XML 38 R24.htm IDEA: XBRL DOCUMENT v3.21.2
Property and Casualty Insurance Activity (Tables)
9 Months Ended
Sep. 30, 2021
Property and Casualty Insurance Activity  
Schedule of Earned Premiums

 

 

Direct

 

 

Assumed

 

 

Ceded

 

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$131,609,930

 

 

$-

 

 

$(21,854,398)

 

$109,755,532

 

Change in unearned premiums

 

 

(2,911,439)

 

 

-

 

 

 

(15,198)

 

 

(2,926,637)

Premiums earned

 

$128,698,491

 

 

$-

 

 

$(21,869,596)

 

$106,828,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$125,089,571

 

 

$-

 

 

$(43,813,468)

 

$81,276,103

 

Change in unearned premiums

 

 

2,215,602

 

 

 

-

 

 

 

(2,392,318)

 

 

(176,716)

Premiums earned

 

$127,305,173

 

 

$-

 

 

$(46,205,786)

 

$81,099,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$48,865,169

 

 

$-

 

 

$(7,223,526)

 

$41,641,643

 

Change in unearned premiums

 

 

(4,848,145)

 

 

-

 

 

 

9,753

 

 

 

(4,838,392)

Premiums earned

 

$44,017,024

 

 

$-

 

 

$(7,213,773)

 

$36,803,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$45,742,165

 

 

$-

 

 

$(15,747,215)

 

$29,994,950

 

Change in unearned premiums

 

 

(3,161,356)

 

 

-

 

 

 

687,487

 

 

 

(2,473,869)

Premiums earned

 

$42,580,809

 

 

$-

 

 

$(15,059,728)

 

$27,521,081

 

Schedule of Loss and Loss Adjustment Expenses

 

 

Nine months ended

 

 

 

September 30, 2021

 

 

 

2021

 

 

2020

 

 

 

 

 

 

Balance at beginning of period

 

$82,801,228

 

 

$80,498,611

 

Less reinsurance recoverables

 

 

(20,154,251)

 

 

(15,728,224)

Net balance, beginning of period

 

 

62,646,977

 

 

 

64,770,387

 

 

 

 

 

 

 

 

 

 

Incurred related to:

 

 

 

 

 

 

 

 

Current year

 

 

79,070,646

 

 

 

49,597,154

 

Prior years

 

 

(10,529)

 

 

(279,727)

Total incurred

 

 

79,060,117

 

 

 

49,317,427

 

 

 

 

 

 

 

 

 

 

Paid related to:

 

 

 

 

 

 

 

 

Current year

 

 

35,408,412

 

 

 

29,845,049

 

Prior years

 

 

17,586,958

 

 

 

24,068,492

 

Total paid

 

 

52,995,370

 

 

 

53,913,541

 

 

 

 

 

 

 

 

 

 

Net balance at end of period

 

 

88,711,724

 

 

 

60,174,273

 

Add reinsurance recoverables

 

 

12,332,394

 

 

 

24,804,751

 

Balance at end of period

 

$101,044,118

 

 

$84,979,024

 

Incurred Claims and 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

 

 

September 30, 2021

 

 

 

For the Years Ended December 31,

 

 

 

 

 

 

 

 

Cumulative

 

Accident Year

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

Nine months ended

September 30, 2021 

 

 

IBNR

 Number of Reported

Claims by Accident Year

 

 

 

(Unaudited 2012 - 2020)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

$9,539

 

 

$9,344

 

 

$10,278

 

 

$10,382

 

 

$10,582

 

 

$10,790

 

 

$10,791

 

 

$11,015

 

 

$10,885

 

 

$10,881

 

 

$11

 

 

 

4,704

(1)

2013

 

 

 

 

 

 

10,728

 

 

 

9,745

 

 

 

9,424

 

 

 

9,621

 

 

 

10,061

 

 

 

10,089

 

 

 

10,607

 

 

 

10,495

 

 

 

10,498

 

 

 

19

 

 

 

1,564

 

2014

 

 

 

 

 

 

 

 

 

 

14,193

 

 

 

14,260

 

 

 

14,218

 

 

 

14,564

 

 

 

15,023

 

 

 

16,381

 

 

 

16,428

 

 

 

16,420

 

 

 

141

 

 

 

2,138

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,340

 

 

 

21,994

 

 

 

22,148

 

 

 

22,491

 

 

 

23,386

 

 

 

23,291

 

 

 

23,466

 

 

 

123

 

 

 

2,558

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,062

 

 

 

24,941

 

 

 

24,789

 

 

 

27,887

 

 

 

27,966

 

 

 

27,520

 

 

 

391

 

 

 

2,880

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,605

 

 

 

32,169

 

 

 

35,304

 

 

 

36,160

 

 

 

36,337

 

 

 

370

 

 

 

3,393

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,455

 

 

 

56,351

 

 

 

58,441

 

 

 

59,289

 

 

 

1,174

 

 

 

4,221

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,092

 

 

 

72,368

 

 

 

71,837

 

 

 

7,377

 

 

 

4,471

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,083

 

 

 

62,858

 

 

 

6,644

 

 

 

5,822

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,958

 

 

 

18,813

 

 

 

4,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$394,064

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses

All Lines of Business

(in thousands)

 

 

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

 

 

 

For the Years Ended December 31,

 

 

Nine months ended September

 

Accident Year

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

30, 2021

 

 

 

(Unaudited 2012 - 2020)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

$3,950

 

 

$5,770

 

 

$7,127

 

 

$8,196

 

 

$9,187

 

 

$10,236

 

 

$10,323

 

 

$10,428

 

 

$10,451

 

 

$10,544

 

2013

 

 

 

 

 

 

3,405

 

 

 

5,303

 

 

 

6,633

 

 

 

7,591

 

 

 

8,407

 

 

 

9,056

 

 

 

9,717

 

 

 

10,016

 

 

 

10,140

 

2014

 

 

 

 

 

 

 

 

 

 

5,710

 

 

 

9,429

 

 

 

10,738

 

 

 

11,770

 

 

 

13,819

 

 

 

14,901

 

 

 

15,491

 

 

 

15,706

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,295

 

 

 

16,181

 

 

 

18,266

 

 

 

19,984

 

 

 

21,067

 

 

 

22,104

 

 

 

22,285

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,364

 

 

 

19,001

 

 

 

21,106

 

 

 

23,974

 

 

 

25,234

 

 

 

25,639

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,704

 

 

 

24,820

 

 

 

28,693

 

 

 

31,393

 

 

 

32,161

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,383

 

 

 

44,516

 

 

 

50,553

 

 

 

51,676

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,933

 

 

 

54,897

 

 

 

57,594

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,045

 

 

 

49,945

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$308,999

 

 

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

 

$85,065

 

All outstanding liabilities before 2011, net of reinsurance

 

 

110

 

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

 

$85,175

 

Reconciliation of the net incurred and paid claims

 

 

As of

 

(in thousands)

 

September 30, 2021

 

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

 

$85,175

 

Total reinsurance recoverable on unpaid losses

 

 

12,332

 

Unallocated loss adjustment expenses

 

 

3,537

 

Total gross liability for loss and LAE reserves

 

$101,044

 

Supplementary unaudited information about average historical claims duration

 

 

Treaty Year

 

 

 

December 15, 2019

 

 

 

to

 

Line of Business

 

December 30, 2020

 

 

 

 

 

Personal Lines:

 

 

 

Homeowners, dwelling fire and

 

 

 

and canine legal liability

 

 

 

Quota share treaty:

 

 

 

Percent ceded

 

 

25%

 

 

Treaty Year

 

 

 

July 1, 2021

 

 

December 31, 2020

 

 

July 1, 2020

 

 

December 15, 2019

 

 

 

to

 

 

to

 

 

to

 

 

to

 

Line of Business

 

June 30, 2022

 

 

June 30, 2021

 

 

December 30, 2020

 

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners, dwelling fire and

 

 

 

 

 

 

 

 

 

 

 

 

and canine legal liability

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty:

 

 

 

 

 

 

 

 

 

 

 

 

Risk retained on intial

 

 

 

 

 

 

 

 

 

 

 

 

$1,000,000 of losses (7)

 

$1,000,000

 

 

$1,000,000

 

 

$750,000

 

 

$750,000

 

Losses per occurrence subject

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to quota share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

reinsurance coverage

 

None (7)

 

 

None (7)

 

 

$1,000,000

 

 

$1,000,000

 

Expiration date

 

NA (7)

 

 

NA (7)

 

 

December 30, 2020

 

 

December 30, 2020

 

Excess of loss coverage and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

facultative facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

coverage (1)

 

$8,000,000

 

 

$8,000,000

 

 

$8,000,000

 

 

$9,000,000

 

 

 

in excess of

 

 

in excess of

 

 

in excess of

 

 

in excess of

 

 

 

$1,000,000

 

 

$1,000,000

 

 

$1,000,000

 

 

$1,000,000

 

Total reinsurance coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

per occurrence (7)

 

$8,000,000

 

 

$8,000,000

 

 

$8,250,000

 

 

$9,250,000

 

Losses per occurrence subject

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to reinsurance coverage

 

$9,000,000

 

 

$9,000,000

 

 

$9,000,000

 

 

$10,000,000

 

Expiration date (7)

 

June 30, 2022

 

 

June 30, 2021

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Catastrophe Reinsurance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial loss subject to personal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

lines quota share treaty

 

None (7)

 

 

None (7)

 

 

$7,500,000

 

 

$7,500,000

 

Risk retained per catastrophe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

occurrence (2) (7)

 

$10,000,000

 

 

$10,000,000

 

 

$8,125,000

 

 

$5,625,000

 

Catastrophe loss coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in excess of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

quota share coverage (3) (7)

 

$490,000,000

 

 

$475,000,000

 

 

$475,000,000

 

 

$602,500,000

 

Catastrophe stub coverage for the period from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 18, 2021 through December 31, 2021 (8)

 

$5,000,000

 

 

NA

 

 

NA

 

 

NA

 

 

 

in excess of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$5,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Reinstatement premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

protection (4) (5) (6)

 

Yes

 

 

Yes

 

 

Yes

 

 

Yes

 

 

 

Treaty Year

 

 

 

July 1, 2021

 

 

July 1, 2020

 

 

July 1, 2019

 

 

 

to

 

 

to

 

 

to

 

Line of Business

 

June 30, 2022

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

95%

 

 

100%

Risk retained

 

$300,000

 

 

$300,000

 

 

$100,000

 

Total reinsurance coverage per occurrence

 

$4,700,000

 

 

$4,700,000

 

 

$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, 2022

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Lines (1):

 

 

 

 

 

 

 

 

 

 

 

 

General liability commercial policies

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty

 

 

 

 

 

None

 

 

None

 

Risk retained

 

 

 

 

 

$750,000

 

 

$750,000

 

Excess of loss coverage above risk retained

 

 

 

 

 

$3,750,000

 

 

$3,750,000

 

 

 

 

 

 

 

in excess of

 

 

in excess of

 

 

 

 

 

 

 

$750,000

 

 

$750,000

 

Total reinsurance coverage per occurrence

 

 

 

 

 

$3,750,000

 

 

$3,750,000

 

Losses per occurrence subject to reinsurance coverage

 

 

 

 

 

$4,500,000

 

 

$4,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Umbrella

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty

 

 

 

 

 

None

 

 

None

 

Schedule of Ceding Commission Revenue

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

Provisional ceding commissions earned

 

$40,578

 

 

$3,460,768

 

 

$135,666

 

 

$10,621,804

 

Contingent ceding commissions earned

 

 

(47,854)

 

 

(11,994)

 

 

(98,266)

 

 

138,283

 

 

 

$(7,276)

 

$3,448,774

 

 

$37,400

 

 

$10,760,087