XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Property and Casualty Insurance Activity (Tables)
3 Months Ended
Mar. 31, 2022
Property and Casualty Insurance Activity  
Schedule Of Earned Premiums

Direct

Assumed

Ceded

Net

Three months ended March 31, 2022

Premiums written

$42,983,897$-$(18,065,709)$24,918,188

Change in unearned premiums

2,392,727-(637,535)1,755,192

Premiums earned

$45,376,624$-$(18,703,244)$26,673,380

Three months ended March 31, 2021

Premiums written

$38,129,117$-$(7,329,507)$30,799,610

Change in unearned premiums

3,789,478-130$3,789,608

Premiums earned

$41,918,595$-$(7,329,377)$34,589,218
Schedule Of Loss And Loss Adjustment Expenses

Three months ended

March 31,

2022

2021

Balance at beginning of period

$94,948,745$82,801,228

Less reinsurance recoverables

(10,637,679)(20,154,251)

Net balance, beginning of period

84,311,06662,646,977

Incurred related to:

Current year

22,944,86922,571,727

Prior years

(3,671)(11,055)

Total incurred

22,941,19822,560,672

Paid related to:

Current year

9,283,9727,749,998

Prior years

14,918,03510,059,577

Total paid

24,202,00717,809,575

Net balance at end of period

83,050,25767,398,074

Add reinsurance recoverables

15,866,74117,058,985

Balance at end of period

$98,916,998$84,457,059
Schedule Of Ceding Commission Revenue

Three months ended

March 31,

2022

2021

Provisional ceding commissions earned

$4,541,533$45,499

Contingent ceding commissions earned

139,863(46,564)
$4,681,396$(1,065)
Incurred Loss And Allocated Loss Adjustment Expenses

All Lines of Business

(in thousands, except reported claims data)

 

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

As of

March 31, 2022 

For the Years Ended December 31,

Three

Months

Ended

March 31,

 

Accident Year

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

 

IBNR

Cumulative

Number of

Reported

Claims by

Accident

Year

(Unaudited 2013 - 2021)

(Unaudited)

 

 

2013

$10,728$9,745$9,424$9,621$10,061$10,089$10,607$10,495$10,529$10,507$221,564

2014

14,19314,26014,21814,56415,02316,38116,42816,43416,4221282,138

2015

22,34021,99422,14822,49123,38623,29123,52823,5402772,558

2016

26,06224,94124,78927,88727,96627,41727,3901522,881

2017

31,60532,16935,30436,16036,53236,5342923,398

2018

54,45556,35158,44159,40459,7875634,225

2019

75,09272,36871,54471,5885,3244,479

2020

63,08362,83362,3424,7375,845

2021

96,42596,64712,2765,713

2022

21,2796,9721,090

Total

$426,035
Cumulative Paid Loss And Allocated Loss 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,

 

 

Three

Months

Ended

March 31,

 

Accident Year

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

 

(Unaudited 2013 - 2021)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

$3,405

 

 

$5,303

 

 

$6,633

 

 

$7,591

 

 

$8,407

 

 

$9,056

 

 

$9,717

 

 

$10,016

 

 

$10,392

 

 

$10,397

 

2014

 

 

 

 

 

 

5,710

 

 

 

9,429

 

 

 

10,738

 

 

 

11,770

 

 

 

13,819

 

 

 

14,901

 

 

 

15,491

 

 

 

15,770

 

 

 

15,833

 

2015

 

 

 

 

 

 

 

 

 

 

12,295

 

 

 

16,181

 

 

 

18,266

 

 

 

19,984

 

 

 

21,067

 

 

 

22,104

 

 

 

22,318

 

 

 

22,414

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,364

 

 

 

19,001

 

 

 

21,106

 

 

 

23,974

 

 

 

25,234

 

 

 

25,750

 

 

 

25,804

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,704

 

 

 

24,820

 

 

 

28,693

 

 

 

31,393

 

 

 

32,529

 

 

 

32,590

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,383

 

 

 

44,516

 

 

 

50,553

 

 

 

52,025

 

 

 

52,250

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,933

 

 

 

54,897

 

 

 

58,055

 

 

 

58,916

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,045

 

 

 

50,719

 

 

 

51,670

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,282

 

 

 

68,352

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$346,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

$79,574

 

All outstanding liabilities before 2013, net of reinsurance

 

 

 

296

 

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

 

 

$79,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Components may not sum to totals due to rounding)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation Of The Net Incurred And Paid Claims

Reconciliation of the Disclosure of Incurred and Paid Loss Development

to the Liability for Loss and LAE Reserves

As of

(in thousands)

March 31, 2022

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

$79,870

Total reinsurance recoverable on unpaid losses

15,867

Unallocated loss adjustment expenses

3,180

Total gross liability for loss and LAE reserves

$98,917

(Components may not sum to totals due to rounding)

Treaty Year

(2021/2023 Treaty)

July 1,

December 31,

July 1,

December 31,

2022

2021

2021

2020

to

to

to

to

January 1,

June 30,

December 30,

June 30,

Line of Business

2023

2022

2021

2021

Personal Lines:

Homeowners, dwelling fire and and canine legal liability

Quota share treaty:

 

 

 

 

 

 

 

 

 

 

 

 

Percent ceded (9)

30%30%

None (5

)

None (5

)

 

Risk retained on intial $1,000,000 of losses (5) (7) (9)

$700,000$700,000$1,000,000$1,000,000

Losses per occurrence subject to quota share reinsurance coverage

$1,000,000$1,000,000

None (5

)

None (5

)

Expiration date

January 1, 2023

January 1, 2023

NA (5

)

NA (5

)

Excess of loss coverage and facultative facility coverage (1) (7)

$400,000$8,400,000$8,000,000$8,000,000

in excess of

in excess of

in excess of

in excess of

$600,000$600,000$1,000,000$1,000,000

Total reinsurance coverage  per occurrence (5) (7) (8)

$500,000$8,500,000$8,000,000$8,000,000

Losses per occurrence subject to reinsurance coverage (5) (8)

$1,000,000$9,000,000$9,000,000$9,000,000

Expiration date

(8)

June 30, 2022

June 30, 2022

June 30, 2021

Catastrophe Reinsurance:

Initial loss subject to personal lines quota share treaty  

 

 

10,000,000

 

 

 

10,000,000

 

 

 

None (5

)

 

 

None (5

Risk retained per catastrophe occurrence (5) (9) (10)

None (8

)

$7,400,000$10,000,000$10,000,000

Catastrophe loss coverage in excess of quota share coverage (2) (5)

None (8

)

$490,000,000$490,000,000$475,000,000

Catastrophe stub coverage for the period from October 18, 2021 through December 31, 2021 (6)

NA

NA

$

5,000,000

NA

in excess of

$5,000,000

Reinstatement premium protection (3) (4) (8)

None

Yes

Yes

Yes