XML 17 R37.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
RESERVES FOR LOSSES AND LOSS SETTLEMENT EXPENSES (Tables)
12 Months Ended
Dec. 31, 2019
Insurance Loss Reserves [Abstract]  
Schedule of Property and Casualty Losses Settlement Expense
The following table provides an analysis of changes in our property and casualty losses and loss settlement expense reserves for 2019, 2018 and 2017 (net of reinsurance amounts):
 
 
 
 
 
 
Years Ended December 31,
2019
 
2018
 
2017
Gross liability for losses and loss settlement expenses
at beginning of year
$
1,312,483

 
$
1,224,183

 
$
1,123,896

Ceded losses and loss settlement expenses
(57,094
)
 
(59,871
)
 
(59,794
)
Net liability for losses and loss settlement expenses
at beginning of year
$
1,255,389

 
$
1,164,312

 
$
1,064,102

Losses and loss settlement expenses incurred
for claims occurring during
 
 
 
 
 
   Current year
$
835,507

 
$
785,778

 
$
779,966

   Prior years
(5,335
)
 
(54,167
)
 
(54,253
)
Total incurred
$
830,172

 
$
731,611

 
$
725,713

Losses and loss settlement expense payments
for claims occurring during
 
 
 
 
 
   Current year
$
333,975

 
$
306,032

 
$
311,972

   Prior years
398,368

 
334,502

 
313,531

Total paid
$
732,343

 
$
640,534

 
$
625,503

Net liability for losses and loss settlement expenses
at end of year
$
1,353,218

 
$
1,255,389

 
$
1,164,312

Ceded loss and loss settlement expenses
68,536

 
57,094

 
59,871

Gross liability for losses and loss settlement expenses
at end of year
$
1,421,754

 
$
1,312,483

 
$
1,224,183


Incurred and Paid Losses and Loss Settlement Expense Development
The following tables provide information about incurred and paid losses and loss settlement expense development as of December 31, 2019, net of reinsurance, as well as cumulative development, cumulative claim frequency and IBNR liabilities. Claim data for Mercer Insurance Group, Inc., which was acquired on March 28, 2011, is presented retrospectively.
The cumulative number of reported claims, for calendar year 2019, 2018 and 2017, 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 2016 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, 2019
 
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
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
 
 
(Unaudited)
 
 
 
 
 
2010
$
88,987

$
69,533

$
65,299

$
82,865

$
78,564

$
77,948

$
78,291

$
78,498

$
76,956

$
79,263

 
$
10,987

(9,724
)
5,359

2011
 
81,522

64,738

88,371

88,200

79,591

80,801

81,463

80,338

81,694

 
12,092

172

5,551

2012
 
 
100,389

96,158

94,195

91,980

92,537

91,346

89,731

91,571

 
14,677

(8,818
)
5,742

2013
 
 
 
104,982

91,460

90,502

86,119

85,399

88,816

86,082

 
6,199

(18,900
)
6,280

2014
 
 
 
 
118,928

117,958

106,486

97,809

102,487

105,507

 
6,080

(13,421
)
6,458

2015
 
 
 
 
 
137,386

125,307

120,005

127,091

129,945

 
15,253

(7,441
)
7,594

2016
 
 
 
 
 
 
139,144

130,041

136,275

142,397

 
22,149

3,253

8,635

2017
 
 
 
 
 
 
 
139,602

139,032

152,547

 
33,205

12,945

8,541

2018
 
 
 
 
 
 
 
 
163,059

172,894

 
46,781

9,835

7,921

2019
 
 
 
 
 
 
 
 
 
149,173

 
71,236


5,813

 
 
 
 
 
 
 
 
 
Total
$
1,191,073

 
 
 
 



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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
(Unaudited)
 
2010
$
7,103

$
15,230

$
24,577

$
35,043

$
51,336

$
56,761

$
60,116

$
62,070

$
63,300

$
64,476

2011
 
6,236

13,670

26,260

40,595

50,146

56,150

62,165

64,541

66,500

2012
 
 
6,875

24,620

39,948

55,316

64,574

69,800

71,773

73,819

2013
 
 
 
9,835

25,228

39,953

54,559

65,773

72,115

75,961

2014
 
 
 
 
10,207

29,679

50,211

70,363

83,109

93,060

2015
 
 
 
 
 
11,185

27,182

53,901

74,292

96,339

2016
 
 
 
 
 
 
13,782

38,184

63,526

88,885

2017
 
 
 
 
 
 
 
17,716

43,172

70,500

2018
 
 
 
 
 
 
 
 
16,200

44,772

2019
 
 
 
 
 
 
 
 
 
18,221

 
 
 
 
 
 
 
 
 
Total
$
692,533

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2010, net of reinsurance
 
33,613

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
532,153





Line of business: Commercial fire and allied
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2019
 
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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
 
(Unaudited)
 
 
 
 
 
2010
$
113,139

$
106,152

$
108,246

$
83,836

$
83,932

$
83,767

$
83,981

$
84,213

$
84,123

$
84,251

 
$
100

(28,888
)
16,696

2011
 
148,220

142,330

117,082

120,492

119,820

120,219

121,434

121,319

121,749

 
261

(26,471
)
16,066

2012
 
 
138,602

110,448

108,774

108,047

107,958

108,623

109,687

109,480

 
495

(29,122
)
6,457

2013
 
 
 
91,521

88,550

91,498

92,212

93,826

93,858

92,988

 
139

1,467

6,650

2014
 
 
 
 
126,216

131,198

128,762

128,185

128,503

126,811

 
141

595

7,919

2015
 
 
 
 
 
103,177

108,293

110,633

108,235

105,218

 
237

2,041

7,553

2016
 
 
 
 
 
 
147,473

144,208

143,721

143,724

 
927

(3,749
)
9,794

2017
 
 
 
 
 
 
 
155,139

160,240

160,946

 
2,374

5,807

13,338

2018
 
 
 
 
 
 
 
 
143,280

146,951

 
4,581

3,671

10,489

2019
 
 
 
 
 
 
 
 
 
164,030

 
22,125

 
9,967

 
 
 
 
 
 
 
 
 
Total
$
1,256,148

 
 
 
 



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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
(Unaudited)
 
2010
$
52,660

$
72,271

$
78,284

$
80,352

$
82,037

$
83,000

$
83,374

$
83,915

$
83,942

$
84,008

2011
 
85,585

104,800

109,429

112,497

116,614

118,183

120,178

120,731

121,063

2012
 
 
71,008

94,380

100,078

103,197

105,250

106,521

106,740

107,992

2013
 
 
 
59,331

78,226

82,853

86,115

89,200

91,493

92,012

2014
 
 
 
 
84,456

113,663

116,750

122,370

123,697

125,745

2015
 
 
 
 
 
67,217

90,454

95,515

101,367

104,115

2016
 
 
 
 
 
 
92,895

125,962

132,429

137,909

2017
 
 
 
 
 
 
 
99,484

137,058

145,900

2018
 
 
 
 
 
 
 
 
92,770

123,559

2019
 
 
 
 
 
 
 
 
 
100,980

 
 
 
 
 
 
 
 
 
Total
$
1,143,283

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2010, net of reinsurance
 
702

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
113,569






Line of business: Commercial automobile
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2019
 
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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
 
(Unaudited)
 
 
 
 
 
2010
$
75,781

$
68,068

$
65,860

$
67,015

$
67,563

$
67,296

$
68,086

$
67,910

$
67,893

$
67,878

 
$
2

(7,903
)
16,246

2011
 
84,887

87,299

90,750

92,519

92,379

91,336

90,766

90,838

90,643

 
16

5,756

15,253

2012
 
 
100,039

90,848

94,755

95,321

96,594

96,389

96,305

96,059

 
143

(3,980
)
14,364

2013
 
 
 
104,356

98,037

102,943

103,726

104,980

105,248

104,886

 
448

530

15,523

2014
 
 
 
 
107,723

106,076

113,720

118,869

120,385

121,077

 
1,013

13,354

17,318

2015
 
 
 
 
 
125,506

129,816

132,206

138,987

137,395

 
1,265

11,889

20,054

2016
 
 
 
 
 
 
174,018

175,357

174,337

175,657

 
4,583

1,639

27,181

2017
 
 
 
 
 
 
 
227,919

224,553

235,110

 
13,547

7,191

32,693

2018
 
 
 
 
 
 
 
 
236,629

245,173

 
29,941

8,544

33,922

2019
 
 
 
 
 
 
 
 
 
279,229

 
78,104

 
30,946

 
 
 
 
 
 
 
 
 
Total
$
1,553,107

 
 
 
 



Line of business: Commercial automobile
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
(Unaudited)
 
 
2010
$
29,329

$
41,141

$
52,953

$
57,947

$
62,231

$
65,169

$
67,622

$
67,852

$
67,853

$
67,863

2011
 
34,332

50,931

65,021

79,383

85,348

87,475

88,609

89,459

90,515

2012
 
 
39,247

57,201

71,469

82,944

90,292

93,179

94,747

94,983

2013
 
 
 
43,592

67,630

79,663

90,780

96,375

100,058

101,580

2014
 
 
 
 
45,704

68,033

87,590

99,922

109,682

113,751

2015
 
 
 
 
 
50,782

78,225

99,201

118,395

129,317

2016
 
 
 
 
 
 
66,013

103,528

128,157

148,224

2017
 
 
 
 
 
 
 
81,311

126,644

166,170

2018
 
 
 
 
 
 
 
 
81,572

138,092

2019
 
 
 
 
 
 
 
 
 
91,919

 
 
 
 
 
 
 
 
 
Total
$
1,142,414

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2010, net of reinsurance
 
23

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
410,716




Line of business: Workers' compensation
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2019
 
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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
 
(Unaudited)
 
 
 
 
 
2010
$
38,210

$
42,531

$
41,180

$
41,167

$
40,647

$
41,422

$
41,468

$
42,617

$
42,666

$
42,877

 
$
287

4,667

3,989

2011
 
39,967

38,481

35,352

34,309

33,585

33,314

33,352

32,707

32,384

 
291

(7,583
)
3,960

2012
 
 
48,848

46,279

42,158

38,423

38,553

39,015

39,182

39,063

 
300

(9,785
)
3,987

2013
 
 
 
64,048

62,579

56,369

54,584

52,761

51,753

50,984

 
401

(13,064
)
4,249

2014
 
 
 
 
64,051

60,729

58,284

56,630

54,636

53,023

 
699

(11,028
)
4,741

2015
 
 
 
 
 
53,788

55,578

51,003

46,682

46,019

 
692

(7,769
)
5,600

2016
 
 
 
 
 
 
70,419

66,575

61,648

55,168

 
989

(15,251
)
7,791

2017
 
 
 
 
 
 
 
76,184

69,528

55,982

 
1,921

(20,202
)
7,963

2018
 
 
 
 
 
 
 
 
71,972

67,883

 
3,364

(4,089
)
7,430

2019
 
 
 
 
 
 
 
 
 
52,136

 
5,283

 
5,059

 
 
 
 
 
 
 
 
 
Total
$
495,519

 
 
 
 



Line of business: Workers' compensation
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
(Unaudited)
 
2010
$
11,821

$
22,606

$
28,765

$
31,887

$
33,119

$
34,143

$
35,052

$
38,973

$
39,208

$
39,639

2011
 
10,322

21,678

26,033

27,497

28,247

29,022

29,453

29,700

29,890

2012
 
 
11,802

23,023

28,397

30,933

33,063

34,330

35,388

36,060

2013
 
 
 
14,136

30,209

38,023

42,941

45,078

47,071

47,572

2014
 
 
 
 
13,965

30,289

38,441

42,964

45,193

45,825

2015
 
 
 
 
 
12,063

27,304

35,229

38,424

39,305

2016
 
 
 
 
 
 
14,413

32,345

40,680

45,743

2017
 
 
 
 
 
 
 
14,647

31,309

38,083

2018
 
 
 
 
 
 
 
 
16,949

35,369

2019
 
 
 
 
 
 
 
 
 
13,582

 
 
 
 
 
 
 
 
 
Total
$
371,068

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2010, net of reinsurance
 
18,136

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
142,587




Line of business: Personal
 
 
 
 
 
Incurred losses and allocated loss settlement expenses, net of reinsurance
 
As of December 31, 2019
 
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
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
 
(Unaudited)
 
 
 
 
 
2010
$
36,686

$
34,347

$
33,928

$
33,865

$
33,403

$
33,413

$
33,432

$
33,213

$
33,204

$
33,189

 
$
2

(3,497
)
13,330

2011
 
50,014

48,534

47,090

47,035

46,968

47,013

46,733

46,761

46,752

 

(3,262
)
14,848

2012
 
 
47,924

46,199

46,403

46,150

44,715

44,352

44,165

44,158

 
1

(3,766
)
10,784

2013
 
 
 
39,232

38,525

37,262

37,086

36,729

36,661

36,486

 
7

(2,746
)
9,247

2014
 
 
 
 
53,910

52,661

52,944

52,782

52,615

52,702

 
24

(1,208
)
10,951

2015
 
 
 
 
 
42,848

41,088

40,336

40,368

40,220

 
79

(2,628
)
9,545

2016
 
 
 
 
 
 
48,072

45,840

45,379

45,961

 
212

(2,111
)
11,877

2017
 
 
 
 
 
 
 
60,330

59,342

58,695

 
410

(1,635
)
14,639

2018
 
 
 
 
 
 
 
 
51,639

51,721

 
621

82

13,502

2019
 
 
 
 
 
 
 
 
 
59,547

 
6,034

 
12,007

 
 
 
 
 
 
 
 
 
Total
$
469,431

 
 
 
 


Line of business: Personal
 
Cumulative paid losses and allocated loss settlement expenses, net of reinsurance
 
For the years ended December 31,
Accident Year
2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

 
(Unaudited)
 
2010
$
24,499

$
29,867

$
31,340

$
32,076

$
32,771

$
32,997

$
33,165

$
33,158

$
33,154

$
33,162

2011
 
36,489

43,801

45,306

45,949

46,487

46,573

46,575

46,650

46,752

2012
 
 
30,415

41,979

43,375

44,448

43,569

44,139

44,158

44,158

2013
 
 
 
25,505

32,788

34,297

35,306

36,155

36,323

36,397

2014
 
 
 
 
37,055

47,912

49,710

51,837

52,018

52,543

2015
 
 
 
 
 
29,551

37,431

39,027

39,428

39,865

2016
 
 
 
 
 
 
32,999

40,910

42,660

44,046

2017
 
 
 
 
 
 
 
42,135

53,111

55,982

2018
 
 
 
 
 
 
 
 
37,410

47,433

2019
 
 
 
 
 
 
 
 
 
40,544

 
 
 
 
 
 
 
 
 
Total
$
440,882

 
 
 
All outstanding liabilities for unpaid losses and loss settlement expenses before 2010, net of reinsurance
 
841

 
 
 
Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
$
29,390


Unpaid Losses and Loss Settlement Expenses 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, 2019
Net outstanding liabilities for unpaid losses and allocated loss settlement expenses:
 
 
Commercial other liability
 
$
532,153

Commercial fire and allied
 
113,569

Commercial automobile
 
410,716

Commercial workers' compensation
 
142,587

Personal
 
29,390

All other lines
 
28,768

Net outstanding liabilities for unpaid losses and allocated loss settlement expenses
 
1,257,183

Net outstanding liabilities for unpaid unallocated loss settlement expenses
 
94,359

Fair value adjustment (purchase accounting adjustment for Mercer acquisition)
 
1,676

Liabilities for unpaid losses and loss settlement expenses, net of reinsurance
 
1,353,218

 
 
 
Reinsurance recoverable on unpaid losses and allocated loss settlement expenses:
 
 
Commercial other liability
 
29,070

Commercial fire and allied
 
8,652

Commercial automobile
 
993

Commercial workers' compensation
 
28,681

Personal
 
12

All other lines
 
2,731

Reinsurance recoverable on unpaid losses and allocated loss settlement expenses
 
70,139

Reinsurance fair value amortization (purchase accounting adjustment for Mercer acquisition)
 
(1,603
)
Total reinsurance recoverable on unpaid losses and loss settlement expenses
 
68,536

Total gross liability for unpaid losses and loss settlement expenses
 
$
1,421,754


Average Historical Claims Duration
The following is supplementary information about average historical claims duration as of December 31, 2019.

 
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
9.7
%
15.3
%
17.1
%
16.7
%
14.1
%
7.3
%
4.6
%
2.5
%
2.0
%
1.5
%
Commercial fire and allied
64.3
%
21.5
%
4.8
%
3.6
%
2.4
%
1.5
%
0.7
%
0.7
%
0.2
%
0.1
%
Commercial automobile
37.7
%
19.9
%
15.2
%
11.6
%
7.0
%
3.3
%
2.0
%
0.5
%
0.6
%
%
Commercial workers' compensation
27.3
%
30.4
%
14.6
%
7.5
%
3.5
%
2.6
%
1.8
%
3.9
%
0.6
%
1.0
%
Personal
71.8
%
19.3
%
3.9
%
2.4
%
0.8
%
0.7
%
0.2
%
%
0.1
%
%