Financial Statements
−Removed: Fixed maturity
−Removed: securities, available for sale, at estimated fair value (amortized
−Removed: cost of $ 233,569,650 and
−Removed: $ 265,150,484 for
−Removed: 2021 and 2020)
+Added: Fixed maturity securities, available for sale, at estimated fair value (amortized cost of $ 238,809,528 and $ 265,150,484 for 2021 and 2020)
$ 264,844,942
$ 294,656,679
−Removed: Equity securities at
−Removed: estimated fair value (cost of $ 7,810,399 and $ 9,698,490 for
−Removed: 2021 and 2020)
−Removed: Mortgage loans held for
−Removed: investment (net of allowances for loan losses of $ 1,900,935
−Removed: and $ 2,005,127
−Removed: for 2021 and 2020)
−Removed: Real estate held for
−Removed: investment (net of accumulated depreciation of $ 15,268,717
−Removed: and $ 13,800,973
−Removed: for 2021 and 2020)
+Added: Equity securities at estimated fair value (cost of $ 8,198,282 and $ 9,698,490 for 2021 and 2020)
+Added: Mortgage loans held for investment (net of allowances for loan losses of $ 1,753,853 and $ 2,005,127 for 2021 and 2020)
+Added: Real estate held for investment (net of accumulated depreciation of $ 18,908,623 and $ 13,800,973 for 2021 and 2020)
Real estate held for sale
−Removed: Other investments and policy
−Removed: loans (net of allowances for doubtful accounts
−Removed: of $ 1,676,618 and
−Removed: $ 1,645,475 for
−Removed: 2021 and 2020)
−Removed: investment income
+Added: Other investments and policy loans (net of allowances for doubtful accounts of $ 1,795,037 and $ 1,645,475 for 2021 and 2020)
+Added: Accrued investment income
+Added: Total investments
Cash and cash equivalents
−Removed: Loans held for sale at estimated
−Removed: Receivables (net of
−Removed: allowances for doubtful accounts of $ 1,733,393 and $ 1,685,382
−Removed: for 2021 and 2020)
−Removed: Restricted assets (including
−Removed: $ 4,363,172 and
−Removed: $ 3,989,415 for
−Removed: 2021 and 2020 at estimated fair
−Removed: Cemetery perpetual care trust
−Removed: investments (including $ 3,077,592 and $ 2,810,070
−Removed: for 2021 and 2020 at estimated fair value)
+Added: Loans held for sale at estimated fair value
+Added: Receivables (net of allowances for doubtful accounts of $ 1,664,747 and $ 1,685,382 for 2021 and 2020)
+Added: Restricted assets (including $ 4,596,169 and $ 3,989,415 for 2021 and 2020 at estimated fair value)
+Added: Cemetery perpetual care trust investments (including $ 3,173,658 and $ 2,810,070 for 2021 and 2020 at estimated fair value)
Receivable from reinsurers
Cemetery land and improvements
−Removed: Deferred policy and pre-need
−Removed: contract acquisition costs
−Removed: Mortgage servicing rights,
+Added: Deferred policy and pre-need contract acquisition costs
+Added: Mortgage servicing rights, net
Property and equipment, net
5 unchanged sentences
CONSOLIDATED BALANCE SHEETS (Continued)
−Removed: and Stockholders' Equity
−Removed: Future policy
−Removed: benefits and unpaid claims
+Added: Liabilities and Stockholders’ Equity
+Added: Future policy benefits and unpaid claims
$ 860,871,187
2 unchanged sentences
Bank and other loans payable
−Removed: Deferred pre-need cemetery
−Removed: and mortuary contract revenues
+Added: Deferred pre-need cemetery and mortuary contract revenues
Cemetery perpetual care obligation
Accounts payable
−Removed: Other liabilities and accrued
+Added: Other liabilities and accrued expenses
+Added: Total liabilities
1,261,609,812
1,284,953,425
−Removed: Stockholders'
−Removed: Preferred Stock - non-voting - $ 1.00
+Added: Stockholders’ Equity
+Added: Preferred Stock - non-voting - $ 1.00 par value;
5,000,000 shares authorized;
−Removed: issued or outstanding
−Removed: common stock - $ 2.00
+Added: none issued or outstanding
+Added: common stock - $ 2.00 par value;
20,000,000 shares authorized;
−Removed: issued 17,561,521
−Removed: shares in 2021 and 16,595,783
−Removed: shares in 2020
−Removed: non-voting common
−Removed: stock - $ 1.00
−Removed: issued or outstanding
−Removed: convertible common
−Removed: stock - $ 2.00
−Removed: issued 2,762,630
−Removed: shares in 2021 and 2,679,603
−Removed: shares in 2020
+Added: issued 17,594,048 shares in 2021 and 16,595,783 shares in 2020
+Added: non-voting common stock - $ 1.00 par value;
+Added: 5,000,000 shares authorized;
+Added: none issued or outstanding
+Added: convertible common stock - $ 2.00 par value;
+Added: 3,000,000 shares authorized;
+Added: issued 2,761,909 shares in 2021 and 2,679,603 shares in 2020
+Added: Common Stock, Value
Additional paid-in capital
−Removed: Accumulated other comprehensive
−Removed: income, net of taxes
+Added: Accumulated other comprehensive income, net of taxes
Retained earnings
−Removed: Treasury stock at cost - 175,153
−Removed: Class A shares and 95,356
−Removed: Class C shares in 2021;
−Removed: Class A shares and 10,985
−Removed: Class C shares in 2020
+Added: Treasury stock at cost – 44,145 Class A shares and 95,356 Class C shares in 2021;
+Added: and 227,852 Class A shares and 10,985 Class C shares in 2020
( 1,127,442 )
( 1,833,272 )
−Removed: stockholders' equity
−Removed: Liabilities and Stockholders' Equity
+Added: Total stockholders’ equity
+Added: Total Liabilities and Stockholders’ Equity
$ 1,558,325,980
3 unchanged sentences
CONSOLIDATED STATEMENTS OF EARNINGS
−Removed: Months Ended June 30
−Removed: Months Ended June 30
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Mortgage fee income
$ 204,414,276
$ 212,209,718
−Removed: premiums and other considerations
−Removed: Net investment
−Removed: and cemetery sales
−Removed: Gains (losses)
−Removed: on investments and other assets
−Removed: and expenses:
+Added: Insurance premiums and other considerations
+Added: Net investment income
+Added: Net mortuary and cemetery sales
+Added: Gains (losses) on investments and other assets
+Added: Total revenues
+Added: Benefits and expenses:
Death benefits
−Removed: and other policy benefits
−Removed: future policy benefits
−Removed: of deferred policy and pre-need acquisition costs and value of business acquired
−Removed: Selling, general
−Removed: and administrative expenses:
−Removed: Rent and rent
−Removed: on property and equipment
−Removed: Costs related
−Removed: to funding mortgage loans
+Added: Surrenders and other policy benefits
+Added: Increase in future policy benefits
+Added: Amortization of deferred policy and pre- need acquisition costs and value of business acquired
+Added: Selling, general and administrative expenses:
+Added: Rent and rent related
+Added: Depreciation on property and equipment
+Added: Costs related to funding mortgage loans
Interest expense
−Removed: of goods and services sold-mortuaries and cemeteries
−Removed: benefits and expenses
−Removed: before income taxes
+Added: Cost of goods and services sold-mortuaries and cemeteries
+Added: Total benefits and expenses
+Added: Earnings before income taxes
+Added: Income tax expense
( 3,352,663 )
2 unchanged sentences
( 15,965,656 )
−Removed: earnings per Class A Equivalent common share (1)
−Removed: earnings per Class A Equivalent common share-assuming dilution (1)
−Removed: Weighted-average
−Removed: Class A equivalent common shares outstanding (1)
−Removed: Weighted-average
−Removed: Class A equivalent common shares outstanding-assuming dilution (1)
−Removed: Net earnings per share amounts have been adjusted retroactively for the effect of annual stock dividends.
−Removed: The weighted-average shares
−Removed: outstanding includes the weighted-average Class A common shares and the weighted-average Class C common shares determined on an equivalent
−Removed: Class A common stock basis.
+Added: Net earnings per Class A Equivalent common share (1)
+Added: Net earnings per Class A Equivalent common share-assuming dilution (1)
+Added: Weighted-average Class A equivalent common shares outstanding (1)
+Added: Weighted-average Class A equivalent common shares outstanding-assuming dilution (1)
+Added: earnings per share amounts have been adjusted retroactively for the effect of annual stock dividends.
+Added: The weighted-average shares outstanding
+Added: includes the weighted-average Class A common shares and the weighted-average Class C common shares determined on an equivalent Class
+Added: A common stock basis.
Net earnings per common share represent net earnings per equivalent Class A common share.
2 unchanged sentences
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
−Removed: Months Ended June 30
−Removed: Months Ended June 30
−Removed: comprehensive income:
−Removed: gains (losses) on fixed maturity securities available for sale
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Other comprehensive income:
+Added: Unrealized gains (losses) on fixed maturity securities available for sale
$ ( 1,406,615 )
−Removed: gains (losses) on restricted assets
−Removed: gains (losses) on cemetery perpetual care trust investments
−Removed: currency translation adjustments
−Removed: comprehensive income (loss), before income tax
( 3,477,826 )
−Removed: tax benefit (expense)
+Added: Unrealized gains (losses) on restricted assets
+Added: Unrealized losses on cemetery perpetual care trust investments
+Added: Foreign currency translation adjustments
+Added: Other comprehensive income (loss), before income tax
( 1,425,235 )
−Removed: comprehensive income (loss), net of income tax
( 3,507,600 )
−Removed: Comprehensive
+Added: Income tax benefit (expense)
+Added: ( 1,644,446 )
+Added: Other comprehensive income (loss), net of income tax
+Added: ( 1,125,206 )
+Added: ( 2,769,841 )
+Added: Comprehensive income
accompanying notes to condensed consolidated financial statements (unaudited).
1 unchanged sentence
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
−Removed: Months Ended June 30, 2021
−Removed: A Common Stock
−Removed: C Common Stock
−Removed: Paid-in Capital
−Removed: Other Comprehensive Income
+Added: Class A Common Stock
+Added: Class C Common Stock
+Added: Additional Paid-in Capital
+Added: Accumulated Other Comprehensive Income
+Added: Retained Earnings
+Added: Treasury Stock
+Added: Nine Months Ended September 30, 2021
+Added: Class A Common Stock
+Added: Class C Common Stock
+Added: Additional Paid-in Capital
+Added: Accumulated Other Comprehensive Income
+Added: Retained Earnings
+Added: Treasury Stock
+Added: January 1, 2021
$ 153,739,167
1 unchanged sentence
$ 263,987,053
−Removed: comprehensive loss
+Added: Other comprehensive loss
( 5,388,522 )
( 5,388,522 )
−Removed: compensation expense
+Added: Stock-based compensation expense
Exercise of stock options
−Removed: of treasury stock
−Removed: of treasury stock
−Removed: Class C to Class A
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
+Added: Stock dividends
+Added: Conversion Class C to Class A
+Added: March 31, 2021
$ 165,867,882
1 unchanged sentence
$ 271,867,841
−Removed: comprehensive income
+Added: Other comprehensive income
Exercise of stock options
−Removed: of treasury stock
−Removed: of treasury stock
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
( 2,596,006 )
( 2,596,006 )
+Added: Stock dividends
( 8,710,354 )
+Added: June 30, 2021
$ 168,415,007
1 unchanged sentence
$ 285,848,713
−Removed: Months Ended June 30, 2020
−Removed: A Common Stock
−Removed: C Common Stock
−Removed: Paid-in Capital
−Removed: Other Comprehensive Income
+Added: Other comprehensive loss
( 1,125,206 )
( 1,125,206 )
+Added: Exercise of stock options
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
+Added: Conversion Class C to Class A
+Added: Stock dividends
+Added: September 30, 2021
$ 179,195,423
−Removed: comprehensive loss
$ ( 1,127,442 )
$ 296,716,168
−Removed: compensation expense
+Added: NATIONAL FINANCIAL CORPORATION
+Added: CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
+Added: Nine Months Ended September 30, 2020
+Added: Class A Common Stock
+Added: Class C Common Stock
+Added: Additional Paid-in Capital
+Added: Accumulated Other Comprehensive Income
+Added: Retained Earnings
+Added: Treasury Stock
+Added: January 1, 2020
+Added: $ 101,256,229
+Added: $ ( 1,580,582 )
+Added: $ 196,710,605
+Added: Other comprehensive loss
+Added: ( 8,852,313 )
+Added: ( 8,852,313 )
+Added: Stock-based compensation expense
Exercise of stock options
−Removed: of treasury stock
−Removed: of treasury stock
−Removed: Class C to Class A
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
+Added: Stock dividends
+Added: Conversion Class C to Class A
+Added: March 31, 2020
$ 102,677,084
1 unchanged sentence
$ 189,712,263
−Removed: comprehensive income
−Removed: compensation expense
+Added: Other comprehensive income
+Added: Stock-based compensation expense
Exercise of stock options
−Removed: of treasury stock
−Removed: of treasury stock
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
+Added: Stock dividends
( 3,107,607 )
+Added: June 30, 2020
$ 120,126,524
1 unchanged sentence
$ 222,614,226
+Added: Beginning balance, value
+Added: $ 120,126,524
+Added: $ ( 1,542,276 )
+Added: $ 222,614,226
+Added: Other comprehensive income
+Added: Stock-based compensation expense
+Added: Sale of treasury stock
+Added: Purchase of treasury stock
+Added: Stock dividends
+Added: Conversion Class C to Class A
+Added: September 30, 2020
+Added: $ 149,428,819
+Added: $ ( 866,330 )
+Added: $ 256,045,957
+Added: Ending balance, value
+Added: $ 149,428,819
+Added: $ ( 866,330 )
+Added: $ 256,045,957
NATIONAL FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: Months Ended June 30
−Removed: flows from operating activities:
−Removed: cash provided by (used in) operating activities
+Added: Nine Months Ended September 30
+Added: Cash flows from operating activities:
+Added: Net cash provided by (used in) operating activities
$ 128,890,897
$ ( 164,589,158 )
−Removed: flows from investing activities:
−Removed: of fixed maturity securities
+Added: Cash flows from investing activities:
+Added: Purchases of fixed maturity securities
( 14,359,481 )
( 56,899,073 )
−Removed: calls and maturities of fixed maturity securities
−Removed: of equity securities
+Added: Sales, calls and maturities of fixed maturity securities
+Added: Purchases of equity securities
( 1,382,227 )
−Removed: of equity securities
−Removed: in restricted assets
( 6,492,243 )
−Removed: in perpetual care trusts
−Removed: loans held for investment, other investments and policy loans made
+Added: Sales of equity securities
+Added: Net changes in restricted assets
( 2,650,188 )
+Added: Net changes in perpetual care trusts
+Added: Mortgage loans held for investment, other investments and policy loans made
( 635,682,683 )
−Removed: received for mortgage loans held for investment, other investments and policy loans
−Removed: of property and equipment
( 486,189,616 )
−Removed: of real estate
+Added: Payments received for mortgage loans held for investment, other investments and policy loans
+Added: Purchases of property and equipment
( 4,187,580 )
( 1,111,360 )
−Removed: of real estate
−Removed: cash used in investing activities
+Added: Sales of property and equipment
+Added: Purchases of real estate
( 70,404,325 )
( 27,528,643 )
−Removed: flows from financing activities:
−Removed: contract receipts
−Removed: contract withdrawals
+Added: Sales of real estate
+Added: Net cash used in investing activities
( 80,155,707 )
( 12,708,707 )
−Removed: from stock options exercised
−Removed: of treasury stock
+Added: Cash flows from financing activities:
+Added: Investment contract receipts
+Added: Investment contract withdrawals
( 11,776,818 )
−Removed: of bank loans
( 12,759,734 )
+Added: Proceeds from stock options exercised
+Added: Purchases of treasury stock
( 3,722,157 )
−Removed: from bank loans
−Removed: change in warehouse line borrowings for loans held for sale
( 1,100,827 )
−Removed: cash provided by (used in) financing activities
+Added: Repayment of bank loans
( 54,454,529 )
−Removed: change in cash, cash equivalents, restricted cash and restricted cash equivalents
( 251,041,466 )
−Removed: cash equivalents, restricted cash and restricted cash equivalents at beginning of period
−Removed: cash equivalents, restricted cash and restricted cash equivalents at end of period
+Added: Proceeds from bank loans
+Added: Net change in warehouse line borrowings for loans held for sale
( 77,374,340 )
+Added: Net cash provided by (used in) financing activities
( 41,176,509 )
−Removed: Disclosure of Cash Flow Information:
−Removed: paid during the year for:
−Removed: taxes (net of refunds)
−Removed: Cash Operating, Investing and Financing Activities:
−Removed: real estate construction costs and retainage
−Removed: plans funded with treasury stock
−Removed: assets obtained in exchange for operating lease liabilities
−Removed: loans held for investment foreclosed into real estate held for investment
−Removed: of loans held for sale to mortgage loans held for investment
−Removed: assets obtained in exchange for finance lease liabilities
+Added: Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
+Added: Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period
+Added: Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period
+Added: $ 123,023,767
+Added: $ 161,475,839
+Added: Supplemental Disclosure of Cash Flow Information:
+Added: Cash paid during the year for:
+Added: Income taxes (net of refunds)
+Added: Non Cash Operating, Investing and Financing Activities:
+Added: Accrued real estate construction costs and retainage
+Added: Benefit plans funded with treasury stock
+Added: Right-of-use assets obtained in exchange for operating lease liabilities
+Added: Mortgage loans held for investment foreclosed into real estate held for investment
+Added: Transfer of loans held for sale to mortgage loans held for investment
+Added: Right-of-use assets obtained in exchange for finance lease liabilities
NATIONAL FINANCIAL CORPORATION
−Removed: CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
+Added: CONSOLIDATED STATEMENTS OF CASH FLOWS
Reconciliation
1 unchanged sentence
flows is presented in the table below:
−Removed: Months Ended June 30
−Removed: and cash equivalents
+Added: Nine Months Ended September 30
+Added: Cash and cash equivalents
$ 111,498,676
$ 151,686,960
−Removed: perpetual care trust investments
−Removed: cash, cash equivalents, restricted cash and restricted cash equivalents
+Added: Restricted assets
+Added: Cemetery perpetual care trust investments
+Added: Total cash, cash equivalents, restricted cash and restricted cash equivalents
$ 123,023,767
4 unchanged sentences
30, 2021 (Unaudited)
−Removed: of Presentation
+Added: Basis of Presentation
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
8 unchanged sentences
considered necessary for a fair presentation have been included.
−Removed: Operating results for the three and six months ended June 30, 2021 are
−Removed: not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
+Added: Operating results for the three and nine months ended September 30,
+Added: 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
9 unchanged sentences
those used in determining
−Removed: the value of mortgage loans foreclosed to real estate held for investment;
−Removed: those used in determining the liability for future policy
−Removed: benefits;those used in estimating other than temporary impairments on available for sale securities;
−Removed: those used in determining the value
−Removed: of mortgage servicing rights;those used in determining allowances for loan losses for mortgage loans held for investment;
−Removed: in determining loan loss reserve;
+Added: the value of mortgage loans foreclosed to real estate held for investment or sale;
+Added: those used in determining the liability for future
+Added: policy benefits;
+Added: those used in estimating other than temporary impairments on available for sale securities;
+Added: those used in determining
+Added: the value of mortgage servicing rights;
+Added: those used in determining allowances for loan losses for mortgage loans held for investment;
+Added: those used in determining loan loss reserve;
and those used in determining deferred tax assets and liabilities.
−Removed: Although some variability is inherent
−Removed: in these estimates, management believes the amounts provided are fairly stated in all material respects.
+Added: Although some variability
+Added: is inherent in these estimates, management believes the amounts provided are fairly stated in all material respects.
During 2020, the outbreak of COVID-19 had spread worldwide and was declared a global pandemic by the World Health Organization on March
−Removed: COVID-19 poses a threat to the health and economic well-being of the Company’s employees, customers, and vendors.
−Removed: Company is closely monitoring developments relating to the COVID-19 pandemic and assessing its impact on the Company’s business.
−Removed: The continued uncertainty surrounding the COVID-19 pandemic has had and continues to have a major impact on the global economy and financial
−Removed: Governments and businesses have taken numerous measures to try to contain the virus, which include the implementation of travel
−Removed: bans, self-imposed quarantine periods, and social distancing.
+Added: COVID-19, and its variants, pose a threat to the health and economic well-being of the Company’s employees, customers,
+Added: The Company is closely monitoring developments relating to the ongoing COVID-19 pandemic and assessing its impact on the
+Added: Company’s business.
+Added: The continued uncertainty surrounding the COVID-19 pandemic has had and continues to have a major impact on
+Added: the global economy and financial markets.
+Added: Governments and businesses have taken numerous measures to try to contain the virus and its
+Added: variants, which include the implementation of travel bans, self-imposed quarantine periods, social distancing, and various mask and vaccine
These measures have disrupted and will continue to disrupt businesses globally.
−Removed: Governments and central banks have reacted with significant monetary and fiscal interventions designed to stabilize the economic conditions.
+Added: Governments and central banks have reacted
+Added: with significant monetary and fiscal interventions designed to stabilize the economic conditions.
most businesses, COVID-19 has impacted the Company.
7 unchanged sentences
the Company’s fixed maturity debt securities and individual borrowers with mortgage loans held by the Company.
−Removed: Company has implemented risk management, business continuity plans and has taken preventive measures and other precautions, such as business
−Removed: travel restrictions and remote work arrangements.
+Added: Company has implemented risk management, business continuity plans and has taken preventive measures and other precautions, including
+Added: some remote work arrangements.
Such measures and precautions have enabled the Company to continue to conduct business.
−Removed: Accounting Pronouncements
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Recent Accounting Pronouncements
Standards Adopted in 2020
34 unchanged sentences
In November 2020, the FASB issued an update to ASU No.
−Removed: 2018-12 that made the ASU effective for the Company
−Removed: on January 1, 2025.
−Removed: The Company is in the process of evaluating the potential impact of this standard.
+Added: 2018-12 that made the ASU effective for the Company on January
+Added: The Company has engaged an industry software expert and is in the process of implementing this software and other changes to
+Added: The Company anticipates that it will be ready by the effective date.
Company has reviewed other recent accounting pronouncements and has determined that they will not significantly impact the Company’s
results of operations or financial position.
−Removed: 3) Investments
−Removed: Company’s investments as of June 30, 2021 are summarized as follows:
−Removed: Available for sale
−Removed: Unrealized Gains
−Removed: Unrealized Losses
−Removed: maturity securities, available for sale, at estimated fair value:
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Company’s investments as of September 30, 2021 are summarized as follows:
+Added: of Investments
+Added: Amortized Cost
+Added: Gross Unrealized Gains
+Added: Gross Unrealized Losses
+Added: Estimated Fair Value
+Added: September 30, 2021:
+Added: Fixed maturity securities, available for sale, at estimated fair value:
Treasury securities and obligations of U.S.
Government agencies
−Removed: of states and political subdivisions
−Removed: securities including public utilities
−Removed: Mortgage-backed
−Removed: preferred stock
−Removed: fixed maturity securities available for sale
−Removed: $ 233,569,650
+Added: Obligations of states and political subdivisions
+Added: Corporate securities including public utilities
+Added: Mortgage-backed securities
+Added: Redeemable preferred stock
+Added: Total fixed maturity securities available for sale
$ 238,809,528
$ ( 482,366 )
−Removed: securities at estimated fair value:
−Removed: miscellaneous and all other
$ 264,844,942
Equity securities at estimated fair value:
+Added: Common stock:
+Added: Industrial, miscellaneous and all other
$ ( 353,599 )
−Removed: loans held for investment at amortized cost:
+Added: Total equity securities at estimated fair value
+Added: $ ( 353,599 )
+Added: Mortgage loans held for investment at amortized cost:
+Added: Residential construction
Unamortized deferred loan fees, net
3 unchanged sentences
Net discounts
−Removed: mortgage loans held for investment
+Added: Total mortgage loans held for investment
$ 307,390,481
−Removed: estate held for investment - net of accumulated depreciation:
−Removed: real estate held for investment
+Added: Real estate held for investment - net of accumulated depreciation:
+Added: Total real estate held for investment
$ 189,610,360
−Removed: estate held for sale:
Real estate held for sale:
−Removed: investments and policy loans at amortized cost:
−Removed: Home Loan Bank stock (1)
+Added: Total real estate held for sale
+Added: Other investments and policy loans at amortized cost:
+Added: Insurance assignments
+Added: Federal Home Loan Bank stock (1)
+Added: Other investments
Allowance for doubtful accounts
( 1,795,037 )
−Removed: policy loans and other investments
−Removed: investment income
+Added: Total policy loans and other investments
+Added: Accrued investment income
+Added: Total investments
$ 857,659,066
$905,700 of Membership stock and $2,199,440 of Activity stock due to short-term borrowings.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
Company’s investments as of December 31, 2020 are summarized as follows:
−Removed: Unrealized Gains
−Removed: Unrealized Losses
−Removed: maturity securities, available for sale, at estimated fair value:
+Added: Amortized Cost
+Added: Gross Unrealized Gains
+Added: Gross Unrealized Losses
+Added: Estimated Fair Value
+Added: December 31, 2020:
+Added: Fixed maturity securities, available for sale, at estimated fair value:
Treasury securities and obligations of U.S.
Government agencies
−Removed: of states and political subdivisions
−Removed: securities including public utilities
−Removed: Mortgage-backed
−Removed: preferred stock
−Removed: fixed maturity securities available for sale
−Removed: $ 265,150,484
+Added: Obligations of states and political subdivisions
+Added: Corporate securities including public utilities
+Added: Mortgage-backed securities
+Added: Redeemable preferred stock
+Added: Total fixed maturity securities available for sale
$ 265,150,484
$ ( 949,845 )
−Removed: securities at estimated fair value:
−Removed: miscellaneous and all other
$ 294,656,679
Equity securities at estimated fair value:
+Added: Common stock:
+Added: Industrial, miscellaneous and all other
$ ( 750,407 )
−Removed: loans held for investment at amortized cost:
+Added: Total equity securities at estimated fair value
+Added: $ ( 750,407 )
+Added: Mortgage loans held for investment at amortized cost:
+Added: Residential construction
Unamortized deferred loan fees, net
4 unchanged sentences
( 1,260,896 )
−Removed: mortgage loans held for investment
+Added: Total mortgage loans held for investment
$ 249,343,936
−Removed: estate held for investment - net of accumulated depreciation:
−Removed: real estate held for investment
+Added: Real estate held for investment - net of accumulated depreciation:
+Added: Total real estate held for investment
$ 131,684,453
−Removed: estate held for sale:
Real estate held for sale:
−Removed: investments and policy loans at amortized cost:
−Removed: Home Loan Bank stock (1)
+Added: Total real estate held for sale
+Added: Other investments and policy loans at amortized cost:
+Added: Insurance assignments
+Added: Federal Home Loan Bank stock (1)
+Added: Other investments
Allowance for doubtful accounts
( 1,645,475 )
−Removed: policy loans and other investments
−Removed: investment income
+Added: Total policy loans and other investments
+Added: Accrued investment income
+Added: Total investments
$ 773,945,298
$866,900 of Membership stock and $1,639,700 of Activity stock due to short-term borrowings.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
Maturity Securities
following tables summarize unrealized losses on fixed maturity securities available for sale, which were carried at estimated fair value,
−Removed: at June 30, 2021 and December 31, 2020.
+Added: at September 30, 2021 and December 31, 2020.
The unrealized losses were primarily related to interest rate fluctuations and uncertainties
1 unchanged sentence
The tables set forth unrealized losses by duration with the fair value of the related fixed maturity securities:
−Removed: Schedule of Unrealized Loss
−Removed: on Investments
−Removed: Losses for Less than Twelve Months
−Removed: Losses for More than Twelve Months
−Removed: Unrealized Loss
−Removed: June 30, 2021
−Removed: of States and Political Subdivisions
−Removed: and other asset-backed securities
−Removed: unrealized losses
−Removed: December 31, 2020
−Removed: of States and Political Subdivisions
−Removed: and other asset-backed securities
−Removed: unrealized losses
−Removed: were 51 securities with fair value of 97.2 %
−Removed: of amortized cost at June 30, 2021.
+Added: Schedule of Unrealized Loss on Investments
+Added: Unrealized Losses for Less than Twelve Months
+Added: Unrealized Losses for More than Twelve Months
+Added: Total Unrealized Loss
+Added: At September 30, 2021
+Added: Obligations of States and Political Subdivisions
+Added: Corporate Securities
+Added: Mortgage and other asset-backed securities
+Added: Total unrealized losses
+Added: At December 31, 2020
+Added: Obligations of States and Political Subdivisions
+Added: Corporate Securities
+Added: Mortgage and other asset-backed securities
+Added: Total unrealized losses
+Added: were 51 securities with fair value of 97.4 % of amortized cost at September 30, 2021.
There were 63 securities with fair value of 94.7 %
of amortized cost at December 31, 2020.
−Removed: No additional credit losses have been recognized for the three and six months ended June 30,
+Added: No additional credit losses have been recognized for the three and nine months ended September
30, 2021 and 2020.
19 unchanged sentences
the investments.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
−Removed: following table presents a rollforward of the Company's cumulative other than temporary credit impairments (“OTTI”) recognized
−Removed: in earnings on fixed maturity securities available for sale for the six months ended June 30:
−Removed: Schedule of earnings on fixed
−Removed: maturity securities
−Removed: of credit-related OTTI at January 1
−Removed: for credit impairments recognized on:
−Removed: not previously impaired
−Removed: previously impaired
−Removed: for credit impairments previously recognized on:
−Removed: that matured or were sold during the period (realized)
−Removed: due to an increase in expected cash flows
−Removed: of credit-related OTTI at June 30
−Removed: amortized cost and estimated fair value of fixed maturity securities available for sale at June 30, 2021, by contractual maturity, are
+Added: following table presents a rollforward of the Company’s cumulative other than temporary credit impairments (“OTTI”)
+Added: recognized in earnings on fixed maturity securities available for sale for the nine months ended September 30:
+Added: Schedule of Earnings on Fixed Maturity Securities
+Added: Balance of credit-related OTTI at January 1
+Added: Additions for credit impairments recognized on:
+Added: Securities not previously impaired
+Added: Securities previously impaired
+Added: Reductions for credit impairments previously recognized on:
+Added: Securities that matured or were sold during the period (realized)
+Added: Securities due to an increase in expected cash flows
+Added: Balance of credit-related OTTI at September 30
+Added: amortized cost and estimated fair value of fixed maturity securities available for sale at September 30, 2021, by contractual maturity,
+Added: are shown below.
Expected maturities may differ from contractual maturities because certain borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.
−Removed: Investments Classified by
−Removed: Contractual Maturity Date
−Removed: in 5-10 years
−Removed: in more than 10 years
−Removed: Mortgage-backed
−Removed: preferred stock
+Added: of Investments Classified by Contractual Maturity Date
+Added: Estimated Fair
+Added: Due in 1 year
+Added: Due in 2-5 years
+Added: Due in 5-10 years
+Added: Due in more than 10 years
+Added: Mortgage-backed securities
+Added: Redeemable preferred stock
$ 238,809,528
1 unchanged sentence
Company is a member of the Federal Home Loan Bank of Des Moines and Dallas (“FHLB”).
−Removed: The Company pledged a total of $20,000,000,
−Removed: par value, of United States Treasury fixed maturity securities with the FHLB at June 30, 2021.
−Removed: These securities are used as collateral
−Removed: on any cash borrowings from the FHLB.
−Removed: As of June 30, 2021, the Company did not have any amounts outstanding with the FHLB and its estimated
−Removed: remaining maximum borrowing capacity was $19,152,949.
+Added: The Company has pledged a total of $ 29,552,638 ,
+Added: par value, of United States Treasury and various Ginnie Mae fixed maturity securities with the FHLB at September 30, 2021.
+Added: These securities
+Added: are used as collateral on any cash borrowings from the FHLB.
+Added: As of September 30, 2021, the Company owed $ 14,443,758 to the FHLB and its
+Added: estimated remaining maximum borrowing capacity was $ 13,787,339 .
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
2 unchanged sentences
other than temporary impairments are summarized as follows:
−Removed: (Loss) on Investments
−Removed: Months Ended June 30
−Removed: Months Ended June 30
−Removed: maturity securities:
−Removed: realized gains
−Removed: realized losses
−Removed: (losses) on securities sold
−Removed: gains and (losses) on securities held at the end of the period
+Added: of Gain (Loss) on Investments
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Fixed maturity securities:
+Added: Gross realized gains
+Added: Gross realized losses
+Added: Equity securities:
+Added: Gains (losses) on securities sold
+Added: Unrealized gains and (losses) on securities held at the end of the period
+Added: Other assets:
+Added: Gross realized gains
+Added: Gross realized losses
( 1,297,086 )
−Removed: realized gains
−Removed: realized losses
( 1,784,419 )
+Added: $ ( 173,461 )
net realized gains and losses on the sale of securities are recorded on the trade date, and the cost of the securities sold is determined
1 unchanged sentence
regarding sales of fixed maturity securities available for sale is summarized as follows:
−Removed: of Major categories of net investment income
−Removed: Months Ended June 30
−Removed: Months Ended June 30
−Removed: realized gains
−Removed: realized losses
+Added: Schedule of Major Categories of Net Investment Income
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Proceeds from sales
+Added: Gross realized gains
+Added: Gross realized losses
categories of net investment income are as follows:
−Removed: Months Ended June 30
−Removed: Months Ended June 30
−Removed: maturity securities
−Removed: loans held for investment
−Removed: and cash equivalents
−Removed: investment income
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Fixed maturity securities
+Added: Equity securities
+Added: Mortgage loans held for investment
+Added: Insurance assignments
+Added: Other investments
+Added: Cash and cash equivalents
+Added: Gross investment income
+Added: Investment expenses
( 3,162,092 )
2 unchanged sentences
( 10,021,552 )
−Removed: investment income
−Removed: investment income includes income earned by the restricted assets cemeteries and mortuaries of $ 190,668
−Removed: and $ 140,093
−Removed: for the three months
−Removed: ended June 30, 2021 and 2020, respectively, and $ 351,879
−Removed: and $ 250,732
−Removed: for the six months ended
−Removed: June 30, 2021 and 2020, respectively.
+Added: Net investment income
+Added: investment income includes income earned by the restricted assets cemeteries and mortuaries of $ 778,892 and $ 129,347 for the three months
+Added: ended September 30, 2021 and 2020, respectively, and $ 1,130,771 and $ 380,079 for the nine months ended September 30, 2021 and 2020, respectively.
investment income on real estate consists primarily of rental revenue.
1 unchanged sentence
expenses relating to investment activities.
−Removed: on deposit with regulatory authorities as required by law amounted to $ 10,263,529
−Removed: at June 30,2021 and $ 9,684,409
−Removed: at December 31, 2020.
−Removed: These restricted securities are included in various assets under investments on the accompanying condensed consolidated balance sheets.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
+Added: on deposit with regulatory authorities as required by law amounted to $ 10,168,666 at September 30, 2021 and $ 9,684,409 at December 31,
+Added: These restricted securities are included in various assets under investments on the accompanying condensed consolidated balance
were no investments, aggregated by issuer, in excess of 10% of shareholders’ equity (before net unrealized gains and losses on
−Removed: equity securities and fixed maturity securities) at June 30, 2021, other than investments issued or guaranteed by the United States Government.
+Added: equity securities and fixed maturity securities) at September 30, 2021, other than investments issued or guaranteed by the United States
Estate Held for Investment and Held for Sale
17 unchanged sentences
These properties include office buildings, a funeral home,
−Removed: flex office space,and includes the redevelopment and expansion of its corporate campus (“Center 53”) in Salt Lake City, Utah.
+Added: flex office space, and includes the redevelopment and expansion of its corporate campus (“Center 53”) in Salt Lake City,
The Company also holds undeveloped land that may be used for future commercial developments.
1 unchanged sentence
cases to leverage established yields or to acquire a higher quality or different class of asset.
−Removed: aggregated net ending balance of commercial real estate that serves as collateral for bank loans was $ 110,763,510
−Removed: and $ 71,517,902
−Removed: as of June 30, 2021 and
−Removed: December 31, 2020, respectively.
−Removed: The associated bank loan carrying values totaled $ 66,163,722
−Removed: and $ 46,153,283
−Removed: as of June 30, 2021 and
−Removed: December 31, 2020, respectively.
−Removed: the three months ended June 30, 2021 and 2020, the Company recorded impairment losses on commercial real estate held for sale of $ 28,378
−Removed: and $ 15,551 ,
−Removed: respectively.
−Removed: During the six months ended June 30, 2021 and 2020, the Company recorded impairment losses on commercial real estate held
−Removed: for sale of $ 28,378
−Removed: and $ 46,980 ,
−Removed: respectively.
−Removed: These impairment losses relate to an office building and a funeral home held by the life insurance segment.
−Removed: losses are included in gains (losses) on investment and other assets on the condensed consolidated statements of earnings.
+Added: aggregated net ending balance of commercial real estate that serves as collateral for bank loans was $ 124,940,289 and $ 71,517,902 as
+Added: of September 30, 2021 and December 31, 2020, respectively.
+Added: The associated bank loan carrying values totaled $ 75,989,280 and $ 46,153,283
+Added: as of September 30, 2021 and December 31, 2020, respectively.
+Added: the three months ended September 30, 2021 and 2020, the Company recorded impairment losses on commercial real estate held for sale of
+Added: $- 0 - and $ 800,000 , respectively.
+Added: During the nine months ended September 30, 2021 and 2020, the Company recorded impairment losses on
+Added: commercial real estate held for sale of $ 28,378 and $ 846,980 , respectively.
+Added: These impairment losses relate to an office building and
+Added: a funeral home held by the life insurance segment.
+Added: Impairment losses are included in gains (losses) on investment and other assets on
+Added: the condensed consolidated statements of earnings.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
following is a summary of the Company’s commercial real estate held for investment for the periods presented:
−Removed: Commercial Real Estate Investment
+Added: of Commercial Real Estate Investment
Net Ending Balance
+Added: Total Square Footage
+Added: September 30 2021
+Added: December 31 2020
+Added: September 30 2021
+Added: December 31 2020
$ 137,296,733
2 unchanged sentences
$ 106,840,710
−Removed: (1) Includes Center53 phase 1 and phase
−Removed: 2, which is under construction.
−Removed: The following
−Removed: is a summary of the Company’s commercial real estate held for sale for the periods presented:
+Added: Includes Center53 phase 1 completed and phase 2, which is currently
+Added: under construction.
+Added: following is a summary of the Company’s commercial real estate held for sale for the periods presented:
Net Ending Balance
+Added: Total Square Footage
commercial pad
10 unchanged sentences
net ending balance of foreclosed residential real estate included in residential real estate held for investment and sale is $ 1,190,602
−Removed: and $ 4,327,079
−Removed: as of June 30, 2021 and
−Removed: December 31, 2020, respectively.
−Removed: the three and six months ended June 30, 2021 and 2020 the Company did no t
−Removed: record any impairment losses on residential real estate held for investment or held for sale.
−Removed: Impairment losses, if any, are included
−Removed: in gains (losses) on investment and other assets on the condensed consolidated statements of earnings.
+Added: and $ 4,327,079 as of September 30, 2021 and December 31, 2020, respectively.
+Added: the three months ended September 30, 2021 and 2020 the Company did no t record any impairment losses on residential real estate held for
+Added: investment or held for sale.
+Added: During the nine months ended September 30, 2021 and 2020 the Company recorded impairment losses on residential
+Added: real estate held for investment of $- 0 - and $ 43,394 , respectively.
+Added: Impairment losses, if any, are included in gains (losses) on investment
+Added: and other assets on the condensed consolidated statements of earnings.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
following is a summary of the Company’s residential real estate held for investment for the periods presented:
−Removed: Real Estate Investment
+Added: of Residential Real Estate Investment
Net Ending Balance
+Added: Washington (2)
subdivision land developments
1 unchanged sentence
information regarding the Company’s subdivision land developments in Utah is summarized as follows:
−Removed: available for sale
−Removed: to be developed
+Added: Lots available for sale
+Added: Lots to be developed
Ending Balance
−Removed: estimated remaining cost to complete the undeveloped lots is $ 42,965,000
−Removed: and $ 17,354,000
−Removed: as of June 30, 2021 and December 31, 2020,
−Removed: respectively.
−Removed: Investments (Continued)
following is a summary of the Company’s residential real estate held for sale for the periods presented:
4 unchanged sentences
primary business units of the Company occupy a portion of the real estate owned by the Company.
−Removed: As of June 30, 2021, real estate owned
−Removed: and occupied by the Company is summarized as follows:
−Removed: Real Estate Owned and Occupied
−Removed: by the Company
+Added: As of September 30, 2021, real estate
+Added: owned and occupied by the Company is summarized as follows:
+Added: of Real Estate Owned and Occupied by the Company
Business Segment
−Removed: Square Footage
−Removed: Footage Occupied by the Company
+Added: Approximate Square
+Added: Square Footage Occupied by the Company
Election Rd., Draper, UT
−Removed: Offices, Life Insurance and
+Added: Corporate Offices, Life Insurance and
Cemetery/Mortuary Operations
5201 Green Street, Salt Lake City, UT (1)
−Removed: Insurance and Mortgage Operations
+Added: Life Insurance and Mortgage Operations
1044 River Oaks Dr., Flowood, MS
−Removed: Insurance Operations
+Added: Life Insurance Operations
1818 Marshall Street, Shreveport, LA (1)
−Removed: Insurance Operations
−Removed: Street, Alexandria, LA (1)
−Removed: Insurance Sales
−Removed: Street, Minden, LA (1)
−Removed: Insurance Sales
+Added: Life Insurance Operations
+Added: 909 Foisy Street, Alexandria, LA (1)
+Added: Life Insurance Sales
+Added: 812 Sheppard Street, Minden, LA (1)
+Added: Life Insurance Sales
1550 N 3rd Street, Jena, LA (1)
−Removed: Insurance Sales
−Removed: (1) Included in property and equipment
−Removed: on the condensed consolidated balance sheets
−Removed: Mortgage Loans Held for Investment
+Added: Life Insurance Sales
+Added: Included in property and equipment on the condensed consolidated
+Added: balance sheets
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
+Added: Loans Held for Investment
loans held for investment consist of first and second mortgages.
7 unchanged sentences
of its debtors’ ability to honor obligations is reliant on the economic stability of the geographic region in which the debtors
−Removed: At June 30,2021, the Company had 60%, 13%, 8%, 4%, 3%,2%, 2% and 2% of its mortgage loans from borrowers located in the
−Removed: states of Utah, Florida, Texas,Nevada, Arizona, Colorado, Hawaii, and Louisiana, respectively.
+Added: At September 30,2021, the Company had 62 % , 13 % , 5 % , 4 % , 2 % , 2 % and 2 % of its mortgage loans from borrowers located in the
+Added: states of Utah, Florida, Texas, Nevada, Arizona, Hawaii, and Louisiana, respectively.
At December 31, 2020, the Company had 57 % , 13 % ,
−Removed: 57%, 13%, 9%, 4%, 3% and 3% of its mortgage loans from borrowers located in the states of Utah, Florida, Texas, California, Nevada and
−Removed: Arizona, respectively.
−Removed: loans held for investment are carried at their unpaid
−Removed: principal balances adjusted for net deferred fees, charge-offs, premiums, discounts and the related allowance for loan losses.
−Removed: income is included in net investment income on the condensed consolidated statements of earnings and is recognized when earned.
−Removed: defers related material loan origination fees, net of related direct loan origination costs, and amortizes the net fees over the term
−Removed: of the loans.
−Removed: Origination fees are included in net investment income on the condensed consolidated statements of earnings.
+Added: 9 % , 4 % , 3 % and 3 % of its mortgage loans from borrowers located in the states of Utah, Florida, Texas, California, Nevada and Arizona,
+Added: respectively.
+Added: loans held for investment are carried at their unpaid principal balances adjusted for net deferred fees, charge-offs, premiums, discounts
+Added: and the related allowance for loan losses.
+Added: Interest income is included in net investment income on the condensed consolidated statements
+Added: of earnings and is recognized when earned.
+Added: The Company defers related material loan origination fees, net of related direct loan origination
+Added: costs, and amortizes the net fees over the term of the loans.
+Added: Origination fees are included in net investment income on the condensed
+Added: consolidated statements of earnings.
loans are secured by the underlying property and require an appraisal at the time of underwriting and funding.
11 unchanged sentences
based upon an assessment of the fair value of the underlying collateral.
−Removed: addition, when a mortgage loan is past due more than 90 days, the Company does not accrue any interest income.
−Removed: When a loan becomes delinquent,
−Removed: the Company proceeds to foreclose on the real estate and all expenses for foreclosure are expensed as incurred.
−Removed: Once foreclosed, an adjustment
−Removed: for the lower of cost or fair value is made, if necessary, and the amount is classified as real estate held for investment or held for
+Added: In addition, when a mortgage loan is past due more than 90 days,
+Added: the Company does not accrue any interest income.
+Added: When a loan becomes delinquent, the Company proceeds to foreclose on the real estate
+Added: and all expenses for foreclosure are expensed as incurred.
+Added: Once foreclosed, an adjustment for the lower of cost or fair value is made,
+Added: if necessary, and the amount is classified as real estate held for investment or held for sale.
allowance for losses on mortgage loans held for investment could change based on changes in the value of the underlying collateral, the
20 unchanged sentences
dependent upon the success of the completed project and the ability of the borrower to secure long-term financing.
−Removed: Additionally,
−Removed: land is underwritten according to the Company’s policies, which include independent appraisal valuations as well as the estimated
−Removed: value associated with the land upon completion of development into finished lots.
+Added: Additionally, land
+Added: is underwritten according to the Company’s policies, which include independent appraisal valuations as well as the estimated value
+Added: associated with the land upon completion of development into finished lots.
These cost and valuation estimates may be inaccurate.
−Removed: These loans are considered to be of a higher risk than other mortgage loans due to their ultimate repayment being sensitive to general
−Removed: economic conditions, availability of long-term or construction financing, and interest rate sensitivity.
+Added: loans are considered to be of a higher risk than other mortgage loans due to their ultimate repayment being sensitive to general economic
+Added: conditions, availability of long-term or construction financing, and interest rate sensitivity.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 3) Investments (Continued)
Company establishes a valuation allowance for credit losses in its mortgage loans held for investment portfolio.
1 unchanged sentence
of the allowance for loan losses as a contra-asset account for the periods presented:
−Removed: Schedule of Allowance for
−Removed: loan losses as a contra-asset account
−Removed: for credit losses:
−Removed: Beginning balance
−Removed: - January 1, 2021
−Removed: balance - June 30, 2021
+Added: Schedule of Allowance for Loan Losses as Contra-Asset Account
+Added: Residential Construction
+Added: September 30, 2021
+Added: Allowance for credit losses:
+Added: Beginning balance - January 1, 2021
+Added: Ending balance - September 30, 2021
+Added: Ending balance:
individually evaluated for impairment
+Added: Ending balance:
collectively evaluated for impairment
+Added: Mortgage loans:
+Added: Ending balance – September 30, 2021
$ 169,030,287
$ 310,661,878
+Added: Ending balance:
individually evaluated for impairment
+Added: Ending balance:
collectively evaluated for impairment
1 unchanged sentence
$ 306,916,156
−Removed: for credit losses:
+Added: December 31, 2020
+Added: Allowance for credit losses:
Beginning balance - January 1, 2020
+Added: Ending balance – December 31, 2020
+Added: Ending balance:
individually evaluated for impairment
+Added: Ending balance:
collectively evaluated for impairment
−Removed: balance - December 31, 2020
+Added: Mortgage loans:
+Added: Ending balance - December 31, 2020
$ 111,111,777
$ 253,771,091
+Added: Ending balance:
individually evaluated for impairment
+Added: Ending balance:
collectively evaluated for impairment
1 unchanged sentence
$ 243,488,621
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
following is a summary of the aging of mortgage loans held for investment for the periods presented:
−Removed: Schedule of aging of mortgage
+Added: Schedule of Aging of Mortgage Loans
+Added: September 30, 2021
30-59 Days Past Due
60-89 Days Past Due
−Removed: Than 90 Days (1)
−Removed: Process of Foreclosure (1)
−Removed: Mortgage Loans
−Removed: for Loan Losses
−Removed: ( 1,670,604 )
+Added: Greater Than 90 Days (1)
+Added: In Process of Foreclosure (1)
+Added: Total Past Due
+Added: Total Mortgage Loans
+Added: Allowance for Loan Losses
( 1,523,522 )
−Removed: deferred loan fees, net
( 1,753,853 )
+Added: Unamortized deferred loan fees, net
( 1,013,925 )
−Removed: discounts, net
−Removed: Mortgage Loans
+Added: Unamortized discounts, net
+Added: Net Mortgage Loans
$ 168,696,882
$ 307,390,481
+Added: December 31, 2020
30-59 Days Past Due
60-89 Days Past Due
−Removed: Than 90 Days (1)
−Removed: Process of Foreclosure (1)
−Removed: Mortgage Loans
−Removed: for Loan Losses
+Added: Greater Than 90 Days (1)
+Added: In Process of Foreclosure (1)
+Added: Total Past Due
+Added: Total Mortgage Loans
+Added: Allowance for Loan Losses
( 1,774,796 )
( 2,005,127 )
−Removed: deferred loan fees, net
+Added: Unamortized deferred loan fees, net
( 1,161,132 )
−Removed: discounts, net
+Added: Unamortized discounts, net
( 1,260,896 )
−Removed: Mortgage Loans
+Added: Net Mortgage Loans
$ 110,849,864
1 unchanged sentence
income is not recognized on loans past due greater than 90 days or in foreclosure.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
5 unchanged sentences
period and the average recorded investment and interest income recognized during the time the loans were impaired were as follows:
−Removed: Schedule of Impaired Mortgage
−Removed: Principal Balance
+Added: Schedule of Impaired Mortgage Loans
Recorded Investment
−Removed: Income Recognized
−Removed: no related allowance recorded:
−Removed: an allowance recorded:
−Removed: no related allowance recorded:
−Removed: an allowance recorded:
+Added: Unpaid Principal Balance
+Added: Related Allowance
+Added: Average Recorded Investment
+Added: Interest Income Recognized
+Added: September 30, 2021
+Added: With no related allowance recorded:
+Added: Residential construction
+Added: With an allowance recorded:
+Added: Residential construction
+Added: Residential construction
+Added: December 31, 2020
+Added: With no related allowance recorded:
+Added: Residential construction
+Added: With an allowance recorded:
+Added: Residential construction
+Added: Residential construction
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
3) Investments (Continued)
6 unchanged sentences
Company’s performing and non-performing mortgage loans held for investment were as follows:
−Removed: Schedule Of Credit
−Removed: Risk Of Mortgage Loans Based On Performance Status:
+Added: Schedule Of Credit Risk Of Mortgage Loans Based on Performance Status
+Added: Residential Construction
$ 169,030,287
14 unchanged sentences
Accrual of interest resumes if a loan is brought current.
−Removed: Interest not accrued on these loans totals approximately $ 316,000
−Removed: and $ 491,000
−Removed: as of June 30, 2021 and December 31, 2020, respectively.
+Added: Interest not accrued on these loans totals approximately $ 265,000 and $ 491,000 as of September 30, 2021 and December 31, 2020, respectively.
following is a summary of mortgage loans held for investment on a non-accrual status for the periods presented.
−Removed: Schedule of Mortgage loans
−Removed: on a nonaccrual status
−Removed: of December 31
−Removed: Held for Sale
+Added: Schedule of Mortgage loans on a Nonaccrual Status
+Added: September 30 2021
+Added: December 31 2020
+Added: Residential construction
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Loans Held for Sale
Company has elected the fair value option for loans held for sale.
5 unchanged sentences
following is a summary of the aggregate fair value and the aggregate unpaid principal balance of loans held for sale for the periods
−Removed: Aggregate fair value - Loans
−Removed: Held for Sale
−Removed: of December 31 2020
−Removed: Aggregate fair
+Added: of Aggregate fair value - Loans Held for Sale
+Added: September 30 2021
+Added: December 31 2020
+Added: Aggregate fair value
$ 312,655,843
$ 422,772,418
−Removed: principal balance
+Added: Unpaid principal balance
+Added: Unrealized gain
fee income consists of origination fees, processing fees, interest income and certain other income related to the origination and sale
1 unchanged sentence
categories of mortgage fee income for loans held for sale are as follows:
−Removed: of Mortgage Fee Income for Loans Held for Sale
−Removed: Months Ended June 30
−Removed: Months Ended June 30
−Removed: in fair value of loan commitments
−Removed: in fair value of loans held for sale
−Removed: ( 1,114,632 )
+Added: Schedule of Mortgage Fee Income for Loans Held for Sale
+Added: Three Months Ended September 30
+Added: Nine Months Ended September 30
+Added: Interest income
+Added: Secondary gains
+Added: Change in fair value of loan commitments
+Added: Change in fair value of loans held for sale
( 8,319,820 )
−Removed: for loan loss reserve
+Added: Provision for loan loss reserve
( 1,352,438 )
1 unchanged sentence
( 3,489,982 )
+Added: Mortgage fee income
$ 204,414,276
13 unchanged sentences
to the investor.
−Removed: Held for Sale (Continued)
following is a summary of the loan loss reserve that is included in other liabilities and accrued expenses:
−Removed: Schedule of loan loss reserve
−Removed: which is included in other liabilities and accrued expenses
−Removed: of December 31
−Removed: Balance, beginning
−Removed: on current loan originations (1)
−Removed: provision for loan loss reserve
−Removed: net of recaptured amounts
+Added: Summary of Loan Loss Reserve Included in Other Liabilities and Accrued Expenses
+Added: September 30 2021
+Added: December 31 2020
+Added: Balance, beginning of period
+Added: Provision on current loan originations (1)
+Added: Additional provision for loan loss reserve
+Added: Charge-offs, net of recaptured amounts
( 19,877,085 )
( 4,906,914 )
−Removed: end of period
+Added: Balance, end of period
in mortgage fee income
Company maintains reserves for estimated losses on current production volumes.
−Removed: For the six months ended June 30, 2021, $1,269,232 in
−Removed: reserves were added at a rate of 4.5 basis points per loan, the equivalent of $450 per $1,000,000 in loans originated.
−Removed: This is an increase
−Removed: over the six months ended June 30, 2020, when reserves were added at a rate of 2.5 basis points per loan originated, the equivalent of
−Removed: $250 per $1,000,000 in loans originated.
−Removed: The Company also increased its loan loss reserve for the year ended December 31, 2020 by an
−Removed: additional $16,506,030 to account for changes in estimates specific to settlements of loan losses.
−Removed: Note 11 for additional information regarding mortgage loan loss settlements and charge-offs .
−Removed: economic impact of COVID-19 and subsequent government action has increased the potential for losses due to early payoff penalties and
−Removed: potential for losses due to increased delinquency.
−Removed: The unique nature of these current events creates significant difficulty for forecasting
−Removed: potential future losses.
−Removed: The Company will continue to monitor data and economic conditions in order to maintain adequate loss reserves
−Removed: on current production.
−Removed: Thus, the Company believes that the final loan loss reserve as of June 30, 2021, represents its best estimate
−Removed: for adequate loss reserves on loans sold.
−Removed: Compensation Plans
+Added: For the nine months ended September 30, 2021, $ 1,701,700
+Added: in reserves were added.
+Added: The Company currently adds reserves a rate of 3.0 basis points per loan, the equivalent of $ 300 per $ 1,000,000
+Added: in loans originated.
+Added: This is a decrease over the nine months ended September 30, 2020, when reserves were added at a rate of 8.9 basis
+Added: points per loan originated, the equivalent of $ 890 per $ 1,000,000 in loans originated.
+Added: The Company also increased its loan loss reserve
+Added: for the year ended December 31, 2020 by an additional $ 16,506,030 to account for changes in estimates specific to settlements of loan
+Added: See Note 11 for additional information regarding mortgage loan loss settlements and charge-offs.
+Added: The unique nature of COVID-19
+Added: creates significant difficulty for forecasting potential future losses.
+Added: The Company will continue to monitor data and economic conditions
+Added: in order to maintain adequate loss reserves on current production.
+Added: Thus, the Company believes that the final loan loss reserve as of
+Added: September 30, 2021, represents its best estimate for adequate loss reserves on loans sold.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Stock Compensation Plans
Company has two fixed option plans (the “2013 Plan” and the “2014 Director Plan”).
Compensation expense for options
−Removed: issued of $ 0
−Removed: and $ 101,520
−Removed: has been recognized for
−Removed: these plans for the three months ended June 30, 2021 and 2020, respectively, and $ 39,153
−Removed: and $ 167,397
−Removed: has been recognized for
−Removed: these plans for the six months ended June 30, 2021 and 2020, respectively.
−Removed: As of June 30, 2021, the total unrecognized compensation expense
−Removed: related to the options issued was $ 0 .
+Added: issued of $- 0 - and $ 104,562 has been recognized for these plans for the three months ended September 30, 2021 and 2020, respectively,
+Added: and $ 39,153 and $ 271,959 has been recognized for these plans for the nine months ended September 30, 2021 and 2020, respectively.
+Added: of September 30, 2021, the total unrecognized compensation expense related to the options issued was $ 0 .
fair value of each option granted is estimated on the date of grant using the Black Scholes Option Pricing Model.
5 unchanged sentences
the expected life of the options is based upon the Federal Reserve Board’s daily interest rates in effect at the time of the grant.
−Removed: summary of the status of the Company’s stock compensation plans as of June 30, 2021, and the changes during the six months ended
−Removed: June 30, 2021, are presented below:
−Removed: Schedule of stock inventive
+Added: summary of the status of the Company’s stock compensation plans as of September 30, 2021, and the changes during the nine months
+Added: ended September 30, 2021, are presented below:
+Added: Schedule of stock inventive plan changes
Class A Shares
−Removed: Average Exercise Price
+Added: Weighted Average Exercise Price
Class C Shares
−Removed: Average Exercise Price
−Removed: at January 1, 2021
−Removed: for effect of stock dividends
−Removed: at June 30, 2021
−Removed: As of June 30, 2021:
−Removed: As of June 30, 2021:
−Removed: options for future grant
−Removed: Weighted average contractual
−Removed: term of options
−Removed: at June 30, 2021
−Removed: Weighted average contractual
−Removed: term of options
−Removed: at June 30, 2021
−Removed: Aggregated intrinsic value
−Removed: at June 30, 2021 (1)
−Removed: Aggregated intrinsic value
−Removed: at June 30, 2021 (1)
−Removed: Company used a stock price of $8.33 as of June 30, 2021 to derive intrinsic value.
+Added: Weighted Average Exercise Price
+Added: Outstanding at January 1, 2021
+Added: Adjustment for effect of stock dividends
+Added: Outstanding at September 30, 2021
+Added: As of September 30, 2021:
+Added: Options exercisable
+Added: As of September 30, 2021:
+Added: Available options for future grant
+Added: Weighted average contractual term of options outstanding at September 30, 2021
+Added: Weighted average contractual term of options exercisable at September 30, 2021
+Added: Aggregated intrinsic value of options outstanding at September 30, 2021 (1)
+Added: Aggregated intrinsic value of options exercisable at September 30, 2021 (1)
+Added: Company used a stock price of $ 8.23 as of September 30, 2021 to derive intrinsic value.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
Stock Compensation Plans (Continued)
−Removed: summary of the status of the Company’s stock compensation plans as of June 30, 2020, and the changes during the six months ended
−Removed: June 30, 2020, are presented below:
+Added: summary of the status of the Company’s stock compensation plans as of September 30, 2020, and the changes during the nine months
+Added: ended September 30, 2020, are presented below:
Class A Shares
−Removed: Average Exercise Price
+Added: Weighted Average Exercise Price
Class C Shares
−Removed: Average Exercise Price
−Removed: at January 1, 2020
−Removed: for effect of stock dividends
−Removed: at June 30, 2020
−Removed: As of June 30, 2020:
−Removed: As of June 30, 2020:
−Removed: options for future grant
−Removed: Weighted average contractual
−Removed: term of options
−Removed: at June 30, 2020
−Removed: Weighted average contractual
−Removed: term of options
−Removed: at June 30, 2020
−Removed: Aggregated intrinsic value
−Removed: at June 30, 2020 (1)
−Removed: Aggregated intrinsic value
−Removed: at June 30, 2020 (1)
−Removed: Company used a stock price of $6.58 as of June 30, 2020 to derive intrinsic value.
+Added: Weighted Average Exercise Price
+Added: Outstanding at January 1, 2020
+Added: Adjustment for effect of stock dividends
+Added: Outstanding at September 30, 2020
+Added: As of September 30, 2020:
+Added: Options exercisable
+Added: As of September 30, 2020:
+Added: Available options for future grant
+Added: Weighted average contractual term of options outstanding at September 30, 2020
+Added: Weighted average contractual term of options exercisable at September 30, 2020
+Added: Aggregated intrinsic value of options outstanding at September 30, 2020 (1)
+Added: Aggregated intrinsic value of options exercisable at September 30, 2020 (1)
+Added: The Company used a stock price of $ 6.40 as of September 30,
+Added: 2020 to derive intrinsic value.
total intrinsic value (which is the amount by which the fair value of the underlying stock exceeds the exercise price of an option on
−Removed: the exercise date) of stock options exercised during the six months June 30, 2021 and 2020 was $434,318 and $191,656, respectively.
+Added: the exercise date) of stock options exercised during the nine months September 30, 2021 and 2020 was $ 591,603 and $ 191,309 , respectively.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Earnings Per Share
basic and diluted earnings per share amounts were calculated as follows:
−Removed: of Earnings Per Share, Basic and Diluted
−Removed: weighted-average shares outstanding
−Removed: dilutive securities:
−Removed: Employee stock
−Removed: weighted-average shares outstanding
−Removed: net earnings per share
−Removed: net earnings per share
+Added: Schedule of Earnings Per Share, Basic and Diluted
+Added: Three Months Ended September 30
+Added: Nine Months Ended September 30
+Added: Basic weighted-average shares outstanding
+Added: Effect of dilutive securities:
+Added: Employee stock options
+Added: Diluted weighted-average shares outstanding
+Added: Basic net earnings per share
+Added: Diluted net earnings per share
earnings per share amounts have been retroactively adjusted for the effect of annual stock dividends.
−Removed: For the six months June 30, 2021
−Removed: and 2020,there were 0
−Removed: of anti-dilutive employee
−Removed: stock option shares, respectively, that were not included in the computation of diluted net earnings per common share as their effect
−Removed: would be anti-dilutive.
−Removed: Basic and diluted earnings per share amounts are the same for each class of common stock.
+Added: For the nine months September 30,
+Added: 2021 and 2020, there were - 0 - and - 0 - of anti-dilutive employee stock option shares, respectively, that were not included in the computation
+Added: of diluted net earnings per common share as their effect would be anti-dilutive.
+Added: Basic and diluted earnings per share amounts are the
+Added: same for each class of common stock.
following table summarizes the activity in shares of capital stock for the periods presented:
−Removed: Schedule of Activity of Stock
−Removed: shares at December 31, 2019
−Removed: of stock options
−Removed: of Class C to Class A
−Removed: shares at June 30, 2020
+Added: Schedule of Activity of Stock Option Plans
Outstanding shares at December 31, 2019
−Removed: of stock options
−Removed: of Class C to Class A
−Removed: shares at June 30, 2021
−Removed: Segment Information
+Added: Exercise of stock options
+Added: Stock dividends
+Added: Conversion of Class C to Class A
+Added: Outstanding shares at September 30, 2020
+Added: Outstanding shares at December 31, 2020
+Added: Exercise of stock options
+Added: Stock dividends
+Added: Conversion of Class C to Class A
+Added: Outstanding shares at September 30, 2021
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Business Segment Information
of Products and Services by Segment
20 unchanged sentences
to determine when other business segments may need to be reported.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
Business Segment Information (Continued)
−Removed: Schedule of Revenues and
−Removed: Expenses by Reportable Segment
+Added: of Revenues and Expenses by Reportable Segment
+Added: Life Insurance
For the Three Months Ended
−Removed: from external customers
+Added: September 30, 2021
+Added: Revenues from external customers
$ 119,509,131
+Added: Intersegment revenues
( 1,989,458 )
−Removed: profit before income taxes
+Added: Segment profit before income taxes
For the Three Months Ended
−Removed: from external customers
+Added: September 30, 2020
+Added: Revenues from external customers
$ 101,447,531
$ 146,204,565
−Removed: profit before income taxes
−Removed: For the Six Months Ended
−Removed: from external customers
+Added: Intersegment revenues
( 3,200,822 )
+Added: Segment profit before income taxes
+Added: For the Nine Months Ended
+Added: September 30, 2021
+Added: Revenues from external customers
$ 121,640,865
$ 216,764,653
−Removed: profit before income taxes
$ 358,918,052
+Added: Intersegment revenues
( 6,115,280 )
+Added: Segment profit before income taxes
+Added: Identifiable Assets
1,241,514,729
2 unchanged sentences
1,244,280,299
−Removed: For the Six Months Ended
−Removed: from external customers
( 78,248,809 )
1,558,325,980
+Added: For the Nine Months Ended
+Added: September 30, 2020
+Added: Revenues from external customers
$ 110,255,399
−Removed: profit before income taxes
$ 219,403,866
$ 344,475,256
+Added: Intersegment revenues
( 6,509,521 )
+Added: Segment profit before income taxes
+Added: Identifiable Assets
1,232,786,760
1 unchanged sentence
1,643,678,399
−Removed: Value of Financial Instruments
+Added: 1,235,552,330
+Added: ( 88,204,200 )
+Added: 1,647,197,987
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments
defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal
9 unchanged sentences
Quoted prices for similar assets or liabilities in active markets;
−Removed: prices for identical or similar assets or liabilities in non-active markets;
+Added: Quoted prices for identical or similar assets or liabilities in non-active markets;
Valuation models whose inputs are observable, directly or indirectly, for substantially the full term of the asset or liability.
−Removed: Financial assets and financial liabilities whose values are based on prices or valuation techniques that require inputs that
−Removed: are both unobservable and significant to the overall fair value measurement.
−Removed: These inputs may reflect the Company’s estimates of
−Removed: the assumptions that market participants would use in valuing the financial assets and financial liabilities.
+Added: Financial assets and financial liabilities whose values are based on prices or valuation techniques that require inputs that are
+Added: both unobservable and significant to the overall fair value measurement.
+Added: These inputs may reflect the Company’s estimates of the
+Added: assumptions that market participants would use in valuing the financial assets and financial liabilities.
Company utilizes a combination of third-party valuation service providers, brokers, and internal valuation models to determine fair value.
21 unchanged sentences
The fair values for call and put options are based on quoted market prices.
−Removed: Value of Financial Instruments (Continued)
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
items shown under Level 3 are valued as follows:
22 unchanged sentences
Mortgage Loans Held for Investment :
−Removed: believes that the fair value of these nonperforming loans will approximate the unpaid principal balance expected to be recovered based
−Removed: on the fair value of the underlying collateral.
−Removed: For residential and commercial properties, the collateral value is estimated by
−Removed: obtaining an independent appraisal.
−Removed: The appraisal typically considers area comparables and property condition as well as potential
−Removed: rental income that could be generated (particularly for commercial properties).
−Removed: For residential construction loans, the collateral
−Removed: is typically incomplete, so fair value is estimated as the replacement cost using data from a provider of building cost information to
−Removed: the real estate construction.
+Added: The Company believes that the fair value of these nonperforming loans will approximate the
+Added: unpaid principal balance expected to be recovered based on the fair value of the underlying collateral.
+Added: For residential and commercial
+Added: properties, the collateral value is estimated by obtaining an independent appraisal.
+Added: The appraisal typically considers area comparables
+Added: and property condition as well as potential rental income that could be generated (particularly for commercial properties).
+Added: For residential
+Added: construction loans, the collateral is typically incomplete, so fair value is estimated as the replacement cost using data from a provider
+Added: of building cost information to the real estate construction.
Real Estate Held for Investment :
−Removed: believes that in an orderly market, fair value will approximate the replacement cost of a home and the rental income provides a cash
−Removed: flow stream for investment analysis.
−Removed: The Company believes the highest and best use of the properties are as income producing assets since
−Removed: it is the Company’s intent to hold the properties as rental properties, matching the income from the investment in rental properties
−Removed: with the funds required for future estimated policy claims.
+Added: The Company believes that in an orderly market, fair value will approximate the replacement
+Added: cost of a home and the rental income provides a cash flow stream for investment analysis.
+Added: The Company believes the highest and best use
+Added: of the properties are as income producing assets since it is the Company’s intent to hold the properties as rental properties,
+Added: matching the income from the investment in rental properties with the funds required for future estimated policy claims.
should be noted that for replacement cost, when determining the fair value of real estate held for investment, the Company uses a provider
12 unchanged sentences
See Note 12 for more information regarding MSRs.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by
−Removed: their classification in the condensed consolidated balance sheet at June 30, 2021.
−Removed: Schedule of fair value assets
−Removed: and liabilities measured on a recurring basis
−Removed: Prices in Active Markets for Identical Assets
−Removed: Observable Inputs
−Removed: Unobservable Inputs
−Removed: accounted for at fair value on a
−Removed: recurring basis
−Removed: maturity securities available for sale
+Added: their classification in the condensed consolidated balance sheet at September 30, 2021.
+Added: of Fair Value Assets and Liabilities Measured on a Recurring Basis
+Added: Quoted Prices in Active Markets for Identical Assets
+Added: Significant Observable Inputs
+Added: Significant Unobservable Inputs
+Added: Assets accounted for at fair value on a recurring basis
+Added: Fixed maturity securities available for sale
$ 264,844,942
$ 262,794,121
−Removed: held for sale
−Removed: perpetual care trust investments (1)
−Removed: perpetual care trust investments (2)
−Removed: - loan commitments (3)
−Removed: assets accounted for at fair value on a recurring basis
+Added: Equity securities
+Added: Loans held for sale
+Added: Restricted assets (1)
+Added: Restricted assets (2)
+Added: Cemetery perpetual care trust investments (1)
+Added: Cemetery perpetual care trust investments (2)
+Added: Derivatives - loan commitments (3)
+Added: Total assets accounted for at fair value on a recurring basis
$ 606,396,534
1 unchanged sentence
$ 325,102,842
−Removed: accounted for at fair value on a
−Removed: recurring basis
−Removed: - call options (4)
−Removed: - loan commitments (4)
−Removed: liabilities accounted for at fair value
−Removed: on a recurring basis
+Added: Liabilities accounted for at fair value on a recurring basis
+Added: Derivatives - call options (4)
+Added: Derivatives – put options (4)
+Added: Derivatives - loan commitments (4)
+Added: Total liabilities accounted for at fair value on a recurring basis
$ ( 857,235 )
$ ( 816,661 )
−Removed: Fixed maturity securities available
−Removed: Equity securities
+Added: maturity securities available for sale
in other assets on the consolidated balance sheets
−Removed: Included in other liabilities
−Removed: and accrued expenses on the consolidated balance sheets
+Added: in other liabilities and accrued expenses on the consolidated balance sheets
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by
3 unchanged sentences
Unobservable Inputs
−Removed: accounted for at fair value on a
−Removed: recurring basis
+Added: accounted for at fair value on a recurring basis
maturity securities available for sale
−Removed: $ 294,656,679
−Removed: $ 292,455,504
held for sale
2 unchanged sentences
- loan commitments (3)
−Removed: assets accounted for at fair value on a
−Removed: recurring basis
−Removed: $ 748,145,493
−Removed: $ 294,676,908
−Removed: $ 437,566,265
−Removed: accounted for at fair value on a
−Removed: recurring basis
+Added: assets accounted for at fair value on a recurring basis
+Added: accounted for at fair value on a recurring basis
- call options (4)
- loan commitments (4)
−Removed: ( 2,464,062 )
−Removed: ( 2,464,062 )
−Removed: liabilities accounted for at fair value
−Removed: on a recurring basis
−Removed: $ ( 2,507,159 )
−Removed: $ ( 2,464,062 )
−Removed: Fixed maturity securities available
−Removed: Equity securities
−Removed: Included in other assets on
−Removed: the consolidated balance sheets
−Removed: Included in other liabilities
−Removed: and accrued expenses on the consolidated balance sheets
−Removed: Level 3 assets and liabilities measured at fair value on a recurring basis as of June 30, 2021, the significant unobservable inputs used
−Removed: in the fair value measurements were as follows:
−Removed: Assets and liabilities measured
−Removed: at fair value on a recurring basis
+Added: liabilities accounted for at fair value on a recurring basis
+Added: maturity securities available for sale
+Added: in other assets on the consolidated balance sheets
+Added: in other liabilities and accrued expenses on the consolidated balance sheets
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
+Added: Level 3 assets and liabilities measured at fair value on a recurring basis as of September 30, 2021, the significant unobservable inputs
+Added: used in the fair value measurements were as follows:
+Added: Assets and Liabilities Measured at Fair Value on A Recurring Basis
+Added: Range of Inputs
Fair Value at
−Removed: held for sale
+Added: Loans held for sale
$ 312,655,843
−Removed: contract pricing as a percentage of unpaid principal balance
−Removed: - loan commitments (net)
+Added: Market approach
+Added: Investor contract pricing as a percentage of unpaid principal balance
+Added: Derivatives - loan commitments (net)
+Added: Market approach
+Added: Pull-through rate
Initial-Value
−Removed: maturity securities available for sale
+Added: Fixed maturity securities available for sale
+Added: Broker quotes
+Added: Pricing quotes
Level 3 assets and liabilities measured at fair value on a recurring basis as of December 31, 2020, the significant unobservable inputs
used in the fair value measurements were as follows:
+Added: Range of Inputs
Fair Value at
−Removed: held for sale
+Added: Loans held for sale
$ 422,772,418
−Removed: contract pricing as a percentage of unpaid principal balance
−Removed: - loan commitments (net)
+Added: Market approach
+Added: Investor contract pricing as a percentage of unpaid principal balance
+Added: Derivatives - loan commitments (net)
+Added: Market approach
+Added: Pull-through rate
Initial-Value
−Removed: maturity securities available for sale
+Added: Fixed maturity securities available for sale
+Added: Broker quotes
+Added: Pricing quotes
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:
−Removed: Schedule of Changes in the
−Removed: consolidated balance sheet line items measured using level 3 inputs
−Removed: Loan Commitments
−Removed: Held for Sale
−Removed: Maturity Securities Available for Sale
+Added: Schedule of Changes in the Consolidated Balance Sheet Line Items Measured Using Level 3 Inputs
+Added: Net Loan Commitments
+Added: Loans Held for Sale
+Added: Fixed Maturity Securities
+Added: Available for Sale
Balance - December 31, 2020
$ 422,772,418
−Removed: and purchases
+Added: Originations and purchases
4,243,072,600
−Removed: maturities and paydowns
+Added: Sales, maturities and paydowns
( 4,484,170,804 )
−Removed: to mortgage loans held for investment
−Removed: gains (losses):
+Added: Transfer to mortgage loans held for investment
+Added: Total gains (losses):
+Added: Included in earnings
( 549,093 )(1)
131,183,580 (1)
−Removed: in other comprehensive income
−Removed: - June 30, 2021
+Added: Included in other comprehensive income
+Added: Balance – September 30, 2021
$ 312,655,843
2 unchanged sentences
is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:
−Removed: Loan Commitments
−Removed: Held for Sale
−Removed: Maturity Securities Available for Sale
+Added: Net Loan Commitments
+Added: Loans Held for Sale
+Added: Fixed Maturity Securities Available for Sale
Balance - December 31, 2019
$ 213,457,632
−Removed: and purchases
+Added: Originations and purchases
3,824,329,264
−Removed: maturities and paydowns
+Added: Sales, maturities and paydowns
( 3,709,992,155 )
( 1,031,500 )
−Removed: to mortgage loans held for investment
+Added: Transfer to mortgage loans held for investment
( 9,170,610 )
−Removed: gains (losses):
+Added: Total gains (losses):
+Added: Included in earnings
12,454,218 (1)
127,254,848 (1)
−Removed: in other comprehensive income
−Removed: - June 30, 2020
+Added: Included in other comprehensive income
+Added: Balance - September 30, 2020
$ 445,878,979
−Removed: a component of Mortgage fee income on the condensed consolidated statements of earnings
−Removed: a component of Net investment income on the condensed consolidated statements of earnings
+Added: As a component of Mortgage fee income on the condensed consolidated
+Added: statements of earnings
+Added: As a component of Net investment income on the condensed consolidated
+Added: statements of earnings
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:
−Removed: Loan Commitments
−Removed: Held for Sale
−Removed: Maturity Securities Available for Sale
−Removed: Balance - March
−Removed: $ 304,030,372
−Removed: and purchases
+Added: Net Loan Commitments
+Added: Loans Held for Sale
+Added: Fixed Maturity Securities Available for Sale
+Added: Balance - June 30, 2021
$ 296,728,086
−Removed: maturities and paydowns
+Added: Originations and purchases
1,432,842,093
−Removed: to mortgage loans held for investment
−Removed: gains (losses):
+Added: Sales, maturities and paydowns
( 1,459,143,727 )
+Added: Transfer to mortgage loans held for investment
+Added: Total gains (losses):
+Added: Included in earnings
( 380,696 )(1)
−Removed: in other comprehensive income
−Removed: - June 30, 2021
+Added: Included in other comprehensive income
+Added: Balance - September 30, 2021
$ 312,655,843
1 unchanged sentence
a component of Net investment income on the condensed consolidated statements of earnings
−Removed: Following is a summary
−Removed: of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:
−Removed: Loan Commitments
−Removed: Held for Sale
−Removed: Maturity Securities Available for Sale
−Removed: Balance - March
−Removed: $ 281,052,576
−Removed: and purchases
+Added: is a summary of changes in the condensed consolidated balance sheet line items measured using level 3 inputs for the periods presented:
+Added: Net Loan Commitments
+Added: Loans Held for Sale
+Added: Fixed Maturity Securities Available for Sale
+Added: Balance - June 30, 2020
$ 356,949,958
−Removed: maturities and paydowns
+Added: Originations and purchases
1,719,281,234
+Added: Sales, maturities and paydowns
( 1,692,015,364 )
−Removed: to mortgage loans held for investment
−Removed: gains (losses):
+Added: Transfer to mortgage loans held for investment
+Added: Total gains (losses):
+Added: Included in earnings
3,901,086 (1)
61,900,085 (1)
−Removed: in other comprehensive income
−Removed: - June 30, 2020
+Added: Included in other comprehensive income
+Added: Balance - September 30, 2020
$ 445,878,979
1 unchanged sentence
a component of Net investment income on the condensed consolidated statements of earnings
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a nonrecurring basis
−Removed: by their classification in the condensed consolidated balance sheet at June 30, 2021.
−Removed: Fair Value Assets Measured
−Removed: on a Nonrecurring Basis
−Removed: Prices in Active Markets for Identical Assets
−Removed: Observable Inputs
−Removed: Unobservable Inputs
−Removed: accounted for at fair value on a nonrecurring basis
−Removed: mortgage loans held for investment
−Removed: real estate held for sale
+Added: by their classification in the condensed consolidated balance sheet at September 30, 2021.
+Added: of Fair Value Assets Measured on a Nonrecurring Basis
+Added: Quoted Prices in Active Markets for Identical Assets
+Added: Significant Observable Inputs
+Added: Significant Unobservable Inputs
Assets accounted for at fair value on a nonrecurring basis
+Added: Impaired mortgage loans held for investment
+Added: Impaired real estate held for sale
+Added: Total assets accounted for at fair value on a nonrecurring basis
following tables summarize Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a nonrecurring basis
by their classification in the condensed consolidated balance sheet at December 31, 2020.
−Removed: Prices in Active Markets for Identical Assets
−Removed: Observable Inputs
−Removed: Unobservable Inputs
−Removed: accounted for at fair value on a nonrecurring basis
−Removed: mortgage loans held for investment
−Removed: real estate held for sale
+Added: Quoted Prices in Active Markets for Identical Assets
+Added: Significant Observable Inputs
+Added: Significant Unobservable Inputs
Assets accounted for at fair value on a nonrecurring basis
+Added: Impaired mortgage loans held for investment
+Added: Impaired real estate held for sale
+Added: Total assets accounted for at fair value on a nonrecurring basis
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
Value of Financial Instruments Carried at Other Than Fair Value
5 unchanged sentences
Therefore, for substantially all financial instruments, the fair value estimates presented herein are not
−Removed: necessarily indicative of the amounts the Company could have realized in a sales transaction at June 30, 2021 and December 31, 2020.
+Added: necessarily indicative of the amounts the Company could have realized in a sales transaction at September 30, 2021 and December 31, 2020.
carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy,
−Removed: are summarized as follows as of June 30, 2021:
−Removed: Schedule of Financial Instruments
−Removed: Carried at Other Than Fair Value
−Removed: Estimated Fair Value
−Removed: loans held for investment
−Removed: loans held for investment, net
+Added: are summarized as follows as of September 30, 2021:
+Added: Schedule of Financial Instruments Carried at Other Than Fair Value
+Added: Carrying Value
+Added: Total Estimated Fair Value
+Added: Mortgage loans held for investment
+Added: Residential construction
+Added: Mortgage loans held for investment, net
$ 307,390,481
1 unchanged sentence
$ 310,808,152
−Removed: assignments, net (1)
−Removed: perpetual care trust investments (2)
−Removed: servicing rights, net
−Removed: and other loans payable
+Added: Insurance assignments, net (1)
+Added: Restricted assets (2)
+Added: Cemetery perpetual care trust investments (2)
+Added: Mortgage servicing rights, net
+Added: Bank and other loans payable
$ ( 263,186,923 )
1 unchanged sentence
$ ( 263,186,923 )
−Removed: account balances (3)
+Added: Policyholder account balances (3)
( 43,058,156 )
1 unchanged sentence
( 42,144,499 )
−Removed: policy benefits - annuities (3)
+Added: Future policy benefits - annuities (3)
( 108,252,697 )
4 unchanged sentences
in future policy benefits and unpaid claims
−Removed: The carrying values
−Removed: and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized
−Removed: as follows as of December 31, 2020:
−Removed: Estimated Fair Value
−Removed: loans held for investment
+Added: carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy,
+Added: are summarized as follows as of December 31, 2020:
+Added: Carrying Value
+Added: Total Estimated Fair Value
+Added: Mortgage loans held for investment
$ 100,384,283
$ 100,384,283
−Removed: loans held for investment, net
+Added: Residential construction
+Added: Mortgage loans held for investment, net
$ 249,343,936
1 unchanged sentence
$ 256,493,572
−Removed: assignments, net (1)
−Removed: perpetual care trust investments (2)
−Removed: servicing rights, net
−Removed: and other loans payable
+Added: Insurance assignments, net (1)
+Added: Restricted assets (2)
+Added: Cemetery perpetual care trust investments (2)
+Added: Mortgage servicing rights, net
+Added: Bank and other loans payable
$ ( 297,824,368 )
1 unchanged sentence
$ ( 297,824,368 )
−Removed: account balances (3)
+Added: Policyholder account balances (3)
( 44,026,809 )
1 unchanged sentence
( 42,220,725 )
−Removed: policy benefits - annuities (3)
+Added: Future policy benefits - annuities (3)
( 106,522,113 )
4 unchanged sentences
in future policy benefits and unpaid claims on the condensed consolidated balance sheets
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Fair Value of Financial Instruments (Continued)
methods, assumptions and significant valuation techniques and inputs used to estimate the fair value of these financial instruments are
10 unchanged sentences
were sold recently.
−Removed: Construction – These loans are primarily short in maturity.Accordingly, the estimated fair value is determined to be the carrying
+Added: Construction – These loans are primarily short in maturity.
+Added: Accordingly, the estimated fair value is determined to be the carrying
– The estimated fair value is determined by estimating expected future cash flows of payments and discounting them using current
6 unchanged sentences
and Other Loans Payable :
−Removed: The carrying amounts reported in the accompanying condensed consolidated
−Removed: balance sheet for these financial instruments approximate their fair values due to their relatively short-term maturities and variable
−Removed: interest rates.
+Added: The carrying amounts reported in the accompanying condensed consolidated balance sheet for these financial
+Added: instruments approximate their fair values due to their relatively short-term maturities and variable interest rates.
Account Balances and Future Policy Benefits-Annuities :
−Removed: Future policy benefit reserves for
−Removed: interest-sensitive insurance products are computed under a retrospective deposit method and represent policy account balances before
−Removed: applicable surrender charges.
−Removed: Policy benefits and claims that are charged to expense include benefit claims incurred in the period in
−Removed: excess of related policy account balances.
−Removed: Interest crediting rates for interest-sensitive insurance products ranged from 1.5% to 6.5%.
−Removed: The fair values for these investment-type insurance contracts are estimated based on the present value of liability cash flows.The fair
−Removed: values for the Company’s insurance contracts other than investment-type contracts are not required to be disclosed.
−Removed: fair values of liabilities under all insurance contracts are taken into consideration in the Company’s overall management of interest
−Removed: rate risk, such that the Company’s exposure to changing interest rates is minimized through the matching of investment maturities
−Removed: with amounts due under insurance contracts.
−Removed: for Doubtful Accounts
+Added: Future policy benefit reserves for interest-sensitive insurance products
+Added: are computed under a retrospective deposit method and represent policy account balances before applicable surrender charges.
+Added: Policy benefits
+Added: and claims that are charged to expense include benefit claims incurred in the period in excess of related policy account balances.
+Added: crediting rates for interest-sensitive insurance products ranged from 1.5% to 6.5%.
+Added: The fair values for these investment-type insurance
+Added: contracts are estimated based on the present value of liability cash flows.
+Added: The fair values for the Company’s insurance contracts
+Added: other than investment-type contracts are not required to be disclosed.
+Added: However, the fair values of liabilities under all insurance contracts
+Added: are taken into consideration in the Company’s overall management of interest rate risk, such that the Company’s exposure
+Added: to changing interest rates is minimized through the matching of investment maturities with amounts due under insurance contracts.
+Added: Allowance for Doubtful Accounts
Company records an allowance and recognizes an expense for potential losses from other investments and receivables in accordance with
8 unchanged sentences
overall economy
−Removed: 10) Derivative
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Derivative Instruments
Banking Derivatives
54 unchanged sentences
and accrued expenses on the condensed consolidated balance sheets.
−Removed: following table shows the notional amount and fair value of derivatives as of June 30, 2021 and December 31, 2020.
−Removed: Schedule of Derivative Assets
−Removed: at Fair Value
−Removed: Values and Notional Values of Derivative Instruments
−Removed: Sheet Location
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: 10) Derivative
+Added: Instruments (Continued)
+Added: following table shows the notional amount and fair value of derivatives as of September 30, 2021 and December 31, 2020.
+Added: Schedule of Derivative Assets at Fair Value
+Added: Fair Values and Notional Values of Derivative Instruments
+Added: September 30, 2021
+Added: December 31, 2020
+Added: Balance Sheet Location
+Added: Notional Amount
+Added: Asset Fair Value
+Added: Liability Fair Value
+Added: Notional Amount
+Added: Asset Fair Value
+Added: Liability Fair Value
Derivatives not designated as hedging instruments:
−Removed: assets and Other liabilities
+Added: Loan commitments
+Added: Other assets and Other liabilities
$ 1,085,101,600
$ 659,245,038
+Added: Other liabilities
+Added: Other liabilities
$ 1,086,799,100
1 unchanged sentence
following table shows the gains and losses on derivatives for the periods presented.
−Removed: of Gains and Losses on Derivatives
−Removed: Net Amount Gain
−Removed: Net Amount Gain
−Removed: Months Ended June 30
−Removed: Months Ended June 30
+Added: Schedule of Gains and Losses on Derivatives
+Added: Net Amount Gain (Loss)
+Added: Net Amount Gain (Loss)
+Added: Three Months Ended September 30
+Added: Nine Months Ended September 30
Classification
+Added: Loan commitments
+Added: Mortgage fee income
$ ( 380,696 )
$ ( 549,093 )
−Removed: and put options
−Removed: on investments and other assets
+Added: Call and put options
+Added: Gains on investments and other assets
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
Reinsurance, Commitments and Contingencies
8 unchanged sentences
The estimated liability for indemnification
−Removed: losses is included in other liabilities and accrued expenses and, as of June 30, 2021 and December 31, 2020, the balances were $ 2,412,652
−Removed: and $ 20,583,618 ,
−Removed: respectively.
−Removed: The Company believes that the final loan loss reserve as of June 30, 2021, represents its best estimate for adequate loss
−Removed: reserves on loans sold.
+Added: losses is included in other liabilities and accrued expenses and, as of September 30, 2021 and December 31, 2020, the balances were $ 2,408,233
+Added: and $ 20,583,618 , respectively.
+Added: The Company believes that the final loan loss reserve as of September 30, 2021, represents its best estimate
+Added: for adequate loss reserves on loans sold.
Loan Loss Litigation
Agreement and Mutual Release with Lehman Brothers Holdings Inc.
−Removed: 2004 to early 2008, Security National Mortgage Company (“Security National Mortgage”), a wholly owned subsidiary of the Company,
+Added: 2004 to early 2008, SecurityNational Mortgage Company (“SecurityNational Mortgage”), a wholly owned subsidiary of the Company,
originated “limited documentation” or “reduced documentation” loans which were sold to certain affiliates of
1 unchanged sentence
(“Lehman Holdings”).
−Removed: Certain of these loans became the subject of disputes between Security
−Removed: National Mortgage and Lehman Holdings and certain Lehman Holdings affiliates.
−Removed: Lehman Holdings filed a Petition for Relief under Chapter
−Removed: 11 of the United States Bankruptcy Code in 2008.
−Removed: In May of 2011, Security National Mortgage filed a complaint in U.S.
−Removed: District Court
−Removed: against certain Lehman Holdings affiliates.
−Removed: In June of 2011, Lehman Holdings filed a complaint in Federal District Court against
−Removed: Security National Mortgage, both of which were later resolved.
−Removed: In 2016, certain other pending loan disputes between Security National
−Removed: Mortgage and Lehman Holdings became the subject of an unsuccessful, non-binding alternate dispute resolution mediation proceeding.
−Removed: in 2016, Lehman Holdings filed an adversary proceeding complaint against approximately 150 mortgage loan originators, including Security
−Removed: National Mortgage, in the U.S.
−Removed: Bankruptcy Court of the Southern District of New York, which included seeking damages relating to the
−Removed: alleged obligations of the defendants under indemnification provisions of alleged agreements, in amounts to be determined at trial, including
−Removed: interest, attorneys’ fees and costs incurred by Lehman Holdings in enforcing the obligations of the defendants.
−Removed: The complaint was
−Removed: later amended with the latest amended complaint filed against Security National Mortgage on December 27, 2016, seeking damages to be
−Removed: determined at trial, including interest, attorneys’ fees and costs.
−Removed: This complaint involved approximately 135 mortgage loans, there
−Removed: being millions of dollars allegedly in dispute.
−Removed: These claims against Security National Mortgage were asserted as a result of Lehman Holdings’
−Removed: earlier settlements with the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Corporation (“Freddie
−Removed: 2018, Lehman Holdings filed a separate adversary proceeding complaint against Security National Mortgage.
−Removed: This adversary proceeding
−Removed: allegedly involved approximately 577 mortgage loans relative to private securitization trusts (“RMBS Loans”) and
−Removed: millions of dollars in damages.
+Added: Certain of these loans became the subject of disputes between SecurityNational
+Added: Mortgage and Lehman Holdings and certain Lehman Holdings affiliates.
+Added: Lehman Holdings filed a Petition for Relief under Chapter 11 of
+Added: the United States Bankruptcy Code in 2008.
+Added: In May of 2011, SecurityNational Mortgage filed a complaint in U.S.
+Added: District Court against
+Added: certain Lehman Holdings affiliates.
+Added: In June of 2011, Lehman Holdings filed a complaint in Federal District Court against SecurityNational
+Added: Mortgage, both of which were later resolved.
+Added: In 2016, certain other pending loan disputes between SecurityNational Mortgage and Lehman
+Added: Holdings became the subject of an unsuccessful, non-binding alternate dispute resolution mediation proceeding.
+Added: in 2016, Lehman Holdings filed an adversary proceeding complaint against approximately 150 mortgage loan originators, including SecurityNational
+Added: Mortgage, in the U.S.
+Added: Bankruptcy Court of the Southern District of New York, which included seeking damages relating to the alleged obligations
+Added: of the defendants under indemnification provisions of alleged agreements, in amounts to be determined at trial, including interest, attorneys’
+Added: fees and costs incurred by Lehman Holdings in enforcing the obligations of the defendants.
+Added: The complaint was later amended with the latest
+Added: amended complaint filed against SecurityNational Mortgage on December 27, 2016, seeking damages to be determined at trial, including
+Added: interest, attorneys’ fees and costs.
+Added: This complaint involved approximately 135 mortgage loans, there being millions of dollars
+Added: allegedly in dispute.
+Added: These claims against SecurityNational Mortgage were asserted as a result of Lehman Holdings’ earlier settlements
+Added: with the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Corporation (“Freddie Mac”).
+Added: 2018, Lehman Holdings filed a separate adversary proceeding complaint against SecurityNational Mortgage.
+Added: This adversary proceeding allegedly
+Added: involved approximately 577 mortgage loans relative to private securitization trusts (“RMBS Loans”) and millions of dollars
Thereafter, Lehman Holdings made a filing that effectively reduced the number of RMBS Loans to 248.
−Removed: This proceeding was in addition to the above-referenced proceeding involving the Fannie Mae and Freddie Mac mortgage loans.
−Removed: the above-referenced proceeding, damages were sought including interest, costs, and attorneys’ fees.
−Removed: National Mortgage, as well as other defendants, have been involved in written discovery, and production of documents relative to the
−Removed: cases, and the filing of motions.
+Added: This proceeding was in
+Added: addition to the above-referenced proceeding involving the Fannie Mae and Freddie Mac mortgage loans.
+Added: As with the above-referenced proceeding,
+Added: damages were sought including interest, costs, and attorneys’ fees.
+Added: SecurityNational
+Added: Mortgage, as well as other defendants, have been involved in written discovery, and production of documents relative to the cases, and
+Added: the filing of motions.
The deposition phase of the cases was yet to begin, as well as the later expert witness phase.
−Removed: phases would require substantial expenditures of legal fees and costs.
−Removed: February 1, 2021, Security National Mortgage executed a settlement agreement with Lehman Holdings in relation to these two adversary
−Removed: proceedings wherein all mortgage loan related claims were resolved, thereby ending all liabilities asserted by Lehman Holdings and conclusively
−Removed: ending all proceedings between Security National Mortgage and Lehman Holdings.
−Removed: The full amount of Security National Mortgage’s
−Removed: settlement payment was accounted for in the Company’s loan loss reserve as of December 31, 2020 and was paid during the first quarter
+Added: Those phases would
+Added: require substantial expenditures of legal fees and costs.
+Added: February 1, 2021, SecurityNational Mortgage executed a settlement agreement with Lehman Holdings in relation to these two adversary proceedings
+Added: wherein all mortgage loan related claims were resolved, thereby ending all liabilities asserted by Lehman Holdings and conclusively ending
+Added: all proceedings between SecurityNational Mortgage and Lehman Holdings.
+Added: The full amount of SecurityNational Mortgage’s settlement
+Added: payment was accounted for in the Company’s loan loss reserve as of December 31, 2020 and was paid during the first quarter 2021.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Reinsurance, Commitments and Contingencies (Continued)
Covenants for Mortgage Warehouse Lines of Credit
−Removed: Company, through its subsidiary Security National Mortgage, has a $100,000,000 line of credit with Wells Fargo Bank N.A.
+Added: Company, through its subsidiary SecurityNational Mortgage, has a $ 100,000,000 line of credit with Wells Fargo Bank N.A.
The agreement
charges interest at the 1-Month LIBOR rate plus 2.1% and matures on June 9, 2022 .
−Removed: Security National Mortgage is required to comply with
+Added: SecurityNational Mortgage is required to comply with
covenants for adjusted tangible net worth, unrestricted cash balance, the ratio of indebtedness to adjusted tangible net worth, and the
liquidity overhead coverage ratio, and a quarterly gross profit of at least $ 1.00 .
−Removed: Company, through its subsidiary Security National Mortgage, has a line of credit with Texas Capital Bank N.A.
+Added: Company, through its subsidiary SecurityNational Mortgage, has a line of credit with Texas Capital Bank N.A.
This agreement with the
−Removed: bank allows Security National Mortgage to borrow up to $100,000,000 for the sole purpose of funding mortgage loans.
+Added: bank allows SecurityNational Mortgage to borrow up to $ 100,000,000 for the sole purpose of funding mortgage loans.
The agreement charges
−Removed: interest at the 1-Month LIBOR rate plus 2% and matures on November 15, 2021.
+Added: interest at the 1-Month LIBOR rate plus 2% and matures on August 9, 2022 .
The Company is required to comply with covenants for adjusted
1 unchanged sentence
servicing rights) of at least $ 1.00 on a rolling four-quarter basis.
−Removed: Company through its subsidiary Security National Mortgage, has a line of credit with Comerica Bank.
+Added: Company through its subsidiary SecurityNational Mortgage, has a line of credit with Comerica Bank.
This agreement with the bank allows
−Removed: Security National Mortgage to borrow up to $75,000,000 for the sole purpose of funding mortgage loans.
+Added: SecurityNational Mortgage to borrow up to $ 70,000,000 for the sole purpose of funding mortgage loans.
The agreement charges interest
3 unchanged sentences
rights) of at least $ 1.00 on a rolling twelve months.
−Removed: Company through its subsidiary Security National Mortgage, has a line of credit with U.S Bank.
−Removed: This agreement with the bank allows
−Removed: Security National Mortgage to borrow up to $ 100,000,000 for
−Removed: the sole purpose of funding mortgage loans.
−Removed: The agreement charges interest at the 1-Month LIBOR rate plus 2.0% and matures on June
−Removed: The Company is required to comply with
−Removed: covenants for adjusted tangible net worth, unrestricted cash balance, and minimum combined pre-tax income (excluding any changes in
−Removed: the fair value of mortgage servicing rights) of at least $1.00 on a rolling twelve months.
+Added: Company through its subsidiary SecurityNational Mortgage, has a line of credit with U.S Bank.
+Added: This agreement with the bank allows SecurityNational
+Added: Mortgage to borrow up to $ 100,000,000 for the sole purpose of funding mortgage loans.
+Added: The agreement charges interest at the 1-Month LIBOR
+Added: rate plus 2.0% and matures on June 4, 2022 .
+Added: The Company is required to comply with covenants for adjusted tangible net worth, unrestricted
+Added: cash balance, and minimum combined pre-tax income (excluding any changes in the fair value of mortgage servicing rights) of at least
+Added: $ 1.00 on a rolling twelve months.
Company, through its subsidiary EverLEND Mortgage, has a line of credit with Texas Capital Bank N.A.
8 unchanged sentences
violation under the other agreement.
−Removed: As of June 30, 2021, the Company believes that it was in compliance with all debt covenants.
+Added: As of September 30, 2021, the Company was in compliance with all debt covenants.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Reinsurance, Commitments and Contingencies (Continued)
Contingencies and Commitments
1 unchanged sentence
and development.
−Removed: As of June 30, 2021, the Company’s commitments were approximately $ 249,815,000
−Removed: for these loans, of which
−Removed: $ 139,207,610 had
+Added: As of September 30, 2021, the Company’s commitments were approximately $ 318,081,000 for these loans, of which
+Added: $ 172,636,000 had been funded.
The Company will advance funds once the work has been completed and an independent inspection is made.
−Removed: The maximum loan
−Removed: commitment ranges between 50% and 80% of appraised value.
−Removed: The Company receives fees and interest for these loans and the interest rate
−Removed: is generally fixed 5.25% to 8.00% per annum.
+Added: The maximum loan commitment ranges between 50 % and 80 % of appraised value.
+Added: The Company receives fees and interest for these loans and
+Added: the interest rate is generally fixed 5.25 % to 8.00 % per annum.
Maturities range between six and eighteen months.
Company belongs to a captive insurance group for certain casualty insurance, worker compensation and liability programs.
−Removed: reserves are maintained relative to these programs.
−Removed: The level of exposure from catastrophic events is limited by the purchase of stop-loss
−Removed: and aggregate liability reinsurance coverage.
+Added: Insurance reserves
+Added: are maintained relative to these programs.
+Added: The level of exposure from catastrophic events is limited by the purchase of stop-loss and
+Added: aggregate liability reinsurance coverage.
When estimating the insurance liabilities and related reserves, the captive insurance management
7 unchanged sentences
Company is a defendant in various other legal actions arising from the normal conduct of business.
−Removed: Management believes that none of
−Removed: the actions, if adversely determined, will have a material effect on the Company’s financial position or results of
−Removed: Based on management’s assessment and legal counsel’s representations concerning the likelihood of
−Removed: unfavorable outcomes, no amounts have been accrued for the above claims in the consolidated financial statements.
+Added: Management believes that none of the
+Added: actions, if adversely determined, will have a material effect on the Company’s financial position or results of operations.
+Added: on management’s assessment and legal counsel’s representations concerning the likelihood of unfavorable outcomes, no amounts
+Added: have been accrued for the above claims in the consolidated financial statements.
Company is not a party to any other material legal proceedings outside the ordinary course of business or to any other legal proceedings,
which, if adversely determined, would have a material adverse effect on its financial condition or results of operations.
−Removed: Servicing Rights
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Mortgage Servicing Rights
Company initially records these MSRs at fair value as discussed in Note 8.
2 unchanged sentences
is included in other expenses on the consolidated statements of earnings.
−Removed: MSR amortization is determined
−Removed: by amortizing the MSR balance in proportion to, and over the period of the estimated future net servicing income of the underlying financial
+Added: MSR amortization is determined by amortizing the MSR balance
+Added: in proportion to, and over the period of the estimated future net servicing income of the underlying financial assets.
Company periodically assesses MSRs for impairment.
−Removed: Impairment occurs when the current fair value of the MSR falls below the
−Removed: asset’s carrying value (carrying value is the amortized cost reduced by any related valuation allowance).
−Removed: impaired, the impairment is recognized in current-period earnings and the carrying value of the MSRs is adjusted through a valuation
+Added: Impairment occurs when the current fair value of the MSR falls below the asset’s
+Added: carrying value (carrying value is the amortized cost reduced by any related valuation allowance).
+Added: If MSRs are impaired, the impairment
+Added: is recognized in current-period earnings and the carrying value of the MSRs is adjusted through a valuation allowance.
periodically reviews the various loan strata to determine whether the value of the MSRs in a given stratum is impaired and likely to
2 unchanged sentences
following is a summary of the MSR activity for the periods presented.
−Removed: Schedule of Mortgage Servicing
−Removed: of December 31
−Removed: before valuation allowance at beginning of year
−Removed: MSR additions
−Removed: resulting from loan sales
+Added: of Mortgage Servicing Rights
+Added: As of September 30
+Added: As of December 31
+Added: Amortized cost:
+Added: Balance before valuation allowance at beginning of year
+Added: MSR additions resulting from loan sales
+Added: Amortization (1)
( 10,897,897 )
( 11,841,478 )
−Removed: of valuation allowance to write down MSRs
−Removed: with other than temporary impairment
−Removed: before valuation allowance at end of period
−Removed: allowance for impairment of MSRs:
−Removed: at beginning of year
−Removed: of valuation allowance to write down MSRs
−Removed: with other than temporary impairment
−Removed: at end of period
−Removed: servicing rights, net
−Removed: fair value of MSRs at end of period
+Added: Application of valuation allowance to write down MSRs with other than temporary
+Added: Balance before valuation allowance at end of period
+Added: Valuation allowance for impairment of MSRs:
+Added: Balance at beginning of year
+Added: Application of valuation allowance to write down MSRs with other than temporary
+Added: Balance at end of period
+Added: Mortgage servicing rights, net
+Added: Estimated fair value of MSRs at end of period
in other expenses on the condensed consolidated statements of earnings
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Mortgage Servicing Rights (Continued)
following table summarizes the Company’s estimate of future amortization of its existing MSRs carried at amortized cost:
−Removed: of Finite-Lived Intangible Assets, Future Amortization Expense, Mortgage Servicing Rights
−Removed: MSR Amortization
−Removed: Company collected the following contractual servicing fee income and late fee income as reported in other revenues on the condensed
−Removed: consolidated statement of earnings:
+Added: Schedule of Finite-Lived Intangible Assets, Future Amortization Expense, Mortgage Servicing Rights
+Added: Estimated MSR Amortization
+Added: Company collected the following contractual servicing fee income and late fee income as reported in other revenues on the condensed consolidated
+Added: statement of earnings:
Schedule of Other Revenues
−Removed: servicing fees
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Contractual servicing fees
following is a summary of the unpaid principal balances (“UPB”) of the servicing portfolio for the periods presented:
−Removed: Summary of Unpaid Principal
−Removed: Balances of the Servicing Portfolio
−Removed: of December 31 2020
+Added: Summary of Unpaid Principal Balances of the Servicing Portfolio
+Added: As of September 30 2021
+Added: As of December 31 2020
+Added: Servicing UPB
$ 6,709,170,790
1 unchanged sentence
following key assumptions were used in determining MSR value:
−Removed: Assumptions used
−Removed: in determining MSR value
−Removed: Company’s overall effective tax rate for the three months ended June 30, 2021 and 2020 was 23.3 %
−Removed: respectively, which resulted in a provision for income taxes of $ 3,419,873
−Removed: and $ 6,636,709 ,
−Removed: respectively.
−Removed: The Company’s overall effective tax rate for the six months ended June 30, 2021 and 2020 was 24.6 %
−Removed: respectively, which resulted in a provision for income taxes of $ 7,646,213
−Removed: and $ 6,686,494 ,
−Removed: respectively.
+Added: of Assumptions Used in Determining MSR Value
+Added: September 30, 2021
+Added: December 31, 2020
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Company’s overall effective tax rate for the three months ended September 30, 2021 and 2020 was 23.7 % and 24.0 % , respectively,
+Added: which resulted in a provision for income taxes of $ 3,352,663 and $ 9,279,162 , respectively.
+Added: The Company’s overall effective tax
+Added: rate for the nine months ended September 30, 2021 and 2020 was 24.3 % and 23.6 % , respectively, which resulted in a provision for income
+Added: taxes of $ 10,998,876 and $ 15,965,656 , respectively.
The Company’s effective tax rates differ from the U.S.
−Removed: federal statutory rate of 21% partially due to its provision for
−Removed: state income taxes.
−Removed: The effective tax rate in the current period decreased when compared to the prior year period partly due to
−Removed: the Company's provision for state income taxes.
+Added: federal statutory rate
+Added: of 21 % partially due to its provision for state income taxes.
+Added: The effective tax rate in the current period decreased when compared to
+Added: the prior year period partly due to the Company’s provision for state income taxes.
income taxes are based on an estimated annualized effective tax rate applied to the respective quarterly periods, adjusted for discrete
5 unchanged sentences
Company reports revenues from contracts with customers pursuant to ASC No.
−Removed: 606, Revenue from Contracts with
+Added: 606, Revenue from Contracts with Customers .
about Performance Obligations and Contract Balances
11 unchanged sentences
When specialty merchandise is ordered, it can take time to manufacture and deliver the product.
−Removed: deferred until the at-need merchandise is received.
+Added: deferred until the at-need merchandise is delivered to the Company.
Pre-need Land Revenue :
11 unchanged sentences
does not fulfill an obligation and revenue remains deferred.
+Added: NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES
+Added: to Condensed Consolidated Financial Statements
+Added: 30, 2021 (Unaudited)
+Added: Revenues from Contracts with Customers (Continued)
opening and closing balances of the Company’s receivables, contract assets and contract liabilities are as follows:
−Removed: Schedule of Opening and Closing
−Removed: Balances of Receivables, Contract Assets and Contract Liabilities
+Added: of Opening and Closing Balances of Receivables, Contract Assets and Contract Liabilities
+Added: Contract Balances
+Added: Receivables (1)
+Added: Contract Asset
+Added: Contract Liability
Opening (1/1/2021)
+Added: Closing (9/30/2021)
Increase/(decrease)
+Added: Contract Balances
+Added: Receivables (1)
+Added: Contract Asset
+Added: Contract Liability
Opening (1/1/2020)
+Added: Closing (12/31/2020)
Increase/(decrease)
in Receivables, net on the condensed consolidated balance sheets
−Removed: amount of revenue recognized and included in the opening contract liability balance for the three months ended June 30, 2021 and 2020
−Removed: was $ 1,309,936
−Removed: and $ 880,663 ,
−Removed: respectively, and for the six months ended June 30, 2021 and 2020 was $ 2,444,937
−Removed: and $ 1,831,406 ,
+Added: amount of revenue recognized and included in the opening contract liability balance for the three months ended September 30, 2021 and
+Added: 2020 was $ 1,143,745 and $ 1,427,418 , respectively, and for the nine months ended September 30, 2021 and 2020 was $ 3,588,682 and $ 3,258,824 ,
difference between the opening and closing balances of the Company’s contract assets and contract liabilities primarily results
2 unchanged sentences
following table disaggregates revenue for the Company’s cemetery and mortuary contracts for the periods presented:
−Removed: Revenues of the Cemetery
−Removed: and Mortuary Contracts
−Removed: Ended June 30
−Removed: goods/service lines
−Removed: of Revenue Recognition
−Removed: transferred at a point in time
−Removed: transferred at a point in time
+Added: Schedule of Revenues of the Cemetery and Mortuary Contracts
+Added: Three Months Ended
+Added: Ended September 30
+Added: Major goods/service lines
+Added: Net mortuary and cemetery
+Added: Timing of Revenue Recognition
+Added: Goods transferred at a point in time
+Added: Services transferred at a point in time
+Added: Net mortuary and cemetery
following table reconciles revenues from cemetery and mortuary contracts to Note 7 – Business Segment Information for the Cemetery/Mortuary
Segment for the periods presented:
−Removed: Reconciliation of Revenues
−Removed: from Cemetery and mortuary contracts to Business Segment Information
−Removed: mortuary and cemetery sales
−Removed: (losses) on investments and other assets
−Removed: Net investment
−Removed: from external customers
+Added: Schedule of Reconciliation of Revenues from Cemetery and Mortuary Contracts to Business Segment Information
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: Net mortuary and cemetery sales
+Added: Gains (losses) on investments and other assets
+Added: Net investment income
+Added: Other revenues
+Added: Revenues from external customers
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.