XML 31 R18.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loss and Loss Adjustment Expense Reserves
12 Months Ended
Dec. 31, 2016
Loss and Loss Adjustment Expense Reserves  
Loss and Loss Adjustment Expense Reserves

10.Loss and Loss Adjustment Expense Reserves

The following table sets forth a reconciliation of beginning and ending reserves for losses and loss adjustment expenses (“LAE”), as shown in the Company’s consolidated financial statements for the periods indicated.

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2016

    

2015

 

 

2014

Reserves for losses and LAE at beginning of year

 

$

553,977

 

$

482,012

 

$

455,014

Less receivable from reinsurers related to unpaid losses and LAE

 

 

(68,261)

 

 

(61,245)

 

 

(60,346)

Net reserves for losses and LAE at beginning of year

 

 

485,716

 

 

420,767

 

 

394,668

Incurred losses and LAE, related to:

 

 

 

 

 

 

 

 

 

Current year

 

 

538,881

 

 

642,882

 

 

513,734

Prior years

 

 

(45,448)

 

 

(30,313)

 

 

(37,368)

Total incurred losses and LAE

 

 

493,433

 

 

612,569

 

 

476,366

Paid losses and LAE related to:

 

 

 

 

 

 

 

 

 

Current year

 

 

328,046

 

 

415,256

 

 

316,979

Prior years

 

 

174,506

 

 

132,364

 

 

133,288

Total paid losses and LAE

 

 

502,552

 

 

547,620

 

 

450,267

Net reserves for losses and LAE at end of period

 

 

476,597

 

 

485,716

 

 

420,767

Plus receivable from reinsurers related to unpaid losses and LAE

 

 

83,724

 

 

68,261

 

 

61,245

Reserves for losses and LAE at end of period

 

$

560,321

 

$

553,977

 

$

482,012

 

 

 

 

 

 

 

 

 

 

 

At the end of each period, the reserves were re‑estimated for all prior accident years. The Company’s prior year reserves decreased by $45,448,  $30,313, and $37,368 for the years ended 2016,  2015, and 2014, respectively, and resulted from re‑estimations of prior years’ ultimate loss and LAE liabilities. The decrease in prior year reserves during 2016 was primarily composed of reductions of $25,019 in the Company’s retained automobile and $11,648 in the Company’s retained homeowners reserves. The decrease in prior year reserves during 2015 was primarily composed of  reductions of $18,644 in the Company’s retained automobile and $7,964 in the Company’s retained homeowners reserves. The decrease in prior year reserves during 2014 was primarily composed of reductions of $23,272 in the Company’s retained automobile and $8,804 in the Company’s retained homeowners reserves.

The Company’s private passenger automobile line of business prior year reserves decreased during the years ended December 31,  2016,  2015 and 2014 primarily due to improved retained private passenger results. The improved retained private passenger results were primarily due to fewer incurred but not yet reported claims than previously estimated and better than previously estimated severity on the Company’s established bodily injury and property damage case reserves.

The following is information about incurred and paid claims development as of December 31, 2016, net of reinsurance, as well as cumulative claim frequency and the total of incurred-but-not-reported liabilities plus expected development on reported claims included within the net incurred claims amounts for our three largest lines of business. The cumulative number of reported claims include claims closed with payment, claims closed without payment and all open claims.  It does not include anticipated IBNR claims.  For the Private Passenger Automobile and Commercial Automobile lines of business, claim count is defined on a claimant basis where several claim counts may arise from a single auto accident.  For Homeowners and all other lines of business, claim count is defined on an accident basis.

 

The information about incurred claims and allocated claim adjustment expense, net or reserves and paid ultimate claims development for the years ended December 31, 2007 to 2015 is presented as unaudited supplementary information.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Passenger Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

For the Years Ended December 31,

 

 

 

Total of Incurred-but-Not-Reported Liabilities Plus Expected Development of Reported Claims

Cumulative Number of Reported Claims

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
294,489

 

$
289,704

 

$
284,723

 

$
278,633

 

$
275,325

 

$
273,637

 

$
271,787

 

$
270,545

 

$
269,978

 

$
269,785

 

$
452
192,735
2008

 

 

 

286,394

 

278,148

 

271,319

 

265,634

 

262,316

 

258,705

 

256,806

 

256,574

 

255,248

 

546
186,654
2009

 

 

 

 

 

270,462

 

266,660

 

262,056

 

260,136

 

256,653

 

253,865

 

252,710

 

252,035

 

608
182,449
2010

 

 

 

 

 

 

 

270,882

 

271,021

 

268,620

 

266,574

 

262,580

 

261,089

 

259,531

 

1,595
183,182
2011

 

 

 

 

 

 

 

 

 

294,858

 

294,857

 

291,934

 

289,030

 

286,722

 

285,526

 

1,329
196,629
2012

 

 

 

 

 

 

 

 

 

 

 

283,638

 

283,101

 

279,249

 

274,058

 

270,406

 

1,441
176,903
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

297,756

 

297,756

 

296,298

 

293,689

 

417
185,929
2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

310,726

 

310,726

 

309,208

 

(7,991)
187,685
2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330,255

 

326,897

 

(9,447)
196,780
2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

322,440

 

(20,475)
169,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
2,844,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Passenger Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

 

 

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
172,883

 

$
229,767

 

$
248,726

 

$
258,968

 

$
264,471

 

$
267,215

 

$
268,418

 

$
268,684

 

$
268,701

 

$
269,135

 

 

 

2008

 

 

 

171,445

 

218,935

 

236,531

 

244,427

 

250,785

 

253,410

 

254,436

 

254,558

 

254,585

 

 

 

2009

 

 

 

 

 

170,304

 

216,220

 

232,704

 

241,923

 

246,805

 

249,832

 

250,466

 

250,709

 

 

 

2010

 

 

 

 

 

 

 

175,356

 

225,179

 

239,275

 

249,852

 

254,256

 

256,527

 

257,184

 

 

 

2011

 

 

 

 

 

 

 

 

 

202,663

 

247,170

 

260,983

 

272,713

 

278,132

 

280,924

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

186,234

 

233,570

 

248,468

 

256,655

 

261,016

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

199,892

 

250,935

 

265,366

 

275,856

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

209,883

 

262,848

 

279,361

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220,466

 

275,015

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

212,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
2,616,177

 

 

 

 

 

 

 

 

 

 

 

 

All outstanding liabilities before 2007, net of reinsurance

 

755

 

 

 

 

 

 

 

 

 

Liabilities for claims and claim adjustment expenses, net of reinsurance

 

$
229,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

For the Years Ended December 31,

 

 

 

Total of Incurred-but-Not-Reported Liabilities Plus Expected Development of Reported Claims

Cumulative Number of Reported Claims

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
38,425

 

$
37,651

 

$
37,553

 

$
36,753

 

$
36,250

 

$
36,289

 

$
35,578

 

$
35,572

 

$
35,568

 

$
35,467

 

$
23
19,013
2008

 

 

 

38,389

 

38,309

 

37,017

 

36,511

 

36,854

 

36,404

 

36,212

 

35,724

 

35,486

 

(47)
17,787
2009

 

 

 

 

 

34,078

 

32,744

 

32,320

 

31,949

 

31,851

 

31,655

 

31,545

 

31,442

 

362
16,348
2010

 

 

 

 

 

 

 

30,198

 

29,885

 

29,386

 

29,468

 

29,840

 

29,240

 

28,950

 

(102)
15,085
2011

 

 

 

 

 

 

 

 

 

35,169

 

35,449

 

35,191

 

35,147

 

34,601

 

33,843

 

1
16,446
2012

 

 

 

 

 

 

 

 

 

 

 

34,086

 

34,829

 

34,993

 

34,972

 

35,822

 

634
14,478
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

42,841

 

43,108

 

41,675

 

40,044

 

1,703
18,076
2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,543

 

51,030

 

49,831

 

1,777
19,621
2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,594

 

55,197

 

(677)
22,606
2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,170

 

6,844
18,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
404,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

 

 

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
17,654

 

$
25,876

 

$
29,165

 

$
32,598

 

$
33,828

 

$
34,887

 

$
35,091

 

$
35,170

 

$
35,197

 

$
35,401

 

 

 

2008

 

 

 

17,710

 

25,518

 

28,949

 

31,822

 

34,100

 

35,151

 

35,495

 

35,464

 

35,498

 

 

 

2009

 

 

 

 

 

16,518

 

22,958

 

25,275

 

27,241

 

29,038

 

30,624

 

31,022

 

31,060

 

 

 

2010

 

 

 

 

 

 

 

15,864

 

21,739

 

23,869

 

25,860

 

27,379

 

27,917

 

28,140

 

 

 

2011

 

 

 

 

 

 

 

 

 

18,312

 

25,382

 

28,899

 

30,843

 

31,996

 

32,966

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

16,210

 

23,027

 

25,887

 

28,046

 

29,115

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

21,167

 

30,457

 

32,739

 

34,203

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,803

 

33,715

 

37,392

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,968

 

40,610

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
331,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All outstanding liabilities before 2007, net of reinsurance

 

401

 

 

 

 

 

 

 

 

 

 

 

Liabilities for claims and claim adjustment expenses, net of reinsurance

 

$
73,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

For the Years Ended December 31,

 

 

 

Total of Incurred-but-Not-Reported Liabilities Plus Expected Development of Reported Claims

Cumulative Number of Reported Claims

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
22,219

 

$
21,903

 

$
20,995

 

$
19,585

 

$
18,795

 

$
18,528

 

$
18,338

 

$
18,330

 

$
18,229

 

$
18,040

 

$
65
2,923
2008

 

 

 

29,643

 

28,702

 

27,854

 

26,951

 

26,319

 

26,264

 

25,842

 

25,750

 

25,567

 

184
4,540
2009

 

 

 

 

 

32,120

 

31,661

 

31,870

 

30,925

 

29,700

 

29,049

 

28,982

 

28,888

 

265
3,851
2010

 

 

 

 

 

 

 

50,933

 

49,972

 

48,443

 

45,756

 

44,639

 

43,756

 

43,236

 

425
6,902
2011

 

 

 

 

 

 

 

 

 

101,846

 

105,665

 

105,215

 

102,188

 

100,837

 

99,203

 

1,184
15,335
2012

 

 

 

 

 

 

 

 

 

 

 

57,865

 

57,425

 

54,906

 

50,844

 

48,401

 

2,016
6,240
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

66,066

 

65,967

 

65,059

 

60,042

 

3,998
5,908
2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70,654

 

71,707

 

69,489

 

5,652
6,339
2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165,551

 

164,604

 

(13,963)
20,176
2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77,710

 

3,076
5,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
635,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

 

 

Accident Year

 

2007

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

(Unaudited)

 

 

 

 

 

2007

 

$
9,386

 

$
14,056

 

$
14,409

 

$
17,238

 

$
17,547

 

$
17,787

 

$
17,846

 

$
17,848

 

$
17,849

 

$
17,849

 

 

 

2008

 

 

 

12,084

 

20,661

 

22,808

 

24,954

 

25,089

 

25,200

 

25,245

 

25,260

 

25,279

 

 

 

2009

 

 

 

 

 

16,682

 

23,717

 

27,904

 

28,324

 

28,518

 

28,608

 

28,621

 

28,620

 

 

 

2010

 

 

 

 

 

 

 

26,724

 

38,867

 

41,474

 

42,000

 

42,359

 

42,628

 

42,707

 

 

 

2011

 

 

 

 

 

 

 

 

 

71,767

 

91,711

 

95,643

 

96,798

 

96,941

 

96,869

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

32,190

 

42,744

 

44,268

 

44,468

 

44,811

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

39,188

 

50,793

 

52,782

 

53,105

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,749

 

53,995

 

57,300

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

112,991

 

148,656

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$
559,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All outstanding liabilities before 2007, net of reinsurance

 

221

 

 

 

 

 

 

 

 

 

Liabilities for claims and claim adjustment expenses, net of reinsurance

 

$
75,455

 

 

 

 

The following is unaudited supplementary information about average historical claims duration as of December 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years

 

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

Private Passenger Automobile

 

68.0%

 

18.0%

 

6.0%

 

4.0%

 

2.0%

 

1.0%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years

 

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

Commercial Automobile

 

51.0%

 

21.0%

 

8.0%

 

7.0%

 

5.0%

 

3.0%

 

1.0%

 

0.0%

 

0.0%

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years

 

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

Homeowners

 

64.0%

 

22.0%

 

5.0%

 

2.0%

 

1.0%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

The reconciliation of the net incurred and paid claims development tables to the liability for claims and claim adjustment expenses in the consolidated balance sheets is as follows.

 

 

 

 

 

Reconciliation of the Disclosure of Incurred and Paid Claims Development to the Liability for Unpaid claims and Claim Adjustment Expenses

 

 

 

 

 

 

 

December 31, 2016

Net outstanding liabilities

 

 

 

Private Passenger Automobile

 

 

$
229,343

Commercial Automobile

 

 

73,049

Homeowners

 

 

75,455

Other Short-Duration Insurance Lines

 

 

67,405

Liabilities for unpaid claims and claim adjustment expenses, net of reinsurance

 

 

445,252

 

 

 

 

Reinsurance recoverable on unpaid claims

 

 

 

Private Passenger Automobile

 

 

1,815

Commercial Automobile

 

 

60,852

Homeowners

 

 

10,379

Other Short-Duration Insurance Lines

 

 

10,678

Total reinsurance recoverable on unpaid claims

 

 

83,724

 

 

 

 

Unallocated claims adjustment expenses

 

 

31,345

 

 

 

 

Total gross liability for unpaid claims and claim adjustment expenses

 

 

$
560,321

 

 

Due to the nature of the risks that the Company underwrites and has historically underwritten, management does not believe that it has an exposure to asbestos or environmental pollution liabilities.