XML 36 R24.htm IDEA: XBRL DOCUMENT v3.20.2
Property and Casualty Insurance Activity (Tables)
6 Months Ended
Jun. 30, 2020
Property and Casualty Insurance Activity  
Schedule of earned premiums

 

 

Direct

 

 

Assumed

 

 

Ceded

 

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$

79,347,406

 

 

$

-

 

 

$

(28,066,253

)

 

$

51,281,153

 

Change in unearned premiums

 

 

5,376,958

 

 

 

-

 

 

 

(3,079,805

)

 

 

2,297,153

 

Premiums earned

 

$

84,724,364

 

 

$

-

 

 

$

(31,146,058

)

 

$

53,578,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$

82,309,827

 

 

$

77

 

 

$

(15,327,796

)

 

$

66,982,108

 

Change in unearned premiums

 

 

(6,456,216

)

 

 

202

 

 

 

271,074

 

 

 

(6,184,940

)

Premiums earned

 

$

75,853,611

 

 

$

279

 

 

$

(15,056,722

)

 

$

60,797,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$

42,650,477

 

 

$

-

 

 

$

(14,559,998

)

 

$

28,090,479

 

Change in unearned premiums

 

 

(527,742

)

 

 

-

 

 

 

(925,881

)

 

 

(1,453,623

)

Premiums earned

 

$

42,122,735

 

 

$

-

 

 

$

(15,485,879

)

 

$

26,636,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$

44,821,279

 

 

$

111

 

 

$

(8,199,887

)

 

$

36,621,503

 

Change in unearned premiums

 

 

(5,828,149

)

 

 

7

 

 

 

407,918

 

 

 

(5,420,224

)

Premiums earned

 

$

38,993,130

 

 

$

118

 

 

$

(7,791,969

)

 

$

31,201,279

 

Schedule of loss and loss adjustment expenses

 

 

Six months ended

 

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

 

 

 

 

Balance at beginning of period

 

$80,498,611

 

 

$56,197,106

 

Less reinsurance recoverables

 

 

(15,728,224)

 

 

(15,671,247)

Net balance, beginning of period

 

 

64,770,387

 

 

 

40,525,859

 

 

 

 

 

 

 

 

 

 

Incurred related to:

 

 

 

 

 

 

 

 

Current year

 

 

29,373,472

 

 

 

40,689,147

 

Prior years

 

 

(174,020)

 

 

6,117,385

 

Total incurred

 

 

29,199,452

 

 

 

46,806,532

 

 

 

 

 

 

 

 

 

 

Paid related to:

 

 

 

 

 

 

 

 

Current year

 

 

14,223,404

 

 

 

19,692,437

 

Prior years

 

 

20,204,732

 

 

 

13,999,258

 

Total paid

 

 

34,428,136

 

 

 

33,691,695

 

 

 

 

 

 

 

 

 

 

Net balance at end of period

 

 

59,541,702

 

 

 

53,640,696

 

Add reinsurance recoverables

 

 

17,066,657

 

 

 

16,034,424

 

Balance at end of period

 

$76,608,359

 

 

$69,675,120

 

Schedule of allocated claim adjustment expenses

All Lines of Business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except reported claims data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

 

 

June 30, 2020

 

 

 

For the Years Ended December 31,

 

 

For the six months ended June

 

 

 

 

 

Cumulative Number of Reported Claims by Accident

 

Accident Year

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

30, 2020 

 

 

IBNR 

 

 

Year

 

 

 

(Unaudited 2011 - 2019)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

$7,603

 

 

$7,678

 

 

$8,618

 

 

$9,440

 

 

$9,198

 

 

$9,066

 

 

$9,144

 

 

$9,171

 

 

$9,127

 

 

$9,128

 

 

$-

 

 

 

1,914

 

2012

 

 

 

 

 

 

9,539

 

 

 

9,344

 

 

 

10,278

 

 

 

10,382

 

 

 

10,582

 

 

 

10,790

 

 

 

10,791

 

 

 

11,015

 

 

 

10,963

 

 

 

91

 

 

 

4,704

(1)

2013

 

 

 

 

 

 

 

 

 

 

10,728

 

 

 

9,745

 

 

 

9,424

 

 

 

9,621

 

 

 

10,061

 

 

 

10,089

 

 

 

10,607

 

 

 

10,430

 

 

 

33

 

 

 

1,561

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,193

 

 

 

14,260

 

 

 

14,218

 

 

 

14,564

 

 

 

15,023

 

 

 

16,381

 

 

 

16,509

 

 

 

299

 

 

 

2,137

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,340

 

 

 

21,994

 

 

 

22,148

 

 

 

22,491

 

 

 

23,386

 

 

 

23,031

 

 

 

130

 

 

 

2,555

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,062

 

 

 

24,941

 

 

 

24,789

 

 

 

27,887

 

 

 

27,832

 

 

 

423

 

 

 

2,878

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,605

 

 

 

32,169

 

 

 

35,304

 

 

 

36,026

 

 

 

414

 

 

 

3,384

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,455

 

 

 

56,351

 

 

 

58,289

 

 

 

2,187

 

 

 

4,191

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,092

 

 

 

72,769

 

 

 

11,498

 

 

 

4,394

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,492

 

 

 

7,445

 

 

 

1,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$292,469

 

 

 

 

 

 

 

 

 

                          

(1)

Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.

 

All Lines of Business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

 

 

 

For the Years Ended December 31,

 

 

For the six months ended

June 30,

 

Accident Year

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

 

(Unaudited 2011 - 2019)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

$3,740

 

 

$5,117

 

 

$6,228

 

 

$7,170

 

 

$8,139

 

 

$8,540

 

 

$8,702

 

 

$8,727

 

 

$8,789

 

 

$8,993

 

2012

 

 

 

 

 

 

3,950

 

 

 

5,770

 

 

 

7,127

 

 

 

8,196

 

 

 

9,187

 

 

 

10,236

 

 

 

10,323

 

 

 

10,428

 

 

 

10,443

 

2013

 

 

 

 

 

 

 

 

 

 

3,405

 

 

 

5,303

 

 

 

6,633

 

 

 

7,591

 

 

 

8,407

 

 

 

9,056

 

 

 

9,717

 

 

 

10,007

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,710

 

 

 

9,429

 

 

 

10,738

 

 

 

11,770

 

 

 

13,819

 

 

 

14,901

 

 

 

15,169

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,295

 

 

 

16,181

 

 

 

18,266

 

 

 

19,984

 

 

 

21,067

 

 

 

22,058

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,364

 

 

 

19,001

 

 

 

21,106

 

 

 

23,974

 

 

 

24,863

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,704

 

 

 

24,820

 

 

 

28,693

 

 

 

30,172

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,383

 

 

 

44,516

 

 

 

47,698

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,933

 

 

 

52,940

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$235,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented

$

57,038

 

All outstanding liabilities before 2011, net of reinsurance

98

 

Liabilities for loss and allocated loss adjustment expenses, net of reinsurance

$

57,136

 

Schedule of reconciliation of the net incurred and paid claims

 

As of

 

(in thousands)

 

June 30, 2020

 

Liabilities for loss and loss adjustment expenses, net of reinsurance

 

$57,136

 

Total reinsurance recoverable on unpaid losses

 

 

17,066

 

Unallocated loss adjustment expenses

 

 

2,406

 

Total gross liability for loss and LAE reserves

 

$76,608

 

Schedule of line of business

Treaty Year

 

 

December 15, 2019

 

 

July 1, 2019

 

July 1, 2018

 

 

 

to

 

 

to

 

to

 

Line of Business

 

December 31,

2020

 

 

December 14,

2019

 

June 30,

2019

 

 

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

 

 

Homeowners, dwelling fire and

 

 

 

 

 

 

 

 

and canine legal liability

 

 

 

 

 

 

 

 

Quota share treaty:

 

 

 

 

 

 

 

 

Percent ceded

 

 

25

%

 

None

 

 

10

%

   

Treaty Year

 

 

January 1, 2021

 

 

July 1, 2020

 

 

December 15, 2019

 

 

July 1, 2019

 

 

July 1, 2018

 

 

 

to

 

 

to

 

 

to

 

 

to

 

 

to

 

 Line of Business

 

June 30,

2021

 

 

December 31,

2020

 

 

June 30,

2020

 

 

December 14,

2019

 

 

June 30,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners, dwelling fire and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and canine legal liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Quota share treaty:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Risk retained on intial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 $1,000,000 of losses

 

NA (7)

 

 

$

750,000

 

 

$

750,000

 

 

$

1,000,000

 

 

$

900,000

 

 Losses per occurrence subject

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 to quota share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 reinsurance coverage

 

NA (7)

 

 

$

1,000,000

 

 

$

1,000,000

 

 

None

 

 

$

1,000,000

 

 Expiration date

 

 

 

 

December 31, 2020

 

 

December 31, 2020

 

 

 

 

 

 

June 30, 2019

 

 Excess of loss coverage and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 facultative facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 coverage (1)

 

$

8,000,000

 

 

$

8,000,000

 

 

$

9,000,000

 

 

$

9,000,000

 

 

$

9,000,000

 

 

 

 in excess of

 

 

 in excess of

 

 

 in excess of

 

 

 in excess of

 

 

 in excess of

 

 

 

$

1,000,000

 

 

$

1,000,000

 

 

$

1,000,000

 

 

$

1,000,000

 

 

$

1,000,000

 

 Total reinsurance coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 per occurrence (7)

 

 8,000,000

 

 

$

8,250,000

 

 

$

9,250,000

 

 

$

9,000,000

 

 

$

9,100,000

 

 Losses per occurrence subject

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 to reinsurance coverage

 

$

8,000,000

 

 

$

9,000,000

 

 

$

10,000,000

 

 

$

10,000,000

 

 

$

10,000,000

 

 Expiration date (7)

 

June 30, 2021

 

 

June 30, 2021

 

 

June 30, 2020

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Catastrophe Reinsurance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Initial loss subject to personal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 lines quota share treaty

 

$

NA (7)

 

 

$

7,500,000

 

 

$

7,500,000

 

 

None

 

 

$

5,000,000

 

 Risk retained per catastrophe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 occurrence (2) (7)

 

$

10,000,000

 

 

$

8,125,000

 

 

$

5,625,000

 

 

$

7,500,000

 

 

$

4,500,000

 

 Catastrophe loss coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 in excess of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 quota share coverage (3) (7)

 

$

475,000,000

 

 

$

475,000,000

 

 

$

602,500,000

 

 

$

602,500,000

 

 

$

445,000,000

 

 Reinstatement premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 protection (4) (5) (6)

 

 Yes

 

 

 Yes

 

 

 Yes

 

 

 Yes

 

 

 Yes

 

 

 

 Treaty Year

 

 

 

July 1, 2020

 

 

July 1, 2019

 

 

July 1, 2018

 

 

 

to

 

 

to

 

 

to

 

Line of Business

 

June 30, 2021

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Umbrella

 

 

 

 

 

 

 

 

 

Quota share treaty:

 

 

 

 

 

 

 

 

 

Percent ceded - first $1,000,000 of coverage

 

 

90%

 

 

90%

 

 

90%

Percent ceded - excess of $1,000,000 of coverage

 

 

95%

 

 

100%

 

 

100%

Risk retained

 

$300,000

 

 

$100,000

 

 

$100,000

 

Total reinsurance coverage per occurrence

 

$4,700,000

 

 

$4,900,000

 

 

$4,900,000

 

Losses per occurrence subject to quota share reinsurance coverage

 

$5,000,000

 

 

$5,000,000

 

 

$5,000,000

 

Expiration date

 

June 30, 2021

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Lines:

 

 

 

 

 

 

 

 

 

 

 

 

General liability commercial policies

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty

 

None

 

 

None

 

 

None

 

Risk retained

 

$750,000

 

 

$750,000

 

 

$750,000

 

Excess of loss coverage above risk retained

 

$3,750,000

 

 

$3,750,000

 

 

$3,750,000

 

 

 

in excess of

 

 

in excess of

 

 

in excess of

 

 

 

$750,000

 

 

$750,000

 

 

$750,000

 

Total reinsurance coverage per occurrence

 

$3,750,000

 

 

$3,750,000

 

 

$3,750,000

 

Losses per occurrence subject to reinsurance coverage

 

$4,500,000

 

 

$4,500,000

 

 

$4,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Umbrella

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty:

 

None

 

 

None

 

 

 

 

 

Percent ceded - first $1,000,000 of coverage

 

 

 

 

 

 

 

 

 

 

90%

Percent ceded - excess of $1,000,000 of coverage

 

 

 

 

 

 

 

 

 

 

100%

Risk retained

 

 

 

 

 

 

 

 

 

$100,000

 

Total reinsurance coverage per occurrence

 

 

 

 

 

 

 

 

 

$4,900,000

 

Losses per occurrence subject to quota share reinsurance coverage

 

 

 

 

 

 

 

 

 

$5,000,000

 

Expiration date

 

 

 

 

 

 

 

 

 

June 30, 2019

 

Schedule of ceding commission revenue

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

Provisional ceding commissions earned

 

$3,440,676

 

 

$1,363,474

 

 

$7,161,036

 

 

$2,681,225

 

Contingent ceding commissions earned

 

 

39,538

 

 

 

(687,779)

 

 

150,277

 

 

 

(727,847)

 

 

$3,480,214

 

 

$675,695

 

 

$7,311,313

 

 

$1,953,378