XML 49 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Unpaid Losses and Loss Adjustment Expenses (Tables)
12 Months Ended
Dec. 31, 2021
Liability for Unpaid Claims and Claims Adjustment Expense, Activity in Liability [Abstract]  
Schedule of Activity in the liability for unpaid losses and loss adjustment expenses

Activity in the liability for unpaid losses and LAE is summarized as follows:

Year Ended December 31,

2021

2020

2019

Balance at beginning of year:

Liability for unpaid losses and LAE

$

105,750

$

93,250

$

87,121

Reinsurance recoverables on losses

8,710

4,045

2,232

Net balance at beginning of year

97,040

89,205

84,889

 

Acquired unpaid losses and LAE related to:

Current year

-

-

-

Prior years

-

8,568

-

Total acquired

-

8,568

-

 

Incurred related to:

Current year

220,517

165,181

176,219

Prior years

(4,138

)

3,292

(6,509

)

Total incurred

216,379

168,473

169,710

 

Paid related to:

Current year

150,278

116,755

125,940

Prior years

44,679

52,451

39,454

Total paid

194,957

169,206

165,394

 

Balance at end of year:

Liability for unpaid losses and LAE

139,662

105,750

93,250

Reinsurance recoverables on losses

21,200

8,710

4,045

Net balance at end of year

$

118,462

$

97,040

$

89,205

Schedule of Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

The tables include unaudited information about incurred and paid claims development (a) for the years ended December 31, 2012 through 2015 for the Private Passenger Auto, Primero Non-Standard Auto, Home and Farm, and Crop segments, (b) through 2017 for the Direct Auto Non-Standard Auto information, and (c) through 2019 for the Westminster Commercial information, which we present as supplementary information.

Private Passenger Auto

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016 

2017

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim

counts)

2012

$

26,962

$

24,787

$

24,323

$

24,098

$

24,133

$

23,298

$

23,621

$

23,651

$

22,523

$

22,570

$

5

9,727

2013

29,079

27,840

27,363

27,334

26,014

26,138

26,105

26,077

26,096

11

10,826

2014

32,548

31,349

30,427

29,099

29,144

29,298

29,479

29,423

16

11,745

2015

32,438

31,532

30,461

30,503

30,679

30,455

30,379

24

11,688

2016

40,227

39,260

39,057

39,314

38,535

38,416

93

14,325

2017

40,779

40,199

40,120

40,427

40,488

159

13,753

2018

44,925

43,428

43,641

43,575

353

14,675

2019

53,769

53,328

53,364

881

16,540

2020

46,247

48,519

1,546

13,541

2021

57,316

3,819

14,064

Total

$

390,146

(1) Prior years unaudited

Private Passenger Auto

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

2012

$

18,681

$

21,434

$

21,888

$

22,640

$

22,726

$

23,073

$

23,271

$

23,324

$

22,490

$

22,555

2013

20,077

23,576

24,765

24,918

25,718

25,843

26,035

26,019

26,073

2014

22,744

25,727

27,076

27,443

28,281

28,765

29,239

29,407

2015

23,401

27,171

28,933

29,598

29,795

30,120

30,355

2016

29,009

35,845

37,307

38,108

37,833

38,173

2017

31,033

37,050

38,331

39,738

40,111

2018

34,358

40,213

41,479

42,820

2019

42,414

48,414

50,370

2020

35,495

42,585

2021

42,326

Total

$

364,775

All outstanding liabilities prior to 2012, net of reinsurance

18

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

25,389

(1) Prior years unaudited

76


Non-Standard Auto

(Primero)

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands,

except claim

counts)

2012

$

8,749

$

8,491

$

8,369

$

8,361

$

8,302

$

8,312

$

8,324

$

8,324

$

8,323

$

8,324

$

2,048

2013

11,063

10,823

10,800

10,804

10,843

10,833

10,828

10,844

10,844

2,617

2014

7,297

7,619

7,591

7,577

7,612

7,625

7,606

7,606

1,838

2015

9,727

9,806

9,655

9,691

9,641

9,622

9,623

1,793

2016

9,967

10,048

10,054

10,033

10,008

9,976

1,740

2017

8,722

8,654

8,556

8,541

8,543

9

1,460

2018

10,445

11,804

11,763

11,766

12

1,794

2019

12,264

11,391

11,236

58

1,502

2020

9,018

8,824

129

950

2021

10,073

1,006

933

Total

$

96,815

(1) Prior years unaudited

Non-Standard

Auto (Primero)

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

2012

$

4,377

$

7,522

$

7,983

$

8,276

$

8,302

$

8,312

$

8,324

$

8,324

$

8,323

$

8,324

2013

6,320

9,675

10,508

10,717

10,805

10,815

10,818

10,844

10,844

2014

3,733

6,707

7,423

7,521

7,579

7,605

7,606

7,606

2015

5,335

8,685

9,479

9,557

9,620

9,622

9,623

2016

5,409

8,882

9,790

9,912

9,974

9,976

2017

4,348

7,660

8,204

8,460

8,506

2018

5,492

10,536

11,616

11,730

2019

6,309

10,007

10,971

2020

4,111

7,645

2021

4,869

Total

$

90,094

All outstanding liabilities prior to 2012, net of reinsurance

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

6,721

(1) Prior years unaudited

77


Non-Standard Auto (Direct Auto)

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016 (1)

2017 (1)

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim counts)

2012

$

7,164

$

4,159

$

3,927

$

3,916

$

4,215

$

4,643

$

4,909

$

4,930

$

5,009

$

4,998

$

12

3,357

2013

10,596

6,020

5,869

5,261

5,278

5,160

5,049

5,131

5,106

22

3,373

2014

14,010

9,068

6,224

8,381

6,745

6,476

6,672

6,524

34

4,776

2015

17,917

14,498

13,043

10,538

10,704

10,945

10,576

92

9,057

2016

20,547

14,660

13,552

13,956

12,876

12,291

(638

)

11,137

2017

23,376

18,621

15,858

14,648

13,678

28

11,720

2018

25,791

22,662

21,980

20,541

(282

)

14,917

2019

24,932

25,473

24,574

395

10,918

2020

24,036

22,919

(2,387

)

13,623

2021

30,579

(4,381

)

14,784

Total

$

151,786

(1) Prior years unaudited

Non-Standard

Auto

(Direct Auto)

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016 (1)

2017 (1)

2018

2019

2020

2021

2012

$

1,696

$

2,421

$

3,041

$

3,587

$

4,081

$

4,503

$

4,671

$

4,730

$

4,915

$

4,946

2013

1,944

3,123

3,796

4,291

4,602

4,808

4,890

4,960

5,000

2014

2,201

3,573

4,452

5,369

5,781

6,151

6,327

6,364

2015

2,967

5,202

7,057

8,327

9,560

10,057

10,176

2016

3,526

6,272

8,559

10,603

11,058

11,519

2017

4,385

6,981

10,034

11,366

12,098

2018

6,034

12,285

15,204

16,759

2019

10,203

16,214

18,982

2020

9,964

15,401

2021

13,767

Total

$

115,012

All outstanding liabilities prior to 2012, net of reinsurance

20

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

36,794

(1) Prior years unaudited

78


Home and Farm

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim

counts)

2012

$

25,179

$

24,439

$

24,320

$

24,091

$

24,081

$

24,079

$

24,088

$

24,086

$

24,324

$

24,325

$

3,631

2013

29,976

29,217

28,531

28,315

28,286

28,315

27,593

27,588

27,595

4,189

2014

36,663

36,001

35,770

35,589

35,684

35,534

35,497

35,503

5,243

2015

32,789

31,818

31,297

31,577

31,446

31,612

31,600

3

3,923

2016

45,825

44,510

44,945

44,602

44,728

44,745

45

6,348

2017

42,110

41,593

41,886

41,779

41,804

109

4,943

2018

42,515

43,846

43,747

43,682

107

4,580

2019

45,438

45,828

45,471

375

5,483

2020

36,264

35,668

674

4,070

2021

53,079

4,413

4,837

Total

$

383,472

(1) Prior years unaudited

Home and

Farm

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

2012

$

21,761

$

23,863

$

24,029

$

24,168

$

24,075

$

24,076

$

24,087

$

24,086

$

24,324

$

24,325

2013

23,354

26,934

27,183

27,221

27,456

27,495

27,560

27,583

27,590

2014

32,207

35,199

35,219

35,371

35,481

35,482

35,485

35,503

2015

27,204

30,164

30,350

30,573

31,383

31,597

31,597

2016

37,656

44,942

44,270

44,530

44,583

44,650

2017

34,657

38,928

40,442

40,941

41,414

2018

37,881

42,814

43,178

43,549

2019

38,709

43,253

44,119

2020

29,274

33,988

2021

41,043

Total

$

367,778

All outstanding liabilities prior to 2012, net of reinsurance

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

15,694

(1) Prior years unaudited

79


Crop

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim

counts)

2012

$

13,546

$

13,676

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

2,137

2013

40,976

39,665

39,665

39,665

39,665

39,665

39,665

39,665

39,665

2,097

2014

22,686

20,333

20,333

20,333

20,333

20,333

20,333

20,333

2,268

2015

13,813

13,849

13,849

13,849

13,849

13,849

13,849

2,427

2016

20,209

19,582

19,487

19,487

19,487

19,487

2,806

2017

33,733

34,181

34,181

34,181

34,181

2,968

2018

12,506

11,730

11,730

11,730

2,147

2019

33,913

37,629

37,629

3,101

2020

28,688

28,759

2,442

2021

28,574

314

2,620

Total

$

247,880

(1) Prior years unaudited

Crop

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

2012

$

13,078

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

$

13,673

2013

35,511

39,665

39,665

39,665

39,665

39,665

39,665

39,665

39,665

2014

17,788

20,333

20,333

20,333

20,333

20,333

20,333

20,333

2015

12,866

13,849

13,849

13,849

13,849

13,849

13,849

2016

16,444

19,487

19,487

19,487

19,487

19,487

2017

32,767

34,181

34,181

34,181

34,181

2018

10,764

11,730

11,730

11,730

2019

26,332

37,629

37,629

2020

28,038

28,759

2021

29,525

Total

$

248,831

All outstanding liabilities prior to 2012, net of reinsurance

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

(951)

(1) Prior years unaudited

80


Commercial (Westminster)

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016 (1)

2017 (1)

2018 (1)

2019 (1)

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim

counts)

2012

$

2,795

$

2,492

$

2,539

$

2,583

$

2,666

$

2,680

$

2,680

$

2,680

$

2,680

$

2,680

$

133

2013

2,214

1,982

2,000

1,935

2,058

2,053

2,037

2,036

2,036

138

2014

4,385

4,274

4,286

4,428

4,450

4,443

4,445

4,443

272

2015

3,082

3,258

4,019

4,218

4,293

4,238

4,294

7

278

2016

4,661

5,719

6,200

6,091

6,248

6,354

16

264

2017

5,552

6,249

6,838

7,347

7,905

249

320

2018

10,358

11,177

12,414

12,769

378

479

2019

11,658

13,051

14,564

1,659

415

2020

14,774

14,063

1,944

465

2021

30,911

5,437

520

Total

$

100,019

(1) Prior years unaudited

Commercial

(Westminster)

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016 (1)

2017 (1)

2018 (1)

2019 (1)

2020

2021

2012

$

1,634

$

2,364

$

2,442

$

2,537

$

2,591

$

2,680

$

2,680

$

2,680

$

2,680

$

2,680

2013

1,494

1,727

1,829

1,889

1,949

2,035

2,036

2,036

2,036

2014

3,330

3,921

4,151

4,269

4,395

4,403

4,410

4,443

2015

2,126

2,794

3,332

3,950

4,206

4,231

4,287

2016

3,172

5,289

5,630

5,693

6,112

6,338

2017

3,573

4,927

5,865

6,576

7,206

2018

6,494

9,472

10,591

11,911

2019

6,294

9,925

11,056

2020

8,146

10,853

2021

16,269

Total

$

77,079

All outstanding liabilities prior to 2012, net of reinsurance

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

22,940

(1) Prior years unaudited

81


Commercial (non-Westminster)

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

At December 31, 2021

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

Total IBNR Plus Expected Development on Reported Claims

Cumulative Number of Reported Claims

(in thousands, except claim

counts)

2012

$

1,600

$

1,125

$

1,001

$

988

$

985

$

970

$

969

$

969

$

970

$

969

$

142

2013

2,690

2,637

2,566

2,548

2,508

2,511

2,511

2,511

2,511

227

2014

2,180

1,732

1,694

1,675

1,650

1,650

1,650

1,650

163

2015

1,695

1,643

1,637

1,582

1,580

1,580

1,580

135

2016

2,683

2,526

2,515

2,516

2,512

2,512

288

2017

2,530

2,513

2,510

2,497

2,494

167

2018

1,652

1,576

1,609

1,555

1

147

2019

2,607

2,782

2,777

15

189

2020

2,293

2,054

29

129

2021

2,726

220

177

Total

$

20,828

(1) Prior years unaudited

Commercial

(non-Westminster)

Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

For the Year Ended December 31,

Accident

Year

2012 (1)

2013 (1)

2014 (1)

2015 (1)

2016

2017

2018

2019

2020

2021

2012

$

776

$

932

$

985

$

969

$

969

$

970

$

969

$

969

$

970

$

969

2013

2,520

2,751

2,530

2,504

2,508

2,511

2,511

2,511

2,511

2014

1,782

1,925

1,563

1,640

1,650

1,650

1,650

1,650

2015

1,274

1,796

1,818

1,580

1,580

1,580

1,580

2016

1,822

2,806

2,498

2,512

2,512

2,512

2017

1,530

2,465

2,497

2,497

2,494

2018

1,049

1,213

1,240

1,554

2019

1,917

2,712

2,717

2020

1,543

1,892

2021

1,687

Total

$

19,566

All outstanding liabilities prior to 2012, net of reinsurance

Liabilities for Unpaid Losses and Loss Adjustment Expenses, net of reinsurance

$

1,262

(1) Prior years unaudited

Schedule of reconciliation of the net incurred and paid claims development

The following table presents a reconciliation of the net incurred and paid claims development tables to the liability for unpaid losses and loss adjustment expenses in our Consolidated Balance Sheet:

December 31, 2021

Liabilities for unpaid losses and loss adjustment expenses:

Private passenger auto

$

26,390

Non-standard auto (Primero)

6,721

Non-standard auto (Direct Auto)

36,794

Home and farm

19,161

Crop

6,002

Commercial (Westminster)

31,662

Commercial (non-Westminster)

1,262

All other

11,670

Total liabilities for unpaid losses and loss adjustment expenses

139,662

 

Reinsurance recoverables on losses:

Private passenger auto

1,001

Non-standard auto (Primero)

-

Non-standard auto (Direct Auto)

-

Home and farm

3,467

Crop

6,953

Commercial (Westminster)

8,722

Commercial (non-Westminster)

-

All other

1,057

Total reinsurance recoverables on losses

21,200

 

Net liability for unpaid losses and loss adjustment expenses

$

118,462

Schedule of required supplementary information about average historical claims duration

The following table presents required supplementary information about average historical claims duration as of December 31, 2021:

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

Years

1

2

3

4

5

6

7

8

9

10

Private Passenger Auto

54.4%

20.4%

10.6%

5.9%

4.7%

3.2%

0.8%

Non-Standard Auto (Primero)

78.2%

16.6%

3.8%

0.9%

0.2%

0.2%

0.1%

Non-Standard Auto (Direct Auto)

35.4%

25.1%

16.2%

9.9%

6.1%

2.9%

2.1%

1.5%

0.6%

0.2%

Home and Farm

68.1%

14.5%

9.4%

4.9%

2.4%

0.5%

0.2%

Crop

100.0%

Commercial (Westminster)

70.4%

23.6%

6.0%

Commercial (non-Westminster)

87.3%

3.7%

2.6%

3.0%

2.9%

0.5%