XML 34 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Property and Casualty Insurance Activity (Tables)
3 Months Ended
Mar. 31, 2023
Property and Casualty Insurance Activity  
Schedule of Earned Premiums

 

 

Direct

 

 

Assumed

 

 

Ceded

 

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Premiums written

 

$47,597,446

 

 

$-

 

 

$(23,628,699)

 

$23,968,747

 

Change in unearned premiums

 

 

2,332,884

 

 

 

-

 

 

 

1,953,322

 

 

 

4,286,206

 

Premiums earned

 

$49,930,330

 

 

$-

 

 

$(21,675,377)

 

$28,254,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Schedule of Line of Business

 

 

Treaty Year

 

 

 

July 1, 2022

 

 

July 1, 2021

 

 

 

to

 

 

to

 

Line of Business

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

Personal Umbrella

 

 

 

 

 

 

Quota share treaty:

 

 

 

 

 

 

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

 

 

90%

 

 

90%

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

 

 

95%

 

 

95%

Risk retained

 

$300,000

 

 

$300,000

 

Total reinsurance coverage per occurrence

 

$4,700,000

 

 

$4,700,000

 

Losses per occurrence subject to quota share reinsurance coverage

 

$5,000,000

 

 

$5,000,000

 

Expiration date

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

Commercial Lines (1)

 

 

 

 

 

 

 

 

Schedule of unpaid losses and LAE

 

 

Three months ended

 

 

 

March 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

Balance at beginning of period

 

$118,339,513

 

 

$94,948,745

 

Less reinsurance recoverables

 

 

(27,659,500)

 

 

(10,637,679)
Net balance, beginning of period

 

 

90,680,013

 

 

 

84,311,066

 

 

 

 

 

 

 

 

 

 

Incurred related to:

 

 

 

 

 

 

 

 

Current year

 

 

25,042,531

 

 

 

22,944,869

 

Prior years

 

 

(3,121)

 

 

(3,671)

Total incurred

 

 

25,039,410

 

 

 

22,941,198

 

 

 

 

 

 

 

 

 

 

Paid related to:

 

 

 

 

 

 

 

 

Current year

 

 

5,886,288

 

 

 

9,283,972

 

Prior years

 

 

16,116,681

 

 

 

14,918,035

 

Total paid

 

 

22,002,969

 

 

 

24,202,007

 

 

 

 

 

 

 

 

 

 

Net balance at end of period

 

 

93,716,454

 

 

 

83,050,257

 

Add reinsurance recoverables

 

 

30,405,364

 

 

 

15,866,741

 

Balance at end of period

 

$124,121,818

 

 

$98,916,998

 

Incurred Claims and Allocated Claim Adjustment Expenses

 

 

 

 

As of

 

 

 

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three

 

 

Number of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Months

 

 

Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

 

Claims by

 

Accident

 

For the Years Ended December 31,

 

 

March 31,

 

 

Accident

 

Year

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

IBNR

Year

 

 

 

(Unaudited 2014 - 2022)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

$14,193

 

 

$14,260

 

 

$14,218

 

 

$14,564

 

 

$15,023

 

 

$16,381

 

 

$16,428

 

 

$16,434

 

 

$16,486

 

 

$16,486

 

 

$24

 

 

 

2,138

 

2015

 

 

 

 

 

 

22,340

 

 

 

21,994

 

 

 

22,148

 

 

 

22,491

 

 

 

23,386

 

 

 

23,291

 

 

 

23,528

 

 

 

23,533

 

 

 

23,553

 

 

 

240

 

 

 

2,559

 

2016

 

 

 

 

 

 

 

 

 

 

26,062

 

 

 

24,941

 

 

 

24,789

 

 

 

27,887

 

 

 

27,966

 

 

 

27,417

 

 

 

27,352

 

 

 

27,246

 

 

 

183

 

 

 

2,881

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,605

 

 

 

32,169

 

 

 

35,304

 

 

 

36,160

 

 

 

36,532

 

 

 

36,502

 

 

 

36,456

 

 

 

301

 

 

 

3,399

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,455

 

 

 

56,351

 

 

 

58,441

 

 

 

59,404

 

 

 

61,237

 

 

 

61,231

 

 

 

1,247

 

 

 

4,231

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,092

 

 

 

72,368

 

 

 

71,544

 

 

 

71,964

 

 

 

72,295

 

 

 

2,180

 

 

 

4,499

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,083

 

 

 

62,833

 

 

 

63,217

 

 

 

63,266

 

 

 

2,074

 

 

 

5,873

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,425

 

 

 

96,673

 

 

 

96,305

 

 

 

6,733

 

 

 

5,794

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,835

 

 

 

79,966

 

 

 

11,460

 

 

 

4,606

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,738

 

 

 

8,184

 

 

 

876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$500,541

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses

 

 

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

 

Accident

 

For the Years Ended December 31,

 

 

Three

Months

Ended

March 31,

 

Year

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

 

(Unaudited 2014 - 2022)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

$5,710

 

 

$9,429

 

 

$10,738

 

 

$11,770

 

 

$13,819

 

 

$14,901

 

 

$15,491

 

 

$15,770

 

 

$16,120

 

 

$16,127

 

2015

 

 

 

 

 

 

12,295

 

 

 

16,181

 

 

 

18,266

 

 

 

19,984

 

 

 

21,067

 

 

 

22,104

 

 

 

22,318

 

 

 

22,473

 

 

 

22,487

 

2016

 

 

 

 

 

 

 

 

 

 

15,364

 

 

 

19,001

 

 

 

21,106

 

 

 

23,974

 

 

 

25,234

 

 

 

25,750

 

 

 

26,382

 

 

 

26,557

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,704

 

 

 

24,820

 

 

 

28,693

 

 

 

31,393

 

 

 

32,529

 

 

 

33,522

 

 

 

33,911

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,383

 

 

 

44,516

 

 

 

50,553

 

 

 

52,025

 

 

 

54,424

 

 

 

54,906

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,933

 

 

 

54,897

 

 

 

58,055

 

 

 

60,374

 

 

 

60,993

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,045

 

 

 

50,719

 

 

 

53,432

 

 

 

54,379

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,282

 

 

 

77,756

 

 

 

78,247

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,856

 

 

 

58,175

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$411,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

$

89,459

 

All outstanding liabilities before 2014, net of reinsurance

 

 

 

273

 

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

 

 

$

89,731

 

Reconciliation of the net incurred and paid claims

 

 

As of

 

(in thousands)

 

March 31, 2023

 

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

 

$89,731

 

Total reinsurance recoverable on unpaid losses

 

 

30,405

 

Unallocated loss adjustment expenses

 

 

3,985

 

Total gross liability for loss and LAE reserves

 

$124,122

 

Supplementary unaudited information about average historical claims duration

 

 

Treaty Period

 

 

 

2023/2024 Treaty

 

 

2021/2023 Treaty

 

 

 

July 1,

 

 

January 1,

 

 

July 1,

 

 

December 31,

 

 

 

2023

 

 

2023

 

 

2022

 

 

2021

 

 

 

to

 

 

to

 

 

to

 

 

to

 

 

 

January 1,

 

 

June 30,

 

 

January 1,

 

 

June 30,

 

Line of Business

 

2024

 

 

2023

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Lines:

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners, dwelling fire and and canine legal liability

 

 

 

 

 

 

 

 

 

 

 

 

Quota share treaty:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent ceded (8)

 

 

30%

 

 

30%

 

 

30%

 

 

30%

Risk retained on intial $1,000,000 of losses (6) (7) (8)

 

$700,000

 

 

$700,000

 

 

$700,000

 

 

$700,000

 

Losses per occurrence subject to quota share reinsurance coverage

 

$1,000,000

 

 

$1,000,000

 

 

$1,000,000

 

 

$1,000,000

 

Expiration date

 

January 1, 2024

 

 

January 1, 2024

 

 

January 1, 2023

 

 

January 1, 2023

 

Excess of loss coverage and facultative facility coverage (1) (6)

 

 

(7)

 

$8,400,000

 

 

$8,400,000

 

 

$8,400,000

 

 

 

 

 

 

 

in excess of

 

 

in excess of

 

 

in excess of

 

 

 

 

 

 

 

$600,000

 

 

$600,000

 

 

$600,000

 

Total reinsurance coverage per occurrence (6) (7)

 

$500,000

 

 

$8,500,000

 

 

$8,500,000

 

 

$8,500,000

 

Losses per occurrence subject to reinsurance coverage

 

 

(7)

 

$8,000,000

 

 

$9,000,000

 

 

$9,000,000

 

Expiration date

 

 

(7)

 

June 30, 2023

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Catastrophe Reinsurance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial loss subject to personal lines quota share treaty (7)

 

$10,000,000

 

 

$10,000,000

 

 

$10,000,000

 

 

$10,000,000

 

Risk retained per catastrophe occurrence (8) (9)

 

 

(7)

 

$8,750,000

 

 

$7,400,000

 

 

$7,400,000

 

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

 

 

(7)

 

$335,000,000

 

 

$335,000,000

 

 

$490,000,000

 

Catastrophe stub coverage for the period from October 18, 2021 through December 31, 2021 (5)

 

NA

 

 

NA

 

 

NA

 

 

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reinstatement premium protection (3) (4)

 

 

(7)

 

Yes

 

 

Yes

 

 

Yes

 

Schedule of Ceding commission revenue

 

 

Three months ended

 

 

 

March 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

Provisional ceding commissions earned

 

$5,446,808

 

 

$4,541,533

 

Contingent ceding commissions earned

 

 

(1,401)

 

 

139,863

 

 

 

$5,445,407

 

 

$4,681,396