XML 53 R16.htm IDEA: XBRL DOCUMENT
v3.23.1

Liability for Unpaid Losses and Loss Adjustment Expense | 12 Months Ended
--- | ---
Dec. 31, 2022
Insurance [Abstract] |
Liability for Future Policy Benefits and Unpaid Claims Disclosure | ABILITY FOR UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSE (LAE) We generally use the term loss(es) to collectively refer to both loss and LAE. We establish reserves for both reported and unreported unpaid losses that have occurred at or before the balance sheet date for amounts we estimate we will be required to pay in the future. Our policy is to establish these loss reserves after considering all information known to us at each reporting period. At any given point in time, our loss reserve represents our best estimate of the ultimate settlement and administration cost of our insured claims incurred and unpaid. Since the process of estimating loss reserves requires significant judgment due to a number of variables, such as fluctuations in inflation, judicial decisions, legislative changes and changes in claims handling procedures, our ultimate liability will likely differ from these estimates. We revise our reserve for unpaid losses as additional information becomes available, and reflect adjustments, if any, in our earnings in the periods in which we determine the adjustments are necessary. General Discussion of the Loss Reserving Process Reserves for unpaid losses fall into two categories: case reserves and reserves for claims incurred but not reported. •Case reserves - When a claim is reported, we establish an automatic minimum case reserve for that claim type that represents our initial estimate of the losses that will ultimately be paid on the reported claim. Our initial estimate for each claim is based upon averages of loss payments for our prior closed claims made for that claim type. Then, our claims personnel perform an evaluation of the type of claim involved, the circumstances surrounding each claim and the policy provisions relating to the loss and adjust the reserve as necessary. As claims mature, we increase or decrease the reserve estimates as deemed necessary by our claims department based upon additional information we receive regarding the loss, the results of on-site reviews and any other information we gather while reviewing the claims. •Reserves for losses incurred but not reported (IBNR reserves) - Our IBNR reserves include true IBNR reserves plus “bulk” reserves. Bulk reserves represent additional amounts that cannot be allocated to particular claims, but which are necessary to estimate ultimate losses on reported and unreported claims. We estimate our IBNR reserves by projecting the ultimate losses using the methods discussed below and then deducting actual loss payments and case reserves from the projected ultimate losses. We review and adjust our IBNR reserves on a quarterly basis based on information available to us at the balance sheet date. When we establish our reserves, we analyze various factors such as our historical loss experience and that of the insurance industry, claims frequency and severity, our business mix, our claims processing procedures, legislative enactments, judicial decisions and legal developments in imposition of damages, and general economic conditions, including inflation. A change in any of these factors from the assumptions implicit in our estimates will cause our ultimate loss experience to be better or worse than indicated by our reserves, and the difference could be material. Due to the interaction of the aforementioned factors, there is no precise method for evaluating the impact of any one specific factor in isolation, and an element of judgment is ultimately required. Due to the uncertain nature of any projection of the future, the ultimate amount we will pay for losses will be different from the reserves we record. However, in our judgment, we employ techniques and assumptions that are appropriate, and the resulting reserve estimates are reasonable, given the information available at the balance sheet date. To determine our ultimate losses, we first use multiple actuarial techniques to establish a range of reasonable estimates. These techniques are in line with actuarial standards of practice and actuarial literature. A brief overview of each of these techniques is provided below. We then make additional qualitative considerations for many of the previously mentioned factors and select a point within this range. These ultimate loss estimates include reserves for both reported and unreported claims. Estimation of the Reserves for Unpaid Losses and Allocated LAE We calculate our estimate of ultimate losses with the following actuarial methods. The methods are applied to paid and incurred loss data. Incurred losses are defined as paid losses plus case reserves. For our loss reserving process, the word “segment” refers to a subgrouping of our claims data, such as by geographic area and/or by particular line of business; it does not refer to operating segments. •Development Method - The development method is based upon the assumption that the relative change in a given year’s loss estimates from one evaluation point to the next is similar to the relative change in prior years’ reported loss estimates at similar evaluation points. In utilizing this method, actual annual historical loss data is evaluated. Loss development factors (LDFs) are calculated to measure the change in cumulative losses from one evaluation point to the next. These historical LDFs and comparable industry benchmark factors form the basis for selecting the LDFs used in projecting the current valuation of losses to an ultimate basis. When applied to incurred loss data, the implicit assumption is that the relative adequacy of case reserves has been consistent over time, and that there have been no material changes in the rate at which claims have been reported. Applying this method to paid losses avoids potential distortions in the data due to changes in case reserving methodology, but also loses any potentially useful information contained in the current case reserves. The paid development method’s implicit assumption is that the rate of payment of claims has been relatively consistent over time. •Expected Loss Method - Ultimate loss projections are based upon a prior measure of the anticipated losses, usually relative to a measure of exposure (such as earned house years). An expected loss cost is applied to each year’s measure of exposure to determine estimated ultimate losses for that year. Actual losses are not considered in this calculation. Because the ultimate loss estimates do not change unless the exposures or loss costs change, this method has the advantage of being stable over time. However, the advantage of this stability is offset by a lack of responsiveness since this method does not consider actual loss experience as it emerges. This method assumes that the loss cost per unit of exposure is a good indication of ultimate losses. It can be entirely dependent on pricing assumptions (e.g., historical experience adjusted for loss trend). •Bornhuetter-Ferguson Method - The Bornhuetter-Ferguson (B-F) method is a credibility weighting procedure that blends the responsiveness of the Development Method with the stability of the Expected Loss Method by setting ultimate losses equal to actual losses plus the expected unreported losses which are based on the Expected Loss Method. As an experience year matures, actual losses gradually move closer to their ultimate levels so reliance on the Expected Loss Method can be reduced. •Paid-to-Paid Development Method - In addition to the aforementioned methods, we also rely upon the Paid-to-Paid Development Method to project ultimate unallocated loss adjustment expense (ULAE). Ratios of paid ULAE to paid loss and allocated loss adjustment expense are compiled by calendar year and a paid-to-paid ratio selection is made. The selected ratio is applied to the estimated IBNR amounts and one half of this ratio is applied to case reserves. This method is derived from rule of thumb that half of ULAE is incurred when a claim is opened and the other half is incurred over the remaining life of the claim. Reliance and Selection of Methods Each of these methods has its own strengths and weaknesses that depend upon the circumstances of the segment and the age of the claims experience we analyze. The nature of our book of business allows us to place substantial, but not exclusive, reliance on the loss development methods, and the selected LDFs, represent the most critical aspect of our loss reserving process. We use the same set of LDFs in the methods during our loss reserving process that we also use to calculate the premium necessary to pay expected ultimate losses. Reasonably-Likely Changes in Variables As previously noted, we evaluate several factors when exercising our judgment in the selection of the LDFs that ultimately drive the determination of our loss reserves. The process of establishing our reserves is complex and necessarily imprecise, as it involves using judgment that is affected by many variables. We believe a reasonably-likely change in almost any of these aforementioned factors could have an impact on our reported results, financial condition and liquidity. However, we do not believe any reasonably likely changes in the frequency or severity of claims would have a material impact on us. On an annual basis, our consulting actuary issues a statement of actuarial opinion that documents the actuary’s evaluation of the adequacy of our unpaid loss obligations under the terms of our policies. We review the analysis underlying the consulting actuary’s opinion and compare the projected ultimate losses to our own estimates to ensure that the reserve for unpaid losses recorded at each annual balance sheet date is based upon all internal and external factors related to known and unknown claims against us and to ensure our reserve is within guidelines promulgated by the National Association of Insurance Commissioners (NAIC). We maintain an in-house claims staff that monitors and directs all aspects of our claims process. We assign the fieldwork to our wholly-owned claims subsidiary, or to third-party claims adjusting companies, none of whom have the authority to settle or pay any claims on our behalf. The third-party claims adjusting companies conduct inspection of the damaged property and prepare initial estimates. We review the inspection reports and initial estimates to determine the amounts to be paid to the policyholder in accordance with the terms and conditions of the policy in effect at the time that the policyholder incurs the loss. We maintain strategic relationships with multiple claims adjusting companies that we can engage should we need additional non-catastrophe claims servicing capacity. We believe the combination of our internal resources and relationships with external claims servicing companies provide an adequate level of claims servicing in the event catastrophes affect our policyholders. The following is information about incurred claims development and paid claims development as of December 31, 2022, net of reinsurance, as well as cumulative claim frequency and the total of IBNR liability plus expected development on reported claims included within the net incurred claims amounts. The incurred claims development and paid claims development data reflect the acquisitions of FSIC, IIC, and AmCo in February 2015, April 2016, and April 2017, respectively, on a retrospective basis (includes FSIC, IIC and AmCo data for years prior to our acquisition of the insurance affiliates). The information about incurred claims development and paid claims development for the years ended December 31, 2013 to 2021 is presented as supplementary information. During 2019, three of our insurance subsidiaries, UPC, FSIC and ACIC, entered into an intercompany property and casualty reinsurance pooling arrangement. Under this arrangement, the participating companies share substantially all business that is written and allocate the combined premiums, losses and expenses. The Company performed an analysis and concluded that the nature of our claims cash flows and development patterns, along with the structure of our reinsurance program, are similar among all products. In addition, effective January 1, 2022, this agreement was terminated. In prior years, we have elected to disclose one single property and casualty homeowners’ insurance table. With the change to disclosing two reporting segments in 2021, we began providing disclosures for each of our reporting segments separately. Personal Lines Operating Segment $ In thousands (except number of reported claims)
| Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2022
Total of IBNR Liabilities Plus Expected Development on Reported Claims | Cumulative Number of Reported Claims
For the Years Ended December 31,
|  |  | Audited
Accident Year | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |  | 2022
2013 | $ | 105,118 |  | $ | 100,572 |  | $ | 98,442 |  | $ | 98,438 |  | $ | 98,649 |  | $ | 98,706 |  | $ | 99,187 |  | $ | 99,338 |  | $ | 99,464 |  |  | $ | 99,451 |  | $ | 11 |  | 8,893
2014 | — |  | 139,163 |  | 138,415 |  | 139,418 |  | 140,052 |  | 139,967 |  | 140,354 |  | 140,695 |  | 140,507 |  |  | 140,712 |  | 67 |  | 13,470
2015 | — |  | — |  | 201,328 |  | 215,680 |  | 215,221 |  | 215,894 |  | 216,278 |  | 217,198 |  | 217,223 |  |  | 217,302 |  | 217 |  | 20,341
2016 | — |  | — |  | — |  | 267,124 |  | 269,283 |  | 271,207 |  | 271,795 |  | 273,797 |  | 275,142 |  |  | 275,316 |  | 528 |  | 31,129
2017 | — |  | — |  | — |  | — |  | 261,689 |  | 273,512 |  | 280,048 |  | 288,161 |  | 295,511 |  |  | 297,468 |  | 1,812 |  | 83,534
2018 | — |  | — |  | — |  | — |  | — |  | 299,141 |  | 324,877 |  | 333,763 |  | 339,347 |  |  | 344,943 |  | 3,904 |  | 53,064
2019 | — |  | — |  | — |  | — |  | — |  | — |  | 344,912 |  | 316,649 |  | 332,682 |  |  | 350,005 |  | 14,441 |  | 44,328
2020 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 484,372 |  | 452,090 |  |  | 526,579 |  | 28,642 |  | 57,085
2021 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 313,527 |  |  | 326,446 |  | 47,388 |  | 57,485
2022 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  |  | 398,090 |  | 229,083 |  | 39,597
|  |  |  |  |  |  |  |  | Total |  | $ | 2,976,312 |  |  |
Accident Year | Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31,
|  | Audited
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |  | 2022
2013 | $ | 66,657 |  | $ | 89,842 |  | $ | 93,879 |  | $ | 96,193 |  | $ | 97,415 |  | $ | 97,945 |  | $ | 98,424 |  | $ | 98,666 |  | $ | 99,021 |  |  | $ | 99,040 |
2014 | — |  | 92,383 |  | 125,849 |  | 133,819 |  | 137,534 |  | 138,257 |  | 139,137 |  | 139,812 |  | 140,346 |  |  | 140,639 |
2015 | — |  | — |  | 134,992 |  | 193,127 |  | 207,021 |  | 211,040 |  | 213,968 |  | 214,817 |  | 216,011 |  |  | 216,833 |
2016 | — |  | — |  | — |  | 183,238 |  | 248,852 |  | 261,089 |  | 267,015 |  | 268,953 |  | 271,536 |  |  | 272,567 |
2017 | — |  | — |  | — |  | — |  | 177,516 |  | 251,530 |  | 263,657 |  | 275,698 |  | 286,362 |  |  | 293,474 |
2018 | — |  | — |  | — |  | — |  | — |  | 219,513 |  | 297,871 |  | 318,619 |  | 331,438 |  |  | 335,531 |
2019 | — |  | — |  | — |  | — |  | — |  | — |  | 202,105 |  | 270,923 |  | 309,014 |  |  | 326,540 |
2020 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 244,512 |  | 414,666 |  |  | 479,639 |
2021 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 146,582 |  |  | 259,094 |
2022 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  |  | 128,633 |
|  |  |  |  |  |  |  |  | Total |  | $ | 2,551,990 |
All outstanding liabilities before 2013, net of reinsurance |  | 204 |
| Liabilities for claims and claim adjustment expenses, net of reinsurance |  | $ | 424,526 |
The following is supplementary information about average historical claims duration as of December 31, 2022.
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
Unaudited
Years | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10
| 58.0 | % | 27.2 | % | 8.2 | % | 3.1 | % | 1.4 | % | 1.0 | % | 0.5 | % | 0.3 | % | 0.3 | % | — | %
Commercial Lines Operating Segment $ In thousands (except number of reported claims)
| Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2022
Total of IBNR Liabilities Plus Expected Development on Reported Claims | Cumulative Number of Reported Claims
For the Years Ended December 31,
|  |  | Audited
Accident Year | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |  | 2022
2013 | $ | 8,359 |  | $ | 6,420 |  | $ | 11,826 |  | $ | 8,382 |  | $ | 7,573 |  | $ | 7,426 |  | $ | 7,263 |  | $ | 7,262 |  | $ | 7,328 |  |  | $ | 7,326 |  | $ | — |  | 741 |
2014 | — |  | 15,845 |  | 15,752 |  | 16,311 |  | 16,816 |  | 16,070 |  | 15,602 |  | 15,604 |  | 15,618 |  |  | 15,611 |  | — |  | 680 |
2015 | — |  | — |  | 16,504 |  | 20,379 |  | 24,563 |  | 26,614 |  | 26,332 |  | 26,910 |  | 28,350 |  |  | 28,680 |  | 275 |  | 821 |
2016 | — |  | — |  | — |  | 37,837 |  | 25,043 |  | 22,578 |  | 23,816 |  | 23,397 |  | 23,945 |  |  | 38,526 |  | 392 |  | 1,140 |
2017 | — |  | — |  | — |  | — |  | 70,650 |  | 72,135 |  | 78,970 |  | 83,286 |  | 87,833 |  |  | 91,545 |  | 1,541 |  | 4,240 |
2018 | — |  | — |  | — |  | — |  | — |  | 61,778 |  | 64,964 |  | 69,203 |  | 68,384 |  |  | 84,727 |  | 295 |  | 3,669 |
2019 | — |  | — |  | — |  | — |  | — |  | — |  | 76,515 |  | 70,515 |  | 68,900 |  |  | 41,424 |  | 1,878 |  | 5,175 |
2020 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 67,573 |  | 68,165 |  |  | 66,177 |  | (6,017) |  | 4,640 |
2021 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 53,338 |  |  | 38,304 |  | 6,154 |  | 1,770 |
2022 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  |  | 65,255 |  | 53,640 |  | 1,401 |
|  |  |  |  |  |  |  |  | Total |  | $ | 477,575 |  |  |
Accident Year | Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31,
|  | Audited
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |  | 2022
2013 | $ | 2,958 |  | $ | 5,127 |  | $ | 5,317 |  | $ | 7,248 |  | $ | 7,254 |  | $ | 7,256 |  | $ | 7,262 |  | $ | 7,261 |  | $ | 7,327 |  |  | $ | 7,326 |
2014 | — |  | 6,379 |  | 9,452 |  | 13,212 |  | 14,420 |  | 15,336 |  | 15,460 |  | 15,475 |  | 15,606 |  |  | 15,611 |
2015 | — |  | — |  | 10,188 |  | 17,134 |  | 20,640 |  | 22,978 |  | 23,605 |  | 25,269 |  | 27,303 |  |  | 28,024 |
2016 | — |  | — |  | — |  | 10,638 |  | 16,217 |  | 19,114 |  | 21,410 |  | 22,266 |  | 23,506 |  |  | 38,063 |
2017 | — |  | — |  | — |  | — |  | 40,467 |  | 62,353 |  | 64,329 |  | 73,683 |  | 80,460 |  |  | 84,933 |
2018 | — |  | — |  | — |  | — |  | — |  | 27,852 |  | 54,551 |  | 61,885 |  | 66,848 |  |  | 82,443 |
2019 | — |  | — |  | — |  | — |  | — |  | — |  | 38,428 |  | 57,041 |  | 62,133 |  |  | 34,768 |
2020 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 25,068 |  | 46,535 |  |  | 69,903 |
2021 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | 19,754 |  |  | 28,506 |
2022 | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  | — |  |  | 7,742 |
|  |  |  |  |  |  |  |  | Total |  | $ | 397,319 |
All outstanding liabilities before 2013, net of reinsurance |  | — |
| Liabilities for claims and claim adjustment expenses, net of reinsurance |  | $ | 80,256 |
The following is supplementary information about average historical claims duration as of December 31, 2022.
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
Unaudited
Years | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10
| 40.5 | % | 26.0 | % | 12.0 | % | (0.3) | % | 6.0 | % | 3.0 | % | 11.3 | % | 1.1 | % | 0.5 | % | — | %
The reconciliation of the net incurred and paid claims development tables to the liability for claims and claim adjustment expenses in the consolidated statement of financial position is as follows.
| December 31,
| 2022 |  | 2021
Net outstanding liabilities |  |  |
Personal Lines Operating Segment | $ | 424,526 |  |  | $ | 250,950 |
Commercial Lines Operating Segment | 80,256 |  |  | 72,390 |
Liabilities for unpaid claims and claim adjustment expenses, net of reinsurance | 504,782 |  |  | 323,340 |
Reinsurance recoverable on unpaid claims |  |  |
Personal Lines Operating Segment | 699,420 |  |  | 596,344 |
Commercial Lines Operating Segment | 731,580 |  |  | 153,256 |
Total reinsurance recoverable on unpaid claims | 1,431,000 |  |  | 749,600 |
Unallocated claims adjustment expenses | 11,156 |  |  | 11,510 |
Total gross liability for unpaid claims and claims adjustment expense | $ | 1,946,938 |  |  | $ | 1,084,450 |
The table below shows the analysis of our reserve for unpaid losses for each of our last three fiscal years on a GAAP basis:
| 2022 |  | 2021 |  | 2020
Balance at January 1 | $ | 1,084,450 |  |  | $ | 1,089,966 |  |  | $ | 760,357 |
Less: reinsurance recoverable on unpaid losses | 749,600 |  |  | 674,746 |  |  | 482,315 |
Net balance at January 1 | $ | 334,850 |  |  | $ | 415,220 |  |  | $ | 278,042 |
Incurred related to: |  |  |  |  |
Current year | 525,011 |  |  | 394,278 |  |  | 615,102 |
Prior years | 112,636 |  |  | 27,856 |  |  | (6,786) |
Total incurred | $ | 637,647 |  |  | $ | 422,134 |  |  | $ | 608,316 |
Paid related to: |  |  |  |  |
Current year | 188,374 |  |  | 202,202 |  |  | 320,389 |
Prior years | 268,185 |  |  | 300,302 |  |  | 150,749 |
Total paid | $ | 456,559 |  |  | $ | 502,504 |  |  | $ | 471,138 |
Net balance at December 31 | $ | 515,938 |  |  | $ | 334,850 |  |  | $ | 415,220 |
Plus: reinsurance recoverable on unpaid losses | 1,431,000 |  |  | 749,600 |  |  | 674,746 |
Balance at December 31 | $ | 1,946,938 |  |  | $ | 1,084,450 |  |  | $ | 1,089,966 |
Composition of reserve for unpaid losses and LAE: |  |  |  |  |
Case reserves | $ | 578,698 |  |  | $ | 384,393 |  |  | $ | 392,717 |
IBNR reserves | 1,368,240 |  |  | 700,057 |  |  | 697,249 |
Balance at December 31 | $ | 1,946,938 |  |  | $ | 1,084,450 |  |  | $ | 1,089,966 |
Based upon our internal analysis and our review of the statement of actuarial opinion provided by our actuarial consultants, we believe that the reserve for unpaid losses reasonably represents the amount necessary to pay all claims and related expenses which may arise from incidents that have occurred as of the balance sheet date. As reflected by our losses incurred related to prior years, adverse development experienced in 2022 was primarily the result of the strengthening of our reserves based on increased litigation related to claims being filed in the state of Florida. Current year losses incurred and reinsurance recoverable on unpaid losses increased in 2022 due to Hurricane Ian, which made landfall in Florida as a category four Hurricane. The severity of Hurricane Ian resulted in increased cessions to our core catastrophe program as well as the exhausting of our reinsurance coverage attributable to our personal lines operating segment, resulting in higher retained losses compared to 2021. The loss payments made during the year ended December 31, 2021 were higher than the year ended December 31, 2022, due to the settling of the claims related to the unprecedented frequency of catastrophe activity that took place in 2020, as well as the settlement of Hurricane Ida claims in 2021.

X
- References No definition available. + Details
Name: | us-gaap_InsuranceAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for liabilities related to future policy benefits and unpaid claims and claim adjustments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -URI https://asc.fasb.org/subtopic&trid=2560295 + Details
Name: | us-gaap_LiabilityForFuturePolicyBenefitsAndUnpaidClaimsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration