XML 28 R14.htm IDEA: XBRL DOCUMENT v3.4.0.3
Losses and Loss Adjustment Expenses
3 Months Ended
Mar. 31, 2016
Insurance [Abstract]  
Losses and Loss Adjustment Expenses
LOSSES AND LOSS ADJUSTMENT EXPENSES
The liability for losses and loss adjustment expenses ("LAE") includes an amount determined from reported claims and an amount based on historical loss experience and industry statistics for incurred but not reported ("IBNR") using a variety of actuarial methods. Our loss reserves cover multiple lines of business, which include workers' compensation, general casualty, asbestos and environmental, marine, aviation and transit, construction defects and other non-life lines of business. Refer to Note 9 to the consolidated financial statements contained in our Annual Report on Form 10-K for the year ended December 31, 2015 for more information on establishing the liability for losses and LAE.
The following table summarizes the liability for losses and LAE by segment as at March 31, 2016 and December 31, 2015:
 
March 31, 2016
 
December 31, 2015
 
Non-life
Run-off
 
Atrium
 
StarStone
 
Total
 
Non-life
Run-off
 
Atrium
 
StarStone
 
Total
Outstanding losses
$
3,124,006

 
$
68,124

 
$
464,088

 
$
3,656,218

 
$
2,757,774

 
$
68,913

 
$
457,175

 
$
3,283,862

IBNR
2,501,564

 
126,152

 
509,359

 
3,137,075

 
1,991,009

 
115,613

 
477,990

 
2,584,612

Fair value adjustments
(166,354
)
 
15,643

 
(1,075
)
 
(151,786
)
 
(163,329
)
 
16,491

 
(1,487
)
 
(148,325
)
Total
$
5,459,216

 
$
209,919

 
$
972,372

 
$
6,641,507

 
$
4,585,454

 
$
201,017

 
$
933,678

 
$
5,720,149


The overall increase in the liability for losses and LAE between December 31, 2015 and March 31, 2016 was primarily attributable to the assumed reinsurance agreement with Allianz in our Non-life Run-off segment as described in Note 2 - "Significant New Business."
The table below provides a reconciliation of the beginning and ending liability for losses and LAE for the three months ended March 31, 2016 and 2015:
 
Three Months Ended
March 31,
 
2016
 
2015
Balance as at January 1
$
5,720,149

 
$
4,509,421

Less: reinsurance reserves recoverable
1,360,382

 
1,154,196

Less: deferred charges on retroactive reinsurance
255,911

 

Net balance as at January 1
4,103,856

 
3,355,225

Net incurred losses and LAE:

 
 
  Current period
115,301

 
113,014

  Prior periods
(32,083)

 
(42,878)

  Total net incurred losses and LAE
83,218

 
70,136

Net paid losses:

 
 
  Current period
(5,334)

 
(11,164)

  Prior periods
(186,403)

 
(118,155)

  Total net paid losses
(191,737)

 
(129,319)

Effect of exchange rate movement
4,881

 
(54,146
)
Acquired on purchase of subsidiaries

 
774,758

Assumed business
1,084,251

 
189,868

Net balance as at March 31
5,084,469

 
4,206,522

Plus: reinsurance reserves recoverable
1,302,738

 
1,518,102

Plus: deferred charge on retroactive reinsurance
254,300

 

Balance as at March 31
$
6,641,507

 
$
5,724,624


The tables below provide the net incurred losses and LAE in the Non-life Run-off, Atrium and StarStone segments for the three months ended March 31, 2016 and 2015:  
 
Three Months Ended March 31, 2016
 
Non-life Run-off
 
Atrium
 
StarStone
 
Total
Net losses paid
$
132,313

 
$
7,748

 
$
51,676

 
$
191,737

Net change in case and LAE reserves
(108,785
)
 
(1,772
)
 
12,655

 
(97,902
)
Net change in IBNR reserves
(37,063
)
 
9,891

 
27,086

 
(86
)
Increase (reduction) in estimates of net ultimate losses
(13,535
)
 
15,867

 
91,417

 
93,749

Reduction in provisions for bad debt
(1,448
)
 

 

 
(1,448
)
Increase (reduction) in provisions for unallocated LAE
(7,788
)
 
84

 
1,011

 
(6,693
)
Amortization of fair value adjustments
(783
)
 
(362
)
 
(1,245
)
 
(2,390
)
Net incurred losses and LAE
$
(23,554
)
 
$
15,589

 
$
91,183

 
$
83,218

 
Three Months Ended March 31, 2015
 
Non-life
Run-off
 
Atrium
 
StarStone
 
Total
Net losses paid
$
65,260

 
$
11,911

 
$
52,148

 
$
129,319

Net change in case and LAE reserves
(7,000
)
 
(1,019
)
 
(1,786
)
 
(9,805
)
Net change in IBNR reserves
(37,278
)
 
(3,810
)
 
25,739

 
(15,349
)
Increase (reduction) in estimates of net ultimate losses
20,982

 
7,082

 
76,101

 
104,165

Reduction in provisions for bad debt
(19,814
)
 

 

 
(19,814
)
Increase (reduction) in provisions for unallocated LAE
(13,975
)
 
(62
)
 
656

 
(13,381
)
Amortization of fair value adjustments
(293
)
 

 
(541
)
 
(834
)
Net incurred losses and LAE
$
(13,100
)
 
$
7,020

 
$
76,216

 
$
70,136


Non-Life Run-off Segment
The table below provides a reconciliation of the beginning and ending reserves for losses and LAE for the three months ended March 31, 2016 and 2015 for the Non-life Run-off segment:
 
Three Months Ended March 31,
 
2016
 
2015
Balance as at January 1
$
4,585,454

 
$
3,435,010

Less: reinsurance reserves recoverable
1,034,747

 
800,709

Less: deferred charges on retroactive insurance
255,911

 

Net balance as at January 1
3,294,796

 
2,634,301

Net incurred losses and LAE:

 
 
  Current period
6,069

 
20,726

  Prior periods
(29,623
)
 
(33,826
)
  Total net incurred losses and LAE
(23,554
)
 
(13,100
)
Net paid losses:

 
 
  Current period
(1,990
)
 
(4,571
)
  Prior periods
(130,323
)
 
(60,689
)
  Total net paid losses
(132,313
)
 
(65,260
)
Effect of exchange rate movement
4,640

 
(38,238
)
Acquired on purchase of subsidiaries

 
774,758

Assumed business
1,084,251

 
189,868

Net balance as at March 31
4,227,820

 
3,482,329

Plus: reinsurance reserves recoverable
977,096

 
1,210,933

Plus: deferred charges on retroactive reinsurance
254,300

 

Balance as at March 31
$
5,459,216

 
$
4,693,262


Net incurred losses and LAE in the Non-life Run-off segment for the three months ended March 31, 2016 and 2015 were as follows:
 
Three Months Ended March 31,
 
2016
 
2015
 
Prior
Period
 
Current
Period
 
Total
 
Prior
Period
 
Current
Period
 
Total
Net losses paid
$
130,323

 
$
1,990

 
$
132,313

 
$
60,689

 
$
4,571

 
$
65,260

Net change in case and LAE reserves
(108,969
)
 
184

 
(108,785
)
 
(9,994
)
 
2,994

 
(7,000
)
Net change in IBNR reserves
(40,513
)
 
3,450

 
(37,063
)
 
(50,439
)
 
13,161

 
(37,278
)
Increase (reduction) in estimates of net ultimate losses
(19,159
)
 
5,624

 
(13,535
)
 
256

 
20,726

 
20,982

Increase (reduction) in provisions for bad debt
(1,448
)
 

 
(1,448
)
 
(19,814
)
 

 
(19,814
)
Increase (reduction) in provisions for unallocated LAE
(8,233
)
 
445

 
(7,788
)
 
(13,975
)
 

 
(13,975
)
Amortization of fair value adjustments
(783
)
 

 
(783
)
 
(293
)
 

 
(293
)
Net incurred losses and LAE
$
(29,623
)
 
$
6,069

 
$
(23,554
)
 
$
(33,826
)
 
$
20,726

 
$
(13,100
)

Net change in case and LAE reserves comprises the movement during the year in specific case reserve liabilities as a result of claims settlements or changes advised to us by our policyholders and attorneys, less changes in case reserves recoverable advised by us to our reinsurers as a result of the settlement or movement of assumed claims. Net change in IBNR represents the gross change in our actuarial estimates of IBNR, less amounts recoverable.


Three Months Ended March 31, 2016
The net reduction in incurred losses and LAE for the three months ended March 31, 2016 of $23.6 million included net incurred losses and LAE of $6.1 million related to current period net earned premium of $5.6 million, primarily for the run-off business acquired with Sussex. Excluding current period net incurred losses and LAE of $6.1 million, net incurred losses and LAE liabilities relating to prior periods were reduced by $29.6 million, which was attributable to a reduction in estimates of net ultimate losses of $19.2 million, a reduction in provisions for bad debt of $1.4 million and a reduction in provisions for unallocated LAE of $8.2 million, relating to 2016 run-off activity and amortization of fair value adjustments over the estimated payout period relating to companies acquired amounting to $0.8 million.
The reduction in provisions for bad debt of $1.4 million was a result of the collection of certain reinsurance recoverables against which bad debt provisions had been provided in earlier periods.
Three Months Ended March 31, 2015
The net reduction in incurred losses and LAE for the year ended March 31, 2015 of $13.1 million included net incurred losses and LAE of $20.7 million related to current period net earned premium of $19.3 million, primarily for the run-off business acquired with Sussex. Excluding current period net incurred losses and LAE of $20.7 million, net incurred losses and LAE liabilities relating to prior periods were reduced by $33.8 million, which was attributable to a reduction in provisions for bad debts of $19.8 million and a reduction in provisions for unallocated LAE of $14.0 million, relating to 2015 run-off activity, and amortization of fair value adjustments over the estimated payout period relating to companies acquired amounting to $0.3 million, partially offset by an increase in estimates of net incurred losses of $0.3 million.
The reduction in provisions for bad debt of $19.8 million for the three months ended March 31, 2015 resulted from the cash collection and commutation of certain reinsurance receivables against which bad debt provisions had been provided for in earlier periods.

Atrium
The table below provides a reconciliation of the beginning and ending liability for losses and LAE for the three months ended March 31, 2016 and 2015:
 
Three Months Ended
March 31,
 
2016
 
2015
Balance as at January 1
$
201,017

 
$
212,611

Less: reinsurance reserves recoverable
25,852

 
28,278

Net balance as at January 1
175,165

 
184,333

Net incurred losses and LAE:

 
 
  Current period
16,062

 
14,878

  Prior periods
(473)

 
(7,858)

  Total net incurred losses and LAE
15,589

 
7,020

Net paid losses:

 

  Current period
(2,238)

 
(2,870)

  Prior periods
(5,510)

 
(9,041)

  Total net paid losses
(7,748)

 
(11,911)

Effect of exchange rate movement
664

 
(3,198)

Net balance as at March 31
183,670

 
176,244

Plus: reinsurance reserves recoverable
26,249

 
26,629

Balance as at March 31
$
209,919

 
$
202,873



Net Incurred losses and LAE in the Atrium segment for the three months ended March 31, 2016 and 2015 were as follows:
 
Three Months Ended March 31,
 
2016
 
2015
 
Prior
Period
 
Current
Period
 
Total
 
Prior
Period
 
Current
Period
 
Total
Net losses paid
$
5,510

 
$
2,238

 
$
7,748

 
$
9,041

 
$
2,870

 
$
11,911

Net change in case and LAE reserves
(3,960
)
 
2,188

 
(1,772
)
 
(3,711
)
 
2,692

 
(1,019
)
Net change in IBNR reserves
(1,591
)
 
11,482

 
9,891

 
(12,993
)
 
9,183

 
(3,810
)
Increase (reduction) in estimates of net ultimate losses
(41
)
 
15,908

 
15,867

 
(7,663
)
 
14,745

 
7,082

Increase (reduction) in provisions for unallocated LAE
(70
)
 
154

 
84

 
(195
)
 
133

 
(62
)
Amortization of fair value adjustments
(362
)
 

 
(362
)
 

 

 

Net incurred losses and LAE
$
(473
)
 
$
16,062

 
$
15,589

 
$
(7,858
)
 
$
14,878

 
$
7,020











StarStone
The table below provides a reconciliation of the beginning and ending liability for losses and LAE for the three months ended March 31, 2016 and 2015:
 
Three Months Ended
March 31,
 
2016
 
2015
Balance as at January 1
$
933,678

 
$
861,800

Less: reinsurance reserves recoverable
299,783

 
325,209

Net balance as at January 1
633,895

 
536,591

Net incurred losses and LAE:
 
 
 
  Current period
93,170

 
77,410

  Prior periods
(1,987
)
 
(1,194
)
  Total net incurred losses and LAE
91,183

 
76,216

Net paid losses:

 
 
  Current period
(1,106
)
 
(3,723
)
  Prior periods
(50,570
)
 
(48,425
)
  Total net paid losses
(51,676
)
 
(52,148
)
Effect of exchange rate movement
(423
)
 
(12,711
)
Net balance as at March 31
672,979

 
547,948

Plus: reinsurance reserves recoverable
299,393

 
280,540

Balance as at March 31
$
972,372

 
$
828,488



Net incurred losses and LAE in the Starstone segment for the three months ended March 31, 2016 and 2015 were as follows:
 
Three Months Ended March 31,
 
2016
 
2015
 
Prior Period
 
Current Period
 
Total
 
Prior Period
 
Current Period
 
Total
Net losses paid
$
50,570

 
$
1,106

 
$
51,676

 
$
48,425

 
$
3,723

 
$
52,148

Net change in case and LAE reserves
4,636

 
8,019

 
12,655

 
(10,331
)
 
8,545

 
(1,786
)
Net change in IBNR reserves
(54,913
)
 
81,999

 
27,086

 
(37,677
)
 
63,416

 
25,739

Increase (reduction) in estimates of net ultimate losses
293

 
91,124

 
91,417

 
417

 
75,684

 
76,101

Increase (reduction) in provisions for unallocated LAE
(1,035
)
 
2,046

 
1,011

 
(1,070
)
 
1,726

 
656

Amortization of fair value adjustments
(1,245
)
 

 
(1,245
)
 
(541
)
 

 
(541
)
Net incurred losses and LAE
$
(1,987
)
 
$
93,170

 
$
91,183

 
$
(1,194
)
 
$
77,410

 
$
76,216