XML 23 R12.htm IDEA: XBRL DOCUMENT

Property and Casualty Insurance Activity

9 Months Ended

Sep. 30, 2022

Property and Casualty Insurance Activity

Property and Casualty Insurance Activity

Note 6 – Property and Casualty Insurance Activity

Premiums Earned

Premiums written, ceded and earned are as follows:

	Direct			Assumed		Ceded			Net

Nine months ended September 30, 2022
Premiums written	$	147,353,911		$	-	$	(58,743,773	)	$	88,610,138
Change in unearned premiums		(6,029,774	)		-		1,356,060			(4,673,714	)
Premiums earned	$	141,324,137		$	-	$	(57,387,713	)	$	83,936,424

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

Three months ended September 30, 2022
Premiums written	$	54,591,551		$	-	$	(20,925,381	)	$	33,666,170
Change in unearned premiums		(5,636,421	)		-		1,331,227			(4,305,194	)
Premiums earned	$	48,955,130		$	-	$	(19,594,154	)	$	29,360,976

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

Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of September 30, 2022 and December 31, 2021 was $6,627,275 and $2,693,466, respectively.

Loss and Loss Adjustment Expense Reserves

The following table provides a reconciliation of the beginning and ending balances for unpaid losses and loss adjustment expense (“LAE”) reserves:

	Nine months ended
	September 30,
	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		84,311,066			62,646,977

Incurred related to:
Current year		62,910,967			79,070,646
Prior years		713,788			(10,529	)
Total incurred		63,624,755			79,060,117

Paid related to:
Current year		35,774,958			35,408,412
Prior years		26,938,462			17,586,958
Total paid		62,713,420			52,995,370

Net balance at end of period		85,222,401			88,711,724
Add reinsurance recoverables		21,706,497			12,332,394
Balance at end of period	$	106,928,898		$	101,044,118

Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of $27,230,814 and $1,220,970 for the nine months ended September 30, 2022 and 2021, respectively.

Prior year incurred loss and LAE development is based upon estimates by line of business and accident year. Prior year loss and LAE development incurred during the nine months ended September 30, 2022 and 2021 was $713,788 unfavorable and $10,529 favorable, respectively. Management, on a quarterly basis, performs a review of open liability claims to assess carried case and incurred but not reported (“IBNR”) reserve levels, giving consideration to both Company and industry trends.

Loss and LAE reserves

The reserving process for loss and LAE reserves provides for the Company’s best estimate at a particular point in time of the ultimate unpaid cost of all losses and LAE incurred, including settlement and administration of losses, and is based on facts and circumstances then known including losses that have occurred but that have not yet been reported. The process relies on standard actuarial reserving methodologies, judgments relative to estimates of ultimate claim severity and frequency, the length of time before losses will develop to their ultimate level (‘tail’ factors), and the likelihood of changes in the law or other external factors that are beyond the Company’s control. Several actuarial reserving methodologies are used to estimate required loss reserves. The process produces carried reserves set by management based upon the actuaries’ best estimate and is the cumulative combination of the best estimates made by line of business, accident year, and loss and LAE. The amount of loss and LAE reserves for individual reported claims (the “case reserve”) is determined by the claims department and changes over time as new information is gathered. Such information is critical to the review of appropriate IBNR reserves and includes a review of coverage applicability, comparative liability on the part of the insured, injury severity, property damage, replacement cost estimates, and any other information considered pertinent to estimating the exposure presented by the claim. The amounts of loss and LAE reserves for unreported claims and development on known claims (IBNR reserves) are determined using historical information aggregated by line of insurance as adjusted to current conditions. Since this process produces loss reserves set by management based upon the actuaries’ best estimate, there is no explicit or implicit provision for uncertainty in the carried loss reserves.

Due to the inherent uncertainty associated with the reserving process, the ultimate liability may differ, perhaps substantially, from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current period’s results. Reserves are closely monitored and are recomputed periodically using the most recent information on reported claims and a variety of statistical techniques. On at least a quarterly basis, the Company reviews by line of business existing reserves, new claims, changes to existing case reserves, and paid losses with respect to the current and prior periods. Several methods are used, varying by line of business and accident year, in order to select the estimated period-end loss reserves. These methods include the following:

Paid Loss Development – historical patterns of paid loss development are used to project future paid loss emergence in order to estimate required reserves.

Incurred Loss Development – historical patterns of incurred loss development, reflecting both paid losses and changes in case reserves, are used to project future incurred loss emergence in order to estimate required reserves.

Paid Bornhuetter-Ferguson (“BF”) – an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been paid, based on historical paid loss development patterns. The estimate of required reserves assumes that the remaining unpaid portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of paid losses exists at the early stages of the claims development process.

Incurred Bornhuetter-Ferguson (“BF”) - an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been reported, based on historical incurred loss development patterns. The estimate of required reserves assumes that the remaining unreported portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of reported losses exists at the early stages of the claims development process.

Incremental Claim-Based Methods – historical patterns of incremental incurred losses and paid LAE during various stages of development are reviewed and assumptions are made regarding average loss and LAE development applied to remaining claims inventory. Such methods more properly reflect changes in the speed of claims closure and the relative adequacy of case reserve levels at various stages of development. These methods may provide a more accurate estimate of IBNR for lines of business with relatively few remaining open claims but for which significant recent settlement activity has occurred.

Frequency / Severity Based Methods – historical measurements of claim frequency and average paid claim size (severity) are reviewed for more mature accident years where a majority of claims have been reported and/or closed. These historical averages are trended forward to more recent periods in order to estimate ultimate losses for newer accident years that are not yet fully developed. These methods are useful for lines of business with slow and/or volatile loss development patterns, such as liability lines where information pertaining to individual cases may not be completely known for many years. The claim frequency and severity information for older periods can then be used as reasonable measures for developing a range of estimates for more recent immature periods.

Management’s best estimate of required reserves is generally based on an average of the methods above, with appropriate weighting of methods based on the line of business and accident year being projected. In some cases, additional methods or historical data from industry sources are employed to supplement the projections derived from the methods listed above.

Three key assumptions that materially affect the estimate of loss reserves are the loss ratio estimate for the current accident year used in the BF methods, the loss development factor selections used in the loss development methods, and the loss severity assumptions used in the frequency / severity method described above. The loss ratio estimates used in the BF methods are selected after reviewing historical accident year loss ratios adjusted for rate changes, trend, and mix of business. The severity assumptions used in the frequency / severity method are determined by reviewing historical average claim severity for older more mature accident periods, trended forward to less mature accident periods.

COVID-19 has introduced additional uncertainty to recent claim trends. The Company reviews the carried reserves levels on a regular basis as additional information becomes available and makes adjustments in the periods in which such adjustments are determined to be necessary. The Company is not aware of any other claim trends that have emerged or that would cause future adverse development that have not already been contemplated in setting current carried reserves levels.

In New York State, lawsuits for negligence are subject to certain limitations and must be commenced within three years from the date of the accident or are otherwise barred. Accordingly, the Company’s exposure to unreported claims (“pure” IBNR) for accident dates of September 30, 2019 and prior is limited, although there remains the possibility of adverse development on reported claims (“case development” IBNR). In certain rare circumstances states have retroactively revised a statute of limitations. The Company is not aware of any such effort that would have a material impact on the Company’s results.

The following is information about incurred and paid claims development as of September 30, 2022, net of reinsurance, as well as the cumulative reported claims by accident year and total IBNR reserves as of September 30, 2022 included in the net incurred loss and allocated expense amounts. The historical information regarding incurred and paid claims development for the years ended December 31, 2013 to December 31, 2021 is presented as supplementary unaudited information.

All Lines of Business
*(in thousands, except reported claims data)*
																					As of
	Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance																				September 30, 2022
	For the Years Ended December 31,																		Nine Months Ended September 30,				Cumulative Number of Reported Claims by Accident
Accident Year	2013		2014		2015		2016		2017		2018		2019		2020		2021		2022		IBNR		Year
	(Unaudited 2013 - 2021)																		(Unaudited)

2013	$	10,728	$	9,745	$	9,424	$	9,621	$	10,061	$	10,089	$	10,607	$	10,495	$	10,529	$	10,493	$	3		1,564
2014				14,193		14,260		14,218		14,564		15,023		16,381		16,428		16,434		16,496		34		2,138
2015						22,340		21,994		22,148		22,491		23,386		23,291		23,528		23,533		239		2,559
2016								26,062		24,941		24,789		27,887		27,966		27,417		27,411		101		2,881
2017										31,605		32,169		35,304		36,160		36,532		36,553		270		3,398
2018												54,455		56,351		58,441		59,404		60,535		446		4,229
2019														75,092		72,368		71,544		71,386		3,074		4,494
2020																63,083		62,833		62,043		3,504		5,861
2021																		96,425		97,038		9,236		5,779
2022																				58,735		13,837		3,236
																	Total		$	464,223

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 30,
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	$	10,471
2014				5,710		9,429		10,738		11,770		13,819		14,901		15,491		15,770		16,083
2015						12,295		16,181		18,266		19,984		21,067		22,104		22,318		22,462
2016								15,364		19,001		21,106		23,974		25,234		25,750		26,244
2017										16,704		24,820		28,693		31,393		32,529		32,928
2018												32,383		44,516		50,553		52,025		53,657
2019														40,933		54,897		58,055		59,933
2020																39,045		50,719		52,632
2021																		56,282		75,291
2022																				32,981
																	Total		$	382,681

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented																			$	81,542
All outstanding liabilities before 2013, net of reinsurance																				264
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance																			$	81,806

Reported claim counts are measured on an occurrence or per event basis. A single claim occurrence could result in more than one loss type or claimant; however, the Company counts claims at the occurrence level as a single claim regardless of the number of claimants or claim features involved.

The reconciliation of the net incurred and paid loss development tables to the loss and LAE reserves in the consolidated balance sheet is as follows:

Reconciliation of the Disclosure of Incurred and Paid Loss Development
to the Liability for Loss and LAE Reserves

	As of
*(in thousands)*	September 30, 2022
Liabilities for allocated loss and loss adjustment expenses, net of reinsurance	$	81,806
Total reinsurance recoverable on unpaid losses		21,706
Unallocated loss adjustment expenses		3,416
Total gross liability for loss and LAE reserves	$	106,929

(Components may not sum to totals due to rounding)

Reinsurance

Effective December 31, 2021, the Company entered into a quota share reinsurance treaty for its personal lines business, which primarily consists of homeowners’ and dwelling fire policies, covering the period from December 31, 2021 through January 1, 2023 (“2021/2023 Treaty”).

The Company’s excess of loss and catastrophe reinsurance treaties expired on June 30, 2022 and the Company entered into new excess of loss and catastrophe reinsurance treaties effective July 1, 2022. Effective October 20, 2021, the Company entered into a stub catastrophe reinsurance treaty covering the period from October 20, 2021 through December 31, 2021. The treaty provided reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Effective January 1, 2022, the Company entered into an underlying excess of loss reinsurance treaty covering the period from January 1, 2022 through January 1, 2023. The treaty provides 50% reinsurance coverage for losses of $400,000 in excess of $600,000. Losses from named storms are excluded from the treaty. Material terms for reinsurance treaties in effect for the treaty years shown below are as follows:

	Treaty Period
			(2021/2023 Treaty)
	January 2,		July 1,			December 31,			July 1,		December 31,
	2023		2022			2021			2021		2020
	to		to			to			to		to
	June 30,		January 1,			June 30,			December 30,		June 30,
Line of Business	2023		2023			2022			2021		2021

Personal Lines:
Homeowners, dwelling fire and and canine legal liability
Quota share treaty:
Percent ceded (9)	None (8)			30	%		30	%	None (5)		None (5)
Risk retained on intial $1,000,000 of losses (5) (7) (8) (9)	$	1,000,000	$	700,000		$	700,000		$	1,000,000	$	1,000,000
Losses per occurrence subject to quota share reinsurance coverage	None (8)		$	1,000,000		$	1,000,000		None (5)		None (5)
Expiration date		(8)	January 1, 2023			January 1, 2023			NA (5)		NA (5)
Excess of loss coverage and facultative facility coverage (1) (7)	$	8,000,000	$	8,400,000		$	8,400,000		$	8,000,000	$	8,000,000
	in excess of		in excess of			in excess of			in excess of		in excess of
	$	1,000,000	$	600,000		$	600,000		$	1,000,000	$	1,000,000
Total reinsurance coverage per occurrence (5) (7) (8)	$	8,000,000	$	8,500,000		$	8,500,000		$	8,000,000	$	8,000,000
Losses per occurrence subject to reinsurance coverage (5) (8)	$	8,000,000	$	9,000,000		$	9,000,000		$	9,000,000	$	9,000,000
Expiration date (8)	June 30, 2023		June 30, 2023			June 30, 2022			June 30, 2022		June 30, 2021

Catastrophe Reinsurance:
Initial loss subject to personal lines quota share treaty		(8)		10,000,000			10,000,000		None (5)		None (5)
Risk retained per catastrophe occurrence (5) (8) (9) (10)	$	10,000,000	$	7,400,000		$	7,400,000		$	10,000,000	$	10,000,000
Catastrophe loss coverage in excess of quota share coverage (2) (5) (8)	$	335,000,000	$	335,000,000		$	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			NA			$	5,000,000	NA
									in excess of
									$	5,000,000
Reinstatement premium protection (3) (4)	Yes		Yes			Yes			Yes		Yes

(1)	For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $9,000,000 in total insured value, which covers direct losses from $3,500,000 to $9,000,000 through June 30, 2023.
(2)	Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.
(3)	For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000. For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
(4)	For the period July 1, 2022 through June 30, 2023, reinstatement premium protection for $9,800,000 of catastrophe coverage in excess of $10,000,000.

(5)	The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through December 30, 2021 is only for excess of loss and catastrophe reinsurance.
(6)	Excludes freeze and freeze related claims.
(7)	For the period January 1, 2022 through January 1, 2023, underlying excess of loss treaty provides 50% reinsurance coverage for losses of $400,000 in excess of $600,000. Reduces retention to $500,000 from $700,000 under the 2021/2023 Treaty. Excludes losses from named storms.
(8)	Personal lines quota share (homeowners, dwelling fire and canine liability) and underlying excess of loss reinsurance will expire on January 1, 2023; reinsurance coverage in effect from January 2, 2023 through June 30, 2023 is only for excess of loss and catastrophe reinsurance treaties.
(9)	For the 2021/2023 Treaty, 4% of the 30% total of losses ceded under this treaty are excluded from a named catastrophe event.
(10)	Plus losses in excess of catastrophe coverage.

	Treaty Year
	July 1, 2022			July 1, 2021			July 1, 2020
	to			to			to
Line of Business	June 30, 2023			June 30, 2022			June 30, 2021

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 dollars of coverage		95	%		95	%		95	%
Risk retained	$	300,000		$	300,000		$	300,000
Total reinsurance coverage per occurrence	$	4,700,000		$	4,700,000		$	4,700,000
Losses per occurrence subject to quota share reinsurance coverage	$	5,000,000		$	5,000,000		$	5,000,000
Expiration date	June 30, 2023			June 30, 2022			June 30, 2021

Commercial Lines (1):
General liability commercial policies
Quota share treaty							None
Risk retained							$	750,000
Excess of loss coverage above risk retained							$	3,750,000
							in excess of
							$	750,000
Total reinsurance coverage per occurrence							$	3,750,000
Losses per occurrence subject to reinsurance coverage							$	4,500,000

Commercial Umbrella
Quota share treaty							None

(1)	Coverage on all commercial lines policies expired in September 2020; reinsurance coverage is based on treaties in effect on the date of loss.

The Company’s reinsurance program has been structured to enable the Company to grow its premium volume while maintaining regulatory capital and other financial ratios generally within or below the expected ranges used for regulatory oversight purposes. The reinsurance program also provides income as a result of ceding commissions earned pursuant to the quota share reinsurance contracts. The Company’s participation in reinsurance arrangements does not relieve the Company of its obligations to policyholders.

Ceding Commission Revenue

The Company earned ceding commission revenue under the 2021/2023 Treaty for the three months and nine months ended September 30, 2022 based on a fixed provisional commission rate at which provisional ceding commissions will be earned. There was no quota share treaty in effect during the three months and nine months ended September 30, 2021. The Company earned ceding commission revenue under its expired quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions were earned, and (ii) a continuing sliding scale of commission rates and ultimate treaty year loss ratios on the policies reinsured under each of these agreements based upon which contingent ceding commissions are earned. The sliding scale includes minimum and maximum commission rates in relation to specified ultimate loss ratios. The commission rate and contingent ceding commissions earned increases when the estimated ultimate loss ratio decreases and, conversely, the commission rate and contingent ceding commissions earned decreases when the estimated ultimate loss ratio increases.

Ceding commission revenue consists of the following:

	Three months ended					Nine months ended
	September 30,					September 30,
	2022		2021			2022		2021

Provisional ceding commissions earned	$	4,881,580	$	40,578		$	14,116,044	$	135,666
Contingent ceding commissions earned		4,514		(47,854	)		167,033		(98,266	)
	$	4,886,094	$	(7,276	)	$	14,283,077	$	37,400

Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled periodically based on the Loss Ratio of each treaty year that ends on June 30, for the expired treaties that were subject to contingent commissions. As discussed above, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods develop, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned. As of September 30, 2022 and December 31, 2021, net contingent ceding commissions payable to reinsurers under all treaties was approximately $2,714,000 and $2,881,000, respectively, which is recorded in reinsurance balances payable on the accompanying condensed consolidated balance sheets.