XML 50 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES (Tables)
12 Months Ended
Dec. 31, 2016
LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES [Abstract]  
Activity in Liability for Loss and LAE Reserves





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Year Ended December 31,



 

2016

 

2015

 

2014



 

(in thousands)

Gross reserves, beginning of period

 

$

97,340 

 

$

78,330 

 

$

61,016 

Less: reinsurance recoverable (1)

 

 

(7,496)

 

 

(10,394)

 

 

(2,313)

Net reserves, beginning of period

 

 

89,844 

 

 

67,936 

 

 

58,703 



 

 

 

 

 

 

 

 

 

Incurred loss, net of reinsurance, related to:

 

 

 

 

 

 

 

 

 

Current year

 

 

174,795 

 

 

113,819 

 

 

79,932 

Prior years

 

 

12,546 

 

 

(9,466)

 

 

1,104 

Total incurred loss and LAE, net of reinsurance

 

 

187,341 

 

 

104,353 

 

 

81,036 



 

 

 

 

 

 

 

 

 

Paid loss, net of reinsurance, related to:

 

 

 

 

 

 

 

 

 

Current year

 

 

113,196 

 

 

49,531 

 

 

40,680 

Prior years

 

 

56,958 

 

 

32,914 

 

 

31,123 

Total paid loss and LAE, net of reinsurance

 

 

160,154 

 

 

82,445 

 

 

71,803 



 

 

 

 

 

 

 

 

 

Net reserves, end of period

 

 

117,031 

 

 

89,844 

 

 

67,936 

Plus: reinsurance recoverable (1)

 

 

41,079 

 

 

7,496 

 

 

10,394 

Gross reserves, end of period

 

$

158,110 

 

$

97,340 

 

$

78,330 



(1)

Reinsurance recoverable in this table includes only ceded loss and LAE reserves.

Schedule of Incurred and Cumulative Paid Losses and Loss Adjustment Expenses, Net of Reinsurance



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

IBNR & expected

Cumulative

 



Incurred losses and ALAE, net of reinsurance

 

development on

number of

 



For the years ended December 31,

 

reported claims

reported claims (1)

Severity (2)



(unaudited)

 

 

 

 

 

Accident Year

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

 

2016

2016

2016

2007

19,410  18,293  17,319  17,544  17,494  17,761  17,912  17,715  17,553  17,559 

 

1,883  9,325 

2008

 

18,305  15,784  15,811  15,977  15,659  16,021  15,661  15,604  15,609 

 

1,705  9,155 

2009

 

 

26,228  25,618  25,955  26,482  27,015  27,041  27,119  27,163 

 

101  2,323  11,693 

2010

 

 

 

24,825  25,056  26,151  27,895  28,968  29,407  29,945 

 

34  2,348  12,753 

2011

 

 

 

 

20,492  21,344  23,007  23,932  24,582  25,957 

 

40  2,344  11,074 

2012

 

 

 

 

 

23,032  23,301  24,186  24,468  25,889 

 

326  2,579  10,038 

2013

 

 

 

 

 

 

43,807  42,021  35,834  35,859 

 

216  3,209  11,175 

2014

 

 

 

 

 

 

 

64,312  63,300  61,770 

 

2,222  5,679  10,877 

2015

 

 

 

 

 

 

 

 

99,286  92,159 

 

8,097  11,196  8,231 

2016

 

 

 

 

 

 

 

 

 

168,875 

 

48,663  20,923  8,071 



 

 

 

 

 

 

 

 

Total

$500,785 

 

 

 

 









 

 

 

 

 

 

 

 

 

 



Cumulative paid losses and ALAE, net of reinsurance



For the years ended December 31,



(unaudited)

 

Accident Year

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2007

11,358  15,352  16,160  16,783  17,027  17,291  17,429  17,443  17,509  17,519 

2008

 

9,477  13,832  14,689  15,190  15,308  15,445  15,595  15,583  15,587 

2009

 

 

15,047  23,095  24,657  26,007  26,462  26,831  26,927  26,982 

2010

 

 

 

14,052  21,350  24,730  26,886  27,984  29,092  29,739 

2011

 

 

 

 

11,119  19,250  21,323  22,723  24,047  25,580 

2012

 

 

 

 

 

13,693  20,728  23,120  23,923  25,186 

2013

 

 

 

 

 

 

19,986  31,606  33,867  35,123 

2014

 

 

 

 

 

 

 

37,033  53,831  57,891 

2015

 

 

 

 

 

 

 

 

52,190  76,169 

2016

 

 

 

 

 

 

 

 

 

101,532 



 

 

 

 

 

 

 

 

Total

$414,308 



 

 

 

 

 

 

 

 

 

 

All outstanding liabilities for unpaid claims and LAE prior to 2007, net of reinsurance

1,478 

Total outstanding liabilities for unpaid claims and LAE, net of reinsurance

   $   87,955



(1)

The cumulative number of reported claims is measured by individual claimant at a coverage level.

(2)

Calculated severity amounts by accident year are based on inception-to-date incurred less IBNR and expected development dollars on reported claims. Note the older accident years are more developed than recent accident years.

Schedule of Reconciliation of Net Incurred and Paid Development



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 



 

 

 

 

 



 

 

As of December 31, 2016

 

 



 

 

(in thousands)

 

 

Liabilities for unpaid losses and LAE:

 

 

 

 

 

Homeowners

 

 

$                                     87,955

 

 

Other lines

 

 

28,915 

 

 

Total liabilities for unpaid losses and LAE, net of reinsurance

 

 

116,870 

 

 



 

 

 

 

 

Reinsurance recoverables:

 

 

 

 

 

Homeowners

 

 

19,964 

 

 

Other lines

 

 

21,115 

 

 

Total reinsurance recoverables

 

 

41,079 

 

 



 

 

 

 

 

Unallocated loss adjustment expenses

 

 

161 

 

 

Gross liability for unpaid losses and LAE

 

 

$                                   158,110

 

 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Average annual payout of losses and LAE, net of reinsurance



(unaudited)



Year 1

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Year 8

Year 9

Year 10

Homeowners

53.4%  28.3%  7.4%  4.2%  2.2%  2.6%  1.0%  0.1%  0.4%  0.0%