XML 54 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
RESERVES FOR LOSSES AND LOSS SETTLEMENT EXPENSES (Tables)
12 Months Ended
Dec. 31, 2017
Insurance Loss Reserves [Abstract]  
Schedule of Liability for Unpaid Claims and Claims Adjustment Expense
The following table provides an analysis of changes in our property and casualty losses and loss settlement expense reserves for 2017, 2016 and 2015 (net of reinsurance amounts):
 
 
 
 
 
 
Years Ended December 31,
2017
 
2016
 
2015
Gross liability for losses and loss settlement expenses
at beginning of year
$
1,123,896

 
$
1,003,895

 
$
969,437

Ceded losses and loss settlement expenses
(59,794
)
 
(54,653
)
 
(63,757
)
Net liability for losses and loss settlement expenses
at beginning of year
$
1,064,102

 
$
949,242

 
$
905,680

Losses and loss settlement expenses incurred
for claims occurring during
 
 
 
 
 
   Current year
$
779,966

 
$
683,662

 
$
560,482

   Prior years
(54,253
)
 
(31,229
)
 
(40,395
)
Total incurred
$
725,713

 
$
652,433

 
$
520,087

Losses and loss settlement expense payments
for claims occurring during
 
 
 
 
 
   Current year
$
311,972

 
$
277,053

 
$
225,022

   Prior years
313,531

 
260,520

 
251,503

Total paid
$
625,503

 
$
537,573

 
$
476,525

Net liability for losses and loss settlement expenses
at end of year
$
1,164,312

 
$
1,064,102

 
$
949,242

Ceded loss and loss settlement expenses
59,871

 
59,794

 
54,653

Gross liability for losses and loss settlement expenses
at end of year
$
1,224,183

 
$
1,123,896

 
$
1,003,895

Short-duration Insurance Contracts, Claims Development
The following tables provide information about incurred and paid losses and loss settlement expense development as of December 31, 2017, net of reinsurance, as well as cumulative development, cumulative claim frequency and IBNR liabilities. Claim data for Mercer Insurance Group, which was acquired on March 28, 2011, is presented retrospectively.
The cumulative number of reported claims, for calendar year 2017 and 2016, are counted for all lines of business on a per claimant per coverage basis and a single event may result in multiple claims due to the involvement of multiple individual claimants and / or multiple independent coverages. Claim counts for calendar years 2015 and prior are counted on a per claim and per coverage basis. Claim counts include open claims, claims that have been paid and closed, and reported claims that have been closed without the need for any payment.

Line of business: Commercial other liability
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2017
 
For the years ended December 31,
 
Total of incurred but not reported liabilities plus expected development on reported claims
Cumulative development
Cumulative number of reported claims
Accident Year
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
 
 
(Unaudited)
 
 
 
 
 
2008
$
79,455

$
84,944

$
81,963

$
73,892

$
63,231

$
78,152

$
75,178

$
74,115

$
74,915

$
75,364

 
$
12,636

(4,091
)
6,734

2009
 
88,298

85,991

73,545

65,831

84,286

83,660

85,761

86,757

86,543

 
11,268

(1,755
)
6,123

2010
 
 
88,987

69,533

65,299

82,865

78,564

77,948

78,291

78,498

 
14,468

(10,489
)
5,174

2011
 
 
 
81,522

64,738

88,371

88,200

79,591

80,801

81,463

 
15,016

(59
)
5,328

2012
 
 
 
 
100,389

96,158

94,195

91,980

92,537

91,346

 
18,407

(9,043
)
5,540

2013
 
 
 
 
 
104,982

91,460

90,502

86,119

85,399

 
9,697

(19,583
)
6,007

2014
 
 
 
 
 
 
118,928

117,958

106,486

97,809

 
13,583

(21,119
)
6,109

2015
 
 
 
 
 
 
 
137,386

125,307

120,005

 
25,634

(17,381
)
7,083

2016
 
 
 
 
 
 
 
 
139,144

130,041

 
35,760

(9,103
)
7,512

2017
 
 
 
 
 
 
 
 
 
139,602

 
68,465


5,833

 
 
 
 
 
 
 
 
 
Total
$
986,070

 
 
 
 



Line of business: Commercial other liability
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
(Unaudited)
 
2008
$
9,220

$
24,096

$
34,482

$
42,545

$
47,112

$
50,143

$
52,659

$
55,843

$
59,052

$
60,698

2009
 
8,375

21,151

32,073

41,696

50,098

56,789

63,149

67,733

70,814

2010
 
 
7,103

15,230

24,577

35,043

51,336

56,761

60,116

62,070

2011
 
 
 
6,236

13,670

26,260

40,595

50,146

56,150

62,165

2012
 
 
 
 
6,875

24,620

39,948

55,316

64,574

69,800

2013
 
 
 
 
 
9,835

25,228

39,953

54,559

65,773

2014
 
 
 
 
 
 
10,207

29,679

50,211

70,363

2015
 
 
 
 
 
 
 
11,185

27,182

53,901

2016
 
 
 
 
 
 
 
 
13,782

38,184

2017
 
 
 
 
 
 
 
 
 
17,716

 
 
 
 
 
 
 
 
 
Total
$
571,484

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2008, net of reinsurance
 
29,167

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
443,753





Line of business: Commercial fire and allied
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2017
 
For the years ended December 31,
 
Total of incurred but not reported liabilities plus expected development on reported claims
Cumulative development
Cumulative number of reported claims
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
 
(Unaudited)
 
 
 
 
 
2008
$
157,303

$
141,384

$
138,602

$
140,321

$
134,821

$
116,940

$
118,115

$
118,376

$
118,329

$
118,308

 
$
44

(38,995
)
21,101

2009
 
113,754

106,085

105,031

105,614

87,751

87,845

87,932

88,891

89,027

 
154

(24,727
)
18,038

2010
 
 
113,139

106,152

108,246

83,836

83,932

83,767

83,981

84,213

 
229

(28,926
)
16,671

2011
 
 
 
148,220

142,330

117,082

120,492

119,820

120,219

121,434

 
611

(26,786
)
16,026

2012
 
 
 
 
138,602

110,448

108,774

108,047

107,958

108,623

 
970

(29,979
)
6,408

2013
 
 
 
 
 
91,521

88,550

91,498

92,212

93,826

 
1,139

2,305

6,598

2014
 
 
 
 
 
 
126,216

131,198

128,762

128,185

 
1,397

1,969

7,827

2015
 
 
 
 
 
 
 
103,177

108,293

110,633

 
3,370

7,456

7,465

2016
 
 
 
 
 
 
 
 
147,473

144,208

 
3,597

(3,265
)
9,496

2017
 
 
 
 
 
 
 
 
 
155,139

 
16,178

 
11,574

 
 
 
 
 
 
 
 
 
Total
$
1,153,596

 
 
 
 



Line of business: Commercial fire and allied
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
(Unaudited)
 
2008
$
80,005

$
102,804

$
107,480

$
112,678

$
115,804

$
115,897

$
117,553

$
117,690

$
118,003

$
118,059

2009
 
53,219

72,181

77,732

82,809

86,930

87,544

87,721

88,037

88,159

2010
 
 
52,660

72,271

78,284

80,352

82,037

83,000

83,374

83,915

2011
 
 
 
85,585

104,800

109,429

112,497

116,614

118,183

120,178

2012
 
 
 
 
71,008

94,380

100,078

103,197

105,250

106,521

2013
 
 
 
 
 
59,331

78,226

82,853

86,115

89,200

2014
 
 
 
 
 
 
84,456

113,663

116,750

122,370

2015
 
 
 
 
 
 
 
67,217

90,454

95,515

2016
 
 
 
 
 
 
 
 
92,895

125,962

2017
 
 
 
 
 
 
 
 
 
99,484

 
 
 
 
 
 
 
 
 
Total
$
1,049,363

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2008, net of reinsurance
 
573

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
104,806






Line of business: Commercial automobile
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2017
 
For the years ended December 31,
 
Total of incurred but not reported liabilities plus expected development on reported claims
Cumulative development
Cumulative number of reported claims
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
 
(Unaudited)
 
 
 
 
 
2008
$
80,461

$
78,391

$
76,051

$
76,527

$
75,070

$
75,021

$
73,506

$
73,431

$
73,463

$
73,487

 
$
12

(6,974
)
18,114

2009
 
80,021

69,328

68,569

64,121

64,516

63,605

63,560

63,567

63,509

 

(16,512
)
15,019

2010
 
 
75,781

68,068

65,860

67,015

67,563

67,296

68,086

67,910

 
17

(7,871
)
16,245

2011
 
 
 
84,887

87,299

90,750

92,519

92,379

91,336

90,766

 
311

5,879

15,246

2012
 
 
 
 
100,039

90,848

94,755

95,321

96,594

96,389

 
488

(3,650
)
14,353

2013
 
 
 
 
 
104,356

98,037

102,943

103,726

104,980

 
1,310

624

15,504

2014
 
 
 
 
 
 
107,723

106,076

113,720

118,869

 
3,634

11,146

17,222

2015
 
 
 
 
 
 
 
125,506

129,816

132,206

 
7,874

6,700

19,875

2016
 
 
 
 
 
 
 
 
174,018

175,357

 
21,439

1,339

26,662

2017
 
 
 
 
 
 
 
 
 
227,919

 
58,850

 
28,858

 
 
 
 
 
 
 
 
 
Total
$
1,151,392

 
 
 
 



Line of business: Commercial automobile
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
(Unaudited)
 
2008
$
30,527

$
47,271

$
58,926

$
68,629

$
70,459

$
72,122

$
72,984

$
72,990

$
73,018

$
73,394

2009
 
27,674

44,867

53,451

58,087

61,398

62,732

63,495

63,503

63,508

2010
 
 
29,329

41,141

52,953

57,947

62,231

65,169

67,622

67,852

2011
 
 
 
34,332

50,931

65,021

79,383

85,348

87,475

88,609

2012
 
 
 
 
39,247

57,201

71,469

82,944

90,292

93,179

2013
 
 
 
 
 
43,592

67,630

79,663

90,780

96,375

2014
 
 
 
 
 
 
45,704

68,033

87,590

99,922

2015
 
 
 
 
 
 
 
50,782

78,225

99,201

2016
 
 
 
 
 
 
 
 
66,013

103,528

2017
 
 
 
 
 
 
 
 
 
81,311

 
 
 
 
 
 
 
 
 
Total
$
866,879

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2008, net of reinsurance
 
39

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
284,552




Line of business: Workers' compensation
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2017
 
For the years ended December 31,
 
Total of incurred but not reported liabilities plus expected development on reported claims
Cumulative development
Cumulative number of reported claims
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
 
(Unaudited)
 
 
 
 
 
2008
$
42,739

$
42,301

$
39,895

$
41,278

$
40,474

$
40,010

$
39,386

$
39,680

$
39,768

$
38,664

 
$
499

(4,075
)
5,057

2009
 
43,560

39,009

36,294

36,837

36,823

36,158

36,014

35,026

35,012

 
489

(8,548
)
4,264

2010
 
 
38,210

42,531

41,180

41,167

40,647

41,422

41,468

42,617

 
596

4,407

3,978

2011
 
 
 
39,967

38,481

35,352

34,309

33,585

33,314

33,352

 
747

(6,615
)
3,930

2012
 
 
 
 
48,848

46,279

42,158

38,423

38,553

39,015

 
754

(9,833
)
3,813

2013
 
 
 
 
 
64,048

62,579

56,369

54,584

52,761

 
975

(11,287
)
4,173

2014
 
 
 
 
 
 
64,051

60,729

58,284

56,630

 
1,409

(7,421
)
4,593

2015
 
 
 
 
 
 
 
53,788

55,578

51,003

 
1,753

(2,785
)
5,311

2016
 
 
 
 
 
 
 
 
70,419

66,575

 
3,392

(3,844
)
6,732

2017
 
 
 
 
 
 
 
 
 
76,184

 
7,317

 
5,460

 
 
 
 
 
 
 
 
 
Total
$
491,813

 
 
 
 



Line of business: Workers' compensation
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
(Unaudited)
 
2008
$
10,082

$
21,227

$
25,736

$
30,123

$
31,980

$
33,770

$
34,319

$
34,862

$
35,292

$
36,010

2009
 
10,478

20,292

24,189

27,747

29,898

31,003

31,886

32,911

33,117

2010
 
 
11,821

22,606

28,765

31,887

33,119

34,143

35,052

38,973

2011
 
 
 
10,322

21,678

26,033

27,497

28,247

29,022

29,453

2012
 
 
 
 
11,802

23,023

28,397

30,933

33,063

34,330

2013
 
 
 
 
 
14,136

30,209

38,023

42,941

45,078

2014
 
 
 
 
 
 
13,965

30,289

38,441

42,964

2015
 
 
 
 
 
 
 
12,063

27,304

35,229

2016
 
 
 
 
 
 
 
 
14,413

32,345

2017
 
 
 
 
 
 
 
 
 
14,647

 
 
 
 
 
 
 
 
 
Total
$
342,146

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2008, net of reinsurance
 
18,973

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
168,640




Line of business: Personal
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2017
 
For the years ended December 31,
 
Total of incurred but not reported liabilities plus expected development on reported claims
Cumulative development
Cumulative number of reported claims
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
 
(Unaudited)
 
 
 
 
 
2008
$
49,961

$
44,686

$
43,408

$
43,672

$
43,577

$
43,535

$
43,515

$
43,482

$
42,882

$
42,881

 
$

(7,080
)
15,821

2009
 
34,597

33,519

31,945

32,026

32,134

32,029

32,085

32,070

31,867

 
2

(2,730
)
13,502

2010
 
 
36,686

34,347

33,928

33,865

33,403

33,413

33,432

33,213

 
29

(3,473
)
13,325

2011
 
 
 
50,014

48,534

47,090

47,035

46,968

47,013

46,733

 
74

(3,281
)
14,843

2012
 
 
 
 
47,924

46,199

46,403

46,150

44,715

44,352

 
108

(3,572
)
10,769

2013
 
 
 
 
 
39,232

38,525

37,262

37,086

36,729

 
172

(2,503
)
9,232

2014
 
 
 
 
 
 
53,910

52,661

52,944

52,782

 
236

(1,128
)
10,899

2015
 
 
 
 
 
 
 
42,848

41,088

40,336

 
396

(2,512
)
9,490

2016
 
 
 
 
 
 
 
 
48,072

45,840

 
733

(2,232
)
11,674

2017
 
 
 
 
 
 
 
 
 
60,330

 
3,310

 
13,049

 
 
 
 
 
 
 
 
 
Total
$
435,063

 
 
 
 


Line of business: Personal
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

 
(Unaudited)
 
2008
$
32,032

$
40,114

$
41,735

$
42,414

$
42,613

$
42,627

$
42,748

$
42,748

$
42,787

$
42,881

2009
 
22,086

27,926

29,801

30,829

31,564

31,644

31,718

31,804

31,837

2010
 
 
24,499

29,867

31,340

32,076

32,771

32,997

33,165

33,158

2011
 
 
 
36,489

43,801

45,306

45,949

46,487

46,573

46,575

2012
 
 
 
 
30,415

41,979

43,375

44,448

43,569

44,139

2013
 
 
 
 
 
25,505

32,788

34,297

35,306

36,155

2014
 
 
 
 
 
 
37,055

47,912

49,710

51,837

2015
 
 
 
 
 
 
 
29,551

37,431

39,027

2016
 
 
 
 
 
 
 
 
32,999

40,910

2017
 
 
 
 
 
 
 
 
 
42,135

 
 
 
 
 
 
 
 
 
Total
$
408,654

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2008, net of reinsurance
 
1,326

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
27,735

Short-duration Insurance Contracts, Reconciliation of Claims Development to Liability
The reconciliation of the net incurred and loss development tables to the liability for unpaid losses and loss settlement expenses in the consolidated statement of financial position is as follows.

 
 
December 31, 2017
Net outstanding liabilities for unpaid losses and allocated loss settlement expenses:
 
 
Commercial other liability
 
$
443,753

Commercial fire and allied
 
104,806

Commercial automobile
 
284,552

Commercial workers' compensation
 
168,640

Personal
 
27,735

All other lines
 
43,709

Net outstanding liabilities for unpaid losses and allocated loss settlement expenses
 
1,073,195

Net outstanding liabilities for unpaid unallocated loss settlement expenses
 
88,193

Fair value adjustment (purchase accounting adjustment for Mercer acquisition)
 
2,924

Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
1,164,312

 
 
 
Reinsurance recoverable on unpaid losses and allocated loss settlement expenses:
 
 
Commercial other liability
 
20,367

Commercial fire and allied
 
10,806

Commercial automobile
 
1,994

Commercial workers' compensation
 
26,799

Personal
 
26

All other lines
 
2,675

Reinsurance recoverable on unpaid losses and allocated loss settlement expenses
 
62,667

Reinsurance fair value amortization (purchase accounting adjustment for Mercer acquisition)
 
(2,796
)
Total reinsurance recoverable on unpaid losses and loss settlement expenses
 
59,871

Total gross liability for unpaid losses and loss settlement expenses
 
$
1,224,183

Short-duration Insurance Contracts, Schedule of Historical Claims Duration
The following is supplementary information about average historical claims duration as of December 31, 2017.

 
Average annual percentage payout of incurred claims by age, net of reinsurance
 
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
 
(Unaudited)
Commercial other liability
10.1
%
15.9
%
16.4
%
15.3
%
11.9
%
6.4
%
5.6
%
4.0
%
3.9
%
2.2
%
Commercial fire and allied
64.4
%
20.9
%
4.8
%
3.7
%
3.0
%
0.9
%
0.9
%
0.4
%
0.2
%
%
Commercial automobile
39.9
%
20.9
%
15.1
%
10.9
%
5.6
%
2.8
%
1.8
%
0.1
%
%
0.5
%
Commercial workers' compensation
26.1
%
29.0
%
13.6
%
8.1
%
4.3
%
3.2
%
1.8
%
4.5
%
0.8
%
1.9
%
Personal
71.9
%
19.1
%
4.0
%
2.5
%
1.1
%
0.5
%
0.3
%
0.1
%
0.1
%
0.2
%