) the interest rate on a particular loan may be fixed for a long period that is more suitable for UG given its asset-liability structure; and 3) FSNB’s loan growth might at times outpace its deposit growth, resulting in FSNB participating such excess loan growth rather than turning customers away.  For originated loans, the Company’s Management is responsible for the final approval of such loans after evaluation.  Before a new loan is issued, the applicant is subject to certain criteria set forth by Company Management to ensure quality control.  These criteria include, but are not limited to, a credit report, personal financial information such as outstanding debt, sources of income, and personal equity.  Once the loan is approved, the Company directly funds the loan to the borrower.  The Company bears all risk of loss associated with the terms of the mortgage with the borrower.

During the nine months ended September 30, 2021 and 2020, the Company acquired $3,305,354 and $12,692,488 in mortgage loans, respectively.  FSNB services the majority of the Company’s mortgage loan portfolio.  The Company pays FSNB a 0.25% servicing fee on these loans and a one-time fee at loan origination of 0.50% of the original loan cost to cover costs incurred by FSNB relating to the processing and establishment of the loan.

During 2021 and 2020, the maximum and minimum lending rates for mortgage loans were:

 
2021
   
2020
 
   
Maximum rate
   
Minimum rate
   
Maximum rate
   
Minimum rate
 
Farm Loans
   
5.00
%
   
4.50
%
   
4.50
%
   
4.50
%
Commercial Loans
   
5.25
%
   
4.10
%
   
5.25
%
   
4.24
%
Residential Loans
   
5.00
%
   
4.95
%
   
4.95
%
   
4.95
%

Most mortgage loans are first position loans.  Loans issued are generally limited to no more than 80% of the appraised value of the property.

The Company has in place a monitoring system to provide Management with information regarding potential troubled loans.  Letters are sent to each mortgagee when the loan becomes 30 days or more delinquent.  Management is provided with a monthly listing of loans that are 60 days or more past due along with a brief description of what steps are being taken to resolve the delinquency.  All loans 90 days or more past due are placed on a non-performing status and classified as delinquent loans.  Quarterly, coinciding with external financial reporting, the Company reviews each delinquent loan and determines how each delinquent loan should be classified.  Management believes the current internal controls surrounding the mortgage loan selection process provide a quality portfolio with minimal risk of foreclosure and/or negative financial impact.

Changes in the current economy could have a negative impact on the loans, including the financial stability of the borrowers, the borrowers’ ability to pay or to refinance, the value of the property held as collateral and the ability to find purchasers at favorable prices.  Interest accruals are analyzed based on the likelihood of repayment.  In no event will interest continue to accrue when accrued interest along with the outstanding principal exceeds the net realizable value of the property.  The Company does not utilize a specified number of days delinquent to cause an automatic non-accrual status.

A mortgage loan reserve is established and adjusted based on Management’s quarterly analysis of the portfolio and any deterioration in value of the underlying property which would reduce the net realizable value of the property below its current carrying value.  The mortgage loan reserve was $0 at September 30, 2021 and December 31, 2020.

The following table summarizes the mortgage loan holdings of the Company for the periods ended:

 
September 30, 2021
   
December 31, 2020
 
In good standing
 
$
14,281,747
   
$
18,704,351
 
Overdue interest over 90 days
   
2,080,773
     
2,098,014
 
Total mortgage loans
 
$
16,362,520
   
$
20,802,365
 

Investment Real Estate

Real estate held-for-investment is stated at cost less accumulated depreciation. Depreciation is computed on a straight-line basis for financial reporting purposes using estimated useful lives of 3 to 30 years. The Company periodically reviews its real estate held-for-investment for impairment and tests for recoverability whenever events or changes in circumstances indicate the carrying value may not be recoverable. During the nine months ended September 30, 2021, no impairments were recognized on the investment real estate.

Note 4 - Fair Value Measurements of the Condensed Consolidated Financial Statements provides further information regarding the fair value of financial instruments that are not measured at fair value. The investment real estate owned by the Company is included in this portion of the Note 4 - Fair Value Measurements disclosure.

The following table provides an allocation of the Company’s investment real estate by type:

 
September 30, 2021
   
December 31, 2020
 
Raw land
 
$
13,765,285
   
$
11,727,103
 
Commercial
   
2,654,217
     
3,530,064
 
Residential
   
2,961,360
     
2,797,648
 
Land, minerals and royalty interests
   
17,919,493
     
20,031,576
 
Total investment real estate
 
$
37,300,355
   
$
38,086,391
 

The Company’s investment real estate portfolio includes ownership in oil and gas royalties. As of September 30, 2021 and December 31, 2020, investments in oil and gas royalties represented 48% and 53%, respectively, of the total investment real estate portfolio.  See Note 9 – Concentrations of Credit Risk of the Condensed Consolidated Financial Statements for additional information regarding the allocation of the oil and gas investment real estate holdings by industry type.

Gains and losses recognized on the disposition of the properties are recorded as realized gains and losses in the Condensed Consolidated Statements of Operations. During the nine months ended  September 30, 2021 and 2020, the Company acquired $5,507,777 and $0 of investment real estate, respectively.

Notes Receivable

Notes receivable represent collateral loans and promissory notes issued by the Company and are reported at their unpaid principal balances, adjusted for valuation allowances. Valuation allowances are established for impaired loans when it is probable that contractual principal and interest will not be collected. The valuation allowance as of  September 30, 2021 and December 31, 2020 was $0. Interest accruals are analyzed based on the likelihood of repayment.  The Company does not utilize a specified number of days delinquent to cause an automatic non-accrual status. During the nine months ended September 30, 2021 and 2020 the Company acquired  $7,840,000 and $3,500,000 of notes receivable, respectively.
 
Before a new note is issued, the applicant is subject to certain criteria set forth by Company Management to ensure quality control.  Once the note is approved, the Company directly funds the note to the borrower. Several of the notes have participation agreements in place, whereas the Company has reduced its investment in the note receivable by participating a portion of the note to a third party.

Similar to the mortgage loans, FSNB services several of the notes receivable. The Company, and the participants in the notes, share in the risk of loss associated with the terms of the note with the borrower, based upon their ownership percentage in the note.  The Company has in place a monitoring system to provide Management with information regarding potential troubled loans. 

Short-Term Investments

Short-term investments have remaining maturities exceeding three months and under 12 months at the time of purchase and are stated at amortized cost, which approximates fair value. The short-term investments consist of United States Treasury securities.

During the nine months ended September 30, 2021 and 2020, the Company acquired $0 and $7,890,228, respectively, in short-term investments.

Note 4 – Fair Value Measurements

Fair Value Measurements on a Recurring Basis

Assets and liabilities recorded at fair value in the Condensed Consolidated Balance Sheets are measured and classified in accordance with a fair value hierarchy consisting of three levels based on the observability of valuation inputs:

Level 1 – Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 – Valuation methodologies include quoted prices for similar assets and liabilities in active markets or quoted prices for identical, quoted prices for identical or similar assets or liabilities in markets that are not active, or the Company may use various valuation techniques or pricing models that use observable inputs to measure fair value.

Level 3 – Valuation is based upon unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect the Company’s own assumptions about the inputs that market participants would use in pricing the asset or liability.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety.

The following table presents information about assets and liabilities measured at fair value on a recurring basis and indicates the level of the fair value measurement based on the observability of the inputs used:

September 30, 2021
 
Level 1
   
Level 2
   
Level 3
   
Net Asset Value
   
Total
 
Financial assets:
                             
Fixed maturities available for sale:
                             
U.S. Government and government agencies and authorities
 
$
23,840,790
   
$
0
   
$
0
   
$
0
   
$
23,840,790
 
U.S. special revenue and assessments
   
0
     
9,538,407
     
0
     
0
     
9,538,407
 
Corporate securities
   
0
     
107,609,542
     
0
     
0
     
107,609,542
 
Total fixed maturities
   
23,840,790
     
117,147,949
     
0
     
0
     
140,988,739
 
Equity securities:
                                       
Common stocks
   
38,082,609
     
15,857,150
     
4,502,391
     
53,278,093
     
111,720,243
 
Preferred stocks
   
0
     
26,089
     
1,247,000
     
0
     
1,273,089
 
Total equity securities
   
38,082,609
     
15,883,239
     
5,749,391
     
53,278,093
     
112,993,332
 
Total financial assets
 
$
61,923,399
   
$
133,031,188
   
$
5,749,391
   
$
53,278,093
   
$
253,982,071
 
                                         
Liabilities
                                       
Trading securities
 
$
(3,679
)
 
$
0
   
$
0
   
$
0
   
$
(3,679
)

December 31, 2020
 
Level 1
   
Level 2
   
Level 3
   
Net Asset Value
   
Total
 
Financial assets:
                             
Fixed maturities available for sale:
                             
U.S. Government and government agencies and authorities
 
$
37,472,534
   
$
0
   
$
0
   
$
0
   
$
37,472,534
 
U.S. special revenue and assessments
   
0
     
12,939,144
     
0
     
0
     
12,939,144
 
Corporate securities
   
0
     
115,368,319
     
0
     
0
     
115,368,319
 
Total fixed maturities
   
37,472,534
     
128,307,463
     
0
     
0
     
165,779,997
 
Equity securities:
                                       
Common stocks
   
28,477,005
     
15,922,869
     
3,161,120
     
30,496,625
     
78,057,619
 
Preferred stocks
   
0
     
17,568
     
0
     
0
     
17,568
 
Total equity securities
   
28,477,005
     
15,940,437
     
3,161,120
     
30,496,625
     
78,075,187
 
Total financial assets
 
$
65,949,539
   
$
144,247,900
   
$
3,161,120
   
$
30,496,625
   
$
243,855,184
 
                                         
Liabilities
                                       
Trading securities
 
$
(12,219
)
 
$
0
   
$
0
   
$
0
   
$
(12,219
)

The following is a description of the valuation techniques used the by Company to measure assets reported at fair value on a recurring basis. There have been no significant changes in the valuation techniques utilized by the Company for the nine months ended September 30, 2021.

Available for Sale Securities

Securities classified as available for sale are recorded at fair value on a recurring basis. Securities classified as Level 1 utilized fair value measurements based upon quoted market prices, when available. If quoted market prices are not available, the Company obtains fair value measurements from recently executed transactions, market price quotations, benchmark yields and issuer spreads to value Level 2 securities. In certain instances where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Fair value determinations for Level 3 measurements are estimated on a quarterly basis where assumptions used are reviewed to ensure the estimated fair value complies with accounting standard generally accepted in the United States.

Equity Securities at Fair Value

Equity securities consist of common stocks mainly in private equity investments, financial institutions and publicly traded corporations. Equity securities for which there is sufficient market data are categorized as Level 1 or 2 in the fair value hierarchy.  For the equity securities in which quoted market prices are not available, the Company uses industry standard pricing methodologies, including discounted cash flow models that may incorporate various inputs such as payment expectations, risk of the investment, market data, and health of the underlying company. The inputs are based upon Management’s assumptions and available market information. When evidence is believed to support a change to the carrying value from the transaction price, adjustments are made to reflect the expected cash flows, material events and market data. These investments are included in Level 3 of the fair value hierarchy.

Equity Securities at Net Asset Value

Certain equity securities carried at fair value, which do not have readily determinable fair values, use net asset value (“NAV”) and are excluded from the fair value hierarchy. These investments are generally not readily redeemable by the investee. See Note 7 – Commitments and Contingencies for additional information regarding unfunded commitments.

Trading Securities

Trading securities are recorded at fair value. They are classified as Level 1 and utilize fair value measurements based upon quoted market prices.

Change in Level 3 Recurring Fair Value Measurements

The following table presents the changes in Level 3 assets and liabilities measured at fair value on a recurring basis, and the realized and unrealized gains (losses) related to the Level 3 assets and liabilities.

 
Equity Securities at Fair Value
   
Equity Securities at Net Asset Value
   
Total
 
Balance at December 31, 2020
 
$
3,161,120
   
$
30,496,625
   
$
33,657,745
 
Realized gains (losses)
   
756,307
     
0
     
756,307
 
Unrealized gains (losses)
   
(180,336
)
   
5,626,595
     
5,446,259
 
Purchases
   
2,768,607
     
17,154,873
     
19,923,480
 
Sales
   
(756,307
)
   
0
     
(756,307
)
Balance at September 30, 2021
 
$
5,749,391
   
$
53,278,093
   
$
59,027,484
 

Both observable and unobservable inputs may be used to determine the fair values of positions classified in Level 3 in the tables above. As a result, the unrealized gains (losses) on instruments held at September 30, 2021 and December 31, 2020 may include changes in fair value that were attributable to both observable and unobservable inputs.

Quantitative Information About Level 3 Fair Value Measurements

The following table presents information about the significant unobservable inputs used for recurring fair value measurements for certain Level 3 instruments, and include only those instruments for which information about the inputs is reasonably available to the Company, such as data from independent third-party valuation service providers and from internal valuation models.

Financial Assets
 
Fair Value at
September 30, 2021
   
Fair Value at
December 31, 2020
 
 
Valuation Technique
Equities
 
$
53,278,093
   
$
30,496,625
 
Net Asset Value
Equities
   
5,749,391
     
3,161,120
 
Pricing Model
Total
 
$
59,027,484
   
$
33,657,745
   

Uncertainty of Fair Value Measurements

The significant unobservable inputs used in the determination of the fair value of assets classified as Level 3 have an inherent measurement uncertainty that if changed could result in higher or lower fair value measurements of these assets as of the reporting date.

Equity Securities at Fair Value

Fair market value for equity securities is derived based on unobservable inputs, such as projected normalized revenues and industry standard multiples of revenue for the equity securities valued using pricing model.  Significant increases (decreases) in either of those inputs in isolation would result in a significantly higher (lower) fair value measurement.

Investments in Certain Entities Carried at Fair Value Using Net Asset Value per Share

Investment Company
 
Fair Value at September 30, 2021
   
Unfunded Commitments
   
Redemption Frequency
   
Redemption Notice Period
 
Common Stocks
                       
Growth Equity
                       
     Redeemable
 
$
26,967,424
   
$
0
   
Quarterly
   
45 days
 
     Non-Redeemable
   
26,310,669
     
5,757,912
     
n/a
     
n/a
 
  Total
 
$
53,278,093
   
$
5,757,912
                 

Investment Company
 
Fair Value at December 31, 2020
   
Unfunded Commitments
   
Redemption Frequency
   
Redemption Notice Period
 
Common Stocks
                       
  Growth Equity
                       
    Redeemable
 
$
21,713,727
   
$
0
   
Quarterly
   
45 days
 
Non-Redeemable
   
8,782,898
     
6,856,072
     
n/a
     
n/a
 
  Total
 
$
30,496,625
   
$
6,856,072
                 

Fair Value Measurements on a Nonrecurring Basis

Certain assets are not carried at fair value on a recurring basis. Accordingly, such investments are only included in the fair value hierarchy disclosure when the investment is subject to re-measurement at fair value after initial recognition and the resulting re-measurement is reflected in the Condensed Consolidated Financial Statements. The Company did not recognize any re-measurements or impairments of financial instruments at September 30, 2021 or December 31, 2020.

Fair Value Information About Financial Instruments Not Measured at Fair Value

Certain assets are not carried at fair value on a recurring basis. Accordingly, such investments are only included in the fair value hierarchy disclosure when the investment is subject to re-measurement at fair value after initial recognition and the resulting re-measurement is reflected in the Condensed Consolidated Financial Statements.

The following table presents the carrying amount and estimated fair values of the Company’s financial instruments not measured at fair value and indicates the level in the fair value hierarchy of the estimated fair value measurement based on the observability of the inputs used:

 
Carrying
   
Estimated
                   
September 30, 2021
 
Amount
   
Fair Value
   
Level 1
   
Level 2
   
Level 3
 
Common stock, at cost
 
$
5,860,000
     
5,860,000
     
0
     
0
     
5,860,000
 
Preferred stock, at cost
   
8,683,343
     
8,683,343
     
0
     
0
     
8,683,343
 
Mortgage loans on real estate
   
16,362,520
     
16,362,520
     
0
     
0
     
16,362,520
 
Investment real estate
   
37,300,355
     
87,894,540
     
0
     
0
     
87,894,540
 
Notes receivable
   
24,150,142
     
24,151,067
     
0
     
0
     
24,151,067
 
Policy loans
   
7,839,724
     
7,839,724
     
0
     
0
     
7,839,724
 

 
Carrying
   
Estimated
                   
December 31, 2020
 
Amount
   
Fair Value
   
Level 1
   
Level 2
   
Level 3
 
Common stock, at cost
 
$
5,860,000
     
5,860,000
     
0
     
0
     
5,860,000
 
Preferred stock, at cost
   
8,529,189
     
8,529,189
     
0
     
0
     
8,529,189
 
Mortgage loans on real estate
   
20,802,365
     
20,802,365
     
0
     
0
     
20,802,365
 
Investment real estate
   
38,086,391
     
82,689,332
     
0
     
0
     
82,689,332
 
Notes receivable
   
17,682,296
     
17,709,894
     
0
     
0
     
17,709,894
 
Policy loans
   
8,590,524
     
8,590,524
     
0
     
0
     
8,590,524
 

The above estimated fair value amounts have been determined based upon the following valuation methodologies. Considerable judgment was required to interpret market data in order to develop these estimates. Accordingly, the estimates are not necessarily indicative of the amounts which could be realized in a current market exchange.  The use of different market assumptions or estimation methodologies may have a material effect on the fair value amounts.

The fair values of mortgage loans on real estate are estimated using discounted cash flow analyses and interest rates being offered for similar loans to borrowers with similar credit ratings.  The inputs used to measure the fair value of our mortgage loans on real estate are classified as Level 3 within the fair value hierarchy.

A portion of the mortgage loans balance consists of discounted mortgage loans. The Company has historically purchased non-performing discounted mortgage loans at a deep discount through an auction process led by the Federal Government.  In general, the discounted loans are non-performing and there is a significant amount of uncertainty surrounding the timing and amount of cash flows to be received by the Company.  Accordingly, the Company records its investment in the discounted loans at its original purchase price, which Management believes approximates fair value.  The inputs used to measure the fair value of our discounted mortgage loans are classified as Level 3 within the fair value hierarchy.

Investment real estate is recorded at the lower of the net investment in the real estate or the fair value of the real estate less costs to sell.  The determination of fair value assessments are performed on a periodic, non-recurring basis by external appraisal and assessment of property values by Management.  The inputs used to measure the fair value of our investment real estate are classified as Level 3 within the fair value hierarchy.

The fair values of notes receivable are estimated using discounted cash flow analyses and interest rates being offered for similar loans to borrowers with similar credit ratings. The inputs used to measure the fair value of the notes receivable are classified as Level 3 within the fair value hierarchy.

Policy loans are carried at the aggregate unpaid principal balances in the Condensed Consolidated Balance Sheets which approximate fair value, and earn interest at rates ranging from 4% to 8%. Individual policy liabilities in all cases equal or exceed outstanding policy loan balances.  The inputs used to measure the fair value of our policy loans are classified as Level 3 within the fair value hierarchy.

Note 5 – Credit Arrangements

Instrument
 
Issue Date
 
Maturity Date
 
Revolving
Credit Limit
 
December 31, 2020
 
Borrowings
 
Repayments
 
September 30, 2021
Lines of Credit:
                                 
UTG
 
11/20/2013
 
11/20/2021
 
$
8,000,000
   
0
 
0
 
0
 
$
0
UG
 
6/2/2015
 
5/6/2022
   
10,000,000
   
0
 
0
 
0
   
0

The UTG line of credit carries interest at a fixed rate of 3.750% and is payable monthly. As collateral, UTG has pledged 100% of the  common voting stock of its wholly owned subsidiary, Universal Guaranty Life Insurance Company.

During May of 2021, the Federal Home Loan Bank approved UG’s Cash Management Advance Application (“CMA”). The CMA gives the Company the option of selecting a variable rate of interest for up to 90 days or a fixed rate for a maximum of 30 days. The variable rate CMA is prepayable at any time without a fee, while the fixed CMA is not prepayable prior to maturity. The Company has pledged bonds with a collateral lendable value of $12,129,569.

During the fourth quarter of 2021, Management made the business decision to pledge additional collateral to the Federal Home Loan Bank in order to increase the Company's borrowing capacity. The Company submitted, and the Federal Home Loan Bank approved, a new Cash Management Advance ("CMA") with a collateral lendable value of $25 million. This CMA replaces the CMA that was approved in May of 2021 for $10 million. During October of 2021, the Company borrowed $3 million on the CMA and Management will utilize the funds for investing activities. The interest rate on the borrowed funds is variable and currently is 0.24%.

The CMA is a source of overnight liquidity utilized to address the day-to-day cash needs of a Company. In order to provide the Company with multiple lending options, Management also applied for, and the FHLB approved, the Company's Repurchase ("REPO") Advance Application for $25 million. The REPO Advance requires a minimum borrowing of $15 million and provides financing for one day to one year at a fixed rate of interest. The Company has enough qualifying investments for collateral pledging of $25 million total against these two borrowing vehicles.

Note 6 – Shareholders’ Equity

Stock Repurchase Program – The Board of Directors of UTG has authorized the repurchase in the open market or in privately negotiated transactions of UTG’s common stock.  At a meeting of the Board of Directors in September of 2020, the Board of Directors of UTG authorized the repurchase of up to an additional $1.5 million of UTG’s common stock, for a total  repurchase of up to $20 million of UTG’s common stock in the open market or in privately negotiated transactions. Company Management has broad authority to operate the program, including the discretion of whether to purchase shares and the ability to suspend or terminate the program. Open market purchases are made based on the last available market price but may be limited.  During the nine months ended September 30, 2021, the Company repurchased 14,485 shares through the stock repurchase program for $394,712. Through September 30, 2021, UTG has spent $18,480,960 in the acquisition of 1,296,750 shares under this program.

During 2021, the Company issued 6,294 shares of stock to management and employees as compensation at a cost of $170,538. These awards are determined at the discretion of the Board of Directors.

Earnings Per Share Calculations

Earnings per share are based on the weighted average number of common shares outstanding during each period.  For the nine months ended September 30, 2021 and 2020, diluted earnings per share were the same as basic earnings per share since the Company had no dilutive instruments outstanding.

Note 7 – Commitments and Contingencies

The insurance industry has experienced a number of civil jury verdicts which have been returned against life and health insurers in the jurisdictions in which the Company does business involving the insurers’ sales practices, alleged agent misconduct, failure to properly supervise agents, and other matters.  Some of the lawsuits have resulted in the award of substantial judgments against the insurer, including material amounts of punitive damages.  In some states, juries have substantial discretion in awarding punitive damages in these circumstances.  In the normal course of business, the Company is involved from time to time in various legal actions and other state and federal proceedings.  Management is of the opinion that the ultimate disposition of the matters will not have a materially adverse effect on the Company’s results of operations or financial position.

Under the insurance guaranty fund laws in most states, insurance companies doing business in a participating state can be assessed up to prescribed limits for policyholder losses incurred by insolvent or failed insurance companies.  Although the Company cannot predict the amount of any future assessments, most insurance guaranty fund laws currently provide that an assessment may be excused or deferred if it would threaten an insurer’s financial strength.  Mandatory assessments may be partially recovered through a reduction in future premium tax in some states. The Company does not believe such assessments will be materially different from amounts already provided for in the condensed consolidated financial statements, though the Company has no control over such assessments.

The following table represents the total funding commitments and the unfunded commitment as of September 30, 2021 related to certain investments:

 
Total Funding
Commitment
   
Unfunded
Commitment
 
RLF III, LLC
 
$
4,000,000
   
$
398,120
 
Sovereign’s Capital, LP Fund I
   
500,000
     
13,000
 
Sovereign's Capital, LP Fund II
   
1,000,000
     
109,033
 
Sovereign's Capital, LP Fund III
   
3,000,000
     
1,033,840
 
Macritchie Storage II, LP
   
7,000,750
     
1,656,075
 
Garden City Companies, LLC
   
2,000,000
     
1,855,039
 
Carrizo Springs Music, LLC
   
5,000,000
     
1,783,461
 
Legacy Venture X, LLC
   
3,000,000
     
2,610,000
 
QCC Investment Co., LLC
   
1,500,000
     
150,000
 
Great American Media Group, LLC
   
4,000,000
     
2,160,000
 

During 2006, the Company committed to invest in RLF III, LLC (“RLF”), which makes land-based investments in undervalued assets. RLF makes capital calls as funds are needed for continued land purchases.

During 2012, the Company committed to invest in Sovereign’s Capital, LP Fund I (“Sovereign’s”), which invests in companies in emerging markets. Sovereign’s makes capital calls to investors as funds are needed.

During 2015, the Company committed to invest in Sovereign’s Capital, LP Fund II (“Sovereign’s II”), which invests in companies in emerging markets. Sovereign’s II makes capital calls to investors as funds are needed.

During 2018, the Company committed to invest in Sovereign’s Capital, LP Fund III (“Sovereign’s III”), which invests in companies in emerging markets. Sovereign’s III makes capital calls to investors as funds are needed.

During 2018, the Company committed to fund a mortgage loan for Macritchie Storage II, LP (“Macritchie”). Macritchie makes draw requests on the loan as funds are needed to fund the construction project.

During 2020, the Company committed to invest in Garden City Companies, LLC (“Garden City”), which invests primarily in companies in the healthcare, inspection/testing services and maintenance service arena. Garden City makes capital calls to investors as funds are needed.

During 2020, the Company committed to invest in Carrizo Springs Music, LLC (“Carrizo”), which invests in music royalties.  Carrizo makes capital calls to its investors as funds are needed to acquire the royalty rights.

During 2020, the Company committed to invest in Legacy Venture X, LLC (“Legacy Venture X”), which is a fund of funds. Legacy Venture X makes capital calls to its investors as funds are needed.

During 2021, the Company committed to invest in QCC Investment Co., LLC (“QCC”). The funds are being utilized to purchase a manufacturing entity. QCC makes capital calls to its investors as funds are needed.

During 2021, the Company committed to fund a collateral loan for Great American Media Group, LLC (“GAM”). GAM makes draw requests on the loan as funds are needed to fund the operating needs of the Company.


Note 8 – Other Cash Flow Disclosures


On a cash basis, the Company paid the following expenses:

Three Months Ended
 
 
September 30,
 
 
2021
 
2020
 
Interest
 
$
0
   
$
0
 
Federal income tax
   
0
     
419,000
 

Nine Months Ended
 
 
September 30,
 
 
2021
 
2020
 
Interest
 
$
0
   
$
0
 
Federal income tax
   
1,202,000
     
2,529,000
 

Note 9 – Concentrations of Credit Risk

The Company maintains cash balances in financial institutions that at times may exceed federally insured limits.  The Company maintains its primary operating cash accounts with First Southern National Bank, an affiliate of the largest shareholder of UTG, Mr. Jesse Correll, the Company’s CEO and Chairman.  The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk on cash and cash equivalents.

Because UTG serves primarily individuals located in four states, the ability of our customers to pay their insurance premiums is impacted by the economic conditions in these areas.  As of September 30, 2021 and 2020, approximately 53% and 55%, respectively, of the Company’s total direct premium was collected from Illinois, Ohio, Texas and West Virginia. Thus, results of operations are heavily dependent upon the strength of these economies.

The Company reinsures that portion of insurance risk which is in excess of its retention limits. Retention limits range up to $125,000 per life.  Life insurance ceded represented 21% and 20% of total life insurance in force at September 30, 2021 and  December 31, 2020, respectively.  Insurance ceded represented 37% of premium income for the nine months ended September 30, 2021 and 2020. The Company would be liable for the reinsured risks ceded to other companies to the extent that such reinsuring companies are unable to meet their obligations.

The Company owns a variety of investments associated with the oil and gas industry. These investments represent approximately 23% and 20% of the Company’s total invested assets as of September 30, 2021 and December 31, 2020, respectively. The following table provides an allocation of the oil and gas investments by type.

September 30, 2021
 
Land, Minerals &
Royalty Interests
   
Exploration
   
Total
 
Fixed maturities, at fair value
 
$
0
   
$
1,273,340
   
$
1,273,340
 
Equity securities, at fair value
   
56,318,232
     
0
     
56,318,232
 
Investment real estate
   
17,919,493
     
0
     
17,919,493
 
Notes receivable
   
6,000,000
     
0
     
6,000,000
 
Total
 
$
80,237,725
   
$
1,273,340
   
$
81,511,065
 

December 31, 2020
 
Land, Minerals &
Royalty Interests
   
Exploration
   
Total
 
Fixed maturities, at fair value
 
$
0
   
$
1,268,670
   
$
1,268,670
 
Equity securities, at fair value
   
41,551,468
     
0
     
41,551,468
 
Investment real estate
   
20,031,576
     
0
     
20,031,576
 
Notes receivable
   
6,000,000
     
0
     
6,000,000
 
Total
 
$
67,583,044
   
$
1,268,670
   
$
68,851,714
 

At September 30, 2021 and December 31, 2020, the Company owned two equity securities that represented approximately 52% and 47%, respectively, of the total investments associated with the oil and gas industry.

The Company’s results of operations and financial condition have in the past been, and may in the future be, adversely affected by the degree of certain industry specific concentrations in the Company’s investment portfolio. The Company has significant exposure to investments associated with the oil and gas industry. Events or developments that have a negative effect on the oil and gas industry may adversely affect the valuation of our investments in this specific industry. The Company’s ability to sell its investments associated with the oil and gas industry may be limited.

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following is Management’s discussion and analysis of the financial condition and results of operations of UTG, Inc. and its subsidiaries (collectively with the Parent, the “Company”).  The following discussion of the financial condition and results of operations of the Company should be read in conjunction with, and is qualified in its entirety by reference to, the Consolidated Financial Statements of the Company and the related Notes thereto appearing in the Company’s annual report on Form 10-K for the year ended December 31, 2020, as filed with the Securities and Exchange Commission, and our unaudited Condensed Consolidated Financial Statements and related Notes thereto appearing elsewhere in this quarterly report.

Cautionary Statement Regarding Forward-Looking Statements

This report on Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are intended to be covered by the safe harbors created by those laws. We have based our forward-looking statements on our current expectations and projections about future events. Our forward-looking statements include information about possible or assumed future results of operations. All statements, other than statements of historical facts, included or incorporated by reference in this report that address activities, events or developments that we expect or anticipate may occur in the future, including such things as the growth of our business and operations, our business strategy, competitive strengths, goals, plans, future capital expenditures and references to future successes may be considered forward-looking statements. Also, when we use words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “probably,” or similar expressions, we are making forward-looking statements.

Numerous risks and uncertainties may impact the matters addressed by our forward-looking statements, any of which could negatively and materially affect our future financial results and performance.

Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of these assumptions, and, therefore, the forward-looking statements based on these assumptions, could themselves prove to be inaccurate. In light of the significant uncertainties inherent in the forward-looking statements that are included in this report, our inclusion of this information is not a representation by us or any other person that our objectives and plans will be achieved. In light of these risks, uncertainties and assumptions, any forward-looking event discussed in this report may not occur.  Our forward-looking statements speak only as of the date made, and we undertake no obligation to update or review any forward-looking statement, whether as a result of new information, future events or other developments, unless the securities laws require us to do so.

Overview

UTG, Inc., a Delaware corporation, is a life insurance holding company.  The Company’s dominant business is individual life insurance, which includes the servicing of existing insurance policies in-force, the acquisition of other companies in the life insurance business, the acquisition of blocks of business and the administration and processing of life insurance business for other entities. 

UTG has a strong philanthropic program.  The Company generally allocates a portion of its earnings to be used for its philanthropic efforts primarily targeted to Christ-centered organizations or organizations that help the weak or poor.  The Company also encourages its staff to be involved on a personal level through monetary giving, volunteerism, and use of their talents to assist those less fortunate than themselves. Through these efforts, the Company hopes to make a positive difference in the local community, state, nation and world.

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts and related disclosures. Actual results could differ significantly from those estimates.  The Company has identified certain estimates that involve a higher degree of judgment and are subject to a significant degree of variability.  The Company’s critical accounting policies and the related estimates considered most significant by Management are disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.  Management has identified the accounting policies related to cost of insurance acquired, assumptions and judgments utilized in determining if declines in fair values of investments are other-than-temporary, and valuation methods for investments that are not actively traded as those, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of the Company’s Condensed Consolidated Financial Statements and this Management’s Discussion and Analysis.

During the nine months ended September 30, 2021, there were no additions to or changes in the critical accounting policies disclosed in the 2020 Form 10-K.

Results of Operations

During March 2020, a global pandemic was declared by the World Health Organization related to the rapidly growing outbreak of a novel strain of coronavirus (COVID-19). The pandemic has significantly impacted the economic conditions in the U.S. and globally, accelerating during the first half of March, as federal, state, and local governments reacted to the public health crisis, creating significant uncertainties in the U.S. economy. The Company has not experienced a slow-down in activities, however government restrictions and client-imposed delays are evaluated regularly and this could change. While the disruption is expected to be temporary, there continues to be uncertainty around the duration or effects of resurgence of the virus. The Company cannot at this time predict the ultimate impact the pandemic will have on its results of operations, financial position, liquidity, or capital resources, but such impact could be material.

On a consolidated basis, the Company reported net income attributable to common shareholders’ of approximately $7.0 million for the nine-month period ended September 30, 2021, and a net loss attributable to common shareholders’ of approximately $(9.0) million for the three-month period ended September 30, 2021.

For the nine-month period ended September 30, 2020, the Company reported a net loss attributable to common shareholders’ of approximately $(5.7) million and a net loss attributable to common shareholders’ of approximately $(2.4) million for the three-month period ended September 30, 2020.

Revenues

For the nine-month period ended September 30, 2021, the Company reported total revenues of approximately $26.5 million an increase of approximately $16.5 million when compared to the same period in 2020.  The variance in total revenues from the prior year to the current year is mainly attributable to the change in fair value of equity securities during the periods. The Company reported total revenues of approximately $(5.5) million for the three-months ended September 30, 2021, a decrease of approximately $8.8 million when compared to the three-month period ended September 30, 2020.  For the quarter the fluctuation is also largely related to the change in the fair value of equity securities between the periods.

The Company reported revenue before net investment gains of approximately $11.3 million and $13.2 million for the nine-months ended September 30, 2021 and 2020, respectively. Revenue before net investment gains decreased when comparing the current year and prior year results and is due to decreases in income from real estate, equity securities, and fixed maturities. For the three-months ended September 30, 2021, the Company reported revenue before net investment gains and losses of $3.8 million, which is comparable to $3.9 million from the same period in 2020.

Premium and policy fee revenues, net of reinsurance, were comparable for the nine-months ended September 30, 2021 and September 30, 2020.  Premium and policy fee revenues, net of reinsurance, was $4.9 million for the nine-months ended September 30, 2021 and 2020.  Premium and policy fee revenues, net of reinsurance, was $1.5 million three-months ended September 31, 2021, and 2020, respectively.

The following table summarizes our investment performance.

Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2021
 
2020
 
2021
 
2020
Net investment income
$
2,134,293
 
$
2,231,360
 
$
6,176,319
 
$
8,083,200
Net investment gains (losses)
$
(9,234,806)
 
$
(523,587)
 
$
15,161,132
 
$
(3,307,910)
Change in net unrealized investment gains (losses) on equity securities, pre-tax
$
(9,380,710)
 
$
(2,115,401)
 
$
10,994,305
 
$
(2,803,878)

The following table reflects net investment income of the Company:

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
   
2021
 
2020
 
2021
 
2020
                 
Fixed maturities available for sale
$
1,107,003
$
1,301,923
$
3,486,817
$
4,023,342
Equity securities
 
349,007
 
238,082
 
919,959
 
1,182,308
Trading securities
 
2,435
 
1,581
 
21,689
 
1,581
Mortgage loans
 
142,195
 
147,202
 
523,816
 
392,286
Real estate
 
914,425
 
563,306
 
2,247,754
 
2,805,810
Notes receivable
 
244,679
 
244,473
 
738,549
 
783,406
Policy loans
 
130,394
 
139,602
 
426,893
 
444,280
Cash and cash equivalents
 
0
 
38,429
 
0
 
141,509
Short-term
 
755
 
284
 
1,903
 
53,458
Total consolidated investment income
 
2,890,893
 
2,674,882
 
8,367,380
 
9,827,980
Investment expenses
 
(756,600)
 
(443,522)
 
(2,191,061)
 
(1,744,780)
Consolidated net investment income
$
2,134,293
$
2,231,360
$
6,176,319
$
8,083,200

Net investment income represented 55% and 61% of the Company's revenue before net investment gains (losses) as of September 30, 2021 and 2020, respectively.  When comparing current and prior year results, net investment income has decreased by approximately 24% or $(1.9) million. Investment income earned by the fixed maturities, equity securities, and real estate investment portfolios represented approximately 80% and 82% of the total consolidated investment income for the nine months ended September 30, 2021 and 2020, respectively.  These categories represented approximately 82% and 79% of the total consolidated investment income for the three-months ended September 30, 2021, and 2020, respectively.

In March 2020, with the onset of the pandemic in America, financial markets became jittery experiencing a significant drop in the major market indices. In response, the Federal Reserve dropped interest rates to near zero. This action resulted in a drop in all other interest rates in the marketplace. While this increased the fair value of the Company’s current fixed income holdings, it made finding investments to acquire with any type of historic yield nearly impossible. The stock markets have experienced a rebound since that time; however, interest rates remain at historic low levels with short term rates at or near zero. Longer term bonds have experienced rate increases later in 2020 and into early 2021, but still remain below recent historic rates. Should rates remain at these levels, it will become increasingly more difficult for the Company to maintain its historic net investment income levels as existing investments mature and are replaced with lower yielding investments.

Income from the fixed maturities investment portfolio represented 42% and 41% of the total consolidated investment income for the nine-months ended September 30, 2021 and 2020, respectively. When comparing earnings from the fixed maturities portfolio for the nine-months ended September 30, 2021 and 2020 income was down approximately 13% or $537,000.  The variance between years is due to the sale of some fixed maturity investments during the second quarter of 2021. Fixed maturities continue to represent the largest investment type and asset class owned by the Company.

Income from the fixed maturities investment portfolio represented 38% and 49% of the total consolidated investment income for the three-months ended September 30, 2021 and 2020, respectively. When comparing earnings from the fixed maturities portfolio for the three-months ended September 30, 2021 and 2020 income was down approximately 15% or $195,000. The variance between years is due to the sale of some fixed maturity investments during the second quarter of 2021. Fixed maturities continue to represent the largest investment type and asset class owned by the Company.

Earnings from the equity securities investment portfolio represented approximately 11% and 12% of the total consolidated investment income report by the Company during the nine-months ended September 30, 2021 and 2020, respectively.  Income from the equity securities portfolio was down approximately 22% or $262,000 when comparing 2021 and 2020 results.  This decrease is primarily due to the Company partially selling their holdings in a specific dividend paying security during 2020.

Earnings from the equity securities investment portfolio represented approximately 12% and 9% of the total consolidated investment income report by the Company during the three-months ended September 30, 2021 and 2020, respectively.  Income from the equity securities portfolio was comparable when comparing 2021 and 2020 results.

The earnings reported by the real estate investment portfolio represented 27% and 29% of the total consolidated investment income reported by the Company during the nine-months ended September 30, 2021 and 2020, respectively. Earnings from the real estate investment portfolio were down approximately 20% or $559,000 when comparing 2021 and 2020 results. The variance between current and prior year results is primarily due to a distribution from specific holdings within the real estate investment portfolio during the prior year.

The earnings reported by the real estate investment portfolio represented 32% and 21% of the total consolidated investment income reported by the Company during the three-months ended September 30, 2021 and 2020, respectively. Earnings from the real estate investment portfolio were up approximately 62% or $350,000 when comparing 2021 and 2020 results. The variance between current and prior year results is primarily due to distributions from specific holdings within the real estate investment portfolio associated with the oil and gas industry.  The rise in oil prices combined with some of these holdings reaching full depletion has driven real estate income higher.

The following table reflects net realized investment gains (losses):

 
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
   
2021
 
2020
 
2021
 
2020
Other-than-temporary impairments
$
18,129
$
0
$
(393,455)
$
0
Fixed maturities available for sale
 
21,631
 
0
 
55,867
 
338,223
Equity securities
 
1,939
 
722,058
 
3,016,958
 
(1,712,011)
Real estate
 
104,205
 
869,756
 
1,487,457
 
869,756
Consolidated net realized investment gains
 
145,904
 
1,591,814
 
4,166,827
 
(504,032)
Change in fair value of equity securities
 
(9,380,710)
 
(2,115,401)
 
10,994,305
 
(2,803,878)
 
$
(9,234,806)
$
(523,587)
$
15,161,132
$
(3,307,910)

Realized investment gains are the result of one-time events and are expected to vary from year to year.

In the December 31, 2020 Form 10-K filing, the Company disclosed that we received an offer to purchase investments in certain music royalties held in the form of equity securities. We continued to report on these transactions in the MD&A of the Company's 2020 quarterly Form 10-Q filings. The reported gain (loss) changed throughout 2020 as additional proceeds were received. The sales agreements contained holdback provisions for a portion of the sales price. Under the terms of the holdback, certain performance results must be achieved during 2020 to release additional sales proceeds to the sellers. At the time of closing, it was determined it was more likely than not that the royalty interests would not perform at the levels necessary to receive the holdback funds. Performance was reviewed throughout the year, and was better than anticipated, resulting in the holdback proceeds being released to the seller. A portion of this transaction flows through change in the fair value of equity securities and will be further discussed below.

Realized gains and losses from equity securities represent the difference between the fair value at the beginning of the reporting period and the fair value at the time of sale. The Company reported net realized gains of approximately $4.6 million for the nine-month period ended September 30, 2021. The sale of one equity security represented approximately $2.2 million of the realized gains for the nine-months ended September 30, 2021. The Company sold 2,500 shares of this common stock associated with the oil and gas industry. During the nine-months ended September 30, 2021, the Company also reported additional gains of approximately $756,000 from the sales of the music royalties and gains of approximately $1.2 million from the sale of a specific real estate holding.

The Company reported a change in fair value of equity securities of approximately $11.0 million and $(2.8) million for the nine-months ended September 30, 2021, and 2020, respectively.  This line item is material to the results reported in the Condensed Consolidated Statements of Operations.  While the nine-months ended September 30, 2021 reflected very positive results, the onset of the pandemic in March 2020 resulted in the stock market taking a major downward swing.  At September 30, 2020, the Company reflected a loss on this line of approximately $(2.8) million.  While these results can be material and volatile, most of the equity holdings of the Company were acquired with a long-term view, thus making these intermediate changes in value of less concern to Management.  Management monitors its equity holdings looking more at the specific entity and market it is in relative to performance and less to changes due to general market swings that occur over the holding period of the investment.

While the Company had seen significant positive results on its equity investments through second quarter, a pull back in third quarter reduced the year to date gains and resulted in losses for the current period.  Management believes its current equity investments continue to be solid investments for the Company and have further growth potential; however, changes in market conditions could cause volatility in market prices.

In summary, the Company’s basis for future revenue is expected to come from the following primary sources: Conservation of business currently in-force, the maximization of investment earnings and the acquisition of other companies or policy blocks in the life insurance business. Management has placed a significant emphasis on the development of these revenue sources to enhance these opportunities.

Expenses

The Company reported total benefits and other expenses of approximately $18.1 million for the nine-month period ended September 30, 2021, an increase of approximately 6% from the same period in 2020.  Benefits, claims and settlement expenses represented approximately 67% and 61% of the Company's total expenses for the nine-month periods ended September 30, 2021 and 2020, respectively. The other major expense category of the Company is operating expenses, which represented approximately 31% and 36% of the Company's total expenses for the nine-month periods ended September 30, 2021 and 2020, respectively.

The Company reported total benefits and other expenses of approximately $6.3 million for the three-month period ended September 30, 2021, a decrease of approximately 3% from the same period in 2020.  Benefits, claims and settlement expenses represented approximately 70% and 58% of the Company's total expenses for the three-month periods ended September 30, 2021 and 2020, respectively. The other major expense category of the Company is operating expenses, which represented approximately 28% and 39% of the Company's total expenses for the three-month periods ended September 30, 2021 and 2020, respectively.

Life benefits, claims and settlement expenses, net of reinsurance benefits and claims were up approximately 15% or $1.6 million when comparing the nine months ended September 30, 2021 and 2020.  The same expense line items are up approximately 15% or $569,000 when comparing the three months ended September 30, 2021 and 2020.  Policy claims vary from period to period and therefore, fluctuations in mortality are to be expected and no specific cause for the increase has been identified by management.
Early in the COVID-19 pandemic, the Company implemented a process to monitor death claims resulting from COVID-19. During the nine-months ended September 30, 2021, the Company incurred total death benefits of approximately $647,000 with COVID-19 listed as the cause of death. The average death benefit of these policies was $8,500. The Company will continue to monitor COVID-19 death claims. Management noted a considerable decline in COVID-19 claims during the second and third quarters of 2021.

Changes in policyholder reserves, or future policy benefits, also impact this line item.  Reserves are calculated on an individual policy basis and generally increase over the life of the policy as a result of additional premium payments and acknowledgment of increased risk as the insured continues to age.

The short-term impact of policy surrenders is negligible since a reserve for future policy benefits payable is held which is, at a minimum, equal to and generally greater than the cash surrender value of a policy.  The benefit of fewer policy surrenders is primarily received over a longer time period through the retention of the Company’s asset base. The surrender process has been impacted by temporary state rulings that were implemented as a result of COVID-19 and in some cases did not allow life insurance companies to lapse policies temporarily during 2020 ant the first half of 2021.  As these moratoriums on policy lapses expire beginning in Q3 of 2021 we have seen an increase in surrenders as we work through the backlog of policies ready to lapse, we expect to be completed working through this backlog by year end.

Operating expenses decreased approximately 10% in the nine-month period ended September 30, 2021 as compared to the same period in 2020. Overall, expenses were comparable in all of the major expense categories.  Operating expenses decreased approximately 31% in the three-month period ended September 30, 2021, as compared to the same period in 2020. The variance in the operating expenses is the result of a charitable contribution accrual made in third the quarter of 2020 of approximately $780,000 compared to the $100,000 that was accrued in the third quarter of 2021.

As mentioned above in the Overview section of the Management Discussion and Analysis, UTG has a strong philanthropic program.  The Company generally allocates a portion of its earnings to be used for its philanthropic efforts primarily targeted to Christ-centered organizations or organizations that help the weak or poor.  Charitable contributions made by the Company are expected to vary from year to year depending on the earnings of the Company.

Net amortization of cost of insurance acquired decreased approximately 4% when comparing current and prior year activity.  Cost of insurance acquired is established when an insurance company is acquired or when the Company acquires a block of in-force business.  The Company assigns a portion of its cost to the right to receive future profits from insurance contracts existing at the date of the acquisition.  Cost of insurance acquired is amortized with interest in relation to expected future profits, including direct charge-offs for any excess of the unamortized asset over the projected future profits. The interest rates may vary due to risk analysis performed at the time of acquisition on the business acquired. The Company utilizes a 12% discount rate on the remaining unamortized business.  The amortization is adjusted retrospectively when estimates of current or future gross profits to be realized from a group of products are revised.  Amortization of cost of insurance acquired is particularly sensitive to changes in interest rate spreads and persistency of certain blocks of insurance in-force.  This expense is expected to decrease, unless the Company acquires a new block of business.

Management continues to place significant emphasis on expense monitoring and cost containment. Maintaining administrative efficiencies directly impacts net income.

Financial Condition

Investment Information

Investments represent approximately 85% and 82% of total assets at September 30, 2021 and December 31, 2020, respectively. Accordingly, investments are the largest asset group of the Company.  The Company's insurance subsidiary is regulated by insurance statutes and regulations as to the type of investments that it is permitted to make and the amount of funds that may be used for any one type of investment.  In light of these statutes and regulations, the majority of the Company's investment portfolio is invested in a diverse set of securities.

As of September 30, 2021, the carrying value of fixed maturity securities in default as to principal or interest was immaterial in the context of consolidated assets, shareholders' equity or results from operations.  To provide additional flexibility and liquidity, the Company has identified all fixed maturity securities as "investments available for sale".  Investments available-for-sale are carried at market, with changes in market value charged directly to shareholders' equity.  Changes in the market value of available for sale securities resulted in a net unrealized loss of approximately $(4.6) million for the nine-month period ended September 30, 2021.  The variance in the net unrealized gains and losses is the result of normal market fluctuations.

Capital Resources

Total shareholders' equity increased by approximately 2% as of September 30, 2021 compared to December 31, 2020. The increase is mainly attributable to an increase in retained earnings, which is the result of the current year net income reported by the Company.

The Company's investment portfolio provides sufficient return to cover future obligations.  The Company carries all of its fixed maturity holdings as available for sale, which are reported in the Condensed Consolidated Financial Statements at their market value.

Liquidity

Liquidity provides the Company with the ability to meet on demand the cash commitments required by its business operations and financial obligations.  The Company’s liquidity is primarily derived from cash balances, a portfolio of marketable securities and line of credit facilities.  The Company has two principal needs for cash – the insurance company’s contractual obligations to policyholders and the payment of operating expenses.

Parent Company Liquidity - UTG is a holding company that has no day-to-day operations of its own.  Cash flows from UTG’s insurance subsidiary, UG, are used to pay costs associated with maintaining the Company in good standing with states in which it does business and purchasing outstanding shares of UTG stock.  UTG's cash flow is dependent on management fees received from its insurance subsidiary, stockholder dividends from its subsidiary and earnings received on cash balances.  As of September 30, 2021, substantially all of the consolidated shareholders’ equity represents net assets of its subsidiaries.  During the second quarter of 2021, UG paid UTG a dividend of $3 million. During the third quarter of 2021, UG paid UTG two dividends of $1 million each. Certain restrictions exist on the payment of dividends from the insurance subsidiary to the Parent company. Although these restrictions exist, dividend availability from the insurance subsidiary has historically been sufficient to meet the cash flow needs of the Parent company.

Insurance Subsidiary Liquidity - Sources of cash flows for the insurance subsidiary primarily consist of premium and investment income.  Cash outflows from operations include policy benefit payments, administrative expenses, taxes and dividends to the Parent company.

UG is an Ohio domiciled insurance company, which requires notification within five business days to the insurance commissioner following the declaration of any ordinary dividend and at least ten calendar days prior to payment of such dividend.  Ordinary dividends are defined as the greater of:  a) prior year statutory net income or b) 10% of statutory capital and surplus.  For the year ended December 31, 2020, UG had statutory net income of approximately $6.3 million.  At December 31, 2020 UG's statutory capital and surplus amounted to approximately $70.6 million.  Extraordinary dividends (amounts in excess of ordinary dividend limitations) require prior approval of the insurance commissioner and are not restricted to a specific calculation.  During 2020, UG paid UTG ordinary dividends of $4 million. During the second quarter of 2021, UG paid UTG a dividend of $3 million and two $1 million dividends in the third quarter of 2021.  UTG used the dividends received during 2020 and 2021 to purchase outstanding shares of UTG stock and for general operations of the Company.

Short-Term Borrowings - During the fourth quarter of 2021, Management made the business decision to pledge additional collateral to the Federal Home Loan Bank in order to increase the Company's borrowing capacity. The Company submitted, and the Federal Home Loan Bank approved, a new Cash Management Advance (CMA) with a collateral lendable value of $25 million This CMA replaces the CMA that was approved in May of 2021 for $10 million. During October of 2021, the Company borrowed $3 million on the CMA and Management will utilize the funds for investing activities. The interest rate on the borrowed funds is variable and currently is 0.24%.

The CMA is a source of overnight liquidity utilized to address the day-to-day cash needs of a Company. In order to provide the Company with multiple lending options, Management also applied for, and the FHLB approved, the Company's Repurchase (REPO) Advance Application for $25 million. The REPO Advance requires a minimum borrowing of $15 million and provides financing for one day to one year at a fixed rate of interest.  The Company has enough qualifying investments for collateral pledging of $25 million total against these two borrowing vehicles.

Cash used in operating activities was approximately $10.2 million and $8.8 million in the nine-month periods ended September 30, 2021 and 2020, respectively.  Sources of operating cash flows of the Company, as with most insurance entities, is comprised primarily of premiums received on life insurance products and income earned on investments.  Uses of operating cash flows consist primarily of payments of benefits to policyholders and beneficiaries and operating expenses.  The Company has not marketed any significant new products for several years.  As such, premium revenues continue to decline.  Management anticipates future cash flows from operations to remain similar to historic trends.

During the nine-month period ended September 30, 2021, the Company's investing activities used net cash of approximately $3.3 million. During the nine-month period ended September 30, 2020, the Company's investing activities provided net cash of approximately $7.5 million. The Company recognized proceeds of approximately $40.6 million and $53.5 million from investments sold and matured during the nine-month periods ended September 30, 2021 and 2020, respectively.  The Company used approximately $43.9 million and $46.0 million to acquire investments during the nine-month periods ended September 30, 2021 and 2020, respectively.  The net cash provided by investing activities is expected to vary from year to year depending on market conditions and management’s ability to find and negotiate favorable investment agreements.

Net cash used in financing activities was approximately $1.4 million and $2.8 million during the nine-month periods ended September 30, 2021 and 2020, respectively. As of September 30, 2021 and December 31, 2020, the Company had no debt outstanding with third parties.

The Company had cash and cash equivalents of approximately $24.1 million and $39.0 million as of September 30, 2021 and December 31, 2020, respectively.  The Company has a portfolio of marketable fixed maturity securities that could be sold, if an unexpected event were to occur.  These securities had a fair value of approximately $141.0 million and $165.8 million at September 30, 2021 and December 31, 2020, respectively. However, investment maturities and the availability of the line of credit facilities make it unlikely that the Company would need to sell securities for liquidity purposes.  See Note 3 – Investments in the Notes to the Condensed Consolidated Financial Statements for detailed disclosures regarding the Company’s investment portfolio.

Management believes the overall sources of liquidity available will be sufficient to satisfy its financial obligations.

ITEM 4.  CONTROLS AND PROCEDURES

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed in reports that it files or submits under the Securities Exchange Act of 1934, as amended (the Exchange Act), is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. In addition, the disclosure controls and procedures ensure that information required to be disclosed is accumulated and communicated to Management, including the principal executive officer and principal financial officer, allowing timely decisions regarding required disclosure. Under the supervision and with the participation of our Management, including our principal executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Exchange Act. Based on this evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

NONE

ITEM 1A.  RISK FACTORS

NONE

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

NONE

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

NONE

ITEM 4.  MINE SAFETY DISCLOSURES

NONE

ITEM 5.  OTHER INFORMATION

NONE

ITEM 6.  EXHIBITS

Exhibit Number
Description
*31.1
Certification of Jesse T. Correll, Chief Executive Officer and Chairman of the Board of UTG, as required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
*31.2
Certification of Theodore C. Miller, Chief Financial Officer and Senior Vice President of UTG, as required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
*32.1
Certificate of Jesse T. Correll, Chief Executive Officer and Chairman of the Board of UTG, as required pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*32.2
Certificate of Theodore C. Miller, Chief Financial Officer and Senior Vice President of UTG, as required pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
**101
The following financial statements from the Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, formatted in Inline Extensible Business Reporting Language (iXBRL): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Shareholders' Equity, (v) Condensed Consolidated Statements of Cash Flows and (vi) Notes to the Condensed Consolidated Financial Statements (detail tagged).
**104
Cover Page Interactive Data File (formatted in iXBRL and included in exhibit 101).

* Filed herewith




SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


UTG, INC.
(Registrant)

Date:
November 12, 2021
 
By
/s/ James P. Rousey
 
 
 
 
James P. Rousey
 
 
 
 
President and Director

Date:
November 12, 2021
 
By
/s/ Theodore C. Miller
 
 
 
 
Theodore C. Miller
 
 
 
 
Senior Vice President and Chief Financial Officer